SONICS & MATERIALS INC
POS AM, 1997-12-08
SPECIAL INDUSTRY MACHINERY, NEC
Previous: RESIDENTIAL ACCREDIT LOANS INC, 8-K, 1997-12-08
Next: OCAL INC, S-8, 1997-12-08



                                                   Registration No. 33-96414
        AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 8, 1997

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

                                    FORM SB-2
                             Registration Statement
                                    Under The
                             Securities Act of 1933
                        (Post-Effective Amendment No. 3)
                                     ----------------
                            SONICS & MATERIALS, INC.
                      (Name of Small Business Issuer in Its Charter)
                                   -------------------
     Delaware                             3662-723                06-0854713
(State or Other Jurisdiction of (Primary Standard Industrial   (I.R.S. Employer
Incorporation or Organization)   Classification Code Number  Identification No.)

                            Sonics & Materials, Inc.
                               West Kenosia Avenue
                                Danbury, CT 06810
                                      (203) 744-4400
              (Address and Telephone Number of Principal Executive Offices)
Address of Principal Place of Business or Intended Principal Place of Business)

                           Robert S. Soloff, President
                          c/o Sonics & Materials, Inc.
                               West Kenosia Avenue
                                Danbury, CT 06810
                                      (203) 744-4400
                (Name, Address and Telephone Number of Agent for Service)
                                   -------------------

                     Please address a copy of all correspondence to:

                                Jon T. Hirschoff
                                Kathleen A. Maher
                              Tyler Cooper & Alcorn
                                205 Church Street
                               New Haven, CT 06510
                                   --------------------
    Approximate Date of Proposed Sale to the Public: As soon as practicable 
          after the effective date of this Registration Statement.

      If any of the securities  being  registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933,  other than  securities  offered only in  connection  with  dividend or
interest reinvestment plans, check the following box.
      If this form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering.
      If this form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering.
      If this form is a  post-effective  amendment filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering.
      If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.
      The registrant hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>


                            SONICS & MATERIALS, INC.

                              Cross Reference Sheet
<TABLE>

   Form SB-2 Post Effective Amendment                   Caption in Prospectus
      Item Number & Caption

<S>                                                     <C>
1.  Front of Registration Statement and Outside Front   Cover Page
Cover of Prospectus...................................

2.   Inside Front and Outside Back Cover Pages of       Cover Page, Outside Back Cover
Prospectus ...........................................  Page, Reports to Stockholders,
                                                        Additional Information

3.   Summary Information and Risk Factors.............  Prospectus Summary, Risk Factors,
                                                        Business

4.   Use of Proceeds .................................  Risk Factors, Use of Proceeds,
                                                        Business

5.   Determination of Offering Price .................  *

6.   Dilution.........................................  Risk Factors

7.   Selling Security Holders.........................  Concurrent Offering

8.   Plan of Distribution.............................  Prospectus Summary, Concurrent
                                                        Offering, Certain Relationships and
                                                        Related Transactions, Warrant
                                                        Solicitation Fee

9.   Legal Proceedings ...............................  Business

10. Directors, Executive Officers, Promoters and        Management
Control Persons.......................................

11.  Security Ownership of Certain Beneficial Owners    Security Ownership of Certain
and Management........................................  Beneficial Owners

12.  Description of Securities........................  Description of Securities

13.  Interest of Named Experts and Counsel ...........  *

14.  Disclosure of Commission Position on
   Indemnification For Securities Act Liabilities.....  Description of Securities

15.  Organization Within Last Five Years..............  *

16.  Description of Business..........................  Prospectus Summary, Risk Factors,
                                                        Business

17.  Management's Discussion and Analysis or Plan of    Management's Discussion and
Operation ............................................  Analysis of Financial Condition and
                                                        Results of Operations

18.  Description of Property..........................  Business; Properties and Facilities

19.  Certain Relationships and Related Transactions ..  Certain Relationships and Related
                                                        Transactions

20.  Market For Common Equity and Related Stockholder   Prospectus Summary, Risk Factors,
Matters...............................................  Description of Securities, Market
                                                        for Company's Common Equity and
                                                        Related Stockholder Matters

21.  Executive Compensation...........................  Management

22.  Financial Statements.............................  Financial Statements

23.  Changes in and Disagreements With Accountants on
   Accounting and Financial Disclosure................  *

- ----------------------
* Not Applicable

</TABLE>
<PAGE>


                                EXPLANATORY NOTE

      This  Post-Effective  Amendment  No. Three to  Registration  Statement No.
33-96414 covers the  registration of (i) up to 1,725,000 shares of Common Stock,
par value  $.03 per share (the  "Common  Stock"),  underlying  the  exercise  of
certain  outstanding  Class A Redeemable  Common Stock  Purchase  Warrants  (the
"Warrants")  issued by the Company in its initial public  offering  effective on
February 26, 1996, pursuant to a Prospectus dated February 26, 1996, and (ii) an
additional  100,000 Options to Purchase Shares of Common Stock and Warrants (the
"Selling Securityholder Options"), 100,000 shares of Common Stock underlying the
exercise of the Selling  Securityholder  Options,  100,000  Warrants  which were
issued upon partial exercise of the Selling Securityholder Options (the "Selling
Securityholder  Warrants"),  and 100,000  shares of Common Stock  underlying the
exercise  of  the  Selling   Securityholder   Warrants,   hereinafter   referred
collectively to as the "Selling  Securityholder  Common Stock"), for resale from
time to time by the Selling  Securityholders.  Since February 26, 1997 (the date
the Warrants could first be exercised), 20,000 Warrants have been exercised.


<PAGE>




Prospectus

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF SUCH STATE.

                            SONICS & MATERIALS, INC.

                        1,705,000 Shares of Common Stock
                    (Underlying the Exercise of Outstanding Warrants)
             100,000 Options to Purchase Shares of Common Stock and Warrants
                         100,000 Shares of Common Stock
                    (Underlying the Exercise of the Options)
                    100,000 Warrants to Purchase Common Stock
                      (Issued Upon Exercise of the Options)
                         100,000 Shares of Common Stock
                    (Underlying the Exercise of the Warrants)

      This  Prospectus  is being  delivered to the holders of 1,705,000  Class A
Redeemable  Common Stock Purchase  Warrants (the "Warrants") that were issued by
Sonics & Materials, Inc., a Delaware corporation ("Sonics" or the "Company"), in
its  initial  public  offering  that was  effective  on  February  26, 1996 (the
"Initial  Offering").  Each Warrant  entitles the  registered  holder thereof to
purchase  one share of Common  Stock at a price of $6.00 per  share,  subject to
adjustment,  for four years commencing  February 26, 1997 (the "Offering").  The
Warrants are subject to redemption by the Company under certain circumstances at
a price of $.05 per Warrant. The Company originally issued 1,725,000 Warrants in
the Initial  Offering.  Since  February  26,  1997,  20,000  Warrants  have been
exercised. See "Description of Securities."

      The Common  Stock and the  Warrants  are  included in the Nasdaq  National
Market System under the symbols "SIMA" and "SIMAW," respectively.

      Concurrently with the Initial Offering,  the Company registered for resale
by  certain  affiliates  (the  "Selling   Securityholders")   of  Monroe  Parker
Securities,  Inc.,  the  underwriters  for the Company in the  Initial  Offering
("Monroe  Parker"),  100,000  Options  to  Purchase  Shares of Common  Stock and
Warrants (the "Selling Securityholder Options"),  100,000 shares of Common Stock
underlying the exercise of the Selling Securityholder Options,  100,000 Warrants
(the "Selling  Securityholder  Warrants") underlying the exercise of the Selling
Securityholder  Options,  and  100,000  shares of Common  Stock  underlying  the
exercise of the Selling Securityholder Warrants (which together with the 100,000
shares of Common Stock  underlying  the  exercise of the Selling  Securityholder
Options are hereinafter  collectively referred to as the "Selling Securityholder
Common Stock"), for resale from time to time by the Selling Securityholders.  On
March 20, 1997,  the Selling  Securityholders  partially  exercised  the Selling
Securityholder Options with respect to the Selling  Securityholder  Warrants and
received  upon  such  exercise  100,000  Warrants.  The  Selling  Securityholder
Options,  Selling  Securityholder  Warrants and, Selling  Securityholder  Common
Stock  are   sometimes   collectively   referred  to  herein  as  the   "Selling
Securityholder Securities."

      The Selling Securityholder Securities may be sold from time to time by the
Selling Securityholders or by their transferees (the "Concurrent Offering"). The
distribution  of the Selling  Securityholder  Securities  offered  hereby by the
Selling  Securityholders  may be effected in one or more  transactions  that may
take  place  on  the  over-the-counter   market,   including  ordinary  brokers'
transactions,  in privately  negotiated  transactions or through sales to one or
more  dealers for resale of such  securities  as  principals,  at market  prices
prevailing  at the time of sale,  at prices  related to such  prevailing  market
prices or at negotiated prices.  Usual and customary or specifically  negotiated
brokerage fees or commissions  may be paid by the Selling  Securityholders.  See
"Concurrent Offering."

      The  Selling   Securityholders,   and  intermediaries  through  whom  such
securities  are sold,  may be deemed  underwriters  within  the  meaning  of the
Securities Act of 1933, as amended (the "Securities  Act"),  with respect to the
securities  offered,  and any profits  realized or  commissions  received may be
deemed  underwriting  compensation.  The  Company  has agreed to  indemnify  the
Selling Securityholders against certain liabilities, including liabilities under
the Securities Act.

Sales of the Selling Securityholder  Securities, or the potential of such sales,
may have an adverse effect on the market price of the securities offered hereby.
The Company  will not receive any  proceeds  from the sale of any of the Selling
Securityholder Securities. See "Risk Factors."

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

THESE  SECURITIES  INVOLVE A HIGH DEGREE OF RISK AND SHOULD NOT BE  PURCHASED BY
INVESTORS  WHO CANNOT  AFFORD  THE LOSS OF THEIR  ENTIRE  INVESTMENT.  SEE "RISK
FACTORS" ON PAGE 5 OF THIS  PROSPECTUS  FOR CERTAIN  INFORMATION  THAT SHOULD BE
CONSIDERED BY PROSPECTIVE INVESTORS.

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

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
                                  ----------------------

                                  Underwriting
             Price to             Discounts              Proceeds to
             Warrantholder        and Commissions        Company (3)
             (1)                  (2)
             -----------------    ------------------     ----------------
Per Share...     $6.00                  $.24                  $5.76
Total (4)...     $10,350,000            $414,000              $9,936,000
- ------------

(1)There is no  assurance  that the market  value of the shares of Common  Stock
   underlying  the Warrants will at any time after  exercise  thereof exceed the
   exercise price paid therefor.

(2)Pursuant to an  Underwriting  Agreement  entered into between the Company and
   Monroe Parker on February 26, 1996 in connection  with the Company's  Initial
   Offering,  the Company has agreed to pay Monroe Parker a warrant solicitation
   fee of 4% of the  exercise  price  of any of the  Warrants  exercised  if the
   market  price of the  Company's  Common  Stock on the  date  the  Warrant  is
   exercised  is greater than the  exercise  price of the  Warrant,  and certain
   other conditions are met. See "Warrant  Solicitation Fee." The Company cannot
   presently  estimate to what extent any such warrant  solicitation fee will be
   paid.

(3)Assumes exercise of all of the presently  outstanding Warrants (excluding the
   Selling Securityholder Warrants). All funds received from the exercise of the
   Warrants  will be retained by the Company with the  exception of (i) expenses
   incurred in connection  with the  preparation of this  Prospectus,  including
   printing and professional fees,  estimated at $22,000,  and (ii) a 4% warrant
   solicitation  fee which may be paid to Monroe  Parker  upon the  exercise  of
   Warrants.  See  "Warrant  Solicitation  Fee."  Does  not  include  additional
   proceeds  to be  received  by the  Company  upon the  exercise by the Selling
   Securityholders   of  the   Selling   Securityholder   Options   and  Selling
   Securityholder Warrants.

(4)Includes  20,000  shares of Common Stock issued by the Company upon  exercise
   of 20,000 Warrants since February 26, 1997 (the date the Warrants could first
   be exercised).
                                  ----------------------
                     The date of this Prospectus is December ____, 1997

<PAGE>



                                          34
                               PROSPECTUS SUMMARY

      The  following  summary is qualified in its entirety by reference  to, and
should be read in conjunction with, the more detailed  information and financial
statements (including the notes thereto) appearing elsewhere in this Prospectus.
Unless otherwise indicated, the information in this Prospectus: (i) gives effect
to a 2.96 for 1 split of the Common  Stock  effective  August,  1995 (the "First
Stock  Split")  and (ii)  gives  effect  to a 1.85 for 1 split of  Common  Stock
effective  February,  1996  (the  "Second  Stock  Split";  together  the  "Stock
Splits").  The information in this Prospectus,  however, does not give effect to
the exercise of (x) the Warrants,  (y) the Selling Securityholder Options issued
in connection  with the Offering,  and (z) options to purchase  shares of Common
Stock reserved for issuance under the Company's  Incentive Stock Option Plan and
certain   outstanding   non-qualified   stock  options.   See   "Description  of
Securities,"  "Management--Option  and Stock Appreciation  Rights" and "Security
Ownership of Certain Beneficial Owners."

                                   The Company

      Sonics & Materials, Inc. (the "Company" or "Sonics") designs, manufactures
and  sells  (i)  ultrasonic  bonding  equipment  for the  welding,  joining  and
fastening of thermoplastic  components,  textiles and other synthetic  materials
and (ii)  ultrasonic  liquid  processors  for  dispersing,  blending,  cleaning,
degassing,  atomizing  and  reducing  particles as well as  expediting  chemical
reactions. To further address the needs of its customers, the Company introduced
two new  product  lines in fiscal year 1996,  the spin welder and the  vibration
welder, both of which are used for the bonding of thermoplastic components.

      Robert S. Soloff, the Company's chairman,  president and founder, invented
the ultrasonic  plastic welding process early in his career. He has been granted
nine patents in the field of power ultrasonics and is considered to be a pioneer
in the  application  of ultrasonic  technology to industrial  processes.  Howard
Deans,  general  manager of the Company's  Ultra Sonic Seal  division,  has also
invented  ultrasonic  devices and  processes  covered by patents  primarily  for
packaging  and  sealing.  The patents  granted to Messrs.  Soloff and Deans have
expired and the  technology  related to them is now in the public  domain and is
used in part in the development and manufacture of the Company's products.

On July 25,  1997,  the Company  acquired  Tooltex,  Inc.,  an Ohio  corporation
("Tooltex"),   through  a  merger  transaction  (the  "Merger").  Tooltex  is  a
manufacturer of automated systems used in the plastics industry. See "Business."
The Company has also formed a wholly owned subsidiary,  Vibra-Surge Corporation,
for  the  manufacture  and  sale  of  its  ultrasonic   surgical   device.   See
"Business--Products" below.

      The  Company  was  incorporated  in New  Jersey  in  April  1969,  and was
reincorporated in Delaware in October 1978. Its principal  executive offices are
located at West Kenosia Avenue, Danbury, Connecticut 06810. Its telephone number
is (203) 744-4400.



                                       2
<PAGE>


                                  The Offering
<TABLE>
<S>                                          <C>
Securities Offered...........................1,705,000 shares of Common Stock underlying
                                             the exercise of 1,705,000 Warrants issued in
                                             the Company's initial public offering that
                                             was effective on February 26, 1996 (the
                                             "Initial Offering").  Each Warrant entitles
                                             the holder to purchase one share of Common
                                             Stock at an exercise price of $6.00, subject
                                             to adjustment, at any time commencing
                                             February 26, 1997 and ending February 26,
                                             2001.  The Warrants are subject to
                                             redemption in certain circumstances.  See
                                             "Description of Securities."

Securities Offered Concurrently  
by  Selling  Securityholders                 100,000 Options to
                                             Purchase Shares of Common Stock and
                                             Warrants        (the       "Selling
                                             Securityholder  Options"),  100,000
                                             shares of Common  Stock  underlying
                                             the   exercise   of   the   Selling
                                             Securityholder   Options,   100,000
                                             Warrants        (the       "Selling
                                             Securityholder Warrants") that were
                                             issued upon partial exercise of the
                                             Selling Securityholder Options, and
                                             100,000   shares  of  Common  Stock
                                             underlying   the  exercise  of  the
                                             Selling   Securityholder   Warrants
                                             (which  together  with the  100,000
                                             shares of Common  Stock  underlying
                                             the   exercise   of   the   Selling
                                             Securityholder      Options     are
                                             hereinafter  collectively  referred
                                             to as the  "Selling  Securityholder
                                             Common  Stock").   See  "Concurrent
                                             Offering."

Shares Outstanding Prior to Offering (1).....3,500,100 shares

Shares Outstanding After Offering (1)(2).....5,295,100 shares

Use of Proceeds..............................The net proceeds which may be realized by
                                             the Company upon the exercise of all of the
                                             Company's Warrants (assuming no exercise of
                                             the Selling Securityholder Options), before
                                             the possible payment of a warrant
                                             solicitation fee of 4% (see "Warrant
                                             Solicitation Fee") and after the deduction
                                             of expenses of this Offering, are estimated
                                             to be $9,914,000. Any net proceeds received
                                             from the exercise of the Warrants are
                                             intended to be used for working capital,
                                             expansion of domestic and international
                                             marketing activities, research and
                                             development and reduction of debt.  See "Use
                                             of Proceeds."  The Company will not receive
                                             any proceeds from the sale of securities
                                             offered concurrently by the Selling
                                             Securityholders.  See "Concurrent Offering."

Nasdaq Symbols...............................Common Stock - SIMA
                                             Warrants - SIMAW

Risk Factors.................................An investment in the securities offered
                                             hereby involves a high degree of risk and
                                             immediate substantial dilution to public
                                             investors.  See "Risk Factors."
</TABLE>

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

(1)The Offering  commenced  February 26, 1997.  Does not include  250,000 shares
   reserved  for  issuance  under the  Company's  Incentive  Stock  Option Plan,
   285,366 shares reserved for issuance under certain outstanding  non-qualified
   stock options or an aggregate of 200,000  shares which may be issued upon the
   exercise in full of the Selling Securityholder  Securities. On December ____,
   1997,  the Company had  3,590,100  shares of Common Stock  outstanding  which
   includes  (i)  20,000 shares issued to Warrantholders upon exercise
   of 20,000  Warrants  and (ii) 70,000  shares  issued in  connection  with the
   acquisition of Tooltex, Inc. See  "Management--Option  and Stock Appreciation
   Rights,"  "Certain  Relationships  and Related  Transactions" and "Concurrent
   Offering."

(2)Assumes  exercise  of all the  Warrants.  Does not  include an  aggregate  of
   200,000  shares  which  may be  issued  upon  the  exercise  of  the  Selling
   Securityholder Options and the Selling Securityholder  Warrants.  Inasmuch as
   the  Company  has  received  no firm  commitments  therefor,  there can be no
   assurance,  however, as to the number of Warrants that will be exercised. See
   "Risk Factors."

                                       3
<PAGE>


<TABLE>
<CAPTION>
                          SUMMARY FINANCIAL INFORMATION

                                               Year Ended             Three Months Ended
                                                June 30,                 September 30,
<S>                                <C>        <C>        <C>          <C>          <C>
                                   --------------------------------------------------------
                                      1995       1996        1997       1996       1997
                                   --------------------------------------------------------

Statement of Income Data

Net sales........................  $8,575,000 $9,376,000 $10,828,000  $2,536,238  $3,116,804
Gross profit.....................   4,347,000  4,284,000   4,417,000   1,205,834   1,289,145
Operating income.................     765,000    491,000      18,000     199,644      98,724
Income before income taxes.......     780,000    436,000      48,000     169,345      71,428
Income taxes (benefit)...........      45,000     (8,000)     19,000      67,738      15,915

                                                                               
                                    ---------  ---------  ----------   ---------   ---------
Net income.......................  $  735,000 $  444,000 $    29,000  $  101,607  $   55,513
                                    =========  =========  ==========   =========   =========

Pro Forma Statement of Income Data (1):

Income before income taxes.......  $  940,000 $  436,000
Provision for income taxes.......     376,000    175,000
                                    ---------  ---------
Net income.......................  $  564,000 $  262,000
                                    =========  =========
Primary net income per share.....        $.22       $.09       $.01        $.02       $.01
                                    =========  =========  =========   =========  =========
  Weighted average number of shares  
   outstanding...................   2,624,000  3,409,000  4,247,000   4,775,870  3,769,393
                                    =========  =========  =========   =========  =========
Fully diluted net income per share       $.22      $.08        $.01        $.02       $.01
                                    =========  =========  =========   =========  =========
Weighted average number of shares
outstanding...................      2,624,000  3,441,000  4,247,000   4,775,870  3,769,393
                                    =========  =========  =========   =========  =========

</TABLE>
<TABLE>
<CAPTION>
                                              June 30,                           September 30,
                                     ----------- ----------- ------------             --------
                                        1995         1996       1997                    1997
                                     ----------- ----------- ------------             --------
<S>                                     <C>      <C>         <C>                     <C>
Balance Sheet Data:
Working capital..................... $2,184,000   $6,010,000 $5,942,000               $4,359,077
Total assets........................  4,985,000    9,181,000  9,159,000               11,807,577
Total liabilities...................  2,101,000    2,515,000  2,342,000                4,705,224
Stockholders' equity................  2,884,000    6,665,000  6,817,000                7,102,353
                                                        
</TABLE>

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

(1)Pro forma  statement of income data reflects (i) Common Stock  expected to be
   outstanding  immediately  prior to the exercise of any of the Warrants  after
   giving  effect to the First and Second Stock  Splits;  (ii)  adjustments  for
   payment of additional  salary to Mr. Soloff  representing the personal income
   tax owed on the S  corporation  income;  and (iii)  federal,  state and local
   taxes as if the  Company had been a C  corporation  based on rates that would
   have been in effect. See "Management--Executive Compensation."


                                       4
<PAGE>


                                  RISK FACTORS

      Prospective investors should give careful attention to these risk factors,
as well as to the other  information  described  elsewhere  in this  Prospectus,
including the financial statements and notes thereto, in evaluating the Company,
its business and management before making a decision to exercise the Warrants or
purchase the Selling Securityholder Securities.

Importance of Foreign Sales

      For the fiscal years ended June 30, 1995,  1996 and 1997 and for the three
months ended September 30, 1996 and 1997, the Company derived approximately 34%,
33%, 37%, 41% and 29% of its total sales,  respectively,  from foreign  markets.
Sonics  expects that  foreign  sales will  continue to  represent a  significant
portion of its future  revenues.  Foreign  sales are subject to numerous  risks,
including  political and economic  instability in foreign  markets,  restrictive
trade  policies  of foreign  governments,  inconsistent  product  regulation  by
foreign agencies or governments, currency valuation variations, exchange control
problems,  the imposition of product tariffs and the burdens of complying with a
wide variety of  international  and U.S.  export laws and  differing  regulatory
requirements.  To date, the Company's foreign sales have usually been transacted
in U.S.  dollars and payments have been at times supported by letters of credit.
To the extent,  however,  that any  foreign  sales are  transacted  in a foreign
currency or not supported by letters of credit,  Sonics would also be subject to
possible losses due to foreign currency fluctuations and difficulties associated
with  collection  of  accounts  receivable  abroad.  See   "Business--Sales  and
Marketing," "--International Operations" and "--Government Regulation."

Technological Obsolescence or Responsiveness

      The markets served by the Company are characterized by rapid technological
advances,   changes  in  customer   requirements   and   frequent   new  product
introductions and enhancements.  Sonics' business requires  substantial  ongoing
research and development  efforts and expenditures,  and its future success will
depend on its ability to enhance its current  products and develop and introduce
new  products  that keep pace with  technological  developments  in  response to
evolving customer  requirements.  The Company's failure to anticipate or respond
adequately to technological  developments and changing customer  requirements or
the occurrence of significant delays in new product  development or introduction
or the  technological  failures of its products or the systems in which they are
incorporated, could result in a material loss or failure to realize revenues and
seriously   impair  its   competitiveness.   See   "Business--Competition"   and
"--Research and Development."

New Product Development

      Sonics may introduce  products that fail to gain market  acceptability due
to a variety of factors.  Accordingly,  it is uncertain  whether new products or
enhancements of existing  products can be successfully  marketed and sold by the
Company.  See "Business--New  Products," "--Sales and Marketing" and "--Research
and Development."

Competition

      The  Company  competes  with  a  variety  of  manufacturers,  foreign  and
domestic,  many of which are larger,  better  known and have more  resources  in
finance,  technology,  manufacturing and marketing. Sonics competes on the basis
of  price,   performance,   delivery  and  quality.  See   "Business--Industrial
Background" and "--Competition."

Dependence Upon Key Personnel

      The Company is highly  dependent on the services of Robert S. Soloff,  its
Chairman,  President  and Chief  Executive  Officer.  On June 30,  1995,  Sonics
entered  into  a  three-year   employment   contract   with  him   containing  a
non-competition clause and other provisions.  The Company has obtained "key-man"
term  insurance  in the  amount  of  $1,700,000  on Mr.  Soloff's  life of which
$1,000,000  would  go to  Sonics  in the  event  of his  death.  The loss of his
services to the Company  would  materially  and  adversely  affect its  business
operations.  Moreover, Mr. Soloff also serves as Sonics' Chief Financial Officer
and  Treasurer and has no formal  training in  accounting or financial  matters.
Although  Sonics has an Accounting  Manager who joined it in 1990 and has served
in that  capacity  since 1992,  there may be an adverse  impact on the  internal
controls of the Company due to the concentration of many important  functions in
Mr. Soloff. See "Management."


                                       5
<PAGE>


Reliance on Sub-Contractors and Suppliers

      The Company  subcontracts  the fabrication of its sheet metal and castings
to a few third party  manufacturers.  It purchases  certain other components for
its equipment from sole sources both in the U.S. and abroad. Management believes
that the loss of any of its sole  source  suppliers  would  not have a  material
adverse effect on Sonics' business. It does not have written agreements with any
of these  subcontractors  or suppliers.  This reliance on  subcontractors,  sole
sources and other  suppliers  can result in some delays in deliveries as well as
quality control and production  problems.  Moreover,  the  discontinuation  of a
necessary  component by a  subcontractor  or supplier can also be a  significant
negative development for the Company. In addition,  interference,  suspension or
termination of such  fabrication or supply sources will cause greater delays due
to  the  difficulties  and  time  required  to  find  suitable  replacements  or
substitute  sources  and may have a  material  adverse  impact on the  Company's
business.  However,  Sonics  continues  to refine  its  technology  and seeks to
procure  more   advanced   components   from  varied   domestic   sources.   See
"Business--Manufacturing and Supply."

Possible Product Liability

      The Company's products may malfunction and cause loss of man hours, damage
to or destruction of equipment or products,  injury, death or delays. Sonics may
be subject to product liability claims if such malfunctions, damage, destruction
or delays  occur.  Since the Company has been in business,  no material  product
liability  or other claims have been filed  against it.  While Sonics  presently
maintains product liability  insurance of $1,000,000,  it cannot be certain that
such coverage will be adequate to satisfy future claims, if any.

      Sonics'  wholly  owned  subsidiary,   Vibra-Surge  Corporation,  maintains
product  liability  insurance of $5,000,000.  Sonics cannot be certain that such
coverage will be adequate to satisfy  future claims related to the sale of Vibra
Surge's ultrasonic surgical instrument. See "Business--Products."

Continued Control by Management

      Robert S. Soloff,  the Company's  Chairman,  President and Chief Executive
Officer and,  prior to the Company's  Initial  Offering,  its sole  stockholder,
beneficially  owns 69.6% of the  Company's  voting  shares and  thereby  retains
effective voting control of Sonics Common Stock.  The Company's  stockholders do
not  have  the  right  to  cumulative  voting  in  the  election  of  directors.
Consequently,  Mr.  Soloff is able to elect all of the  members  of the Board of
Directors and effectively  controls the Company. In the event of the exercise of
currently  outstanding  and  exercisable  Warrants  and options,  including  the
Selling  Securityholder  Options, the Soloff family would own in excess of 48.4%
of the current total outstanding shares of Common Stock. See "Security Ownership
of Certain Beneficial Owners" and "Description of Securities."

Dependence on Intellectual Property

      Sonics' ability to compete effectively with other companies may depend, in
part,  on its ability to maintain the  proprietary  nature of its  technologies.
Sonics intends to rely substantially on unpatented  proprietary  information and
know how,  and there can be no  assurance  that  others  will not  develop  such
information and know how independently or otherwise obtain access to and use its
technology. Also, it is uncertain that the Company's proprietary technology will
not infringe  patents or other rights owned by others and that, as a result,  it
may not be in a position  to  license  such  technology  at a  reasonable  cost.
Moreover, the Company is aware that there are two existing patents applicable to
ultrasonic surgical liposuction devices.  Management believes that all principal
patents by others relating to ultrasonic bonding and liquid processor lines have
expired.  See   "Business--Products,"   "Business--Intellectual   Property"  and
"--Legal Proceedings."

      Sonics  holds no  active  patents  but has  trademark  protection  for its
"Vibra-Cell"  trade  name.  There  can be no  assurance  that  others  have  not
developed, or will not develop, independently the same or similar information or
obtain and use  proprietary  information  of the  Company.  Sonics has  obtained
written assurances from its employees,  sales  representatives  and distributors
under confidentiality agreements regarding its proprietary information.

      On February 23, 1996, the Company filed a patent application with the U.S.
Patent and Trademark Office for one of its bonding machines. On May 1, 1997, the
Company filed a patent application and a preliminary patent application with the
U.S.  Patent  and  Trademark   Office  covering  its  new  ultrasonic   surgical
instrument.  The Company cannot predict  whether  patents will be granted or the
extent of protection which would be offered by a patent, if granted.

                                       6
<PAGE>

Lack of Dividends

      The Company has made payments to its former sole  stockholder  in the form
of additional compensation in order to pay personal taxes due from S corporation
earnings and an  additional  payment as a  distribution  relating to  previously
taxed  accumulated  earnings.  During the period  from July 1, 1995  through the
termination   of  the   Company's  S  corporation   status,   the  Company  made
distributions to Mr. Soloff of approximately  $496,000,  including an adjustable
note payable to Mr. Soloff of $450,000, to cover estimated personal income taxes
on the Company's S corporation income. The Company currently does not anticipate
paying any other  cash  dividends  on its  Common  Stock.  See  "Description  of
Securities."

      There will be immediate  substantial  dilution to purchasers of the shares
offered  hereby,  since the net tangible book value of the Company's  securities
after the Offering will be substantially less than the public offering price.

Selling Securityholder Options

      The  Company  sold the Selling  Securityholder  Options to  affiliates  of
Monroe Parker at an aggregate price of $100. The Selling  Securityholder Options
enable  the  holders  thereof to  purchase  100,000  shares of Common  Stock and
100,000  Warrants to  purchase  Common  Stock.  On March 20,  1997,  the Selling
Securityholders   partially   exercised   their   rights   under   the   Selling
Securityholder Options to purchase 100,000 Warrants at an exercise price of $.25
per Warrant. The Selling  Securityholder Options are exercisable for a four-year
period  commencing  February  26, 1997 at an  exercise  price equal to $8.25 per
share of Common Stock.

      For the life of the Selling  Securityholder  Options,  the holders thereof
are  given the  opportunity  to profit  from a rise in the  market  price of the
Common  Stock,  which  may  result  in a  dilution  of the  interests  of  other
stockholders.  As a result,  the  Company  may find it more  difficult  to raise
additional  equity  capital  if it should be needed for its  business  while the
Selling Securityholder Options are outstanding.  See "Concurrent  Offering--Plan
of Distribution."

Potential Adverse Effect of Redemption of the Warrants

      The Warrants may be redeemed by the Company at any time until February 26,
2001 at a  redemption  price of $.05 per  Warrant  upon 30 days'  prior  written
notice  provided the average closing bid price of the Common Stock on Nasdaq (or
the  closing  sale  price of the  Common  Stock if  traded on  another  national
securities  exchange) for 20  consecutive  trading days ending within 10 days of
the  notice  of  redemption  equals  or  exceeds  $8.00 per  share,  subject  to
adjustment.  Redemption of the Warrants  could force the holders to exercise the
Warrants and pay the exercise price at a time when it may be disadvantageous for
the holders to do so, to sell the Warrants at the then current market price when
they might  otherwise  wish to hold the  Warrants,  or to accept the  redemption
price,  which is likely to be  substantially  less than the market  value of the
Warrants at the time of redemption. See "Description of Securities--Warrants."

Market Making Activities

      Regulation M under the  Securities  Exchange Act of 1934,  as amended (the
"Exchange  Act"),  makes  it  unlawful  for  a  distribution  participant  or an
affiliated  purchaser  of such  person,  directly  or  indirectly,  to bid  for,
purchase,  or attempt to induce  any  person to bid for or  purchase,  a covered
security (any security that is the subject of a distribution or, generally,  any
security that is convertible  or  exchangeable  into such  security)  during the
applicable  restricted period.  Though there are exceptions to this general rule
which may apply to Monroe  Parker,  Regulation M may prevent  Monroe Parker from
providing a market for the Company's securities during certain periods while the
Warrants are  exercisable.  The  possibility  that there will be no other market
maker for the  Company's  securities  during any periods  when Monroe  Parker is
unable to trade in those  securities  may adversely  affect the market price and
liquidity  of  the  securities  offered  hereby.  Therefore,  purchasers  of the
securities  offered hereby may suffer a lack of liquidity in their investment or
a  material  diminution  of  the  value  of  their  investments.   See  "Warrant
Solicitation  Fee" and "Concurrent  Offering--Selling  Securityholders'  Plan of
Distribution."


                                       7
<PAGE>


Qualifications and Maintenance Requirements for Nasdaq National Market Listings;
Market Volatility

      The  Company's  Common  Stock and  Warrants  are listed for trading on the
Nasdaq  National  Market  System  ("Nasdaq").  The  continued  trading  of these
securities on Nasdaq is conditioned  upon the Company  meeting certain tests. If
the Company fails to meet any of these tests,  such securities could be delisted
from trading on Nasdaq,  which could  materially  affect the trading  market for
them. See "Description of Securities."

      The  Nasdaq  National  Market  System  has  experienced,  and is likely to
experience, significant price and volume fluctuations in the future, which could
adversely  affect the  market  price of the Common  Stock and  Warrants  without
regard to the  operating  performance  of the  Company.  Sonics  considers  that
factors such as quarterly  fluctuations in financial results and developments in
its industry  could  contribute  to the  volatility  of the prices of its Common
Stock  and  Warrants   causing  the  value  of  these  securities  to  fluctuate
significantly.  These factors,  as well as general  economic  conditions such as
increasing  inflation,  recessions or high interest rates,  may adversely affect
the market  prices of the Common Stock and  Warrants.  In  addition,  if the bid
price of the Common  Stock  falls  below the  minimum  bid price  required to be
maintained for inclusion in the Nasdaq National Market System ($1 per share) the
Common Stock could be delisted from the Nasdaq  National  Market System.  If the
Common Stock is delisted  and is not eligible for trading on any other  approved
national securities exchange,  any broker or dealer effecting a purchase or sale
of unlisted  Common  Stock  would be  required to comply with the "penny  stock"
rules  set forth in  Section  15(g) of the  Exchange  Act,  and the  regulations
promulgated  thereunder,  unless the transaction is otherwise exempt pursuant to
specified  exemptions  contained in such rules.  The "penny stock" rules require
that,  prior to the  transaction,  the  broker or dealer  has (i)  approved  the
prospective   investor's  account  for  the  transaction  in  "penny  stock"  in
accordance  with  specified  procedures  and (ii)  received  from the investor a
written  agreement  related to the  transaction  setting  forth the identity and
quantity of the "penny stock" to be purchased.  These requirements,  if imposed,
may  further  adversely  affect the  liquidity  of and market for the  Company's
securities.

Current Prospectus and State Registration Required to Exercise Warrants

      The Warrants and Selling  Securityholder  Securities  have been registered
pursuant to a Registration  Statement, as amended, filed with the Securities and
Exchange   Commission  under  the  Securities  Act  of  1933,  as  amended  (the
"Securities  Act"),  of which this  Prospectus  is a part.  Unless  the  Company
continues  to keep such  Registration  Statement  current and  continues to take
measures to qualify or keep qualified such securities in certain states, holders
of the  Warrants  and the  Selling  Securityholder  Options  will not be able to
exercise the Warrants or Options,  although they may be immediately exercisable,
or sell the  underlying  shares of Common Stock  issuable  upon  exercise of the
Warrants  or  Selling  Securityholder   Securities  in  the  public  market.  In
connection with the Initial Offering, the Company agreed to use its best efforts
to qualify and maintain a current registration statement covering such Warrants,
Options and shares of Common  Stock.  There can be no assurance,  however,  that
Sonics will be able to maintain a current  registration  statement  or to effect
appropriate  qualifications  under applicable state securities laws, the failure
of which may result in the  exercise of the  Warrants and Options and the resale
or other disposition of Common Stock issued, upon such exercise, being unlawful.
See  "Description of  Securities--Warrants"  and  "Concurrent  Offering--Selling
Securityholder Options."

Possible Issuances of Preferred Stock

      Shares of  Preferred  Stock of the  Company  may be issued by the Board of
Directors,  without  stockholder  approval,  on  such  terms  as the  Board  may
determine. The rights of the holders of Common Stock will be subject to, and may
be adversely  affected by, the rights of the holders of any Preferred Stock that
may be issued in the future.  Moreover,  although the ability to issue Preferred
Stock may provide flexibility in connection with possible acquisitions and other
corporate  purposes,  such issuance may make it more difficult for a third party
to acquire,  or may discourage a third party from  acquiring,  a majority of the
voting stock of the Company. This result could prevent an increase in the market
price of Sonics'  Common  Stock or cause a decline in such price.  Sonics has no
current  plans to issue any  shares of  Preferred  Stock.  See  "Description  of
Securities--Preferred Stock."

Shares Eligible for Future Sale

      Future sales of Common Stock by existing stockholders pursuant to Rule 144
under the  Securities  Act,  pursuant to the  Concurrent  Offering or otherwise,
could have an adverse  effect on the price of the Company's  securities.  Robert
Soloff, an officer and director of the Company, holds 2,500,000 shares of Common
Stock.  In  connection  with the  Initial  Offering,  Mr.  Soloff  agreed not to
publicly offer,  sell or otherwise dispose of any such shares until February 26,
1998 without the prior written consent of Monroe Parker.  In connection with the
Concurrent Offering,  100,000 Selling Securityholder Options,  100,000 shares of
Selling Securityholder Common Stock, and 100,000 Selling Securityholder Warrants
and  the  securities   underlying  such  Warrants  were  registered  for  resale
concurrently  with this  Offering.  Monroe Parker has "demand" and  "piggy-back"
registration   rights   covering   the   securities   underlying   the   Selling
Securityholder Options. Future sales of Common Stock, or the possibility of such
sales in the  public


                                       8
<PAGE>

market,  may adversely affect the market price of the securities offered hereby.
See "Description of Securities" and "Concurrent Offering."

                CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION

      Any  statements in this  Prospectus  that are not statements of historical
fact are  forward-looking  statements  that are subject to a number of important
risks and  uncertainties  that could cause actual results to differ  materially.
Specifically,  any forward looking  statements in this Prospectus related to the
Company's  objectives of future growth,  profitability and financial returns are
subject to a number of risks and uncertainties,  including,  but not limited to,
risks related to a growing market demand for Sonics'  existing and new products,
continued  growth in sales and market  share of Sonics and its Ultra  Sonic Seal
division products,  pricing,  market acceptance of existing and new products,  a
fluctuation in the sales product mix, general economic  conditions,  competitive
products, and product and technology development. There can be no assurance that
such  objectives  will be achieved.  The Company's  objectives of future growth,
profitability  and  financial  returns are also  subject to the  uncertainty  of
Vibra-Surge  Corporation  being  able  to  successfully  market  its  ultrasonic
surgical device.  It is also uncertain  whether a patent will be granted for the
Company's  ultrasonic  surgical device, or whether any related patent litigation
may  hinder  the  Company's  ability  to market the  device.  In  addition,  the
Company's objectives of future growth, profitability,  and financial returns are
also subject to the  uncertainty of the growth and  profitability  of its wholly
owned subsidiary,  Tooltex. See "Business" and "--Products."  Factors that could
cause actual results to differ materially include, but are not limited to, those
discussed  herein under "Risk Factors." The Company  undertakes no obligation to
release publicly the result of any revisions to these forward-looking statements
that may be made to reflect events or circumstances  after the date hereof or to
reflect the occurrence of unanticipated events.



                                       9
<PAGE>



                     MARKET FOR COMPANY'S COMMON EQUITY AND
                           RELATED STOCKHOLDER MATTERS

      Since February 26, 1996, the Common Stock and Warrants to purchase  Common
Stock of the  Company  have been  traded and  quoted  through  Nasdaq  under the
symbols  "SIMA" and "SIMAW,"  respectively.  Prior to that date,  the  Company's
equity was not traded on any public market.  The following  table sets forth the
range of high and low bids for the  Company's  Common Stock and Warrants for the
periods indicated as reported by Nasdaq.

                             Stock                     Warrants
                   --------------------------  --------------------------
 Quarter Ended        High           Low          High           Low
- ----------------   ------------  ------------  ------------  ------------

March 31, 1996        11 1/4         6 3/4         5              3/4

June 30, 1996         13            11 7/8         6 5/8        4

September 30, 1996    14 1/2        10 13/16       7 1/4        4 1/4

December 31, 1996     13 1/2         3 3/4         6 1/4          1/2

March 31, 1997         8 1/2         4             2 1/2          11/16

June 30, 1997          6 1/4         2 7/8         1 11/16        3/8
             
September 30, 1997     3 3/4         2 1/2            7/8         1/4

      The prices  presented in the table are bid prices,  which represent prices
between  broker-dealers and do not include retail mark-ups and mark-downs or any
commission  to  the  dealer.   The  prices  presented  may  not  reflect  actual
transactions.

      On December 2, 1997, the closing price of the Common Stock of the Company,
as  reported  by Nasdaq,  was $1 3/4 per  share,  and the  closing  price of the
Warrants,  as reported by Nasdaq was $3/8 per Warrant.  On December 2, 1997, the
Company  had 26  stockholders  of record and 13 Warrant  holders of record.  The
Company has been  informed by its  registrar  and transfer  agent that these are
holders in nominee  name.  The Company  believes  that the number of  beneficial
holders is greater.

                                 USE OF PROCEEDS

      The net proceeds which may be realized by the Company upon the exercise of
all  of  the   Company's   Warrants   (assuming   no  exercise  of  the  Selling
Securityholder Options), after deduction of expenses of this Offering and before
provision  for the  possible  payment of a warrant  solicitation  fee of 4% (see
"Warrant  Solicitation  Fee"),  are estimated to be $9,914,000.  Inasmuch as the
Company has received no firm  commitments  for the exercise of the Warrants,  no
assurance can be given that all of the Warrants will be exercised.

      Any net proceeds  received  from the exercise of the Warrants are intended
to be used for working capital expansion of domestic and international marketing
activities, research and development and reduction of existing debt.

                                 DIVIDEND POLICY

      Sonics has made  payments in the form of  additional  compensation  to its
former sole  stockholder,  Mr. Soloff, to pay taxes due during its S corporation
status and on June 29, 1995 made an additional $500,000 payment to Mr. Soloff as
a distribution  relating to previously taxed accumulated  earnings. In addition,
the  Company  distributed,  in the form of a  dividend  to Mr.  Soloff  upon the
effective  date of the  Company's  Initial  Offering,  approximately  43% of the
earnings  of the  Company  from  January 1, 1995 until  February  26,  1996,  or
$496,000, which equals approximately the amounts Mr. Soloff would be expected to
pay  personally  for  income  taxes  based on such  earnings.  The  distribution
included  an  adjustable  note  payable to Mr.  Soloff of  $450,000 to cover the
estimated  personal  income taxes on the  Company's S corporation  income.  Such
distribution  to its former sole  stockholder  for  purposes of tax payments has
been charged to Sonics'  retained  earnings and does not affect its statement of
income.

      The  Company  intends  to follow a policy of  retaining  any  earnings  to
finance the  development  and growth of its business.  Accordingly,  it does not
anticipate other payments of cash or other dividends in the foreseeable  future.
See "Risk  Factors--Lack of Dividends." The payment of dividends,  if any, rests
within the  discretion  of the Board of Directors  and will depend  upon,  among
other things, the Company's earnings,  its capital  requirements and its overall
financial condition. See "Description of Securities."


                                       10
<PAGE>

                                 CAPITALIZATION

      The  following  table  sets  forth the  capitalization  of the  Company at
September 30, 1997 (see "Concurrent Offering"). See also "Use of Proceeds." This
table should be read in  conjunction  with the  Financial  Statements  and notes
thereto included elsewhere in this Prospectus.

                                                    September 30,
                                                        1997
                                                   ----------------
                                                     (unaudited)
Indebtedness:
    Short-term debt, including current portion     
      of long-term debt (1)...................     $  2,451,203
    Long-term debt, net of current portion....          664,156

Stockholders' equity:
    Common  stock,  par value  $.03 per  share;  
      10,000,000  shares  authorized; 3,520,100 
      shares issued and outstanding at June 30, 1997;
      3,590,100 shares issued and outstanding 
      at September 30, 1997...................          107,703
    Additional paid-in capital................        6,766,897
    Retained earnings.........................          227,753
                                                 ------------------
      Total stockholders' equity..............       $7,102,353
                                                 ==================

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

(1)   Includes current portion of a $500,000 term note.

(2)   Does not include (i) 250,000  shares of Common Stock reserved for issuance
      under the Company's  incentive  stock option plan,  (ii) 285,366 shares of
      Common Stock  reserved  for issuance  under  certain  non-qualified  stock
      options,  (iii) up to 200,000  shares of Common  Stock  issuable  upon the
      exercise of the Selling  Securityholder Options and Selling Securityholder
      Warrants and (iv) 70,000 shares of Common Stock issued in connection  with
      the acquisition of Tooltex on July 25, 1997. See  "Management--Option  and
      Stock   Appreciation   Rights,"   "Certain   Relationships   and   Related
      Transactions," "Description of Securities," and "Concurrent Offering."


                                       11
<PAGE>


                             SELECTED FINANCIAL DATA

      The  financial  information  set forth  below for the years ended June 30,
1995,  1996 and 1997 and the three  months  ended  September  30,  1996 and 1997
summarizes  certain selected  financial data which should be read in conjunction
with the Company's  audited  financial  statements and related notes thereto and
with Management's  Discussion and Analysis of Financial Condition and Results of
Operations,  all of  which  are  included  elsewhere  in  this  Prospectus.  The
information as of and for the three months ended  September 30, 1996 and 1997 is
unaudited,  but includes all  adjustments,  consisting of only normal  recurring
accruals,  considered  necessary for a fair presentation of financial  positions
and results of operations.
<TABLE>
                                                                      Three Months Ended
                                          Year Ended June 30,           September 30,
<S>                                    <C>       <C>        <C>        <C>        <C>   
                                     ---------- ---------- ----------- ---------- -----------
                                       1995      1996       1997       1996       1997
                                     ---------- ---------- ----------- ---------- ----------
Statement of Income Data

Net sales..........................  $8,574,845 $9,376,170 $10,827,525 $2,536,238 $3,116,804
Cost of sales......................   4,228,024  5,091,789   6,410,584  1,330,404  1,827,658
                                      ---------  ---------  ----------  ---------  ---------
Gross profit.......................   4,346,821  4,284,381   4,416,941  1,205,834  1,289,145
Operating expenses.................   3,582,037  3,793,261   4,399,425  1,006,190  1,190,421
                                      ---------  ---------  ----------  ---------  ---------
Income from operations.............     764,784    491,120      17,516    199,644     98,724
Other income (expense).............
   Other  income...................      27,751     45,201     110,471      2,250      7,282
   Interest, net...................     (12,817)  (100,011)    (79,565)   (32,549)   (34,578)
                                      ---------  ---------  ----------  ---------  ---------
Income before income taxes.........     779,718    436,310      48,422    169,345     71,428
Income taxes (benefit).............      45,000     (8,000)     19,368     67,738     15,915
                                      ---------  ---------  ----------  ---------  ---------
Net income.........................  $  734,718 $  444,310 $    29,054 $  101,607 $   55,513
                                      =========  =========  ==========  =========  =========

Pro Forma Statement of Income
   Data(1)
Income before income taxes.........  $  940,000 $  436,000
Provision for income taxes.........     376,000    174,000
                                      ---------  ---------
Net income.........................  $  564,000 $  262,000
                                      =========  =========
Net income per share...............  $      .22 $      .09 $      .01 $     .02   $      .01
                                      =========  =========  =========  ==========  =========
Weighted average number of shares  
   outstanding.....................   2,624,000  3,409,000  4,247,000   4,775,820  3,769,893
                                      =========  =========  =========  ==========  =========
 Fully diluted net income per share. $      .22 $     .08  $      .01 $      .02  $      .01
                                      =========  =========  =========  ==========  =========
Weighted average number of shares    
   outstanding.....................   2,624,000  3,441,000  4,247,000   4,775,870  3,769,393

</TABLE>
<TABLE>
<CAPTION>
                                                 June 30,                 September 30,
                                       1995       1996         1997       1996        1997
                                     ---------   ---------   --------    --------   ---------
<S>                                  <C>         <C>         <C>         <C>         <C>
Balance Sheet Data
Cash and cash equivalents..........  $  187,490  $   73,129  $  271,593  $   89,111  $  243,347
Working capital....................   2,183,858   6,010,485   5,942,288   6,119,611   4,359,077
Total assets.......................   4,985,405   9,180,506   9,159,117   9,205,748  11,807,577


Long-term obligations, less current           -           -     406,911           -     664,156
   portion.........................
Stockholders' equity...............  2,883,767 6,665,315 6,817,440  6,766,922   7,102,353
- ----------------------
</TABLE>

(1)Pro forma  statement of income data reflects (i) Common Stock  expected to be
   outstanding  immediately  prior to the exercise of any of the Warrants  after
   giving  effect to the First and Second Stock  Splits;  (ii)  adjustments  for
   payment of additional  salary to Mr. Soloff  representing the personal income
   tax owed on the S corporation income totaling $160,000,  and $0 for the years
   ended June 30,  1995 and 1996,  respectively;  and (iii)  federal,  state and
   local taxes as if the Company  had been a C  corporation  based on rates that
   would have been in effect. See "Management--Executive Compensation."


                                       12
<PAGE>

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

      The  following  discussion  of the  financial  condition  and  results  of
operations of the Company  relates to the fiscal years ended June 30, 1995, 1996
and 1997 and the three  months ended  September  30, 1996 and 1997 and should be
read in conjunction with the preceding Selected Financial Data and the Company's
Financial  Statements and notes thereto  included  elsewhere in this Prospectus.
All references to full years are to the applicable fiscal year of the Company.

      Until  February 26, 1996,  the  effective  date of the  Company's  Initial
Offering,  the Company was an S corporation  under the Federal  Internal Revenue
Code.  In  lieu  of  federal  income  taxes  on the  corporation's  income,  the
stockholders of an S corporation are taxed on their  proportionate  share of the
corporation's net income. No provision or liability for Federal income taxes has
been included,  therefore,  in the Company's  financial  statements or below for
fiscal  year 1995.  However,  adjustments  for  federal  income  taxes as if the
Company were a C corporation  on a pro forma basis have been made. See "Selected
Financial Data" and "Financial Statements."

Results of Operations

Recent Financial Developments

      The following table sets forth, for the three most recent fiscal years and
for the  three  months  ended  September  30,  1996  and  1997,  the  percentage
relationship  to net sales of  principal  items in the  Company's  Statement  of
Income.

                     Statement of Income as Percent of Sales
<TABLE>
<CAPTION>
                                                                  Three Months Ended
                                      Year Ended June 30,           September 30,
                                   ----------------------------  ----------------------
                                    1995      1996      1997       1996        1997
                                   -------- --------- ---------  ---------- -----------
<S>                                 <C>        <C>       <C>       <C>         <C>
Statement of Income Data
Net sales.......................... 100.0%     100.0%    100.0%    100.0%      100.0%
Cost of sales......................  49.3       54.3      59.2      52.5        58.6
                                   -------- --------- ---------  ---------- -----------
Gross profit.......................  50.7       45.7      40.8      47.5        41.4
Operating expenses.................
   Selling.........................  28.5       30.2      29.2      27.1        23.5
   General and administrative......   7.9        6.3       7.6       8.7         9.9
   Research and development........   4.1        4.0       3.9       3.9         4.8
   Compensation expense - stock    
   options.........................   1.2        -         -         -           -
                                   -------- --------- ---------  ---------- -----------
   Total operating expense.........  41.7       40.5      40.7      39.7        38.2
                                   -------- --------- ---------  ---------- -----------

Other income (expense).............
   Interest, net...................   (.2)      (1.1)      (.7)     (1.2)       (1.1)
   Other income (expense)..........    .3         .5       1.0        .1          .2
                                   -------- --------- ---------  ---------- -----------
      Total other income           
   (expense).......................    .1        (.6)       .3      (1.1)        (.9)
                                   -------- --------- ---------  ---------- -----------
Income before income taxes.........   9.1        4.6        .4       6.7         2.3
Income taxes (benefit).............    .5        (.1)       .2       2.7          .5
                                   -------- --------- ---------  ---------- -----------
Net income.........................   8.6%       4.7%       .2%      4.0%        1.8%
                                   ======== ========= =========  ========== ===========
</TABLE>


Three Months Ended September 30, 1997 Compared to the Three Months Ended 
September 30, 1996.

      Net Sales.  Net sales for the quarter ended  September 30, 1997  increased
$581,000  or 22.9% over the same  period in fiscal  1997.  This  increase is the
result of the effect of the acquisition and  consolidation of Tooltex,  combined
with slight increased  volume in domestic  markets for the Company's  ultrasonic
welding equipment

      Cost of Sales.  Cost of sales  increased from 52.5% of sales for the three
months  ended  September  30, 1996 to 58.6% of sales for the three  months ended
September 30, 1997.  This increase in the cost of sales  percentage is partially
attributable to the acquisition and consolidation of Tooltex. In addition,  cost
of sales for the quarter ended September 30, 1997 was 56.6% of sales,  excluding
the 

                                       13
<PAGE>

effect of Tooltex,  compared to 52.5% for the same quarter  last year.  This
increase is attributable  to increased costs  associated with the manufacture of
the vibration  welder in connection with the  introduction of the product to the
market which was recognized in the first quarter combined with the effect of the
product mix in the first quarter.

      Selling  Expenses.  Selling  expenses for the first quarter of fiscal 1998
increased  $46,000 or 6.7% over the same period in fiscal 1997.  As a percentage
of net  sales,  selling  expenses  decreased  from  27.1% to 23.5% over the same
periods.  This  decrease in selling  expenses as a percentage  of net sales is a
result of the  Company  increasing  its net sales  through the  acquisition  and
consolidation of Tooltex,  with only a slight corresponding  increase in selling
expenses. Excluding the effect of Tooltex, expenses also decreased from 27.1% of
sales in the first quarter of fiscal 1997 to 25.7% of sales in the first quarter
of fiscal 1998.

      General and Administrative  Expenses.  General and administrative expenses
for the first quarter of fiscal 1998  increased  $88,000 or 39.9% over the first
quarter of fiscal 1997. As a percentage of net sales,  these expenses  increased
to 9.9%  from  8.7%  over the same  period in  fiscal  1997.  This  increase  is
primarily attributable to regular increases in salaries.

      Research  and  Development  Expenses.  Research and  development  expenses
increased $51,000 or 50.8% over the same period in fiscal 1997. The increase was
primarily due to that department's  increased use of outside consulting services
for several development projects.

      Interest  Expense.  Interest  expense for the three months ended September
30, 1997 increased by  approximately  $2,000 or 6.2% over the three months ended
September  30,  1996.  This slight  increase is due to slightly  higher  average
borrowings on the Company's  line of credit in the first quarter of fiscal 1998.
The Company expects  interest  expense to increase in future quarters due to the
new credit facilities discussed in "Liquidity and Capital Resources" below.

Year Ended June 30, 1997 Compared to Year Ended June 30, 1996

      Net  Sales.  Net  sales  for  the  year  ended  June  30,  1997  increased
$1,451,000,  or 15.5%  over the prior  year.  This is  primarily  the  result of
increased  sales volume for the vibration  welder product line. The Company also
experienced increased volume for the ultrasonic welder product line. The Company
implemented  a slight  price  increase of between  three and five percent in the
ultrasonic  welder line in March,  1997 and in the liquid processor product line
in April, 1997

      Cost of Sales. Cost of sales increased  approximately  $1,319,000 or 25.9%
over the prior year.  As a percentage  of sales,  cost of sales  increased  from
54.3% to 59.2%.  This  increase in cost of sales is  primarily  attributable  to
increased  costs  associated  with the  vibration  welder in the  first  year of
production.  Initial costs  associated with the startup of the vibration  welder
line  caused  the cost of these  products,  as a  percentage  of their net sales
during this  period,  to be higher than the Company has  experienced  with other
product lines.  The Company was not able to pass these increased costs on to the
customer.  The  impact  of the  vibration  welder  upon  cost of sales  was most
significant  in the fourth  quarter.  If the  Company  had not made any sales of
vibration welders during the 1997 fiscal year, cost of sales would be only 55.6%
of sales, only slightly higher than the prior year.

      Selling  Expenses.  Selling  expenses  for the year  ended  June 30,  1997
increased by approximately  $325,000 or 11.5% over fiscal 1996. This increase is
primarily  attributable  to the  increase in sales.  As a  percentage  of sales,
selling expense decreased  slightly from 30.2% in fiscal 1996 to 29.2% in fiscal
1997.

      General and Administrative  Expenses.  General and administrative expenses
for the year ended June 30, 1997  increased by  approximately  $235,000 or 39.9%
from the prior year.  This  increase  can be primarily  attributed  to increased
expenses  associated with being a publicly traded company,  such as professional
fees,  investor  relations,  printing,  and directors'  and officers'  insurance
expenses.

      Research  and  Development  Expenses.  Research and  development  expenses
increased by  approximately  $46,000 in fiscal 1997. This represents an increase
of approximately 12.5%. The primary factor that contributed to this increase was
the planned  addition of one research and development  engineer,  as part of the
expansion of research and development efforts.

      Interest Expense. Total interest expense for fiscal 1997 decreased $20,000
or 20.4%.  This is, in large part, due to decreased  borrowings on the Company's
line of credit with its bank.  In fiscal 1996,  the average  daily balance under
this  line of credit  was  approximately  $661,000,  compared  to  approximately
$355,000  in fiscal  1997.  In the second  quarter of fiscal  1997,  the Company
reduced  borrowings on its line of credit by utilizing a portion of the proceeds
from its initial public offering.

                                       14

<PAGE>

      Income  Taxes.  Income  taxes  increased  by  $27,000 or 342.1% due to the
Company  recording  an income tax  benefit of $91,000 in fiscal  1996.  This tax
benefit  resulted  from the  recognition  of a Federal  deferred  tax asset upon
conversion of the Company from an  S-corporation  to a C-corporation  due to the
completion  of the  initial  public  offering.  This  resulted in an increase in
fiscal 1997 that was offset by lower taxes  resulting from lower earnings in the
current fiscal year.

Year Ended June 30, 1996 Compared to Year Ended June 30, 1995

      Net Sales.  Net sales for the year ended June 30, 1996 increased  $801,000
or 9.3% over the prior year.  This is primarily  the result of  increased  sales
volume for the liquid processor  product line, as well as increased sales volume
generated by the Company's  ultrasonic  bonding  product line. In addition,  the
Company implemented a limited price increase for some of its products during the
1996 fiscal year.

      Cost of Sales.  Cost of sales for the period  increased from $4,228,000 in
fiscal  1995 to  $5,092,000  in fiscal  1996.  This  represents  an  increase of
approximately  20.4%.  As a percentage of sales,  cost of sales  increased  from
49.3% in fiscal  1995 to 54.3% in fiscal  1996.  A  substantial  portion of this
increase is attributable to increased sales. The remaining increase is primarily
attributable  to the  introduction  of two  new  product  lines  as  well as the
introduction of the new generation of ultrasonic welders in fiscal 1996. Initial
costs  associated  with the startup of the spin  welder  line and the  vibration
welder  line caused the cost of these  products,  as a  percentage  of their net
sales during the start-up period,  to be higher than the Company has experienced
with other product lines. The Company was not able to pass these increased costs
on to the customer.  A fluctuation in the sales product mix also  contributed to
the  increase.  Since  not all  products  have the  same  markup  due to  market
considerations,  the cost of sales may  fluctuate  depending on the actual sales
mix for the period.

      Selling  Expenses.  Selling  expenses  for the year  ended  June 30,  1996
increased  $382,000 or 15.6% over the prior year. A  substantial  portion of the
increase is attributable to increased sales. The primary factor  contributing to
the  remaining  portion of the  increase  is the costs  associated  with two new
product  lines,  the  vibration  welder  and the  spin  welder.  These  costs of
approximately $141,000 include the design and printing of product literature, as
well as associated  personnel expenses.  The Company also incurred an additional
expense relating to the design and printing of a new brochure for its ultrasonic
welders.  The  increase  is also  attributable  to $56,000 of  increased  travel
expenses,  including travel  associated with the Company's  international  sales
meeting held in November of 1995, and expenses related to the Company's  liaison
to the Korean marketplace.

      General and Administrative  Expenses.  General and administrative expenses
for the year ended June 30, 1996  decreased  by  approximately  $87,000 or 12.9%
from  the  prior  year.  In  fiscal  1995,  the  Company  paid  its  shareholder
approximately  $160,000 to cover his personal tax liability  resulting  from the
Company's  subchapter S status.  No such payments were made in fiscal year 1996.
Offsetting the elimination of the bonus was an increase of approximately $80,000
in  professional  fees.  This increase is primarily  attributable  to legal fees
associated  with the  litigation  related to the Company's  dispute with Sonique
Surgical Systems, Inc. ("Sonique") and Mentor Corp.  ("Mentor"),  which has been
settled. See "Business--Legal Proceedings."

      Research  and  Development  Expenses.  Research and  development  expenses
increased by  approximately  $23,000 in fiscal 1996. This represents an increase
of  approximately  6.6%. The increase is primarily  attributable  to expenses of
approximately  $46,000  incurred in fiscal  year 1996  relating to CE testing of
Sonics' existing ultrasonic equipment. CE approval is required for all equipment
shipped  into  countries  belonging  to the  European  Community.  The  increase
resulting from the CE testing was partially offset by a decrease in research and
development materials.

      Total  Operating  Expenses.  Total  operating  expenses  for  fiscal  1996
increased  $211,000 or 5.9% over fiscal 1995.  This  increase is a result of the
factors  discussed above offset by a one-time charge to compensation  expense in
fiscal 1995  resulting from the  repurchase  and  cancellation  of stock options
formerly held by two officers of the Company.

      Interest Expense. Total interest expense for fiscal 1996 increased $87,000
or 680%.  This is due to increased  borrowings on the  Company's  line of credit
with its bank.  In fiscal  1995 the  average  daily  balance  under this line of
credit was approximately $141,000,  compared to approximately $661,000 in fiscal
1996.  The  Company has reduced  borrowings  on its line of credit by  utilizing
proceeds from its Initial Offering.

      Income  Taxes.  Income  taxes  decreased  by  $53,000 or 117.8% due to the
Company  recording  an income tax  benefit of $91,000 for the  recognition  of a
Federal  deferred tax asset upon conversion of the Company from an S corporation
to a C corporation  due to the completion of the Initial  Offering.  This amount
has been offset by an income tax provision of $50,000 based on the income earned
by the Company from the date of the Initial Offering.

                                       15
<PAGE>

Liquidity and Capital Resources

      Operations  of the Company used  approximately  $277,000  during the three
months ended September 30, 1997 as a result of increasing inventory while paying
down accounts  payable  balances.  During the first quarter of fiscal 1998,  the
Company invested  approximately  $16,000 in new capital  equipment and leasehold
improvements  and  $1,289,000  in  land  and a  building  that  will  be used to
consolidate the Company's  manufacturing and office  facilities.  As of June 30,
1997, the Company's  working capital was  $5,942,000.  As of September 30, 1997,
the  Company's  working  capital had  decreased  to  $4,359,000  representing  a
decrease of approximately  26.6%. This decrease is the result of increased short
term debt resulting from increased borrowings under the Company's line of credit
by  approximately  $505,000  and a  short  term  bridge  loan in the  amount  of
$1,151,000 that will be repaid with proceeds from a bond issue.

      The Company's principal credit line is a $1,500,000 bank credit facility.

      On September 19, 1997, the Company  entered into three  facilities  with a
bank (the  "Bank"),  each of which is  secured by a first  mortgage  lien on the
Newtown  Property (as defined under  "Properties  and  Facilities"):  (i) a
Bridge  Loan in the  original  principal  amount of  $1,600,000;  (ii) a Line of
Credit in the original  principal  amount of up to $1,500,000;  and (iii) a Term
Loan in the original principal amount of $427,000.

      The  Bridge  Loan bears  interest  at the Bank's  base  lending  rate plus
one-half percent. The principal balance of the Bridge Loan, which at December 2,
1997 was  $1,239,390,  will mature and be due and payable  upon the  earliest to
occur of (i) the written demand of the Bank,  (ii) the  consummation of the
IRB Loan (as  hereinafter  defined),  or (iii)  December  31,  1997.  Subject to
certain  terms  and  conditions,  the  Bank  has  agreed  to  make a  tax-exempt
industrial  development loan (the "IRB Loan") in the aggregate  principal amount
of up to $4,000,000 to be issued through the Connecticut  Development Authority,
the  proceeds  of which  will be used to  refinance  the  Bridge  Loan,  pay any
remaining costs of preparing the Newtown  Property for Sonics' use and occupancy
and for purchasing manufacturing equipment.  Sonics expect to close the IRB Loan
on or before  December 31, 1997. The principal of the Bridge Loan may be prepaid
in whole or in part, without premium or penalty, at any time.

      The Line of Credit is used by the Company for working capital. The Line of
Credit bears  interest,  at Sonics'  option,  at the Bank's base lending rate or
LIBOR  plus  2.5%.  Advances  under the Line of Credit  are at the  Bank's  sole
discretion.  The  entire  principal  balance  of the  Line of  Credit,  which at
December 2, 1997 was  $1,005,101,  will  mature and be due and payable  upon the
demand of the Bank.  The  borrowings  under the Line of Credit have been used to
repay a line of credit with another bank in the amount of $992,000.  The line of
credit with the other bank bore  interest at such  bank's loan  pricing  rate of
interest  plus  one-half  percent.  The  principal  of the Line of Credit may be
prepaid in whole or in part,  without  premium or penalty,  at any time.  In the
event of the  prepayment  of any portion of the Line of Credit during any period
in which the Line of Credit  bears  interest  at a LIBOR  rate,  Sonics  will be
obligated  to pay  the  Bank a  breakage  fee  relating  to the  LIBOR  interest
component. The Line of Credit is also secured by all of the Company's assets.

      The  proceeds  of the Term  Loan were used to pay in full a term loan with
another bank with interest and principal totaling  $427,000.  The term loan with
the other bank bore  interest at such bank's loan pricing rate of interest  plus
one-half percent. The outstanding  principal amount of the Term Loan at December
2, 1997 was $403,278,  which bears interest,  at Sonics'  option,  at the Bank's
base  lending  rate or LIBOR plus 2.5%.  The  principal of the Term Loan must be
paid in 36 equal monthly  installments of $11,861.11,  commencing on November 1,
1997,  and the entire  remaining  principal  balance  will mature and be due and
payable on October 1, 2000.  The terms and  conditions  under  which  Sonics may
prepay  all or any  portion  of the  Term  Loan  are the same as for the Line of
Credit  discussed  above.  The Term Loan is also secured by all of the Company's
assets.

Impact of Inflation

      The Company does not believe  that  inflation  significantly  affected its
results of operations for the 1997 fiscal year.

Future Effect of Recently Issued Accounting Pronouncements

      In February 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 128, "Earnings Per Share," which
is effective for financial statements for both interim and annual periods ending
after  December 1997.  Early adoption of the new standard is not permitted.  The
new  standard  eliminates  primary  and  fully  diluted  earnings  per share

                                       16
<PAGE>

and
requires  presentation  of basic and diluted  earnings per share  together  with
disclosure of how the per share amounts were  computed.  The pro forma effect of
adopting the new standard would be basic earnings per share of $.09 and $.01 for
the years ended June 30, 1996 and 1997, respectively,  and $.03 and $.01 for the
three months ended  September 30, 1996 and 1997, and diluted  earnings per share
of $.08 and $.01 for the years ended June 30, 1996 and 1997,  respectively,  and
$.02  and  $.01  for the  three  months  ended  September  30,  1996  and  1997,
respectively.

      In addition,  in June 1997, FASB issued Statement of Financial  Accounting
Standards No. 130, "Reporting Comprehensive Income" (SFAS 130), and Statement of
Financial  Accounting  Standards  No.  131,  "Disclosures  about  Segments of an
Enterprise and Related  Information" (SFAS 131). The Company will implement SFAS
130 and SFAS 131 as required in fiscal 1999, which require the Company to report
and display certain  information  related to comprehensive  income and operating
segments,  respectively.  Adoption  of SFAS 130 and SFAS 131 will not impact the
Company's financial position or results of operations.

                                    BUSINESS

      Sonics designs,  manufactures and sells (i) ultrasonic  bonding  equipment
for the welding, joining and fastening of thermoplastic components, textiles and
other synthetic materials, and (ii) ultrasonic liquid processors for dispersing,
blending,  cleaning,  degassing,  atomizing  and  reducing  particles as well as
expediting  chemical  reactions.  To further address the needs of its customers,
the Company introduced two new product lines in fiscal 1996, the spin welder and
the vibration  welder,  both of which are used for the bonding of  thermoplastic
components.

      The  Company  was  incorporated  in New  Jersey  in  April  1969,  and was
reincorporated  in Delaware in October  1978.  Robert S. Soloff,  its  chairman,
president and founder,  invented the ultrasonic plastic welding process early in
his career.  He has been granted nine patents in the field of power  ultrasonics
and is considered to be a pioneer in the application of ultrasonic technology to
industrial processes. Howard Deans, general manager of the Company's Ultra Sonic
Seal division,  has also invented  ultrasonic  devices and processes  covered by
patents  primarily  for packaging  and sealing.  The patents  granted to Messrs.
Soloff and Deans have expired and the  technology  related to them is now in the
public  domain and is used in part in the  development  and  manufacture  of the
Company's products.

      On July 25, 1997, the Company acquired Tooltex,  Inc., an Ohio corporation
("Tooltex"),   through  a  merger  transaction  (the  "Merger").  Tooltex  is  a
manufacturer of automated systems used in the plastics industry.  Pursuant to an
Agreement and Plan of Merger, dated July 25, 1997 (the "Plan of Merger"),  among
Sonics,  SM Sub,  Inc.,  an Ohio  corporation  and a wholly owned  subsidiary of
Sonics ("Sonics Sub"),  Tooltex,  and the  shareholders of Tooltex,  Tooltex was
merged with and into Sonics  Sub.  Sonics Sub then  changed its name to Tooltex,
Inc. (the "Surviving  Corporation").  Under the Plan of Merger, the shareholders
of Tooltex received,  in exchange for 100% of the stock of Tooltex,  (i) an
aggregate  of 70,000  shares of Sonics  Common  Stock,  (ii)  $70,000  and (iii)
options to purchase  10,000  shares of Sonics  Common  Stock.  See the financial
statements of Tooltex elsewhere in this Prospectus.

      In connection with the Merger, the former two shareholders of Tooltex, who
had also  been the  President  and  Vice  President  of  Tooltex,  entered  into
employment   agreements  with  the  Surviving  Corporation  and  non-competition
agreements and  confidentiality  agreements  with the Surviving  Corporation and
Sonics.

      The  Company  has  also  formed  a wholly  owned  subsidiary,  Vibra-Surge
Corporation, for the manufacture and sale of its ultrasonic surgical device. See
"Products" below.

Products

      The Company manufactures equipment in the following categories:

      Ultrasonic Welders -- Manufactured by the Company since its founding, this
line of ultrasonic devices welds, bonds,  fastens, sews and rivets thermoplastic
components and other synthetic materials.  As new applications were requested by
industrial customers,  the line has expanded over the years. Plastic welders and
related devices are used in a wide variety of industries and applications. These
include  the   automotive,   computer,   electronics,   packaging,   toy,   home
entertainment,   medical  device,   textile  and  garment,  and  home  appliance
industries.

      There are certain  advantages to ultrasonic  bonding in comparison to more
traditional welding techniques.  Uniform production is often accomplished due to
the  consistency,  speed and focusing of the energy  applied to the welded part.
The bond created between the components is generally  strong and clean.  Because
no solvents,  adhesives or external  heat are  involved,  adverse  

                                       17
<PAGE>

environmental
factors are minimized.  Materials which may not be easily assembled or welded by
other   technologies  can  be  effectively  bonded   ultrasonically.   Moreover,
ultrasonic  bonding is  generally  faster and  requires  less  skilled  labor or
training than many other methods.

      Liquid Processors - Liquid processors,  which are sold under the Company's
trade name  "Vibra-Cell"  or under private label,  are  ultrasonic  devices that
disperse,  break up, emulsify,  atomize, mix and blend substances in a liquid or
semi-liquid media.  Substances  affected by liquid processing include molecules,
cells, tissues, fluids, chemicals and particles.  These devices are available in
different power configurations for low, medium and high volume applications with
various capacities, features and accessories.  Operating similarly to ultrasonic
bonding systems and composed of many of the same components,  liquid  processors
produce a different result because they are utilized in liquid,  semi-liquid and
powdered media.

      Liquid processors are utilized in biotechnology by scientists, biologists,
chemists and pharmacologists, primarily in laboratories for research and testing
purposes.  The Company has extended the applications  for its liquid  processors
from the research laboratories to industrial settings. The liquid processor also
functions to process and test materials and  substances on the  production  line
and  in  vats  and  tanks.  In the  manufacture  of  pharmaceuticals  and in the
processing of petroleum  products and certain specialty  chemicals,  they reduce
particle size and facilitate  mixing; in the preparation of paint and dyes, they
blend and homogenize materials.  In the ink industry,  processors disperse black
carbon. In the beverage and other industries, they are used to de-gas carbonated
soda, wine, beer, spirits and solvents. The Company's liquid processors are also
used as high-intensity cleaners. These ultrasonic cleaning devices are effective
in  spot  cleaning  and  removing  various  contaminants,  such  as  radioactive
particles, proteins, rust, blood, and oil from laboratory equipment.

      The Company also  manufactures a liquid processor with a spray nozzle that
atomizes fluids by producing  ultra-fine sprays in precisely  measured dosage or
at extremely low flow rates.  Utilized in  laboratories  and plants,  ultrasonic
atomizers  can coat,  moisten,  or  deposit  micro-droplets  of liquid on glass,
fabric, paper, semiconductors, pharmaceuticals, ceramics or tubes. They are also
used to apply silicone and Teflon, disinfect surfaces and lubricate small parts.

      Vibration  Welder -- Vibration  welders are generally  used to weld larger
plastic  components  together,  and have the ability to weld a wider  variety of
plastics. In this technology,  a non-vibrating part is hydraulically lifted from
below to meet a  horizontally-vibrating  part. The vibrations cause friction and
heat, melting the plastic,  and a bond is effectuated between the plastic parts.
The vibration welder that has been designed and is currently being  manufactured
by the Company is  computer-controlled  and has a power supply,  digital display
and other features similar to the Company's ultrasonic welder.

       Spin Welder -- The Company has developed and currently  manufactures spin
welders  based on a  non-ultrasonic  process known as rotary  friction  welding.
Rotary  friction  welding  is a  bonding  technology  generally  used  only when
assembling  cylindrical or round-shaped  thermoplastic  parts. It is also better
suited  for  plastics  of a  semi-crystalline  nature and  assemblies  requiring
significant  tooling  relief.  In spin  welding,  one plastic  component is spun
against a mating  plastic  part that is held  stationary  in a nesting  fixture.
Friction  generated by the spinning action produces heat which melts the plastic
and fuses the two parts together.

      The spin welding system offered by Sonics features,  among other things, a
multi-function  programmable  controller,  RPM  display,  and a  two  horsepower
electronic  drive motor that spins the plastic part. The spin welder is composed
of a steel frame and column with a control box.  Other  components of the system
include a pneumatic head, an automotive spindle bearing, an air brake and clutch
system, and steel plates.

      Ultrasonic  Surgical  Instrument -- The Company has designed and developed
an  ultrasonic  medical  device,  the  Vibra-Surge(TM)   System  Model  VS  2120
("Vibra-Surge"),  for the removal of soft  tissue in general and  reconstructive
and plastic surgery.  Sonics filed a patent application and a preliminary patent
application  covering Vibra-Surge (TM) with the U.S. Patent and Trademark Office
on May 1, 1997. It is not certain whether patents for this  application  will be
issued or, if issued,  that such patents will offer adequate  protection or will
not be  challenged  by the  holders  of prior or other  patents  issued or to be
issued for similar purposes.  The device received 510(k) clearance from the Food
and Drug  Administration  (the "FDA") on July 25, 1997 which  permits  Sonics to
market the device.  In September 1997, Sonics created a wholly owned subsidiary,
Vibra-Surge  Corporation,  which signed an exclusive distribution agreement with
Sonimedix,  Inc.  ("Sonimedix")  on September,  19, 1997. Under the distribution
agreement,   Sonimedix  serves  as  the  exclusive   worldwide   distributor  of
Vibra-Surge  (TM).  On September 25, 1997,  Sonics  transferred  to  Vibra-Surge
Corporation all of its rights and obligations under the 510(k) FDA clearance and
patent applications and all of the technology related to Vibra-Surge (TM).

                                       18
<PAGE>


Industry Background

      Management believes that in recent years the market for ultrasonic bonding
systems  has  undergone  steady and  consistent  growth.  It  appears  that more
companies are seeking to replace metal components with  thermoplastics  in order
to reduce the weight of products or to capitalize on other special properties of
synthetic  substances.  Consequently,  ultrasonic  bonding  systems  and related
welding devices have been more extensively utilized in industrial processing and
in new assembly applications.  In contrast,  management believes that the market
for  liquid  processors  in the past has  experienced  inconsistent  growth  and
occasional  contractions.  One of the major reasons for this inconsistent growth
appears to be the  decrease  in Federal  government  spending  on  research  and
development.  These budget cutbacks have adversely affected expenditures for new
testing equipment,  including liquid processors, by university,  and medical and
industrial  laboratories.  To a certain  extent,  the past  decline  in sales of
liquid  processors  in the research  laboratory  area has been offset by new and
more extensive applications of such technology in other industries,  such as the
paint, chemical,  petroleum and beverage industries, and medical industries. The
market for liquid  processors  has only recently  stabilized and appears to have
resumed its growth.

Manufacturing and Supply

      Sonics' manufacturing  operations,  conducted at its facilities located in
Danbury,  Connecticut,  Aston, Pennsylvania,  and Grove City, Ohio, are run on a
batch  basis in which a series of  products  move  irregularly  from  station to
station.  The Company  manufactures  its  products  pursuant to  historical  and
projected sales data as well as specific customer orders.

      Most supplies and materials  required in the  manufacture of the Company's
products are available from many sources. Many of its suppliers are based in the
same general locality as the Company's manufacturing operations. To date, Sonics
has  experienced  few shortages  and delays  regarding  supplies and  materials.
However, it is not certain that such shortages or delays may not have an adverse
impact on Sonics'  operations in the future. No one supplier  accounted for more
than 5% of Sonics' total  purchases  for inventory  made in fiscal years 1996 or
1997.  Although  management  believes  that in all cases  alternate  sources  of
supplies can be located,  a certain amount of time would  inevitably be required
to find substitutes.  During any such interruption in supplies,  the Company may
have to curtail  the  production  and sale of its  devices  and  systems  for an
indefinite period.

      Sonics  is not a  party  to any  formal  written  contract  regarding  the
delivery of its  supplies  and  materials.  It  generally  purchases  such items
pursuant  to  written  purchase  orders  of  both  the  individual  and  blanket
varieties. Blanket purchase orders usually entail the purchase of larger amounts
of items at fixed prices for delivery and payment on specific dates ranging from
two months to one year.

      Sonics  has  qualified  its  Connecticut  facility  to  meet  the  quality
management and assurance standards of an international  rating organization (ISO
9001).  ISO 9001  certification  indicates  that the  Company  has  successfully
implemented a quality assurance system that satisfies this standard.  Sonics has
also  obtained CE approvals,  which are now  necessary for sales in Europe,  for
many models of its ultrasonic welder and liquid processor. It is working towards
CE approvals for its other product lines.

Maintenance and Service

      The Company  offers  warranties on all its products,  including  parts and
labor,  that  range  from  one year to three  years  depending  upon the type of
product  concerned.  For the fiscal years ended June 30, 1996 and 1997,  and for
the three months ended  September 30, 1996 and 1997,  expenses  attributable  to
warranties   were   approximately   $63,000,   $77,000,   $15,360  and  $15,360,
respectively.  Sonics  performs  repair  services  on all of its  products  sold
domestically either at its Connecticut or Pennsylvania facilities or at customer
locations.  Servicing of foreign sales is usually handled by distributors abroad
or in the Company's  Swiss branch  office  regarding its devices sold in Europe.
These services are performed  upon specific  order without  contracts at various
rates. The Company usually charges for the time that its employees expend on the
task and the cost of the  materials  or parts  involved in the  repair.  For the
fiscal  years  ended  June 30,  1996 and 1997,  and for the three  months  ended
September 30, 1996 and 1997, the Company had income of  approximately  $358,000,
$398,000,  $88,000 and  $131,000,  respectively,  for  out-of-warranty  services
performed.  Company devices generally have a long operating life, and Sonics has
repaired machines manufactured by it that are more than 26 years old.

                                     19
<PAGE>

Sales and Marketing

      Sonics  generally  markets and sells its products in the United States and
abroad through a network of sales  representatives and distributors to end users
and original equipment manufacturers ("OEMs"). In the United States, the Company
and its  Ultra  Sonic  Seal  division  ("USS")  utilize  approximately  50 sales
representatives in 48 states throughout the country.  The Company's wholly owned
subsidiary,  Tooltex, utilizes two sales representatives throughout the Midwest.
In the overseas  market,  it relies on approximately 66 distributors and several
sales  representatives  to distribute  its products in 49  countries.  The areas
covered by these third parties  include North and South America,  the Middle and
Far East, Europe and Australia.

Sales Representatives

      The  Company's  relationship  with its sales  representatives  is  usually
governed by a written contract which is generally  terminable by either party on
30 days prior  notice.  The contract  provides  for  exclusive  territorial  and
product  representation and commissions payable to them on their sales depending
on  whether  basic  units or  accessories  are  involved  and  typically  covers
ultrasonic bonding systems and liquid processors.  OEM sales made by the Company
are  excluded   from  the   commission   arrangements.   Generally,   the  sales
representatives  do not purchase for their own account,  but merely sell Sonics'
products on the Company's  behalf.  They also may represent other  manufacturers
but generally not those  competitive  with the  Company's  products.  Except for
Tooltex,  which  accounted  for 10.1% and 6.0% in fiscal  1996 and fiscal  1997,
respectively,  no one sales representative accounted for more than 5% of Sonics'
sales in either fiscal year 1996 or 1997. Tooltex was acquired by the Company on
July 25, 1997. The loss of such  representatives  representing  in the aggregate
significant sales may have a material adverse impact on the Company's business.

      USS sells its plastic  welder under its  division  name.  USS  maintains a
network of sales  representatives  in the United States different from those for
Sonics'  main  product  lines.  The terms of these  arrangements  with its sales
representatives  are similar to the terms Sonics  negotiates  with its own sales
representatives.

      The  Company's  wholly  owned  subsidiary,  Tooltex,  sells its  automated
systems under its corporate name,  Tooltex,  Inc.  Tooltex's sales  organization
consists of two direct sales personnel, as well as two sales representatives.

Distributors

      Sales of Sonics' products to distributors are also generally made pursuant
to written contracts. Under such contracts,  distributors provide repair service
and are prevented from selling  devices  competitive to the Company's  products.
Generally,  payments must be made in U.S.  dollars within 30 days of delivery of
the product. Distribution arrangements are either exclusive or non-exclusive and
are cancelable  upon 30 days notice.  The contracts  generally  exclude  private
label  sales  made  by  Sonics  in  the  distributor's  territory  even  if  the
relationship  is of an  exclusive  type  and  typically  covers  sales  of  both
ultrasonic  bonding  systems and liquid  processor  lines.  The Company now also
offers both its spin welder and  vibration  welder to its sales  representatives
and distributors. The Company also sells these products directly to end-users or
under private  label.  The Company  usually  grants  discounts to  distributors,
depending on the product and quantity  sold.  No one  distributor  accounted for
more  than 5% of  Sonics'  sales in either  fiscal  year 1996 or 1997 or for the
three months ended September 30, 1996 or 1997. The loss of such  distributors in
substantial  numbers or at key locations could have a material adverse effect on
the Company's business.  USS maintains separate but similar arrangements with at
least three foreign distributors abroad.

      The Company  promotes the sale of its products  through  direct  mailings,
trade shows, product literature, press releases,  advertising in trade magazines
and  listings in  catalogs.  The  Company  occasionally  engages in  cooperative
advertising with some of its distributors.

      Sonics' wholly owned subsidiary,  Vibra-Surge  Corporation,  will sell its
ultrasonic  surgical  device  through its exclusive  distributor of the product,
Sonimedix. Under the distribution contract,  Sonimedix is prevented from selling
devices competitive to the ultrasonic surgical instrument.  Payment must be made
within 60 days of receipt of the product by the end user.  The  contract  may be
canceled by either party if certain terms and conditions are not satisfied.

                                       20
<PAGE>

Customers

      Sonics sells its products,  directly or indirectly, to numerous customers,
ranging in size from small  companies  to large  Fortune 100  corporations.  Its
customers are end-users,  original equipment  manufacturers,  system integrators
and  resellers  as  well  as  distributors.  Many of its  customers  are  repeat
purchasers.  None of its customers represented more than 5% of Sonics' sales for
fiscal 1996 or 1997 or for the three months ended September 30, 1996 or 1997.

International Operations

      The Company's  international  activities  are an important  portion of its
business. Approximately 33%, 37%, 41% and 29% of its sales for fiscal years 1996
and  1997,  and  for the  three  months  ended  September  30,  1996  and  1997,
respectively,  are  attributable  to sales of its  products  outside  the United
States. The Company also operates a branch office in Gland, Switzerland where it
sells and services its ultrasonic devices for the European market except for the
United Kingdom.

      Internationally,  the Company sells its ultrasonic  products under its own
label to end users and  distributors or under the trade name of the distributor.
In most cases, Sonics' devices are shipped to foreign distributors and end users
as completed units.  However, in certain  situations,  especially with regard to
distributors  of  ultrasonic  welders  located  in Asia and South  America,  the
Company's  systems are made  available  in kit form and  assembled  there.  Kits
frequently  contain all  components  for devices  but in some  instances  only a
portion of the requisite  components  is provided.  For some foreign  sales,  no
written distribution arrangement exists.

Competition

      The Company  competes  in each of its  markets  against a variety of other
concerns,  many of which  are  larger  and have  greater  financial,  technical,
marketing,  distribution  and other  resources  than Sonics.  It competes on the
bases of service, performance, reliability, price and delivery.

      Prior  to  making a sale,  the  Company  will  expend  time and  resources
exploring  whether it can profitably  handle a new application for potential and
existing  customers.  Generally,  the Company  receives no compensation for this
pre-sale  activity  except when special tooling is required and payment for such
services only occurs when and if product sales are consummated.  Like nearly all
manufacturers  in this industry,  the Company  invests  heavily in this pre-sale
examination of new  applications.  Such examination  represents  another area in
which such manufacturers  compete, and those with greater resources and manpower
may possess a competitive advantage.

     With  respect  to its  ultrasonic  bonding  equipment,  the  Company  
encounters competition from Branson  Ultrasonics Co.  ("Branson"),  a subsidiary
of Emerson Electric Co., Dukane Corp. ("Dukane"), Herrmann  Ultrasonics,  Inc.,
Forward Technology Industries,  Inc. and other smaller  manufacturers.  
The two dominant companies in this area are Branson and Dukane.  Some of these
competitors  also offer spin and vibration devices as well as ultrasonic ones.

      In  the  ultrasonic  liquid  processor  market,  the  Company's  principal
competitors are Branson and Misonix Inc. Management believes that in this market
Sonics has the largest market share.

      The Company's  ultrasonic  surgical instrument has three main competitors:
Mentor Corporation,  Lysonix Inc., and Wells-Johnson Corporation. No one company
dominates  this market.  However,  the Company's  three major  competitors  have
entered the market prior to Sonics.

Backlog

      As of September 30, 1997, the Company's backlog was $1,311,000 as compared
with a backlog of $1,256,000 as of September 30, 1996. No one customer accounted
for more than 10% of such backlog at September 30, 1997.

      Substantially  all of the Company's  backlog  figures are based on written
purchase orders executed by the customer and involve product  deliveries and not
engineering services. All orders are subject to cancellation.

                                       21
<PAGE>

Research and Development

      The Company maintains an engineering staff responsible for the improvement
of existing  products,  modification  of products to meet customer needs and the
engineering,   research  and  development  of  new  products  and  applications.
Engineering and research and development  expenses were  approximately  $372,000
for fiscal 1996, and $418,000 for fiscal 1997, and $100,000 and $151,000 for the
three months ended September 30, 1996 and 1997, respectively.

Intellectual Property

      Proprietary  information  and  know-how  are  important  to the  Company's
success.  Sonics holds no active  patents but has trademark  protection  for its
"Vibra-Cell"  trade  name and its  "Vibra-Surge"  trade  name.  There  can be no
assurance that others have not developed, or will not develop, independently the
same or similar  information  or obtain and use  proprietary  information of the
Company.  Sonics has  obtained  written  assurances  from its  employees,  sales
representatives and distributors under confidentiality  agreements regarding its
proprietary information.

      On February 23, 1996, the Company filed a patent application with the U.S.
Patent and Trademark office for one of its bonding machines. On May 1, 1997, the
Company filed a patent application and a preliminary patent application with the
U.S.  Patent  and  Trademark   Office  covering  its  new  ultrasonic   surgical
instrument.  The Company cannot predict  whether  patents will be granted or the
extent of protection which would be offered by a patent, if granted.

      On September 25, 1997, Sonics transferred to its wholly owned subsidiary,
Vibra-Surge  Corporation,  the  "Vibra-Surge"  trade  name,  and its  rights and
obligations  under the Vibra-Surge  patent  application  and preliminary  patent
application. See "Products" above.
Government Regulation

      Sonics'  bonding and liquid  processor lines generally are not governed by
specific legal rules and laws.  The Company's  ultrasonic  surgical  instrument,
however, is subject to a variety of FDA regulations  relating to its manufacture
and sale in the  United  States.  The FDA has rules  which  govern  the  design,
manufacture,  distribution,  approval and  promotion  of medical  devices in the
United States.

      Various states and foreign countries in which Sonics' products are, or may
be,  sold may impose  additional  regulatory  requirements,  such as the Medical
Device Directive in the European Common Market.

      On May 1, 1997, Sonics filed a patent application and a preliminary patent
application for its ultrasonic surgical instrument, Vibra-Surge. The Company has
obtained  510(k)  clearance from the FDA which permits the Company to market the
device for aiding the removal of soft tissue in general  surgery and plastic and
reconstructive  surgery.   Vibra-Surge  has  signed  an  exclusive  distribution
agreement with  Sonimedix for the sale and marketing of its ultrasonic  surgical
instrument.

      Sonics'  sales abroad may make it subject to other U.S. and foreign  laws.
The Company and its agents are also governed by the  restrictions of the Foreign
Corrupt  Practices Act of 1977, as amended (the "FCPA").  The FCPA prohibits the
promise  or  payments  of any  money,  remuneration  or other  items of value to
foreign  government  officials,  public office  holders,  political  parties and
others with regard to obtaining or  preserving  commercial  contracts or orders.
Sonics has urged its foreign distributors to comply with the requirements of the
FCPA.  All these  restrictions  may hamper the Company in its marketing  efforts
abroad.

      In addition,  other federal, state and local agencies,  including those in
the environmental,  fire hazard control, and working conditions areas could have
a material adverse affect upon the Company's  ability to do business.  Sonics is
not  involved  in any pending or  threatened  proceedings  which  would  require
curtailment  of,  or  otherwise   restrict,   its  operations  because  of  such
regulations and compliance with applicable  environmental or other  regulations.
None of these  laws has had a material  effect  upon its  capital  expenditures,
financial condition or results of operations.

Employees

      As of November 17, 1997, the Company, including its subsidiaries,  had 117
full-time  employees  including  its  officers,  of  whom  68  were  engaged  in
manufacturing,  three in repair services,  eight in administration and financial
control, 16 in engineering and research and development, and 22 in marketing and
sales.

                                       22
<PAGE>

      None of Sonics' employees is covered by a collective  bargaining agreement
or  represented by a labor union.  Sonics  considers its  relationship  with its
employees to be good.

            The design  and  manufacture  of the  Company's  equipment  requires
substantial technical capabilities in many disparate disciplines, from mechanics
and computer science to electronics and mathematics.  While management  believes
that the capability and experience of its technical employees compares favorably
with other similar  manufacturers,  there can be no assurance that it can retain
existing  employees or attract and hire the highly capable  technical  employees
necessary in the future on favorable terms, if at all.

Properties and Facilities

      The  Company's  primary  manufacturing  and office  facility is located in
Danbury, Connecticut in four separate steel and cinder block buildings, three of
which are on the same parcel of land. These  facilities are considered  adequate
for its current  needs,  but Sonics has  determined  that the facilities are not
suitable for Sonics'  anticipated  requirements.  As a result,  on September 19,
1997,  Sonics  purchased a 63,000  square foot cement and cinder block  building
located at 55A Church Hill Road,  Newtown,  Connecticut (the "Newtown Property")
for  $1,265,000.  The Company plans to renovate the building and consolidate its
four  Connecticut  facilities  in the Newtown  Property  which will serve as the
Company's primary manufacturing facility and corporate headquarters. The Company
anticipates  that  the  cost  of  the  improvements  to  the  property  will  be
approximately  $1.9  million.  The  Company  intends  to move  into the  Newtown
Property  by May 1, 1998.  Sonics may lease  7,000  square  feet in the  Newtown
Property to an unrelated third party. Although no party has yet been identified,
the Company  believes  it will be able to find a lessee,  if it chooses to lease
the property, because there is minimal competition in Newtown for similar space.
The Newtown Property is presently  insured against fire and other casualty in an
amount the Company believes to be adequate.

      The Newtown  Property is encumbered  by a first  mortgage lien in favor of
the Bank, which secures three credit facilities,  each dated September 19, 1997:
(i) a bridge  loan in the  original  principal  amount of  $1,600,000  (the
"Bridge  Loan");  (ii) a  revolving  line of  credit  facility  in the  original
principal  amount of up to $1,500,000  (the "Line of Credit");  and (iii) a term
loan in the  original  principal  amount of  $427,000  (the  "Term  Loan").  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations--Liquidity and Capital Resources."

      The  Bridge  Loan bears  interest  at the Bank's  base  lending  rate plus
one-half percent. The principal balance of the Bridge Loan, which at December 2,
1997 was  $1,239,390,  will mature and be due and payable  upon the  earliest to
occur of (i) the written demand of the Bank,  (ii) the  consummation of the
IRB Loan, or (iii) December 31, 1997.  Subject to certain terms and  conditions,
the Bank has agreed to make an IRB Loan in the aggregate  principal amount of up
to $4,000,000 to be issued through the Connecticut  Development  Authority,  the
proceeds of which will be used to refinance  the Bridge Loan,  pay any remaining
costs of preparing  the Newtown  Property for Sonics' use and  occupancy and for
purchasing manufacturing  equipment.  Sonics expects to close the IRB Loan on or
before  December  31, 1997.  The  principal of the Bridge Loan may be prepaid in
whole or in part, without premium or penalty, at any time.

      The Company does not intend to use the proceeds from the Line of Credit or
the Term Loan to acquire or improve the Newtown Property.  For information about
such  borrowings,   see  "Management's  Discussion  and  Analysis  of  Financial
Condition  and Results of  Operations."  The Company does not have a policy with
respect to  investments  in real estate,  interests in real estate,  real estate
mortgages or  securities  of or interests in persons  primarily  engaged in real
estate  activities.  The Company does not intend to make any investments in real
estate other than the Newtown Property.

                                       23
<PAGE>


      The following table lists the Company's offices by location as of December
2, 1997, all of which are leased, and certain other information:

                               Approximate                         Approximate
                                Total Area    Expiration Date    Current Annual
                                Leased in        of Lease            Rent (1)
                              Square Footage
                              -------------------------------------------------
Kenosia Ave., Danbury,             23,000      April 30, 1998        $156,500
Connecticut

Shelter Rock Road, Danbury,        10,000      April 30, 1998          45,000
Connecticut

Aston, Pennsylvania                 4,900      September 30, 2002      40,300
                                             
Naperville, Illinois                2,000      December 31, 1997       14,400
                                             
Gland, Switzerland                  3,000      January 31, 1998 (2)    13,800
                                                        
Grove City, Ohio(3)                13,600      July 26, 2002 (2)       77,900
                                            

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

(1)Includes proportionate cost of utilities,  repairs,  cleaning,  snow removal,
   taxes and insurance.

(2) Contains renewal option as listed below:

         Gland Switzerland.............1 year
         Grove City, Ohio .............5 years

(3)Lease is with  BPT,  Limited,  the sole  partners  of  which  are the  former
   shareholders and current President and Vice President of Tooltex.

      The Company  believes that it has adequate  insurance  coverage for all of
its  leased  properties.   The  Company  also  leases  certain  automobiles  and
equipment.

Legal Proceedings

      There is no  pending  or  threatened  material  litigation  or  proceeding
against the Company.
<TABLE>
<CAPTION>
                                   MANAGEMENT

            Name                               Age     Title
            ----                               ---     -----
<S>                                             <C>  <C>

      Robert S. Soloff (1)(2)...........        58   Chairman, Chief Executive Officer,
                                                      President, Treasurer and Director
      Richard H. Berger.................        54   Vice President of Sales and
                                                      Marketing
      Daniel Grise......................        39   Vice President of Operations
      Lauren H. Soloff..................        32   Secretary, Vice President of Legal
                                                      Affairs and Investor Relations and
                                                      Director
      Alan Broadwin (1).................        62   Director
      Stephen J. Drescher...............        34   Director
      Jack T. Tyransky (1)(2)...........        52   Director
     --------------------
</TABLE>

(1)   Member of Audit Committee.
(2)   Member of Stock Option Committee.

      All directors hold office until the next annual meeting of stockholders or
until their successors are elected and qualify.  Executive  officers hold office
until their successors are chosen and qualify, subject to earlier removal by the
Board of Directors.

      Robert S. Soloff

      Robert  S.  Soloff  founded  the  Company  in 1969 and has  served  as its
Chairman,  President  and a  director  since  then.  From  1960 to 1961,  he was
employed as an Assistant  Project Engineer by  Kearfott-Singer,  Inc.  designing
ultrasonic  oil  burners  and  investigating  the use of  ultrasonic  energy for
various industrial applications. From 1962 until 1969, Mr. Soloff held a variety
of

                                       24
<PAGE>

positions  with  Branson  Sonic  Power  Company,  a  major  manufacturer  of
ultrasonic devices. These positions included laboratory manager for new products
and  applications,  New York Metro  district  sales  manager  and manager of new
product  development.  Mr.  Soloff is  currently  serving as a  director  of the
Ultrasonic Industry Association.  He is a 1960 graduate of Cooper Union where he
earned a bachelor of science  degree in mechanical  engineering.  Mr. Soloff has
served as a director of the Company since 1969.

      Richard H. Berger

      Richard H.  Berger  joined the  Company in 1983 as Product  Manager and in
1984 became Vice  President  of Sales and  Marketing  and has  continued in that
capacity  since that date.  From 1972 to 1983,  he was employed by Branson Sonic
Power Company in a variety of positions,  including Product Specialist,  Product
Manager  and  Marketing  Director  for Fabric and Film  Sealing,  and  Marketing
Director for Packaging and Textile Equipment.  Mr. Berger holds bachelor of arts
and masters degrees in business administration from the University of New Haven.

      Daniel Grise

      Daniel  Grise  joined the  Company in 1977 as an  electronics  technician.
During his tenure with the Company,  Mr. Grise has held a variety of  positions,
including  production  supervisor,  research and development  engineer,  quality
control manager, and director of operations. In 1989, Mr. Grise was promoted to,
and continues to serve as, Vice President of Operations.  In this position,  Mr.
Grise is  responsible  for  overseeing  the  manufacturing  department,  quality
control,  manufacturing engineering,  materials handling,  building maintenance,
the machine shop, purchasing,  drafting, customer specials and converter design.
He is also the  management  representative  for the  Company's  ISO 9001 quality
standards  program.  Mr. Grise  received  his  associates  degree in  electrical
engineering from the Bridgeport Engineering Institute in 1988.

      Lauren H. Soloff

      Lauren H. Soloff,  the daughter of Robert [and Carole] Soloff,  joined the
Company in early 1995 as Corporate Counsel,  Secretary and a director. In May of
1996,  Ms.  Soloff was promoted to Vice  President of Legal Affairs and Investor
Relations.  From 1993 to 1994, she was employed by the  Connecticut  law firm of
Siegel, O'Connor,  Schiff and Zangari as an associate specializing in litigation
for labor and  employment  matters.  From  1991 to 1993,  she  served as a staff
attorney for the Office of Solicitor of the U.S.  Department  of Labor where she
was  responsible  for all  aspects  of  appellate  litigation  as well as  other
litigation  and  counseling  duties.  Ms. Soloff is a member of the New York and
Connecticut  bars. She has a bachelor of arts degree from Tufts University and a
juris doctorate from the Washington  College of Law,  American  University.  Ms.
Soloff has served as a director of the Company since 1995.

      Alan Broadwin

      Alan Broadwin has acted as an independent consultant in the medical device
field from 1993 to date. He also currently serves the Company as a consultant on
medical products,  focusing on its ultrasonic surgical instruments.  In 1988, he
joined  Valleylab,  Inc. and continued in its employ until 1993 holding  various
positions,   including  director  of  ultrasonic   technology  and  director  of
engineering.  Mr.  Broadwin  holds both bachelor of arts and bachelor of science
(mechanical  engineering)  degrees from Columbia University and a masters degree
in  science  (industrial  engineering)  degree  from the  Stevens  Institute  of
Technology. Mr. Broadwin has served as a director of the Company since 1995.

      Stephen J. Drescher

      Stephen J. Drescher is presently the Director of Corporate Finance for 
Monroe  Parker  Securities.  From 1993 to 1996,  he was the  President and Chief
Executive Officer of Judicate, Inc. (a diversified company). He holds a bachelor
of arts  degree  and his juris  doctorate  from the  University  of  Miami.  Mr.
Drescher has served as a director of the Company since 1996.

      Jack T. Tyransky

      Jack T. Tyransky,  who has served as a director of the Company since 1995,
has  been a  partner  in  Allen  &  Tyransky,  a  Connecticut  certified  public
accounting firm, since 1975. This firm served as the Company's  certified public
accountants  from  1988 to 1994.  He  holds a  bachelor  of  science  degree  in
accounting  from the  University  of  Maryland  and a masters  degree in science
(taxation) from the University of Hartford.

                                       25
<PAGE>

Executive Compensation

      The following table sets forth,  for the fiscal years ended June 30, 1995,
1996 and 1997,  the annual and long-term  compensation  for the Company's  chief
executive officer and its vice president of marketing (the "named  executives").
These were the only employees whose annual  compensation  exceeded  $100,000 for
the fiscal year ended June 30, 1996.
<TABLE>
<CAPTION>

                           Summary Compensation Table
                                                                Long Term
                                                               Compensation
                               Annual Compensation                Awards
                        ------------------------------------  ---------------
Name and Principal      Year   Base             Other Annual  Securities Underlying  All Other
Position                      Salary   Bonus   Compensation(1)  Options/SARs        Compensation
- ----------------------  ----  ------   -----   ------------   --------------------- -------------
<S>                     <C>   <C>      <C>      <C>              <C>                 <C>
Robert S. Soloff......  1997  $198,000 $18,000  $11,809          $     0             $      0
Chairman of the Board,  1996   180,000       0   15,111                0                    0
President and Chief     1995   150,000  35,000   20,200                0              160,000 (2)
Executive Officer       
- ------------------------
Richard H. Berger.....  1997    89,333  28,384    3,407                0                    0
Vice President,         1996    87,000  58,766    5,878           10,000                    0
Marketing.............  1995    83,600  36,900    6,000                0              150,000 (3)
</TABLE>
- ----------------------

(1)  Represents compensation for excess life insurance premium and personal use
      of company autos. Includes executive insurance benefits for Mr. Soloff and
      profit sharing awards for Mr. Berger.

(2)   Represents  amounts  paid to  stockholder  for taxes due on S  corporation
      income. This practice is now discontinued based on the Company's status as
      a C corporation.

(3)   Represents amounts paid by the Company to repurchase  non-qualified  stock
      options for 50,000 shares of the Company's Common Stock.

      The Company's non-employee directors are paid a fee of $300 for attendance
at each of its Board of Directors  meetings plus related expenses.  In addition,
directors  Alan Broadwin and Jack Tyransky were granted in fiscal 1996 qualified
stock options under the Company's Stock Option Plan, as hereinafter defined, for
1,000 shares of Common Stock. Mr. Broadwin also received  compensation  from the
Company in fiscal 1996 and fiscal 1997 for his work as an independent consultant
in the medical  device field.  Monroe  Parker  assigned to Mr.  Drescher  10,000
Selling Securityholder Options to purchase 10,000 shares of the Company's Common
Stock and 10,000 Warrants.  See "Certain Relationships and Related Transactions"
and "Concurrent Offering--Selling Securityholders."

Employment Contract

      Effective July 1, 1995, the Company  entered into an employment  agreement
with Robert S. Soloff, who is serving as the Company's President, for an initial
term expiring  June 30, 1998 at an annual base salary of $180,000,  $198,000 and
$218,000  in each of the three  years,  respectively.  Such base  salary  may be
increased  at the  discretion  of the Board of  Directors  through (i) any bonus
arrangement   provided  by  the  Company  in  its   discretion  and  (ii)  other
compensation or employee  benefit plans and  arrangements,  if any,  provided to
other officers and key employees of the Company. Such bonuses will be determined
by the non-employee members of the Board of Directors who will take into account
the performance of Mr. Soloff and the Company in making such determination. Such
bonuses may not exceed 10% of Mr. Soloff's annual  compensation for three years.
Mr.  Soloff is subject to a two-year  covenant  not to compete  with the Company
that begins July 19, 1998.

                      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Under the Company's bank line of credit,  Robert Soloff and Carole Soloff,
a  former  director  of the  Company  and  wife of Mr.  Soloff,  had  personally
guaranteed  all  amounts  outstanding  under  such  line  of  credit.  Upon  the
successful completion of the Company's initial public offering in February 1996,
such personal guarantees were terminated.

      On June 29, 1995,  Sonics made a  distribution  of $500,000 to Mr. Soloff,
representing a portion of retained earnings  accumulated by the Company while an
S corporation. Such $500,000 was used by Mr. Soloff to purchase a certificate of
deposit from

                                       26
<PAGE>

the Company's  bank. The  certificate of deposit was pledged by Mr.
Soloff to the bank as  additional  security for the  Company's  $500,000  demand
note. Upon completion of the Company's initial public offering, such certificate
no longer served as security for the Company's  borrowings.  Upon  completion of
the  initial  public  offering,  the  remainder  of the S  corporation  retained
earnings,  approximately  $2,509,000,  was reclassified as paid-in capital as if
the earnings had been  distributed  to Mr.  Soloff and then  contributed  to the
Company.

      During the period July 1, 1995 through the  termination of the Company's S
corporation   status,   the  Company  made   distributions   to  Mr.  Soloff  of
approximately  $496,000,  including an adjustable  note payable to Mr. Soloff of
$450,000,   to  cover  estimated  personal  income  taxes  on  the  Company's  S
corporation income.

      Stephen  Drescher,  a director of the Company,  is a director of Corporate
Finance for Monroe  Parker,  which served as the  underwriter  for the Company's
Initial  Offering in February 1996. In February  1996,  Monroe Parker granted to
Mr. Drescher 10,000 Selling  Securityholder  Options. The Selling Securityholder
Options  held by Mr.  Drescher are subject to the same terms and  conditions  as
Monroe Parker's Options discussed below. In fiscal 1997, Mr. Drescher personally
exercised  the  Selling   Securityholder  Options  to  purchase  10,000  Selling
Securityholder Warrants.

      In connection  with the Initial  Offering,  Monroe Parker  received (i) an
underwriting discount of $.50 per share and $.015 per Warrant, or $525,925, (ii)
Selling  Securityholder  Options to purchase  100,000 shares of Common Stock and
100,000 Warrants exercisable over a period of four years commencing February 26,
1997,  at  exercise  prices  of $8.25  per  share of  Common  Stock and $.25 per
Warrant,  (iii) a 3% non-accountable  expense allowance of $157,778,  and (iv) a
two-year  consulting  agreement  pursuant to which Monroe  Parker  received fees
aggregating  $100,000,  together with possible  finder's fees on certain  future
transactions. The Company also granted to Monroe Parker the right to appoint one
person to serve on its Board of  Directors  or to  function  as an  observer  at
meetings of the Board,  subject to the  Company's  approval.  Mr.  Drescher  was
recommended  by Monroe  Parker for  election  to the Board.  At the 1996  Annual
Meeting of Stockholders, Mr. Drescher was elected to the Board. In addition, the
Company and the  underwriter  agreed to  indemnify  each other  against  certain
liabilities  under the  Securities  Act of 1933. On March 20, 1997,  the Selling
Securityholders  partially  exercised  the  Selling  Securityholder  Options  to
purchase 100,000 Selling Securityholder Warrants

     Upon the exercise of the Company's Warrants (except for Warrants exercised 
by  Monroe  Parker),  the  Company  will  pay  Monroe  Parker a fee of 4% of the
aggregate exercise price if certain conditions are met. See Warrant Solicitation
Fee."

      The Company  paid $73,959 and $29,279 for the year ended June 30, 1997 and
for the three months ended September 30, 1997, respectively, to Alan Broadwin, a
member of the Board of Directors, for consulting services.

                                       27
<PAGE>



                        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

The  following  table sets forth  certain  information  regarding  the Company's
Common Stock owned as of December 2, 1997 by (i) each person who is known by the
Company to own beneficially  more than 5% of its outstanding  Common Stock, (ii)
each  director,  (iii)  each named  executive  officer,  and (iv) all  executive
officers and directors as a group.

                                                         Warrants to Purchase
                                Common Stock                 Common Stock
                           ------------------------   --------------------------
                            Amount and                  Amount and
                             Nature of                   Nature of
Name and Address of         Beneficial   Percentage     Beneficial    Percentage
Beneficial Owner (1)         Ownership     Owned         Ownership      Owned
- ----------------------      ----------   ----------     ----------    ----------
Robert S. Soloff           2,500,000       69.6%              0           *
Richard H. Berger             10,000 (2)       *              0           *
Lauren H. Soloff             274,390 (3)    7.1%              0           *

Jack T. Tyransky               2,000 (2)       *              0           *
Alan Broadwin                  1,100 (2)       *              0           *
Stephen J. Drescher           10,000 (4)       *         10,000 (5)       *
All executive officers
 and directors as a group  2,830,466       73.7%         10,000           *
 (9 persons) (2) (6)
- ---------------------------
* Indicates less than one percent.

(1)   The  address  of each such  person is c/o  Sonics &  Materials,  Inc.,  W.
      Kenosia Avenue,  Danbury CT 06810 and except as otherwise set forth in the
      footnotes below, all shares are beneficially owned and the sole voting and
      investment power is held by the persons named.

(2)   Represents or includes qualified stock options granted under the Company's
      Stock Option Plan.

(3)   Represents  shares of Common  Stock  issuable  upon  exercise of currently
      exercisable non-qualified stock options granted to Ms. Soloff.

(4)   Represents 10,000 Selling Securityholder Options to purchase 10,000 shares
      of Common Stock. See "Certain Relationships and Related Transactions."

(5)   Represents  10,000 Selling  Securityholder  Warrants received upon partial
      exercise  of  the  Selling  Securityholder   Options.  Such  options  were
      exercised  by Mr.  Drescher  with  respect to the  Selling  Securityholder
      Warrants on March 20, 1997.

(6)   Includes 274,390 shares and 10,976 shares which are issuable upon exercise
      of currently-exercisable  non-qualified stock options granted to Lauren H.
      Soloff and Daniel Grise,  respectively,  under the Company's  Stock Option
      Plan.

                            DESCRIPTION OF SECURITIES

General

      The authorized  capital stock of the Company consists of 10,000,000 shares
of Common Stock,  par value $.03 per share,  and  2,000,000  shares of Preferred
Stock,  par value $.01 per share.  As of December 2, 3,590,100  shares of Common
Stock are outstanding and 2,271,866 shares are reserved for issuance pursuant to
the  Warrants,  the  Company's  Stock Option Plan,  non-qualified  options,  the
Selling Securityholder Options and options issued in connection with the Tooltex
acquisition.  No shares of Preferred Stock have been issued or are  outstanding.
The following  statements  are summaries of certain  provisions of the Company's
Certificate of Incorporation,  as amended,  By-laws, as amended, and the General
Corporation  Law of the State of Delaware.  These summaries do not purport to be
complete  and  are  qualified  in  their  entirety  by  reference  to  the  full
Certificate  of  Incorporation  and By-laws which have been filed as exhibits to
the Company's Registration Statement of which this Prospectus is a part.

                                       28
<PAGE>

Common Stock

      Holders of Common Stock possess exclusive voting power for the election of
directors and for all other purposes and are entitled to one vote for each share
of Common Stock held of record. The Common Stock does not have cumulative voting
rights.  Holders of Common Stock are entitled to share ratably in all the assets
of the  Company  available  for  distribution  to holders  of Common  Stock upon
liquidation, dissolution or winding up of its affairs. The holders of the Common
Stock have no preemptive rights with respect to offerings of such shares.

      The outstanding shares of Common Stock are validly issued,  fully paid and
non-assessable,  and the shares of Common Stock offered  hereby,  when issued in
accordance with the terms of the Warrants,  will be validly  issued,  fully paid
and non-assessable.

      Dividends may be paid on Common Stock out of funds  legally  available for
such purposes and when  declared by the Board of  Directors.  Except for certain
payments to Mr. Soloff, its former sole stockholder, for tax and other purposes,
the Company has not paid any dividends on its Common Stock.  The Company intends
to follow a policy of  retaining  any  earnings to finance the  development  and
growth of its business.  Accordingly,  it does not anticipate  other payments of
dividends in the foreseeable  future. See "Risk Factors--Lack of Dividends." The
payment  of  dividends,  if any  rests  within  the  discretion  of the Board of
Directors and will depend upon, among other things, the Company's earnings,  its
capital requirements and its overall financial condition.

Preferred Stock

      Sonics is authorized to issue up to 2,000,000  shares of Preferred  Stock,
par value $.01 per share.  The  Company  has no plans to issue or sell shares of
Preferred Stock in the foreseeable  future. When and if such shares of Preferred
Stock are issued,  the holders of such stock will have certain  preferences over
the holders of Common  Stock,  including  the  satisfaction  of dividends on any
outstanding  Preferred  Stock.  The  Board of  Directors  has the  authority  to
determine the dividend rights, dividend rates, conversion rights, voting rights,
rights and terms of redemption  and  liquidation  preferences,  and sinking fund
terms of any series of Preferred  Stock,  the number of shares  constituting any
such series and the designation thereof.

      Such  Preferred  Stock  could  also be used to delay,  defer or  prevent a
change in control of the Company or be used to resist takeover offers opposed by
Management of the Company. Under certain  circumstances,  the Board of Directors
could create  impediments to, or frustrate persons seeking to effect, a takeover
or otherwise  gain control of the Company by causing  shares of Preferred  Stock
with voting or  conversion  rights to be issued to a holder or holders who might
side with the Board of  Directors  in opposing a takeover  bid that the Board of
Directors  determines  not  to be  in  the  best  interest  of  Sonics  and  its
shareholders.  In  addition,  the  Company's  ability  to issue  such  shares of
Preferred  Stock  with  voting  or  conversion  rights  could  dilute  the stock
ownership of such person or entity.

Warrants

      The Company has  authorized  the  issuance  of  Warrants  ("Warrants")  to
purchase an aggregate of 1,725,000  shares of Common Stock (exclusive of 100,000
Warrants  pursuant to the Selling  Securityholder  Options)  and has reserved an
equivalent  number of shares for issuance upon exercise of such  Warrants.  Each
Warrant  represents the right to purchase one share of Common Stock,  commencing
February 26, 1997 and expiring  February 26, 2001, at an exercise price of $6.00
subject to adjustment.  After the expiration date, the Warrants will be void and
of no value.  Since February 26, 1997,  20,000 Warrants have been exercised.  In
addition,  the Company authorized the issuance of 100,000 Selling Securityholder
Options  to  purchase  100,000  shares  of  Common  Stock  and  100,000  Selling
Securityholder   Warrants.  On  March  20,  1997,  the  Selling  Securityholders
partially  exercised  the Selling  Securityholder  Options  with  respect to the
Warrants and received 100,000 Selling Securityholder Warrants. Consequently, the
Selling Securityholder Options are only exerciseable for shares of Common Stock.
The  Selling  Securityholder  Warrants  received  upon  exercise  of the Selling
Securityholder  Options have the same terms and conditions as the Warrants.  See
"Certain Relationships and Related Transactions."

      Until the close of business on February 26, 2001, the Warrants are subject
to earlier  redemption  as follows:  If the average of the closing bid prices of
the Common  Stock (if the Common  Stock is then  traded in the  over-the-counter
market) or the average of the closing  prices of the Common Stock (if the Common
Stock is then traded on a national  securities  exchange or the Nasdaq  National
Market or Small Cap System)  exceeds $8.00 for any  consecutive 20 trading days,
then upon at least 10 days prior  written  notice,  the Company  will be able to
call all (but not less than all) of the  Warrants for  redemption  at a price of
$.05 per Warrant.

      The Warrants  were issued  pursuant to a Warrant  Agreement  (the "Warrant
Agreement")  between the Company and American Stock Transfer & Trust Company, as
warrant agent (the "Warrant Agent"),  and are evidenced by warrant  certificates
in 

                                       29
<PAGE>
registered  form. The Warrants  contain  provisions  that protect the holders
thereof  against  dilution by  adjustment  of the  exercise  price and number of
shares issuable upon exercise on the occurrence of certain events, such as stock
dividends or certain  other changes in the number of  outstanding  shares except
for shares issued  pursuant to any Company stock option plans for the benefit of
its  employees,  directors  and agents,  the  Warrants  issued in the  Company's
Initial Offering, the Selling Securityholder  Options, and any equity securities
for which  adequate  consideration  is received.  The Company is not required to
issue fractional  shares. In lieu of the issuance of such fractional shares, the
Company will pay cash to such  holders of the  Warrants.  In computing  the cash
payable  to such  holders,  a share of Common  Stock will be valued at its price
immediately prior to the close of business on the expiration date. The holder of
a Warrant will not possess any rights as a stockholder  of the Company unless he
exercises his Warrant.

      The exercise prices of the Warrants were determined by negotiation between
the Company and Monroe  Parker and should not be  construed  to predict or imply
that any price increases will occur in the Company's securities.

      The Warrants may be exercised upon surrender of the Warrant certificate on
or prior to the expiration date (or earlier redemption date) of such Warrants at
the offices of the Warrant Agent with the Subscription  Form on the reverse side
of the Warrant certificate  completed and executed as indicated,  accompanied by
payment of the full exercise price (by official bank or certified  check payable
to Sonics & Materials, Inc.)
for the number of Warrants being exercised.

      The  description  above  is  subject  to the  provisions  of  the  Warrant
Agreement,  which has been filed as an exhibit to the Registration  Statement, a
copy of  which  this  Prospectus  forms a part,  and  reference  is made to such
exhibit for a detailed description thereof.

Listing on Nasdaq National Market System

      The  Common  Stock and  Warrants  are quoted on Nasdaq  under the  symbols
"SIMA" and "SIMAW," respectively.

      No assurance  can be given that the Company will  continue to meet certain
minimum  standards for continued  listing.  If those  standards are not met, the
Company's listed securities will consequently be delisted,  and their price will
no longer be quoted in the  National  Market  System.  Such  result  may make it
extremely  difficult  to sell or  trade  the  Company's  securities.  See  "Risk
Factors--Qualification  and Maintenance  Requirements for Nasdaq National Market
Listings; Market Volatility" and "Market for Company's Common Equity and Related
Stockholder Matters."

Transfer/Warrant Agent and Registrar

      American  Stock Transfer & Trust Company is the transfer and warrant agent
and registrar for the securities of the Company.

Liability and Indemnification of Directors and Officers

      The Company's Certificate of Incorporation eliminates the liability of its
directors  and  officers  for  monetary  damages  for  breach  of  duty  in such
capacities,  subject to certain  exceptions.  In addition,  the  Certificate  of
Incorporation  provides  for  Sonics to  indemnify,  under  certain  conditions,
directors,  officers,  employees and agents of the Company against all expenses,
liabilities and losses  reasonably  incurred by such persons in this connection.
The foregoing  provisions  may reduce the  likelihood  of derivative  litigation
against  directors  and officers and may  discourage  or deter  stockholders  or
management  from suing directors for breaches of their duty of care, even though
such actions might benefit the Company and its stockholders.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
Company pursuant to the foregoing provisions, or otherwise, the Company has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in the  Act and is,
therefore, unenforceable.

Certain Anti-Takeover Devices

      Section  203 of the  Delaware  General  Corporation  Law  ("Section  203")
applies  to  Delaware  corporations  with a class of  voting  stock  listed on a
national  securities  exchange,  authorized  for  quotation  on the Nasdaq Stock
Market or held of record by 2,000 or more  persons and which do not elect not to
have  Section  203 apply.  In  general,  Section  203  prevents  an  "interested
stockholder"  (defined generally as any person owning, or who is an affiliate or
associate of the corporation and has owned in the preceding three years,  15% or
more of a corporation's  outstanding  voting stock and affiliates and associates
of such person) from  engaging in a "business  combination"  (as defined) with a
Delaware  corporation  for three years  following the date such person became an
interested  

                                       30
<PAGE>

stockholder  unless  (1) before  such  person  became an  interested
stockholder,  the Board of  Directors  of the  corporation  approved  either the
business  combination  or the  transaction  that  resulted  in  the  stockholder
becoming an interested  stockholder;  (2) upon  consummation  of the transaction
which  resulted in the  stockholder  becoming  an  interested  stockholder,  the
interested stockholder owned at least 85% of the voting stock of the corporation
outstanding  at the time the  transaction  commenced  (excluding  stock  held by
directors who are also officers of the  corporation  and by employee stock plans
that do not  provide  employees  with the  rights  to  determine  confidentially
whether shares held subject to the plan will be tendered in a tender or exchange
offer);  or (3) on or  subsequent  to the date such person  became an interested
stockholder,  the business  combination is approved by the board of directors of
the  corporation  and authorized at a meeting of stockholders by the affirmative
vote of the  holders  of  two-thirds  of the  outstanding  voting  stock  of the
corporation  not owned by the  interested  stockholder.  Under  Section 203, the
restrictions  described above also do not apply to certain business combinations
proposed by an interested stockholder following the announcement or notification
of one of certain  extraordinary  transactions  involving the  corporation and a
person who had not been an  interested  stockholder  during the  previous  three
years or who became an interested stockholder with the approval of a majority of
the corporation's directors.

      Section 203 could have the effect of delaying,  deferring or  preventing a
change of control of the Company.

      The Commission has indicated that the use of authorized unissued shares of
voting stock could have an anti-takeover effect. In such cases, various specific
disclosures  to the  stockholders  are  required.  It has not been  Management's
intent to install an anti-takeover  device nor is it expected that the Company's
authorized  but unissued  shares of Common Stock would be used for that purpose.
In addition,  it is not Sonics' intent to rely on any provisions of the Delaware
General Corporation Law, including Section 203, for their anti-takeover effects.
Any business combination, as that term is used in Section 203, would be reviewed
by the Company's Board of Directors solely for its impact on Sonics.

                           CERTAIN TAX CONSIDERATIONS

      The  following   discussion  is  a  summary  of  certain  anticipated  tax
consequences  of an  investment  in or, as  applicable,  the  exercise  of,  the
Warrants,  the Selling  Securityholder  Securities,  and the Common  Stock under
United  States  Federal  income tax law. The  discussion  does not deal with all
possible tax consequences of any such investment or exercise. In particular, the
discussion does not address applicable state and local tax laws, the laws of any
country  other  than the  United  States,  or the rules  applicable  to  foreign
nationals.  Accordingly,  each  investor  should  consult his or her tax advisor
regarding  an  investment  in or the  exercise  of  the  Warrants,  the  Selling
Securityholder  Options,  the  Selling  Securityholder  Warrants,  or the Common
Stock. The discussion is based upon laws and relevant interpretations thereof in
effect as of the date of this Prospectus, all of which are subject to change.

Taxation of Purchasers of Warrants,  Selling Securityholder Options, and Selling
Securityholder Warrants

      Upon a sale or exchange  of a Warrant,  Selling  Securityholder  Option or
Selling  Securityholder  Warrant (collectively "the Exercisable  Securities" and
individually an "Exercisable Security"), a holder who is not a securities dealer
will recognize  capital gain or loss equal to the difference  between the amount
realized  upon the sale or  exchange  and the amount paid by the holder for such
Exercisable Security. Such gain or loss will be long-term if, at the time of the
sale or  exchange,  the  Exercisable  Security was held for more than 18 months.
Long-term  capital gains of non-corporate  taxpayers are generally taxed at more
favorable rates than ordinary income or short-term capital gains. Capital assets
that were held for more than 12 months but less than 18 months also  qualify for
a more favorable tax rate than ordinary  income but less favorable than the rate
on long-term  capital  gains.  Adjustments  to the exercise  price or conversion
ratio,  or the  failure  to make  adjustments,  may  result in the  receipt of a
constructive dividend by the holder.

      Upon the exercise of an Exercisable  Security, a holder's tax basis in the
interest  acquired  will be equal to his tax basis in the  Exercisable  Security
plus the  exercise  price  of the  Exercisable  Security.  For an  investor  who
purchased a Warrant  directly from the  underwriters  in the  Company's  Initial
Offering and who exercises  such Warrant,  the tax basis in each share of Common
Stock will equal $.15,  the price paid for the  Warrant,  plus $6, the  exercise
price  thereof,  or a total of $6.15.  In the case of the  exercise of a Selling
Securityholder Option, such basis must be allocated between the Common Stock and
the Selling Securityholder Warrant received in proportion to their relative fair
market  values on the date of exercise.  The holding  period with respect to the
securities received upon exercise of Exercisable Securities will commence on the
day after the date of exercise. If an Exercisable Security expires without being
exercised,  the  holder  will have a capital  loss equal to his tax basis in the
Exercisable Security.


                                       31
<PAGE>

Taxation of Purchasers of Common Stock

      An investor receiving a distribution on the Common Stock generally will be
required to include such  distribution in gross income as a taxable  dividend to
the extent such  distribution  is paid from the current or accumulated  earnings
and profits of the Company  (determined  under United States  Federal income tax
principles).  Distributions in excess of the earnings and profits of the Company
generally will first be treated as a nontaxable  return of capital to the extent
of the  investor's tax basis in the Common Stock and any excess as capital gain.
Dividends  received on the Common Stock by United States corporate  shareholders
will be eligible for the corporate dividends received deduction.

      With  certain  exceptions,  gain or loss on the  sale or  exchange  of the
Common Stock will be treated as capital gain or loss.  Such capital gain or loss
will be long-term capital gain or loss if the investor has held the Common Stock
for more than one year at the time of the sale or exchange.

      The foregoing discussion of certain United States Federal tax consequences
is not tax  advice.  Each  person  considering  the  purchase or exercise of the
Exercisable  Securities  or the Common Stock  should  consult his or her own tax
advisor  with  respect to the tax  consequences  to him or her of the  purchase,
exercise,  ownership and disposition of the foregoing Securities,  including the
applicability  and effect of State and local tax laws,  the laws of any  country
other than the United States, or the effect of any of the foregoing on a foreign
national, and of changes in applicable tax laws.

                            WARRANT SOLICITATION FEE

      In connection with the Initial Offering,  the Company agreed to pay Monroe
Parker a  warrant  solicitation  fee of 4% of the  exercise  price of any of the
Warrants exercised beginning February 26, 1997 (not including Warrants exercised
by Monroe  Parker) if (i) the market  price of the Common  Stock on the date the
Warrant is exercised is greater than the exercise price of the Warrant, (ii) the
exercise  of the Warrant was  solicited  by Monroe  Parker and the holder of the
Warrant  designates  Monroe Parker in writing as having  solicited such Warrant,
(iii) the Warrant is not held in a discretionary account, (iv) disclosure of the
compensation arrangement is made upon the sale and exercise of the Warrants, (v)
soliciting  the  exercise is not in  violation  of Rule 10b-6 under the Exchange
Act, and (vi)  solicitation  of the exercise is in compliance  with the rules of
the National Association of Securities Dealers, Inc. No warrant solicitation fee
has yet been paid.  Regulation  M under the  Exchange  Act may  prohibit  Monroe
Parker  from  engaging  in any  market  making  activities  with  regard  to the
Company's  securities  for certain  periods of time.  See "Risk  Factors--Market
Making Activities."

                               CONCURRENT OFFERING

Selling Securityholder Options

      In connection with the Company's Initial  Offering,  the Company agreed to
sell the Selling Securityholder Options to Monroe Parker at a price of $.001 per
Warrant for each share of Common  Stock  covered by the  Selling  Securityholder
Options,  or a total purchase price of $100. On February 26, 1996, in connection
with the Initial  Offering,  Monroe  Parker  assigned its rights to purchase the
Selling Securityholder Options to the Selling  Securityholders,  each of whom is
an affiliate of Monroe Parker.  The Selling  Securityholder  Options entitle the
Selling  Securityholders  to  purchase,  in whole or in part,  an  aggregate  of
100,000 shares of Common Stock and an aggregate of 100,000 Warrants.  The shares
of Common Stock and Warrants subject to the Selling  Securityholder  Options are
in all respects identical to the shares of Common Stock and Warrants sold in the
Initial Offering as more fully described under  "Description of Securities." The
Selling  Securityholder  Options are  exercisable  for a four-year  period which
commenced  February 26, 1997, at a per share  exercise  price equal to $8.25 per
share of Common  Stock and $.25 per  Warrant.  On March 20,  1997,  the  Selling
Securityholders  partially  exercised  the Selling  Securityholder  Options with
respect to the Warrants and received 100,000 Selling Securityholder Warrants.

      In connection with the Company's Initial  Offering,  the Company agreed to
file, at its expense,  during the period beginning  February 26, 1997 and ending
February 26, 2001, on no more than one occasion at the request of the holders of
a majority of the Selling  Securityholder  Options and the underlying  shares of
Common  Stock  and  Warrants,  and to use its best  efforts  to cause to  become
effective,  a post-effective  amendment to the  Registration  Statement or a new
registration  statement  under the  Securities  Act,  as  required to permit the
public sale of the shares of the Common Stock issued or issuable  upon  exercise
of the Selling  Securityholder  Options. In addition, the Company agreed to give
advance notice to holders of the Selling Securityholder Options of its intention
to file certain registration  statements commencing February 26, 1997 and ending
February 26,  2001,  and in such cases,  holders of such Selling  Securityholder
Options or underlying  shares of Common Stock and Warrants  shall have the right
to  require  the  Company  to include  all or part of such  shares and  Warrants
underlying such Selling Securityholder Options in such registration statement at
the Company's expense. The Selling Securityholders exercised their right to have
included in the  Post-Effective  Amendment of which

                                       32
<PAGE>

this Prospectus forms a part
the Selling Securityholder Securities to permit their public sale. Consequently,
this Prospectus is also being used by the Selling  Securityholders  to offer and
sell the Selling Securityholder Securities.

      For the life of the Selling  Securityholder  Options,  the holders thereof
are  given the  opportunity  to profit  from a rise in the  market  price of the
shares of Common  Stock and  Warrants,  which may  result in a  dilution  of the
interests  of other  stockholders.  As a result,  the  Company  may find it more
difficult  to raise  additional  equity  capital  if it should be needed for the
business  of  the  Company   while  the  Selling   Securityholder   Options  are
outstanding. The holders of the Selling Securityholder Options might be expected
to exercise them at a time when the Company would, in all likelihood, be able to
obtain  additional  equity  capital on terms more  favorable to the Company than
those provided by the Selling Securityholder Options. Any profit realized on the
sale of the shares of the Common Stock issuable upon the exercise of the Selling
Securityholder Options may be deemed additional underwriting compensation.

Selling Securityholders

      The  Selling  Securityholders  may  offer for  resale,  from time to time,
100,000 Selling  Securityholder Options to purchase Common Stock, 100,000 shares
of Common Stock underlying the exercise of the Selling  Securityholder  Options,
100,000 Selling  Securityholder  Warrants  received upon partial exercise of the
Selling Securityholder Options and 100,000 shares of Common Stock underlying the
exercise of the Selling Securityholder Warrants. .

      The following  table sets forth certain  information  with respect to each
Selling   Securityholder  for  whom  the  Company  is  registering  the  Selling
Securityholder  Securities for exercise and/or resale to the public. The Company
will not receive any of the proceeds from the sale of such  securities.  Each of
the Selling  Securityholders  is an affiliate of Monroe Parker,  the underwriter
for the Company's  securities in the Initial Offering,  and received the Selling
Securityholder  Securities on February 26, 1996 in connection with the Company's
Initial Offering.  Stephen J. Drescher is a director of the Company. None of the
Selling  Securityholders  beneficially  owns  more  than  1%  of  the  Company's
outstanding Common Stock. See "Management,"  "Certain  Relationships and Related
Transactions,"  "Warrant  Solicitation  Fee" and  "Concurrent  Offering--Selling
Securityholder Options."

                                            Number of Selling
                   Selling                    Securityholder
                   Securityholders        Options Beneficially
                                                Owned (1)
                   ---------------        ---------------------
                   Bryan Herman                    40,000
                   Alan Lipsky                     40,000
                   John Clancy                     10,000
                   Stephen J. Drescher             10,000
                                                  -------
                        Total:                    100,000
                                                  =======
- ----------------------

(1)   Each Selling  Securityholder Option originally entitled the holder thereof
      to purchase  one share of Common  Stock and one  Warrant to  purchase  one
      share of Common  Stock.  Since the  Selling  Securityholder  Options  were
      partially   exercised   with  respect  to  the   Warrants,   each  Selling
      Securityholder Option entitles the holder thereof to purchase one share of
      Common Stock. Such shares and the Selling Securityholder Warrants (and the
      shares of Common Stock underlying  exercise of the Selling  Securityholder
      Warrants) are separately tradable.

Selling Securityholders' Plan of Distribution

      The  sale  of  the  Selling  Securityholder   Securities  by  the  Selling
Securityholders  may be effected  from time to time in  transactions  (which may
include block transactions by or for the amount of the Selling  Securityholders)
in the  over-the-counter  market  or in  negotiated  transactions,  through  the
writing of options on the  securities,  a combination of such methods of sale or
otherwise.  Sales may be made at fixed  prices  which may be changed,  at market
prices prevailing at the time of sale, or at negotiated prices.

      The Selling  Securityholders may effect such transactions by selling their
securities directly to purchasers,  through  broker-dealers acting as agents for
the Selling  Securityholders  or to  broker-dealers  who may purchase  shares as
principals  and  thereafter  sell  the  securities  from  time  to  time  in the
over-the-counter   market,  in  negotiated   transactions  or  otherwise.   Such
broker-dealers,  if any,  may  receive  compensation  in the form of  discounts,
concessions or commissions  from the Selling  Securityholders  or the purchasers
for whom  such  broker-dealers  may act as  agents  or to whom  they may sell as
principals or otherwise (which compensation as to a particular broker-dealer may
exceed customary commissions).

                                       33
<PAGE>

      Under applicable rules and regulations  under the Exchange Act, any person
participating in the distribution of the Selling  Securityholder Options may not
simultaneously engage in market making activities with respect to any securities
of the  Company  for a  period  of at  least  five  business  days  prior to the
determination  of the  offering  price  or such  time  that a person  becomes  a
distribution   participant,   and  ending  upon  such  person's   completion  of
participation in the distribution. Accordingly, in the event that Monroe Parker,
the underwriter of the Company's Initial Offering,  is engaged in a distribution
of the  Selling  Securityholder  Options  such  firm  will not be able to make a
market in the Company's  securities  during the applicable  restrictive  period.
However,  Monroe  Parker  has  not  agreed  to  nor  is it  obliged  to  act  as
broker/dealer in the sale of the Selling  Securityholder Options and the Selling
Securityholders  may be  required,  and in the event  Monroe  Parker is a market
maker,  will  likely  be  required,  to sell  such  securities  through  another
broker/dealer. In addition, each Selling Securityholder desiring to sell Selling
Securityholder  Securities  will be subject to the applicable  provisions of the
Exchange  Act  and the  rules  and  regulations  thereunder,  including  without
limitation,  Regulation  M, the  rules of which  may  limit  the  timing  of the
purchases  and sales of  shares  of the  Company's  securities  by such  Selling
Securityholders. See "Risk Factors."

      The  Selling  Securityholders  and  broker-dealers,   if  any,  acting  in
connection with such sale might be deemed to be underwriters  within the meaning
of Section 2(11) of the Securities  Act and any commission  received by them and
any profit on the resale of the  securities  might be deemed to be  underwriting
discounts and commissions under the Securities Act.

                                  LEGAL MATTERS

      The validity of the Common Stock and the Selling  Securityholder  Warrants
offered  hereby has been passed  upon for the Company by Tyler  Cooper & Alcorn,
LLP, New Haven, Connecticut.

                                     EXPERTS

      The financial  statements  of the Company and the financial  statements of
Tooltex at June 30, 1996 and 1997 appearing in this Prospectus and  Registration
Statement,  as  amended,  of which  this  Prospectus  is a part,  to the  extent
indicated  in their  report have been  included  herein and in the  Registration
Statement,  as  amended,  in  reliance  upon the report of Grant  Thornton  LLP,
independent certified public accountants, and upon the authority of said firm as
experts in accounting and auditing.

                             REPORTS TO STOCKHOLDERS

      The Company is subject to the  information  requirements  of the  Exchange
Act, and, in accordance therewith,  files reports and other information with the
Securities and Exchange Commission at 450 Fifth Avenue, N.W.,  Washington,  D.C.
20549.  Copies of such  material  can be obtained at  prescribed  rates from the
public  reference  section of the Commission,  at that address and at certain of
the regional  offices of the  Commission  located at 7 World Trade Center,  13th
Floor,  New  York,  New York  10048 and 500 West  Madison  Street,  Suite  1400,
Chicago,   Illinois   60661.   The   Commission   maintains   a  Web   site   at
http://www.sec.gov  that contains reports,  proxy and information statements and
other  information   regarding  issuers  that  file   electronically   with  the
Commission.   The  Company   furnishes  its  stockholders  with  annual  reports
containing  financial statements audited by independent auditors and distributes
quarterly reports for its first three quarters of each year containing unaudited
interim  financial  information.  The  Company's  Common  Stock and Warrants are
traded on the Nasdaq National Market System.  Information concerning the Company
can also be inspected at the offices of the National  Association  of Securities
Dealers, Inc., at 1735 K Street, N.W., Washington, D.C. 20006.

                             ADDITIONAL INFORMATION

      The Company  has filed with the  Securities  and  Exchange  Commission  in
Washington,  D.C., a Registration  Statement, as amended, on Form SB-2 under the
Securities Act relating to the Common Stock offered hereby. This Prospectus does
not  contain  all of the  information  set forth in the  Registration  Statement
including  the  exhibits and  schedules  thereto.  Statements  contained in this
Prospectus as to the contents of any contract or other document  referred to are
not necessarily  complete and in each instance  reference is made to the copy of
such  contract  or  other  document  filed  as an  exhibit  to the  Registration
Statement.  For further  information  with respect to the Company and the Common
Stock  offered  hereby,  reference  is  made  to  such  Registration  Statement,
including the exhibits and schedules  thereto.  The Registration  Statement,  as
amended,  including  exhibits and  schedules  thereto may be  inspected  without
charge at the  Commission's  principal  office at 450 Fifth Avenue,  Washington,
D.C. 20549 or at certain of the regional offices of the Commission  located at 7
World Trade Center,  13th Floor,  New York,  New York 10048 and 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661, upon payment of the fees prescribed
by the Commission.

                                       34
<PAGE>
                          INDEX TO FINANCIAL STATEMENTS

                                                                          Page


Report of Independent Certified Public Accountants........................F-2


Financial Statements of the Company

   Consolidated Balance Sheets............................................F-3

   Consolidated Statements of Income......................................F-4

   Consolidated Statement of Stockholders' Equity.........................F-5

   Consolidated Statements of Cash Flows..................................F-6

   Notes to Consolidated Financial Statements......................F-7 - F-23


Report of Independent Certified Public Accountants.......................F-25


Financial Statements of Tooltex

   Balance Sheet.........................................................F-26

   Statements of Operations and Accumulated Deficit......................F-27

   Statements of Cash Flows..............................................F-28

   Notes to Financial Statements..................................F-29 - F-33

Unaudited Pro Forma Consolidated Condensed Financial Statements..........F-34

   Pro Forma Consolidated Condensed Balance Sheet.................F-35 - F-36

   Pro Forma Consolidated Condensed Statement of Operations..............F-37

   Notes to Pro Forma Consolidated Condensed Financial Statements.F-38 - F-39


                                      F-1
<PAGE>



                         REPORT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS





Board of Directors and Stockholders
   Sonics & Materials, Inc.


We have audited the accompanying  balance sheets of Sonics & Materials,  Inc. as
of June 30, 1996 and 1997, and the related  statements of income,  stockholders'
equity and cash flows for the years then ended.  These financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Sonics & Materials,  Inc. as of
June 30, 1996 and 1997, and the results of its operations and its cash flows for
the  years  then  ended,  in  conformity  with  generally  accepted   accounting
principles.





GRANT THORNTON LLP

/s/GRANT THORNTON LLP
- -----------------------
New York, New York
August 28, 1997





                                      F-2
<PAGE>


                            Sonics & Materials, Inc.

                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                        June 30,         September 30,
                      ASSETS                         1996       1997        1997
                                                  ---------------------  -------------
                                                                         (unaudited)
<S>                                               <C>        <C>         <C>
               

 CURRENT ASSETS
   Cash and cash equivalents                      $   73,129 $  271,593  $  243,347
   Short-term investments                          3,028,032  1,665,470   1,665,470
   Accounts receivable, net of allowance for
     doubtfulaccounts of $45,000 at June 30,
     1996 and 1997 and $97,000 at 
     September 30, 1997                            1,953,941  1,854,118   2,147,896
   Inventories                                     3,248,782  3,718,250   3,874,432
   Prepaid income taxes                               30,465    150,061     147,630
   Deferred income taxes                              80,000     80,000      80,000
   Other current assets                              111,327    137,562     246,805
                                                   ---------  ---------   ---------
                                                    
      Total current assets                         8,525,676  7,877,054   8,405,580

 PROPERTY AND EQUIPMENT - NET                        301,706    364,354   1,776,888
 GOODWILL - NET                                                           1,044,020
 OTHER ASSETS - NET                                  353,124    917,709     581,089
                                                   ---------  ---------   ---------

                                                  $9,180,506 $9,159,117 $11,807,577
                                                   =========  =========  ==========
       LIABILITIES AND STOCKHOLDERS' EQUITY
 CURRENT LIABILITIES
   Notes payable                                  $  832,813 $  500,000  $1,005,101
   Demand note payable                               500,000              1,151,488
   Current maturities of long-term debt                         116,600     294,614
   Accounts payable                                  767,620    804,653     730,711
   Commissions payable                               160,081    235,203     197,019
   Other accrued expenses and sundry liabilities     254,677    278,310     662,135
                                                   ---------  ---------   ---------

      Total current liabilities                    2,515,191  1,934,766   4,041,068

 LONG-TERM DEBT                                                 406,911     664,156
 COMMITMENTS

 STOCKHOLDERS' EQUITY
   Common stock - par value $.03 per share;
     authorized, 10,000,000 shares; issued and 
     outstanding, 3,500,100, 3,520,100 and 
     3,590,100 shares at June 30, 1996, June 30,
     1997 and September 30, 1997, respectively       105,003    105,603     107,703
   Additional paid-in capital                      6,417,126  6,539,597   6,766,897
   Retained earnings                                 143,186    172,240     227,753
                                                   ---------  ---------   ---------

                                                   6,665,315  6,817,440   7,102,353
                                                   ---------  ---------   ---------

                                                  $9,180,506 $9,159,117 $11,807,577
                                                   =========  =========  ==========
</TABLE>

        The  accompanying   notes  are  an  integral  part  of  these  financial
statements.

                                      F-3
<PAGE>

                            Sonics & Materials, Inc.

                        CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>

                                         Year ended June 30,       Three Months Ended
                                                                     September 30,
                                         1996          1997        1996         1997
                                      -------------------------------------------------
                                                                       (unaudited)
<S>                                   <C>          <C>           <C>         <C>
 Net sales                            $9,376,170   $10,827,525   $2,536,238  $3,116,804
 Cost of sales                         5,091,789     6,410,584    1,330,404   1,827,658
                                       ---------    ----------    ---------   ---------

      Gross profit                     4,284,381     4,416,941    1,205,834   1,289,145

 Operating expenses
   Selling expenses                    2,832,251     3,157,193      686,395     732,173
   General and administrative            588,923       823,767      219,987     307,747
   Research and development              372,087       418,465       99,808     150,502
                                       ---------    ----------    ---------   ---------

      Total operating expenses         3,793,261     4,399,425    1,006,190   1,190,421

 Other income (expense)
   Interest expense                     (100,011)      (79,565)     (32,549)    (34,578)
   Other                                  45,201       110,471        2,250       7,282
                                       ---------    ----------    ---------   ---------
                                         (54,810)       30,906      (30,299)    (27,296)

      Income before provision for
         income taxes                    436,310        48,422      169,345      71,428

 Provision for income taxes               (8,000)       19,368       67,738      15,915
                                       ---------    ----------    ---------   ---------

       NET INCOME                    $   444,310   $    29,054  $   101,607  $   55,513
                                       =========    ==========    =========   =========
   
 Pro forma data
   Historical income before taxes    $   436,310

   Provision for income taxes            174,524
                                       ---------

       NET INCOME                    $   261,786
                                      ==========

 Primary income per share
   Net income per share                     $.09          $.01         $.02        $.01
                                             ===           ===          ===         ===
   Weighted average common shares
   outstanding                         3,409,303     4,247,104    4,775,870   3,769,393

 Fully diluted income per share
   Net income per share                     $.08          $.01         $.02        $.01
                                             ===           ===          ===         ===
   Weighted average common shares
   outstanding                         3,440,770     4,247,104    4,775,870   3,769,393
</TABLE>

        The  accompanying   notes  are  an  integral  part  of  these  financial
statements.

                                      F-4

<PAGE>

                            Sonics & Materials, Inc.

                      CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>

                                 Common stock      
                            --------------------  Additional
                                           Par      paid-in    Retained   Stockholders'
                              Shares      value     capital    earnings     equity
                            ---------  ---------  ----------  ----------  ----------
<S>                         <C>        <C>        <C>         <C>         <C> 


 Balance - June 30, 1995    1,350,000  $  40,500  $  139,237  $2,704,030  $2,883,767

 1.85-for-1 stock split     1,150,000     34,500     (34,500)
 Distribution to                                             
 stockholder                                                    (495,730)   (495,730)
 Capital contribution from
   S-corporation earnings                          2,509,424  (2,509,424)
 Issuance of common stock   1,000,100     30,003   3,802,965               3,832,968
 Net income                                                      444,310     444,310
                            ---------   --------   ---------   ---------   ---------



 Balance - June 30, 1996    3,500,100    105,003   6,417,126     143,186   6,665,315

 Exercise of warrants for
   stock                       20,000        600      97,471                  98,071
 Exercise of options for
   warrants                                           25,000                  25,000
 Net income                                                       29,054      29,054
                            ---------   --------   ---------   ---------   ---------

 Balance - June 30, 1997    3,520,100    105,603   6,539,597     172,240   6,817,440

 Stock granted in Tooltex
   acquisition (unaudited)     70,000     2,100      208,700                 205,809
 Fair value of options
   granted in Tooltex 
   acquisition (unaudited)                            23,600                  23,600
 Net income (unaudited)                                           55,513      55,513
                            ---------   --------   ---------   ---------   ---------
 Balance
 September 30, 1997         
 (unaudited)                3,590,100  $ 107,703  $6,766,897  $  227,753  $7,102,353
                            =========   ========   =========   =========   =========


</TABLE>


        The  accompanying   notes  are  an  integral  part  of  these  financial
statements.

                                      F-5

<PAGE>


                            Sonics & Materials, Inc.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                   Three Months Ended
                                             Year ended June 30,      September 30,
                                                1996      1997       1996       1997
                                             -------------------  ----------------------
                                                                       (unaudited)
<S>                                          <C>        <C>        <C>         <C>
 Cash flows from operating activities
   Net income                                $ 444,310  $  29,054  $ 101,607   $  55,513
                                             
   Adjustments to reconcile net income to
    net cash used in operating activities
      Depreciation of equipment and
       leasehold improvements                  236,105    141,308     38,430      56,688
      Deferred income taxes                    (80,000)
      Gain on sale of equipment                 (2,500)
      Increase (decrease) in cash flows from
       changes in operating assets and 
       liabilities, net of acquisition
         Accounts receivable                    (3,983)    99,823    (27,786)    (87,075)
         Inventory                          (1,190,475)  (469,468)  (348,794)    182,022
         Prepaid income taxes                  (30,465)  (119,596)                16,916
         Other assets                          (43,901)  (590,820)    56,301     227,628
         Accounts payable and accrued
          liabilities                          244,354    135,788   (270,365)   (728,537)
                                             ---------   --------   --------    --------
      Net cash used in operating activities   (426,555)  (773,911)  (450,607)   (276,845)
                                             ---------   --------   --------    --------
 Cash flows from investing activities
   Capital expenditures on equipment and
     leasehold improvements                   (149,512)  (125,632)   (27,411)    (15,689)
   Capital expenditures on land & building                                    (1,289,339)
   Proceeds from sale of equipment               2,500
   Cash paid for acquisition, net of cash
     received                                                                    (77,220)
   Short-term investments                   (3,028,032) 1,362,562          -           -
                                             ---------   --------   --------    --------
      Net cash (used in) provided by
        investing activities                (3,175,044) 1,236,930    (27,411) (1,382,248)
                                             ---------   --------   --------    --------
 Cash flows from financing activities

   Short term investments                                            300,000
   Distribution to stockholder                (495,730)                    -
   Payment of capital lease obligation                    (18,504)                (2,742)
   Repayment of long-term obligations                                           (450,000)
   Proceeds from long-term debt, net                                             888,000
   Proceeds from note payable, net             150,000    130,878    194,000      44,101
   Payment of demand note payable                        (500,000)
   Proceeds from Bridge Loan                                                   1,151,488
   Proceeds from issuance of options
      and warrants                           3,832,968    123,071          -           -
                                             ---------   --------   --------    --------
      Net cash provided by (used in)
        financing activities                 3,487,238   (264,555)   494,000   1,630,847
                                             ---------   --------   --------    --------
      NET (DECREASE) INCREASE IN CASH
         AND CASH EQUIVALENTS                 (114,361)   198,464     15,982     (28,246)
Cash and cash equivalents at beginning
    of period                                  187,490     73,129     73,129     271,593
                                             ---------   --------   --------    --------
Cash and cash equivalents at end 
    of period                                $  73,129  $ 271,593  $  89,111   $ 243,347
                                              ========   ========   ========    ========
Supplemental disclosures of cash 
   flow information:
     Cash paid during the period for
       Interest                              $  94,000  $ 122,000  $  31,516   $  32,000
                                              ========   ========   ========    ========
       Income taxes                          $ 150,000  $ 149,000  $  20,500   $       -
                                              ========   ========   ========    ========

</TABLE>

For the year ended June 30,  1997,  a capital  lease  obligation  of $78,324
  was incurred when the Company entered into a lease for new equipment.

        The  accompanying   notes  are  an  integral  part  of  these  financial
statements.

                                      F-6

<PAGE>

                            Sonics & Materials, Inc.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

          June  30,  1996  and  1997  and  September  30,  1996 and 1997
       (Information pertaining to September 30, 1996 and 1997 is unaudited)


NOTE A - BUSINESS

   Sonics  &  Materials,   Inc.'s  (the  "Company")   primary  business  is  the
   manufacturing  and distribution of ultrasonic  assembly and liquid processing
   machinery and equipment. Sales are made throughout the United States, Europe,
   Asia,  South  America  and  Australia.  The  Company's  primary  location  of
   operations is Danbury, Connecticut.


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   1. Principles of Consolidation

       Beginning July 25, 1997, after completing the Tooltex  Acquisition,  (See
      Note K), the Consolidated Financial Statements include the accounts of the
      Company  and  Subsidiaries.  All  significant  intercompany  accounts  and
      transactions have been eliminated in consolidation.

       2.                             Inventories

      Inventories  are stated at the lower of cost,  determined  on a  first-in,
      first-out basis, or market.

   3. Building, Equipment and Leasehold Improvements

      Building,  equipment and leasehold  improvements  are carried at cost less
      accumulated  depreciation and  amortization.  Depreciation  using both the
      declining-balance  and  straight-line  methods is designed to amortize the
      cost of various classes of assets over their estimated useful lives, which
      range from five to forty years.  Leasehold improvements are amortized over
      the  shorter  of the life of the  related  asset or the term of the lease.
      Expenditures  for  replacements are capitalized and the replaced items are
      retired. Maintenance and repairs are expensed as incurred.

   4. Taxes

      In 1989, the Company elected to be treated as an S Corporation for Federal
      income  tax  reporting.  An S  Corporation  is  generally  treated  like a
      partnership,  and  is  exempt  from  Federal  income  taxes  with  certain
      exceptions.  Accordingly,  no provision or  liability  for Federal  income
      taxes was reflected in the accompanying  statements  during the period the
      Company was treated as an S Corporation. Instead, the stockholder reported
      his pro rata share of corporate  taxable  income or loss on his respective
      individual income tax returns. A provision for state income taxes was made
      for those states not recognizing S Corporation status.

      On February 26, 1996, the Company's S Corporation  status  terminated with
      the completion of the Offering as described in Note J. Upon termination of
      its S Corporation status, the Company

                                      F-7

<PAGE>


                            Sonics & Materials, Inc.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

         June  30,  1996  and  1997  and  September  30,  1996 and 1997
       (Information pertaining to September 30, 1996 and 1997 is unaudited)


NOTE B (continued)

      uses the liability  method for both Federal and state income tax purposes.
      The effect of the change in status is reflected in income from  continuing
      operations.  Such change in status resulted in an increase in deferred tax
      assets at February 26, 1996 by  approximately  $91,000 and earnings by the
      same amount.

   5. Cash Equivalents

      For purposes of the  statement of cash flows,  the Company  considers  all
      highly liquid  investments  purchased  with an original  maturity of three
      months or less to be cash equivalents.

   6. Revenue Recognition

      Revenue  is  recognized  upon the  shipment  of  finished  merchandise  to
      customers. Allowances for sales returns are recorded as a component of net
      sales in the periods in which the related sales are recognized.

   7. Other Assets

      Demonstration equipment is carried at cost less accumulated  depreciation.
      Depreciation is provided for using the  declining-balance  method over the
      estimated  useful  life of  seven  years.  The net  book  value is used to
      calculate any gain or loss on sale of the related demonstration equipment.

      At June 30, 1996 and 1997 and September 30, 1997, the major  components of
      other assets were:
<TABLE>
<CAPTION>
                                                    June 30,       June 30,     September 30,
                                                      1996           1997           1997
                                                  -----------    -----------    -----------
<S>                                               <C>            <C>            <C> 

        Demonstration equipment - net of
          accumulated depreciation of $196,973,
          $242,525 and 246,465 for June 30, 
          1996 and 1997 and September 30,
          1997, respectively                      $270,863       $338,024       $364,124
        Other accounts receivable                                 254,185         94,194
        Security deposits                                         142,298         28,098
        Other                                       82,261        183,202         94,673
                                                   -------        -------        -------

                                                  $353,124       $917,709       $581,089
                                                   =======        =======        =======

</TABLE>

                                      F-8
<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

      June  30,  1996  and  1997  and  September  30,  1996 and 1997
   (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE B (continued)

   8. Other Accrued Expenses and Sundry Liabilities

      At June 30, 1996 and 1997 and September 30, 1997, the major  components of
      other accrued expenses and sundry liabilities were:
<TABLE>
<CAPTION>

                                              June 30,       June 30,     September 30,
                                                1996           1997           1997
                                            -----------    -----------    -----------
<S>                                           <C>            <C>            <C> 
        Accrued Compensation                  $135,597       $143,975       $210,267
        Professional fees                       43,088         63,637        193,282
        Other                                   75,992         70,698        258,586
                                               -------        -------        -------

                                              $254,67        $278,310       $662,135
                                               ======         =======        =======
</TABLE>

   9.  Use of Estimates

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

   10. Fair Value of Financial Instruments

      Based on borrowing rates currently available to the Company for bank loans
      with similar terms and  maturities,  the fair value of the Company's  debt
      approximates the carrying value.  Furthermore,  the carrying values of all
      other  financial   instruments   potentially  subject  to  valuation  risk
      (principally consisting of cash, accounts receivable and accounts payable)
      also approximate fair value.

   11.  Net Income Per Share

      Net income per share is based on the weighted average number of common and
      common  equivalent  shares (warrants and options)  outstanding  during the
      period, calculated using the modified treasury stock method in fiscal 1996
      and the treasury

                                      F-9

<PAGE>

                            Sonics & Materials, Inc.

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

         June  30,  1996  and  1997  and  September  30,  1996 and 1997
      (Information pertaining to September 30, 1996 and 1997 is unaudited)



NOTE B (continued)

      stock method in fiscal 1997 and for the three months ended  September  30,
      1996 and 1997 (see Note P). The modified  treasury stock method limits the
      assumed  purchase  of  treasury  shares to 20% of the  outstanding  common
      shares.

      In connection  with the initial public  offering (see Note J), the Company
      paid down $670,000 of outstanding  debt. If this  transaction had occurred
      as of July 1, 1995,  the net income per share  would have been the same as
      the reported net income per share for the year ended June 30, 1996.

   12.  Advertising Costs

      All costs  related to  advertising  are  expensed in the period  incurred.
      Advertising  costs were  approximately  $220,000,  $217,000,  $23,000  and
      $40,000 for the years ended June 30, 1996 and 1997,  and the three  months
      ended September 30, 1996 and 1997, respectively.

   13.  Unaudited Condensed Financial Information

             The  information as of and for the three months ended September 31,
      1996 and 1997 is  unaudited,  but includes all  adjustments  consisting of
      only  normal  recurring   accruals,   considered   necessary  for  a  fair
      presentation of financial positions and results of operations.


NOTE C - SHORT-TERM INVESTMENT

   The Company has a short-term investment comprised of a U.S. Government agency
   issue. This investment is classified as available-for-sale and is reported at
   fair value on the  Company's  balance  sheet.  Quoted market prices have been
   used in determining the fair value of this investment.


NOTE D - INVENTORIES

   Inventories consist of the following:

                                June 30,         June 30,       September 30,
                                  1996             1997              1997
                              -----------     -----------        -----------
      Raw materials           $   975,332     $   956,073        $  996,232
      Work-in-process           1,501,716       1,909,256         1,989,453
      Finished goods              771,734         852,921           888,747
                               ----------      ----------         ---------

                               $3,248,782      $3,718,250        $3,874,432
                                =========       =========         =========

                                      F-10

<PAGE>


                            Sonics & Materials, Inc.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

           June  30,  1996  and  1997  and  September  30,  1996 and 1997
        (Information pertaining to September 30, 1996 and 1997 is unaudited)


NOTE E - PROPERTY AND EQUIPMENT

   A summary of equipment and leasehold improvements follows:

                                  June 30,        June 30,       September 30,
                                    1996            1997             1997
                                 -----------  -------------      -------------

      Land                                                         $  462,486
      Building                                                        826,853
      Trade show booth           $    50,494    $     50,494           51,258
      Machinery and equipment        586,063         675,409          731,486
      Tooling                        103,762         105,453          105,514
      Office furniture and equipment 143,235         152,830          163,353
      Leasehold improvements         174,081         186,851          220,425
      Automobiles                     32,408          32,408           32,408
      Data processing equipment      365,240         455,794          521,430
                                   ---------      ----------        ---------

                                   1,455,283       1,659,239        3,115,244
     Less accumulated depreciation 1,153,577       1,294,885        1,338,356
                                   ---------      ----------        ---------

                                  $  301,706     $   364,354       $1,776,888
                                   =========      ==========        =========


NOTE F - NOTES PAYABLE

On September 19, 1997,  the Company  entered into three  facilities  with a bank
(the "Bank"),  each of which is secured by a first mortgage lien on property the
Company  acquired in Newtown,  CT: (i) a Bridge Loan in the  original  principal
amount of $1,600,000;  (ii) a Line of Credit in the original principal amount of
up to  $1,500,000;  and (iii) a Term Loan in the  original  principal  amount of
$427,000.

The Bridge Loan bears  interest at the Bank's base  lending  rate plus  one-half
percent.  The principal  balance of the Bridge Loan, which at September 30, 1997
was $1,151,488, will mature and be due and payable upon the earliest to occur of
(i) the written demand of the Bank,  (ii) the  consummation  of the IRB Loan, or
(iii) December 31, 1997.  Subject to certain terms and conditions,  the Bank has
agreed to make an IRB Loan in the aggregate principal amount of up to $4,000,000
to be issued  through the  Connecticut  Development  Authority,  the proceeds of
which will be used to refinance the Bridge Loan, pay any remaining  costs on the
Newtown   Property  for  Sonics'  use  and  occupancy  and  for   purchasing  or
manufacturing  equipment.  Sonics  expects  to close  the IRB Loan on or  before
December 31, 1997. The principal of the Bridge Loan may be repaid in whole or in
part, without premium or penalty, at any time.

                                      F-11

<PAGE>


                            Sonics & Materials, Inc.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

         June  30,  1996  and  1997  and  September  30,  1996 and 1997
       (Information pertaining to September 30, 1996 and 1997 is unaudited)


The Line of Credit  replaced a line of credit with another bank,  and is used by
the Company for working capital.  The Line of Credit bears interest,  at Sonics'
option,  at the Bank's base lending rate or LIBOR plus 2.5%.  Advances under the
Line of Credit are at the Bank's sole discretion.  The entire principal  balance
of the Line of Credit,  which at September 30, 1997 was $1,005,101,  will mature
and be due and payable  upon the demand of the Bank.  The  borrowings  under the
Line of Credit may be prepaid in whole or in part,  without  premium or penalty,
at any time. In the event of the prepayment of any portion of the Line of Credit
during any period in which the Line of Credit  bears  interest  at a LIBOR rate,
Sonics will be  obligated  to pay the Bank a breakage  fee relating to the LIBOR
interest  component.  The Line of Credit is also secured by all of the Company's
assets.

The  proceeds of the Term Loan were used to pay in full a term loan with another
bank with interest and principal  totaling  $427,000 (see Note G). The term loan
with the other bank bore  interest at such bank's loan  pricing rate of interest
plus one-half percent. The current outstanding principal amount of the Term Loan
is $427,000, which bears interest, at Sonics' option, at the Bank's base lending
rate of LIBOR plus 2.5%. The principal of the Term Loan must be paid in 36 equal
monthly  installments  of  $11,861.11,  commencing  on  November 1, 1997 and the
entire remaining principal balance will mature and be due and payable on October
1,  2000.  The terms and  conditions  under  which  Sonics may prepay all or any
portion of the Term Loan are the same as for the Line of Credit discussed above.
The Term Loan is also secured by all of the Company's assets.


                                      F-12

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE F (continued)

   b. Note Payable to President/Shareholder

      In connection  with the initial public  offering (see Note J), the Company
      paid  $45,730  in cash and  issued  a  $450,000  noninterest-bearing  note
      payable to the  President  and major  shareholder  as a  dividend  for the
      amount of taxes due by him personally for the earnings of the Company from
      January 1, 1995 through  February 26,  1996,  a period  through  which the
      Company  was an S  Corporation  (see Note  B-3).  As of June 30,  1996,  a
      balance of $32,813  was due.  The amount was paid in full  during the year
      ended June 30, 1997.


NOTE G - LONG-TERM DEBT


   a. Term Loan

      On  December  3, 1996,  the  Company  entered  into a  $500,000  term loan
      agreement  with Village Bank & Trust  Company at one-half  percent  (1/2%)
      above the prime rate (9% at June 30,  1997).  The loan is unsecured and is
      due in equal annual installments through December 3, 2001 (see Note F).

   b. Capital Lease Obligations

      During  the year  ended  June  30,  1997,  the  Company  entered  into two
      five-year lease agreements for new equipment.

      The aggregate maturities of long-term debt at June 30, 1997 are as 
      follows:

                    Year ending June 30,
                       1998                              $116,600
                       1999                               118,384
                       2000                               117,930
                       2001                               112,266
                       2002                                58,331
                                                          -------

                                                         $523,511
                                                          =======

                                      F-13

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
    (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE H - DEMAND NOTE PAYABLE

   The Company had a demand  note  payable  from  Village  Bank & Trust  Company
   bearing  interest at one-half  percent  (1/2%) above the prime rate (8.25% at
   June 30, 1996).  The note was converted to a long-term  note in December 1996
   (see Note G).


NOTE I - COMMITMENTS

   Leases

   The Company leases certain  facilities and automobiles under lease agreements
   that are  classified as operating  leases and expire in various years through
   2002.

   The following is a schedule of future  minimum  lease  payments for operating
   leases as of June 30, 1997:

                    Year ending June 30,
                       1998                              $194,700
                       1999                                32,800
                       2000                                33,800
                       2001                                35,000
                       2002                                36,200
                       Subsequent to 2002                   9,100
                                                          -------

                                                         $341,600
                                                          =======

   Rental expense for operating leases totaled approximately $229,000, $279,000,
   $63,000  and  $92,000  for the years ended June 30, 1996 and 1997 and for the
   three months ended September 30, 1996 and 1997, respectively.


NOTE J - STOCKHOLDERS' EQUITY

   1. Initial Public Offering

      On February 26, 1996, the Company successfully completed an initial public
      offering of 1,000,100  shares of common stock of the Company at an initial
      offering  price of $5.00 per share,  and  1,725,000  warrants  to purchase
      1,725,000  shares of common stock at an exercise  price of $6.00 per share
      with an offering price of $.15 per warrant. The proceeds from the offering
      were approximately $3,833,000,  net of $1,426,000 of costs associated with
      the  offering.  For the year ended June 30,  1997,  20,000  warrants  were
      exercised.

                                      F-14

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
    (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE J (continued)


      In connection with the offering, the Company granted to the underwriter an
      option to purchase  100,000 shares of common stock at an exercise price of
      $8.25 per share and an option to  purchase  100,000  warrants  to purchase
      100,000 shares of common stock at an exercise price of $6.00 at a price of
      $.25 per warrant  over a period of four years  commencing  on February 26,
      1997. On March 20, 1997, the underwriter  exercised its option to purchase
      the 100,000 warrants. Proceeds to the Company totaled $25,000.

      At June 30, 1997, a total of  1,805,000  warrants at an exercise  price of
      $6.00 were issued and outstanding.

   2. Stock Splits

      In February 1996, the Company's  Board of Directors  approved a 1.85-for-1
      split of the Company's common stock. A total of 1,150,000 shares of common
      stock were issued in  connection  with the split.  The stated par value of
      each share remained at $.03. A total of $34,500 was reclassified  from the
      Company's additional paid-in capital account to the Company's common stock
      account.

      All share and per share  amounts  in the  financial  statements  have been
      restated to retroactively reflect the above stock split.

   3. Distribution to Stockholder

      During the period  from July 1, 1995,  through  the  termination  of the S
      Corporation  status,  the  Company  distributed   approximately  $496,000,
      including an adjustable  note payable to the  stockholder of $450,000,  to
      cover estimated taxes on S Corporation income (see Note F).

                                      F-15

<PAGE>


                            Sonics & Materials, Inc.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

        June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)


NOTE J (continued)

   4. Capital Contribution

      As of February 26, 1996,  undistributed S Corporation retained earnings of
      approximately  $2,509,000  have been  reclassified  as additional  paid-in
      capital as if the earnings had been  distributed  to the  stockholder  and
      then contributed to the Company.

   5. Employee Stock Options

      a. Incentive Stock Option Plan

         Under the Company's  Incentive Stock Option Plan (the "Plan"),  options
         to  purchase  a maximum of  250,000  shares of its common  stock may be
         granted  to  officers,  directors  and other key  employees  of Sonics.
         Options  granted  under the Plan are  intended to qualify as  incentive
         stock  options as  defined in the  Internal  Revenue  Code of 1986,  as
         amended.

         The Plan is  administered  by the Board of  Directors  and a  Committee
         presently  consisting of two members of the Board that determine  which
         persons are to receive options, the number of options granted and their
         exercise prices. In the event an optionee voluntarily  terminates their
         employment  with the  Company,  the  optionee has the right to exercise
         their  accrued  options  within  thirty (30) days of such  termination.
         However,  the  Company  may  redeem  any  accrued  option  held by each
         optionee by paying  them the  difference  between  the option  exercise
         price and the then fair market value.

         On February 11, 1996,  the Board of Directors  approved a plan to grant
         options for 80,000 shares of common stock of the Company at the initial
         offering  price of $5.00  per  share.  These  options  will  expire  on
         February  11,  2001.  Subsequently,  the  approval to grant  options to
         acquire 10,500 shares of the common stock was rescinded by the Board of
         Directors.  On May 5, 1997,  2,000  options were granted at an exercise
         price of $3.50 per  share,  which  will  expire on May 5,  2002.  As of
         September 30, 1997,  options to purchase  71,500 shares of common stock
         were  granted  to 26  officers,  directors  and  key  employees  of the
         Company.

                                      F-16

<PAGE>


                            Sonics & Materials, Inc.

          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
    (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE J (continued)

      b. Nonqualified Stock Options

         The Company has also  granted a  nonqualified  stock  option for 10,976
         shares of common  stock to an  officer  at an option  price of $.31 per
         share. In January 1994, the Company granted a nonqualified stock option
         for 274,390  shares of common stock to an officer at an option price of
         $1.03 per share. These options expire on January 1, 2004.

      c. Summary Information

         The Company has adopted the disclosure-only provisions of SFAS No. 123,
         "Accounting for Stock Based Compensation." Accordingly, no compensation
         cost has been recognized for the stock options granted to employees and
         directors.  Had  compensation  cost been  determined  based on the fair
         value at the grant  date for the stock  options  awards in fiscal  1996
         consistent  with the  provisions  of SFAS No. 123,  the  Company's  net
         income would have been decreased by approximately  $10,000 and earnings
         per share would have  remained  unchanged.  In fiscal 1997,  net income
         would have  decreased by  approximately  $29,000 and earnings per share
         would have been reduced by $.01 per share.  During the initial phase-in
         period of SFAS No. 123, such  compensation may not be representative of
         the future effects of applying this statement.

         The weighted  average  fair value at date of grant for options  granted
         was $1.41 per  option.  The fair value of each  option at date of grant
         was estimated  using the  Black-Scholes  option  pricing model with the
         following weighted average assumptions:

                    Expected stock price volatility      17%
                    Expected life of options             5 years
                    Risk-free interest rate              5.55%
                    Expected dividend yield              0%



                                      F-17

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)



NOTE J (continued)

         For the two  years  ended  June 30,  1997 and the  three  months  ended
         September 30, 1997, employee option activity was as follows:
<TABLE>
<CAPTION>
                                         Incentive options    Nonqualified options
                                      --------------------  ------------------------------
                                                    Weighted-                   Weighted-
                                                    average                     average
                                       Number       exercise      Number        exercise
                                       of shares    price         of shares     price
                                      -----------  -----------   -----------   -----------
<S>                                   <C>          <C>           <C>           <C>

           Outstanding at June 30,
           1995
              Granted                 69,500       $5.00         285,366       $1.00
              Exercised
              Canceled
                                      ------                     -------        
           Outstanding at June 30,
           1996                       69,500       $5.00         285,366       $1.00
              Granted                  2,000       $3.50
              Exercised
              Canceled
                                      ------                     -------        
           Outstanding at June 30,
           1997                       71,500       $4.96         285,366       $1.00
              Granted                                             10,000        2.94
                                      ------                     -------        
           Outstanding at
           September 30, 1997         71,500       $4.96         295,366       $1.07
                                      ======                     =======
</TABLE>


         The  following  table  summarizes   information   about  stock  options
         outstanding at September 30, 1997:
<TABLE>
<CAPTION>
                         Weighted-
                         average       Weighted-                Weighted-
                         remaining     average                  average
Range of    Number       contractual   exercise    Number       exercise
exercise    outstanding  life          price       exercisable   price
prices
- ---------   -----------  -----------   ----------  -----------  ----------
<S>         <C>          <C>          <C>         <C>          <C>

 $0.31        10,976      6.5 years     $0.31       10,976       $0.31
  1.03       274,390      6.5 years      1.03      274,390        1.03
  2.94        10,000      4.8 years      2.94            -           -
3.50-5.00     71,500      3.7 years      4.96       21,667        5.00
             -------                               -------
             366,866                               307,033
             =======                               =======

</TABLE>

                                      F-18
<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE K - 401(k) AND PROFIT SHARING PLANS

   The  Company  has a 401(k)  plan for  eligible  employees.  The  401(k)  plan
   provides for eligible  employees to elect to contribute to the plan up to 15%
   of their annual compensation.  In addition,  the 401(k) plan provides for the
   Company to make  additional  contributions  at its discretion up to 4% of the
   participant's  annual  compensation.  Expenses  under  the  401(k)  plan were
   approximately $21,000 and $30,000 for the years ended June 30, 1996 and 1997,
   respectively  and $8,000 and $7,000 for the three months ended  September 30,
   1996 and 1997, respectively.

   The Company also has a nonqualified profit sharing plan. Under this plan, the
   Company distributes to eligible employees 10% of its pretax profits, based on
   a three-month  moving  average.  Expenses  under the profit sharing plan were
   approximately $65,000 and $42,000 for the years ended June 30, 1996 and 1997,
   respectively  and $13,000 and $5,000 for the three months ended September 30,
   1996 and 1997.


NOTE L - CONCENTRATION OF CREDIT RISK

   Financial  instruments that potentially subject the Company to concentrations
   of credit  risk  consist  primarily  of accounts  receivable.  Credit risk on
   receivables  is minimized as a result of the diverse  nature of the Company's
   worldwide  customer base. The Company  generally  requires no collateral from
   its customers.

   Net sales by geographic area for the periods ended are as follows:
<TABLE>
<CAPTION>
                                   Year ended June 30,      Three months ended September 30,
                               ---------------------------  -------------------------------
                                    1996          1997          1996           1997
                                    ----          ----          ----           ----
<S>                             <C>           <C>           <C>          <C>    

       United States            $6,320,000    $6,826,000    $1,501,000   $2,198,000
       Europe                    1,376,000     1,408,000       342,000      318,000
       Asia/Pacific Rim            967,000     1,869,000       561,000      494,000
       Canada and Mexico           396,000       509,000       103,000       91,000
       Other                       317,000       216,000        30,000       16,000
                                 ---------     ---------     ---------    ---------

                                $9,376,000   $10,828,000    $2,536,000   $3,117,000
                                 =========    ==========     =========    =========

</TABLE>

                                      F-19

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE M - INCOME TAXES

   Prior to the  completion  of the initial  public  offering,  the Company had,
   since 1989,  elected to be treated as an S Corporation for Federal income tax
   reporting purposes. An S Corporation is generally treated like a partnership,
   and is exempt  from  Federal  income  taxes with  certain  exceptions.  The S
   Corporation  stockholder  reported  his pro rata share of  corporate  taxable
   income or loss on his  individual  income tax returns.  A provision for state
   income taxes was made for those states not recognizing S Corporation  status.
   The  Company's S Corporation  status  terminated  with the  completion of the
   initial public offering described in Note J-1.

   Subsequent to the initial public  offering,  the Company  accounts for income
   taxes using the  liability  method under  Statement  of Financial  Accounting
   Standards No. 109, "Accounting for Income Taxes."

   The components of the provision for taxes on income are as follows:
<TABLE>
<CAPTION>
                                   Year ended June 30,   Three Months Ended September 30,
                                   -------------------   --------------------------------
                                    1996        1997        1996           1997
                                   ------      ------      -------       -------
<S>                               <C>          <C>         <C>           <C>
       U.S. Federal
          Current tax provision   $50,000      $16,463     $57,577       $12,712
          Deferred tax benefit    (68,000)
                                   ------       ------      ------        ------

                                  (18,000)      16,463      57,577        12,712
                                   ------       ------      ------        ------
       State
          Current tax provision    22,000        2,905      10,161         3,203
          Deferred tax benefit    (12,000)
                                   ------       ------      ------        ------

                                   10,000        2,905      10,161         3,203
                                   ------       ------      ------        ------

       Total income tax
       provision (benefit)        $(8,000)    $19,368     $67,738       $15,915
                                   ======      ======      ======        ======
       


</TABLE>

                                      F-20

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE M (continued)

   The tax  effect of  temporary  differences  which give rise to  deferred  tax
   assets and liabilities are as follows:

                                               June 30,            September 30,
                                           1996          1997          1997
                                         ---------   ----------   --------------
       Accrued expenses                  $22,000        $22,000         $22,000
       Allowance for doubtful accounts    17,000         17,000          17,000
       Inventory                          41,000         41,000          41,000
                                          ------         ------          ------

       Net deferred tax asset            $80,000        $80,000         $80,000
                                          ======         ======          ======


   The following is a reconciliation of the statutory Federal income tax rate to
   the effective rate reported in the financial statements:
<TABLE>
<CAPTION>
                                  Year ended June 30,     Three Months Ended September 30,
                             --------------------------  ---------------------------------
                                 1996            1997            1996            1997
                             --------------  ----------  ---------------  --------------
                                     Percent         Percent         Percent        Percent
                                       of             of               of             of
                             Amount  income  Amount  income  Amount  income  Amount Income
                             ------  ------  ------  ------  ------  ------  ------  ------
<S>                         <C>      <C>     <C>     <C>     <C>     <C>     <C>     <C>
      Provision for
        Federal income
        taxes at the  
        statutory rate      $148,000  34.0%  $16,000  34.0%  $58,000  34.0%  $24,200  34.0%
      State and local
        taxes, net of
        Federal income tax
        benefit               15,000   3.4     2,000   4.0     7,000   4.0     2,000   2.8
      Tax effect of S
        Corporation
        earnings during
        the year             (99,000)(22.8)
      Deferred tax benefit
        from the effect of
        conversion to
        C Corporation
        status               (91,000)(20.9)
        Net Operating loss
        carry forward                                                        (13,000)(18.2)
      Nondeductible expenses   7,000   1.6
      Other                   12,000   2.8     1,368   2.0     2,738   2.0     2,715   3.7
                             -------   ---    ------  ----    ------  ----    ------  ----
      Actual provision
      (benefit) for
        income taxes        $(8,000)  (1.9)% $19,368  40.0%  $67,738  40.0%  $15,915  22.3%
                             =======  =====   ======  =====   ======  =====   ======  =====
                                       
</TABLE>
                                      F-21

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE N - EMPLOYMENT AGREEMENT

   Effective July 1, 1995, the Company entered into an employment agreement with
   its  President  for an initial  term  expiring  in three  years at an initial
   annual base salary of  $180,000,  $198,000  and $218,000 in each of the three
   years,  respectively.  Such base salary may be increased at the discretion of
   the Board of Directors as follows:  (i) any bonus arrangement provided by the
   Company in its discretion  and (ii) other  compensation  or employee  benefit
   plans and arrangements,  if any, provided to other officers and key employees
   of the Company.


NOTE O - RELATED PARTY TRANSACTIONS

   The  Company  paid  $73,959,  $9,422 and  $29,279 to a member of the Board of
   Directors for consulting services during the year ended June 30, 1997 and the
   three months ended September 30, 1996 and 1997, respectively.


NOTE P - PRO FORMA INFORMATION

   a. Pro Forma Income Taxes

      As  discussed  in Note  B-3,  the  Company  elected  to be  taxed  as an S
      Corporation  pursuant to the Internal Revenue Code. In connection with the
      Offering,  the Company  terminated  its S election  and became  subject to
      Federal and additional state and local income tax. The pro forma provision
      for income taxes represents the income tax provisions that would have been
      reported had the Company been subject to Federal and additional  state and
      local income taxes for the year ended June 30, 1996.

      The pro forma income tax provision  has been  prepared in accordance  with
      SFAS No. 109. The pro forma  provision for income taxes for the year ended
      June 30, 1996 after giving effect to the Federal statutory rate of 34% and
      state  and  local  taxes,  a net  effective  rate of 6%,  consists  of the
      following:

                                      F-22


<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
    (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE P (continued)

        Federal                                           $135,256
        State and local                                     39,268
                                                           -------
                                                          $174,524
                                                           =======
   b. Pro Forma Net Income

      Represents the historical amounts after the pro forma adjustment discussed
above.

   c. Pro Forma Net Income Per Share

      Represents net income per share  including the weighted  average number of
      shares outstanding immediately prior to the closing of the offering, after
      giving  effect to a stock  split of  1.85-for-1  and shares  issued in the
      Offering (see Note J). The  calculations  also reflect the dilutive effect
      of shares issuable for common stock equivalents.


NOTE Q - FUTURE EFFECT OF RECENTLY ISSUED ACCOUNTING
            PRONOUNCEMENTS

   In  February  1997,  the  Financial  Accounting  Standards  Board has  issued
   Statement of Financial  Accounting  Standards No. 128,  "Earnings Per Share,"
   which is  effective  for  financial  statements  for both  interim and annual
   periods ending after December 1997. Early adoption of the new standard is not
   permitted. The new standard eliminates primary and fully diluted earnings per
   share and  requires  presentation  of basic and  diluted  earnings  per share
   together with disclosure of how the per share amounts were computed.  The pro
   forma effect of adopting the new standard  would be basic  earnings per share
   of $.09 and  $.01 and  diluted  earnings  per  share of $.08 and $.01 for the
   years  ended June 30, 1996 and 1997,  respectively,  and basic  earnings  per
   share of $.03 and $.01 and  dilated  earnings  per share of $.02 and $.01 for
   the three  months ended  September  30, 1996 and 1997  respectively.  In June
   1997, the Financial  Accounting Standards Board issued Statement of Financial
   Accounting  Standards No. 130, "Reporting  Comprehensive  Income" (SFAS 130),
   and Statement of Financial Accounting  Standards No. 131,  "Disclosures about
   Segments of an Enterprise  and Related  Information"  (SFAS 131). The Company
   will  implement  SFAS 130 and SFAS 131 as  required  in  fiscal  1999,  which
   require  the  Company to report and display  certain  information  related to
   comprehensive income and operating segments,  respectively.  Adoption of SFAS
   130 and SFAS 131 will not impact the Company's  financial position or results
   of operations..

                                      F-23

<PAGE>


                            Sonics & Materials, Inc.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

       June  30,  1996  and  1997  and  September  30,  1996 and 1997
     (Information pertaining to September 30, 1996 and 1997 is unaudited)




NOTE R - ACQUISITION

On July 25, 1997,  the Company  acquired,  through a newly  formed  wholly-owned
subsidiary,  100% of the  stock  of  Tooltex,  Inc.  ("Tooltex").  Tooltex  is a
manufacturer  of  automated   systems  used  in  the  plastics   industry.   The
shareholders  received,  in exchange  for 100% of the stock of  Tooltex,  (i) an
aggregate of 70,000  shares of the Company's  common  stock,  par value $.03 per
share, (ii) $70,000 and (iii) options to purchase 10,000 shares of the Company's
common stock.  The purchase price was allocated to the assets  acquired based on
their  estimated fair value.  The excess total  acquisition  costs over the fair
value of the net assets acquired of approximately  $1,057,000 is to be amortized
on a straight line basis over 20 years. For the three months ended September 30,
1996, the Company had sales to Tooltex of approximately  $28,000. At the time of
the  acquisition,  the Company had a receivable of  approximately  $254,000 from
Tooltex. The sales and results of operations of Tooltex for the period from July
1, 1997, to July 25, 1997 were not material.

The  following  unaudited  pro forma  consolidation  for the three  months ended
September 30, 1996, shows the results of operations,  assuming that the purchase
had  occurred  on  July  1,  1996.  The  unaudited  pro  forma  results  are not
necessarily  indicative of what actually would have occurred if the  acquisition
had been in effect for the entire period. In addition,  they are not intended to
be a projection of future results.

              Revenues                       3,231,861
              Net Loss from operations          56,365
              Net Loss per share                  $.02



                                      F-24

<PAGE>



                         REPORT OF INDEPENDENT CERTIFIED
                               PUBLIC ACCOUNTANTS




Stockholders
   Tooltex, Inc.


We have audited the accompanying  balance sheet of Tooltex,  Inc. as of June 30,
1997, and the related statements of operations and accumulated deficit, and cash
flows for the years ended June 30, 1997 and 1996. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements referred to above, present fairly, in
all material respects,  the financial  position of Tooltex,  Inc. as of June 30,
1997,  and the results of its  operations and its cash flows for the years ended
June  30,  1997  and  1996 in  conformity  with  generally  accepted  accounting
principles.




GRANT THORNTON LLP

/s/GRANT THORNTON LLP
- ---------------------

New York, New York
October 5, 1997


                                      F-25

<PAGE>


                                  Tooltex, Inc.

                                  BALANCE SHEET

                                  June 30, 1997


                                     ASSETS

CURRENT ASSETS
   Cash                                                     $   2,170
   Accounts receivable - trade (net of allowance for
    doubtful accounts of $52,000)                             131,451
   Other receivables                                           75,252
   Inventory                                                  338,204
   Refundable income taxes                                     14,485
                                                             --------

 Total current assets                                         561,562

FURNITURE AND EQUIPMENT - AT COST
   Machinery and equipment                   $ 141,382
   Computer and office equipment               100,768
   Furniture and fixtures                       18,584
   Leasehold improvements                       34,135
                                              --------

                                               294,869
   Less accumulated depreciation              (143,890)       150,979
                                              --------
OTHER ASSETS                                                      252
                                                             --------
 
                                                            $ 712,793
                                                             ========

                     LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
   Notes payable - bank                                     $ 461,000
   Accounts payable                                           711,265
   Accrued expenses                                           106,224
   Customer advances                                           83,374
                                                             --------

        Total current liabilities                           1,361,863

STOCKHOLDERS' DEFICIT
  Common stock - no par value; 
     750 shares authorized;
     187 issued and 181 outstanding          $   2,125
  Accumulated deficit                         (649,359)
                                              --------

                                              (647,234)
   Less 6 shares of common stock 
     held in treasury, at cost                  (1,836)       649,070)
                                              ---------      --------
   cost

                                                            $ 712,793
                                                             ========

              The accompanying notes are an integral part of this statement.

                                      F-26

<PAGE>


                                  Tooltex, Inc.

              STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT

                               Year ended June 30,





                                                  1997             1996
                                                ---------        -------

Net sales                                      $1,944,170       $2,036,478
Cost of goods sold                              1,732,327        1,578,732
                                                ---------        ---------

      Gross profit                                211,843          457,746

Selling, general and administrative               508,300          411,712
                                                ---------        ---------

      Operating (loss) income                    (296,457)          46,034

Other income (expense)
   Interest expense                               (63,047)         (44,076)
   Interest income                                  1,802
   Loss on disposal of furniture and equipment    (11,114)
   Other                                           33,813           (7,302)
                                                ---------        ---------

                                                  (38,546)         (51,378)
                                                ---------        ---------

      Loss before income taxes                   (335,003)          (5,344)

Income tax benefit (expense)                       14,485          (10,378)
                                                ---------        ---------

      NET LOSS                                   (320,518)         (15,722)

Accumulated deficit at beginning of year         (328,841)        (313,119)
                                                ---------        ---------

Accumulated deficit at end of year            $  (649,359)     $  (328,841)
                                                ==========       ==========





             The accompanying notes are an integral part of these statements.

                                   F-27

<PAGE>


                                  Tooltex, Inc.

                            STATEMENTS OF CASH FLOWS

                               Year ended June 30,


                                                          1997            1996
                                                       -------         -------

Cash flows from operating activities
   Net loss                                          $(320,518)      $ (15,722)
   Adjustments to reconcile net loss to net cash
   provided by (used in) operating activities
      Depreciation                                       43,741          17,476
      Loss on disposal of furniture and equipment        11,114
      Increase (decrease) in cash due to changes in
         assets and liabilities
           Accounts and other receivables               204,256          76,690
           Inventory                                     59,692        (370,759)
           Refundable income taxes and other asset      (17,956)
           Accounts payable                              90,982         251,730
           Accrued expenses                              57,078         (30,533)
           Customer advances                           (103,941)         37,745
                                                      ---------        --------

      Net cash provided by (used in) operating
      activities                                         24,448         (33,373)
                                                      ---------        --------

Cash flows from investing activities
   Purchase of furniture and equipment                  (82,853)        (67,024)
   Proceeds from sale of furniture and equipment          4,050           2,300
                                                      ---------        --------

      Net cash used in investing activities             (78,803)        (64,724)
                                                      ---------        --------

Cash flows from financing activities
   Net proceeds from notes payable - bank                38,910         115,712
                                                      ---------        --------

      NET (DECREASE) INCREASE IN CASH                   (15,445)         17,615

Cash at beginning of year                                17,615

Cash at end of year                                  $    2,170       $  17,615
                                                      =========        ========


Supplemental disclosures of cash flow information:
   Cash paid during the year for
     Interest                                        $   37,143       $  44,076
                                                      =========        ========

     Income taxes                                    $    7,484       $  10,375
                                                      =========        ========



             The accompanying notes are an integral part of these statements.

                                      F-28

<PAGE>


                                  Tooltex, Inc.

                          NOTES TO FINANCIAL STATEMENTS

                             June 30, 1997 and 1996



NOTE A - SUMMARY OF ACCOUNTING POLICIES

   Nature of Operations

   Tooltex, Inc. (the "Company"), located in Grove City, Ohio, is a manufacturer
   of  various  types  of  custom-order   machines,   which  primarily   include
   heat-stamping   machines.  The  Company  supplies  its  machines  to  various
   commercial  customers  located  throughout  the U.S. A summary of significant
   accounting policies applied in the preparation of the accompanying  financial
   statements follows:

   1. Inventory Valuation

      Inventory  is stated at the lower of cost or  market;  cost is  determined
      using the first-in, first-out method.

   2. Depreciation and Amortization

      Depreciation and amortization are provided in amounts sufficient to relate
      the cost of depreciable  assets to operations over their estimated service
      lives, principally using accelerated methods.

   3. Use of Estimates in Financial Statements

      In preparing  financial  statements in conformity with generally  accepted
      accounting  principles,  management  makes estimates and assumptions  that
      affect the reported  amounts of assets and  liabilities and disclosures of
      contingent assets and liabilities at the date of the financial statements,
      as well as the  reported  amounts  of  revenues  and  expenses  during the
      reporting period. Actual results could differ from those estimates.

   4. Revenue Recognition

      The Company  recognizes  revenue  when goods are shipped to the  customer.
      Prepayments on significant machine sales are recorded as a liability until
      the goods are  shipped  and are  reflected  as  customer  advances  in the
      accompanying balance sheet.


                                      F-29

<PAGE>


                                  Tooltex, Inc.

                    NOTES TO FINANCIAL STATEMENTS (continued)

                             June 30, 1997 and 1996



NOTE B - INVENTORY

   The components of inventories at June 30, 1997 are as follows:

     Finished goods                                                  $  31,746
     Work in process                                                   278,626
     Raw materials                                                     121,532
     Valuation reserve                                                 (93,700)
                                                                      --------

                                                                     $ 338,204
                                                                      ========

NOTE C - DEBT

   In April 1997, all existing debt was  refinanced  into one 60-day note in the
   principal amount of $461,000, with a maturity date of June 30, 1997. The note
   accrues interest at 10% and was extended orally by the bank to July 31, 1997.
   At July 31, 1997, the debt was  renegotiated  into a four-year term note with
   the bank by the  acquiring  company  (Note  G).  The  renegotiated  agreement
   provides for  interest at the prime rate plus three  quarters of one percent.
   The acquiring company has guaranteed the loan.

   The original debt agreement contained financial covenants  specifying minimum
   net worth and a total debt to net worth  ratio.  The Company was in violation
   of  these  covenants  at June  30,  1997.  The  debt  was  collateralized  by
   substantially  all of the  assets  of the  Company.  The  original  debt  was
   personally guaranteed by the two stockholders.


NOTE D - 401(k) PLAN

   The Company  sponsors a 401(k) plan  covering all eligible  employees.  Under
   provisions of the plan,  eligible  employees are those who have been with the
   Company  for at least  ninety  days and are at least 18 years  old.  The plan
   provides  for  matching  Company  contributions  up to 25%  of  the  employee
   contribution to a maximum of 4% of total employee compensation. The employees
   are


                                      F-30

<PAGE>


                                  Tooltex, Inc.

                    NOTES TO FINANCIAL STATEMENTS (continued)

                             June 30, 1997 and 1996



NOTE D (continued)

   100%  vested in their  contributions.  Contributions  made to the plan by the
   Company are vested according to the following schedule:

                                                         Vested
               Years of service                        percentage
               ----------------                        ----------
                     2                                      20%
                     3                                      40
                     4                                      60
                     5                                      80
                     6                                     100

   The Company  contributed a matching amount of $4,000 and $6,000 for the years
   ended June 30, 1997 and 1996, respectively.


NOTE E - INCOME TAXES

   At June 30, 1997, the Company had a gross deferred tax asset of approximately
   $188,000.  This asset arises from the use of reserves for accounts receivable
   and  inventory,  and  a net  operating  loss  carryforward.  Because  of  the
   uncertainty of the realization of this asset, a full valuation  allowance has
   been recorded against the tax benefit.  Therefore,  no deferred tax asset has
   been recognized in the accompanying financial statements.

   The Company has a net  operating  loss  carryforward  of $408,000 at June 30,
   1997.  The  Internal  Revenue  Code,  however,  places  a  limitation  on the
   utilization of carryforwards  when an ownership change, as defined in the tax
   law,  occurs.  As a result of the  acquisition  of the Company  (Note G), the
   utilization of the net operating loss carryforward will be limited.


                                      F-31

<PAGE>


                                  Tooltex, Inc.

                    NOTES TO FINANCIAL STATEMENTS (continued)

                             June 30, 1997 and 1996



NOTE F - RELATED PARTY MATTERS

   Building Lease

   During the years  ended June 30, 1996 and 1995,  the  Company had  advanced a
   total of  $54,000 to its  current  landlord  (a  company  owned by two of the
   Company's  stockholders) for the purpose of constructing a new building.  The
   Company occupied the building in October, 1996 and leases these premises from
   the landlord in accordance  with a five-year  noncancellable  operating lease
   that  commenced  on July 25,  1997 and that  expires  on July 24,  2002.  The
   original  lease for this building with the landlord had commenced in October,
   1996 and was subsequently revised to reflect the terms above and provided for
   future minimum rental payments at June 30, 1997 as follows:

                                                        Amount
                  Fiscal year ending                   --------
                     1998                             $  78,654
                     1999                                84,320
                     2000                                84,320
                     2001                                84,320
                     2002                                84,320
                     Thereafter                           5,734
                                                       --------

                                                      $ 421,668
                                                       ========

   Rent  expense  was  $62,000  and  $21,000  in 1997  and  1996,  respectively.
   Approximately $57,000 of the 1997 rent expense was paid to the landlord.

   At June  30,  1997,  $25,000  of the  funds  advanced  to the  landlord  were
   outstanding  and included in other  receivables in the  accompanying  balance
   sheet.  Included in accounts payable at June 30, 1997 was rent payable to the
   landlord of $12,700.

   Trade Purchases

   During the years ended June 30, 1997 and 1996,  the Company had  purchases of
   approximately  $83,000  and  $292,600,   respectively,  from  a  vendor  that
   subsequently  purchased all of the  outstanding  stock of the Company on July
   25, 1997 (Note G).

                                      F-32

<PAGE>


                                  Tooltex, Inc.

                    NOTES TO FINANCIAL STATEMENTS (continued)

                             June 30, 1997 and 1996



NOTE G - SUBSEQUENT EVENTS

   On July 25, 1997, the stock of the Company was purchased by a vendor which is
   publicly  held.  The Company has a receivable  from this vendor of $35,000 at
   June 30,  1997,  and  payables to the vendor of $254,000 and $245,000 at June
   30, 1997 and 1996, respectively.


                                      F-33

<PAGE>


                            Sonics & Materials, Inc.
                                and Tooltex, Inc.

                   UNAUDITED PRO FORMA CONSOLIDATED CONDENSED
                              FINANCIAL STATEMENTS




The following unaudited pro forma consolidated  condensed balance sheet has been
prepared by taking the June 30, 1997 balance sheets of Sonics & Materials,  Inc.
(the  "Company")  and  Tooltex,  Inc.  ("Tooltex")  and  giving  effect  to  the
acquisition  of the stock of Tooltex by the Company as if it occurred as of June
30, 1997. The pro forma combined  condensed  balance sheet has been prepared for
information purposes only and does not purport to be indicative of the financial
condition that necessarily  would have resulted had this transaction taken place
at June 30, 1997.

The following unaudited pro forma consolidated condensed statement of operations
has been prepared by taking the statements of operations for the year ended June
30, 1997 of the Company and Tooltex and giving effect to the  acquisition of the
stock of Tooltex as if it occurred as of the beginning of the year. The revenues
and results of  operations  included  in the  unaudited  pro forma  consolidated
condensed  statement  of  operations  for the year ended  June 30,  1997 are not
considered necessarily to be indicative of anticipated results of operations for
periods subsequent to the transaction, nor are they considered necessarily to be
indicative  of the  results of  operations  for the  periods  specified  had the
transaction actually been completed at the beginning of the year.

These financial  statements  should be read in conjunction with the notes to the
unaudited pro forma consolidated  condensed financial statements,  the financial
statements of the Company and related notes thereto (as previously filed on Form
10-KSB),  and the financial  statements  of Tooltex and related  notes  thereto,
included herein.

                                      F-34

<PAGE>


                            Sonics & Materials, Inc.
                                and Tooltex, Inc.

           UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET

                               As of June 30, 1997
<TABLE>
<CAPTION>
                                                                             Sonics
                                   Sonics        Tooltex     Pro forma        pro
             ASSETS              historical    historical   adjustments       forma
                                 ----------    ----------   -----------    -----------
<S>                              <C>           <C>          <C>            <C> 
CURRENT ASSETS
  Cash and cash equivalents      $  271,593    $    2,170   $  (70,000)(a) $  203,763
  Short-term investments          1,665,470                                 1,665,470
  Accounts receivable, net of
     allowance for doubtful 
     accounts                     1,854,118       131,451                   1,985,569
  Other receivables                                75,252      (25,002)(b)     50,250
  Inventories                     3,718,250       338,204                   4,056,454
  Prepaid income taxes              150,061        14,485                     164,546
  Deferred income taxes              80,000                                    80,000
  Other current assets              137,562                                   137,562
                                  ---------     ---------    ---------      ---------

     Total current assets         7,877,054       561,562      (95,002)     8,343,614

PROPERTY AND EQUIPMENT, NET         364,354       150,979                     515,333

GOODWILL                                                     1,048,470 (c)  1,048,470

OTHER ASSETS, NET                   917,709           252     (229,183)(d)    688,778
                                  ---------     ---------    ---------      ---------


                                 $9,159,117    $  712,793   $  724,285    $10,596,195
                                  =========     =========    =========     ==========

</TABLE>

                                      F-35
<PAGE>


                            Sonics & Materials, Inc.
                                and Tooltex, Inc.

                 UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET

                               As of June 30, 1997

<TABLE>
<CAPTION>

                                                                              Sonics
        LIABILITIES AND             Sonics        Tooltex      Pro forma        pro
      STOCKHOLDERS' EQUITY          historical    historical   adjustments     forma
                                    ----------    ----------   -----------   ---------
<S>                                 <C>           <C>          <C>           <C> 
CURRENT LIABILITIES
  Current maturities of
    long-term debt                  $  116,600                               $  116,600
  Notes payable                        500,000    $  461,000                    961,000
  Accounts payable                     804,653       711,265   $(154,185) (e) 1,361,733
  Commissions payable                  235,203                                  235,203
  Customer advance                                    83,374                     83,374
  Other accrued expenses and
  sundry liabilities                   278,310       106,224                    384,534
                                     ---------     ---------    ---------     ---------

     Total current liabilities       1,934,766     1,361,863    (154,185)     3,142,444

LONG-TERM DEBT                         406,911                                  406,911

COMMITMENTS

STOCKHOLDERS' EQUITY
  Common stock                         105,603         2,125         (25) (f)   107,703
  Additional paid-in capital         6,539,597                    227,300 (f) 6,766,897
  Retained earnings (deficit)          172,240      (649,359)     649,359 (f)   172,240
  Treasury stock                                      (1,836)       1,836 (f)
                                     ---------     ---------    ---------     ---------
 

                                     6,817,440      (649,070)     878,470     7,046,840
                                     ---------     ---------    ---------     ---------

                                    $9,159,117    $  712,793   $  724,285   $10,596,195
                                     =========     =========    =========    ==========
</TABLE>

                                      F-36

<PAGE>


                            Sonics & Materials, Inc.
                                and Tooltex, Inc.

                   UNAUDITED PRO FORMA CONSOLIDATED CONDENSED
                             STATEMENT OF OPERATIONS

                        For the year ended June 30, 1997

<TABLE>
<CAPTION>

                                                                              Sonics
                                    Sonics        Tooltex      Pro forma        pro
                                    historical    historical   adjustments     forma
                                    ----------    ----------   -----------   ---------
<S>                                 <C>           <C>          <C>           <C> 
Net sales                           $10,827,525   $1,944,170   $ (83,172)(g) $12,688,523
Cost of sales                         6,410,584    1,732,327     (83,172)(g)   8,059,739
                                     ----------    ---------    --------      ----------

     Gross profit                     4,416,941      211,843          -        4,628,784
                                     ----------    ---------    --------      ----------

Operating expenses
  Selling, general and
     administrative                   3,980,960      508,300      59,653(h)    4,548,913
  Research and development              418,465                                  418,465
                                     ----------    ---------    --------      ----------

                                      4,399,425      508,300      59,653       4,967,378
                                     ----------    ---------    --------      ----------

Other income (expense)
  Interest expense                      (79,565)     (63,047)                   (142,612)
  Other                                 110,471       24,501                     134,972
                                     ----------    ---------    --------      ----------

                                         30,906      (38,546)                     (7,640)
                                     ----------    ---------    --------      ----------

     Income (loss) before                48,422     (335,003)    (59,653)       (346,234)
     income taxes

Provision (benefit) for income taxes     19,368      (14,485)   (116,946)(i)    (112,063)
                                     ----------    ---------    --------      ----------
     NET INCOME (LOSS)              $    29,054   $ (320,518)  $  57,293     $  (234,171)
                                     ==========    =========    ========      ==========
     

Net income (loss) per share                $.01                                    $(.07)
                                            ===                                     ====

Weighted average shares
 outstanding, including 
 dilutive securities                  4,247,104                                3,575,383
                                      =========                                =========
</TABLE>



                                      F-37



<PAGE>


                            Sonics & Materials, Inc.
                                and Tooltex, Inc.

                   NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                         CONDENSED FINANCIAL STATEMENTS



The accompanying unaudited pro forma consolidated  condensed  balance sheet and
statement of operations present the financial position and results of operations
of Sonics & Materials,  Inc. (the "Company") giving effect to the acquisition on
July  25,  1997  of  100% of the  outstanding  common  stock  of  Tooltex,  Inc.
("Tooltex")

At closing,  the  Company  paid the Tooltex  shareholders  $70,000 in cash.  The
balance of the purchase  price  consisted of: (i) 70,000 shares of the Company's
common  stock,  par value $.03 (valued at $205,800) and (ii) options to purchase
10,000 shares of the Company's  common stock (valued at $23,600).  The pro forma
financial statements reflect these amounts tendered at the closing.

The 70,000 shares of common stock are held in escrow as  indemnification  of the
Company  against  any and all losses,  costs,  damages  and  expenses  which the
Company may sustain  resulting  from,  arising out of, relating to or caused by:
(a) noncompliance by either shareholder with any of his obligations hereunder or
nonperformance  by either  shareholder  of any covenant  contained in the merger
agreement,  (b) any  inaccuracy in or breach of any  representation  or warranty
made by the  shareholders  in the merger  agreement or  transaction,  or (c) any
personal injury claims relating to any product sold by Tooltex prior to July 25,
1997 (the "Closing Date").

The  adjustments  below were prepared based on data  currently  available and in
some cases are based on estimates  or  approximations.  It is possible  that the
actual  amounts to be recorded  may have an impact on the results of  operations
and  the  balance  sheet  different  from  that  reflected  in the  accompanying
unaudited pro forma consolidated condensed financial statements. It is therefore
possible  that the  entries  presented  below will not be the  amounts  actually
recorded at the closing date.

Balance sheet at June 30, 1997:

    (a) Cash and cash equivalents
          Consideration paid for Tooltex common stock            $    (70,000)

    (b) Accounts receivable
          Conversion of balance due from BPT, a related
             party to Tooltex, to note receivable                     (25,002)

    (c) Goodwill
          Additional cost in excess of net assets acquired          1,048,470


                                      F-38
<PAGE>


                            Sonics & Materials, Inc.
                                and Tooltex, Inc.

                    NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                   CONDENSED FINANCIAL STATEMENTS (continued)



Balance sheet at June 30, 1997 (continued):

    (d) Other assets
          Forgiveness of other accounts receivable, as
             consideration paid                                    $  (254,185)
          Promissory note from BPT, a related party to Tooltex          25,002
                                                                    ----------

                                                                   $  (229,183)
                                                                    ==========
    (e) Accounts payable
          Forgiveness of accounts payable, as consideration 
               received                                            $  (254,185)
          Acquisition-related fees                                     100,000
                                                                    ----------
                                                                   $  (154,185)
                                                                    ==========

    (f) Stockholders' equity
          To eliminate common stock, deficit and treasury
             stock of Tooltex                                      $   649,070
          To record issuance of options in connection with the
             acquisition                                                23,600
          To record issuance of common stock in connection with
             the acquisition                                           205,800
                                                                    ----------
                                                                   $   878,470
                                                                    ==========

Statement of operations for the year ended June 30, 1997:

    (g) Net sales and cost of sales
          To eliminate intercompany sales and purchases            $   (83,172)
                                                                    ==========

    (h) General and administrative expenses
          To record compensation of Tooltex shareholders based
             on employment agreement in excess of amount
             currently being paid                                  $    24,704
          To amortize goodwill based on a thirty-year life              34,949
                                                                    ----------

                                                                   $    59,653
                                                                    ==========
    (i) Provision (benefit) for income taxes
          To adjust tax provision (benefit) on a consolidated      
             basis                                                 $  (116,946)
                                                                    ==========



                                      F-39

<PAGE>

===============================================================================
   No dealer,  salesperson,  or any other person has been authorized to give any
information or to make any  representations or projections of future performance
other than  those  contained  in this  Prospectus,  any such other  information,
projections  or  representations,  if given or made,  must not be relied upon as
having been so authorized. The delivery of this prospectus or any sale hereunder
at any time does not imply that the information herein is correct as of any time
subsequent to its date.  This Prospectus does not constitute an offer to sell or
a solicitation  of any offer to buy any of the securities  offered hereby in any
jurisdiction  to any  person  to  whom it is  unlawful  to make  such  offer  or
solicitation.

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

                                TABLE OF CONTENTS
                                      Page
Prospectus Summary.................       2
Summary Financial Information......       4
Risk Factors.......................       5
Cautionary Statement Regarding
  Forward-Looking Information......       9

Market for Company's Common Equity
  and Related Stockholder Matters..      10
Use of Proceeds....................      10
Dividend Policy....................      10
Capitalization.....................      11
Selected Financial Data............      12
Management's Discussion and
  Analysis of Financial Condition
  and Results of Operations........      13
Business...........................      17
Management.........................      24
Certain Relationships and Related        
Transactions.......................      26
Security Ownership of Certain            
Beneficial Owners..................      28
Description of Securities..........      28
Certain Tax Considerations.........      31
Warrant Solicitation Fee...........      32
Concurrent Offering................      32
Legal Matters......................      34
Experts............................      34
Reports to Stockholders............      34
Additional Information.............      34
Index to Financial Statements......     F-1

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





                                1,705,000 Shares
                                       of
                                  Common Stock
                (Underlying the Exercise of Outstanding Warrants)

                      100,000 Options to Purchase Shares of
                            Common Stock and Warrants

                         100,000 Shares of Common Stock
                    (Underlying the Exercise of the Options)

                    100,000 Warrants to Purchase Common Stock
                      (Issued Upon Exercise of the Options)

                         100,000 Shares of Common Stock
                    (Underlying the Exercise of the Warrants)



                            SONICS & MATERIALS, INC.


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

                                   PROSPECTUS
                             ------------------------



                               December ____, 1997




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


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.  Indemnification of Directors and Officers

      The Registrant's Board of Directors has authorized it to provide a general
indemnification to its officers,  directors,  employees and agents regarding any
claims or liabilities  incurred in the course of their employment.  In addition,
its certificate of incorporation and by-laws provide for such indemnification.

      The Delaware General  Corporation Law ("DGCL") provides that each officer,
director,  employee  and  agent  of the  Company  shall  be  indemnified  by the
Registrant  against certain costs,  expenses and liabilities which he or she may
incur in his or her capacity as such.

      Section 145 of DGCL - "Indemnification of Officers,  Directors,  Employees
and Agents; Insurance" provides:

      "(a) A  corporation  may  indemnify any person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  corporation)  by reason of the
fact that such  person is or was a director,  officer,  employee or agent of the
corporation,  or is by reason of the fact that such person is or was a director,
officer,  employee  or agent of the  corporation,  or is or was  serving  at the
request of the corporation as a director,  officer, employee or agent of another
corporation,  partnership,  joint venture,  trust or other  enterprise,  against
expenses  (including  attorneys'  fees),  judgments,  fines and amounts  paid in
settlement  actually and reasonably  incurred by such person in connection  with
such  action,  suit or  proceeding  if such person  acted in good faith and in a
manner  such  person  reasonably  believed  to be in or not  opposed to the best
interests  of the  corporation,  and , with  respect to any  criminal  action or
proceeding,  had no  reasonable  cause to  believe  such  person's  conduct  was
unlawful. The termination of any action, suit or proceeding by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not, of itself,  create of presumption that the person did not act in good
faith and in a manner  which such  person  reasonably  believed  to be in or not
opposed  to the best  interest  of the  corporation,  and,  with  respect to any
criminal  action  or  proceeding,  had  reasonable  cause to  believe  that such
person's conduct was unlawful.

      (b) A  corporation  may  indemnify  any person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the corporation to procure a judgment in its favor by
reason of the fact that such person is or was a director,  officer,  employee or
agent of the corporation, or is or was serving at the request of the corporation
as a director,  officer, employee or agent of another corporation,  partnership,
joint venture,  trust or other enterprise against expenses (including attorneys'
fees)  actually and  reasonably  incurred by such person in connection  with the
defense or  settlement of such action or suit if such person acted in good faith
in a manner such person reasonably  believed to be in or not opposed to the best
interests of the corporation and except that no indemnification shall be made in
respect of any claim,  issue or matter as to which such  person  shall have been
adjudged to be liable to the corporation  unless and only to the extent that the
Court of Chancery  or the court in which such  action or suit was brought  shall
determine upon  application  that,  despite the adjudication of liability but in
view of all the  circumstances of the case, such person is fairly and reasonably
entitled  to  indemnity  for such  expenses  which the Court of Chancery or such
other court shall deem proper.

      (c) To the  extent  that a present  or former  director  or  officer  of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action,  suit  or  proceeding  referred  to in  subsections  (a) and (b) of this
section, or in defense of any claim, issue or matter therein,  such person shall
be  indemnified  against  expenses  (including  attorneys'  fees)  actually  and
reasonably incurred by such person in connection therewith.

      (d) Any  indemnification  under  subsections  (a) and (b) of this  section
(unless ordered by a court) shall be made by the corporation  only as authorized
in the specific case upon a determination that indemnification of the present or
former  director or officer is proper in the  circumstances  because such person
has met the applicable  standard of conduct set forth on subsections (a) and (b)
of this section.  Such determination shall be made, with respect to a person who
is a director  or officer at the time of such  determination,  (1) by a majority
vote of the  directors  who are not parties to such action,  suit or  proceeding
even  though  less  than a  quorum,  or (2) by a  committee  of  such  directors
designated by majority vote of such  directors,  even though less than a quorum,
or

                                      II-1

<PAGE>

(3) if  there  are no such  directors,  or if such  directors  so  direct,  by
independent legal counsel in a written opinion, or (4) by the stockholders.

      (e)  Expenses  (including  attorneys'  fees)  incurred  by an  officer  or
director in  defending  any civil,  criminal,  administrative  or  investigative
action,  suit or  proceeding  may be paid by the  corporation  in advance of the
final  disposition  of  such  action,  suit or  proceeding  upon  receipt  of an
undertaking  by or on behalf of such director or officer to repay such amount if
it shall  ultimately  be  determined  that  such  person is not  entitled  to be
indemnified  by the  corporation  as authorized  in this section.  Such expenses
(including  attorneys'  fees)  incurred by other  employees and agents may be so
paid  upon  such  terms  and  conditions,  if  any,  as  the  corporation  deems
appropriate.

      (f) The  indemnification  and  advancement  of  expenses  provided  by, or
granted  pursuant to, the other  subsections of this section shall not be deemed
exclusive  of any  other  rights  to  which  those  seeking  indemnification  or
advancement  of expenses  may be entitled  under any bylaw,  agreement,  vote of
stockholders or disinterested directors or otherwise,  both as to action in such
person's  official  capacity and as to action in another  capacity while holding
such office.

      (g) A corporation  shall have power to purchase and maintain  insurance on
behalf of any person who is or was a director, officer, employee or agent of the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director, officer, employee or agent or another corporation,  partnership, joint
venture,  trust or other enterprise  against any liability asserted against such
person and incurred by such person in any such capacity,  or arising out of such
person's status as such,  whether or not the corporation would have the power to
indemnify such person against such liability under this action.

      (h) For purposes of this section,  references to "the  corporation"  shall
include, in addition to the resulting corporation,  any constituent  corporation
(including  any  constituent of a constituent)  absorbed in a  consolidation  of
merger which, if its separate existence had continued,  would have had power and
authority to indemnify its directors, officers, and employees or agents, so that
any  person  who is or was a  director,  officer,  employee  or  agent  of  such
constituent corporation, or is or was serving at the request of such constituent
corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture, trust or other enterprise,  shall stand in the same
position  under  this  section  with  respect  to  the  resulting  or  surviving
corporation  as would have with respect to such  constituent  corporation if its
separate existence had continued.

      (i) For purposes of this section,  references to "other enterprises" shall
include employee  benefit plans;  references to "fines" shall include any excise
taxes  assessed on a person  with  respect to any  employee  benefit  plan;  and
references  to  "serving at the request of the  corporation"  shall  include any
service as a  director,  officer,  employee  or agent of the  corporation  which
imposes duties on, or involves services by, such director,  officer, employee or
agent  with  respect  to  an  employee   benefit  plan,  its   participants   or
beneficiaries;  and a person who acted in good faith and in a manner such person
reasonably  believed to be in the interest of the participants and beneficiaries
of an  employee  benefit  plan  shall be deemed to have  acted in a manner  "not
opposed  to the  best  interests  of the  corporation"  as  referred  to in this
section.

      (j) The  indemnification  and  advancement  of  expenses  provided  by, or
granted  pursuant  to,  this  section  shall,  unless  otherwise  provided  when
authorized or ratified, continue as to a person who has ceased to be a director,
officer,  employee  or agent  and  shall  inure  to the  benefit  of the  heirs,
executors and administrators of such a person.

      (k) The Court of Chancery is hereby vested with exclusive  jurisdiction to
hear and determine all actions for  advancement  of expenses or  indemnification
brought under this section or under any bylaw,  agreement,  vote of stockholders
or disinterested  directors,  or otherwise.  The Court of Chancery may summarily
determine a corporation's  obligation to advance expenses (including  attorneys'
fees)."

                                      II-2

<PAGE>



Item 25.  Other Expenses of Issuance and Distribution(1)(2)

             Registration fee.........................$    0
             NASD filing fee..........................     0
             Blue sky fees and expenses............... 3,000
             Legal fees and expenses..................10,000
             Accounting fees and expenses............. 3,000
             Warrant Agent Fees....................... 1,000
             Printing and engraving................... 3,000
             Miscellaneous............................ 2,000
                                                       -----
             Total....................................22,000
                                                      ======
- ----------------------

(1) Expenses  incurred in connection with the proposed offering  hereunder.  
(2) All expenses will be paid by the Company and are estimated.


Item 26.  Recent Sale of Unregistered Securities

      On July 25, 1997, the Company acquired Tooltex,  Inc., an Ohio corporation
("Tooltex"),  through  a  merger  transaction  (the  "Merger").  Pursuant  to an
Agreement and Plan of Merger, dated July 25, 1997 (the "Plan of Merger"),  among
the Company,  SM Sub, Inc., an Ohio corporation and a wholly owned subsidiary of
Sonics ("Sonics Sub"),  Tooltex,  and the  shareholders of Tooltex (the "Tooltex
Shareholders"),  Tooltex was merged with and into Sonics Sub.  Under the Plan of
Merger, the shareholders of Tooltex received,  in exchange for 100% of the stock
of Tooltex,  (i) an aggregate of 70,000 shares of Sonics Common Stock,
par value $.03 per share (the "Common Stock"), (ii) $70,000 and (iii) options to
purchase  10,000  shares of Sonics Common Stock (the  "Options").  There were no
underwriters  involved in the transaction and no underwriting  commissions  were
paid.  The Tooltex  Shareholders  receiving the Sonics' Common Stock and Options
were Paul Spurgeon and Benjamin  Egelhoff,  both residents of the State of Ohio,
the sole  shareholders  of  Tooltex  and the  President  and  Vice-President  of
Tooltex, respectively.

      In selling  the Common  Stock and the  Options,  the  Company  relied upon
Section 4(2) of the  Securities  Act of 1933,  as amended.  In relying upon such
exemption,  the Company considered the limited number of offerees and purchasers
of the securities  (two),  the private nature of the  transaction,  the level of
negotiation between the parties, the delivery to the Tooltex Shareholders of all
documents  filed by the Company  under the  Securities  Exchange Act of 1934, as
amended, the availability of the officers of Sonics to the Tooltex Shareholders,
limitations  on transfer  placed by the Company on the Common Stock and Options,
and certain investment  representations of the Tooltex  Shareholders made in the
Plan of Merger.

      Each Tooltex  Shareholder  received an Option to purchase  5,000 shares of
Common Stock. Such Options are exercisable commencing two years after the Merger
(and in certain circumstances prior to this date) and terminating 10 years after
the Merger at an exercise price equal to $2.94,  which is the last closing price
of the  Company's  Common Stock on the date of the Merger as reported on Nasdaq.
Under  certain  circumstances,  these  Options  may  terminate  prior  to  their
expiration date.

Item 27.  Exhibits

      The  following  is a list of exhibits  filed as part of this  Registration
Statement:

Exhibit
Number                        Description of Document     Method of Filing
- ------                        -----------------------     ----------------

   1.1            Underwriting Agreement                           (3)
   1.2            Selected Dealer Agreement                        (3)
   1.3            Financial Consulting Agreement                   (3)
   1.5            Form of Underwriter's Options to purchase Shares (3)
                  and Warrants
<PAGE>

Exhibit
Number                        Description of Document     Method of Filing
- ------                        -----------------------     ----------------
   3.1            Certificate of Incorporation of the Registrant,
                  as amended                                       (3)
   3.2            Amended By-laws of the Registrant                (2)
   4.1            Specimen Common Stock Certificate of Registrant  (2)
   4.2            Specimen Warrant Certificate of Registrant       (3)
   4.3            Form of Warrant Agreement between Registrant     (3)
                  and Warrant Agent
   5.1            Opinion re:  legality                            (9)
  10.1            Form of Employment Agreement between the
                  Registrant and Robert S. Soloff                  (1)
  10.2            1995 Incentive Stock Option Plan and form of 
                  Stock Option Agreement                           (1)
  10.3            Original Office Lease and Amendments between the 
                  Registrant and Nicholas R. Dinapoli, Jr. DBA
                  Dinapoli Holding Co. (Danbury, CT)               
  10.4            Lease between Registrant and Aston Investment
                  Associates (Aston, PA)                           (1)
  10.5            Amended Lease between Registrant and Robert 
                  Lenert (Naperville, IL)                          (5)
  10.6            Lease between Registrant and Janine Berger
                  (Gland, Switzerland)                             (1)
  10.7            Form of Sales Representative Agreement           (1)
  10.8            Form of Sales Distribution Agreement             (1)
  10.9            Consulting Agreement dated October 17, 1995 
                  between the Registrant and Alan Broadwin         (3)
  10.10           Agreement and Plan of Merger, dated as of July 25, 1997,
                  among the  Registrant,  SM Sub, Inc.,  Tooltex,  Inc., and the
                  persons  designated  as the  shareholders  thereon  (excluding
                  schedules  and  annexes).  A list  of  omitted  schedules  and
                  annexes appears on pages iv and v of the Agreement and Plan of
                  Merger.   The   Registrant   hereby   undertakes   to  furnish
                  supplementally  a copy of any omitted schedule or annex to the
                  Commission upon request.                         (7)
   10.11          Agreement of Merger, dated as of July 25, 1997,
                  among the Registrant, SM Sub, Inc. and 
                  Tooltex, Inc.                                    (7)
   10.12          Form of Credit Agreement between Brown
                  Brothers Harriman & Co. and Registrant           (8)
   10.13          Form of Term Loan Note of Registrant
                  payable to the order of Brown Brothers 
                  Harriman & Co. in the original principal amount 
                  of $427,000                                      (8)
   10.14          Form of Line of Credit Note of Registrant
                  payable to the order of Brown Brothers 
                  Harriman & Co in the original principal amount 
                  of $1,500,000.                                   (8)
   10.15          Form of Bridge Loan Note of Registrant
                  payable to the order of Brown Brothers 
                  Harriman & Co. in the original principal amount 
                  of $1,600,000.                                   (8)
   10.16          Form of Open-End Mortgage Deed from Registrant 
                  to Brown Brothers Harriman & Co.                 (8)
   10.17          Form of General Security Agreement from 
                  Registrant to Brown Brothers Harriman & Co.      (8)
   16.1           Change of Accountants' Letter                    (1)
   21             Subsidiaries of the Registrant.                  (8)
<PAGE>


Exhibit
Number                        Description of Document     Method of Filing
- ------                        -----------------------     ----------------
   23.1           Consent of Independent Certified Public 
                  Accountants                                   Filed herewith
   23.2           Consent of Independent Public Accountants        (1)
   23.3           Consent of Company Counsel (included in its
                  opinion filed as Exhibit 5.1)                    (9)
   24.1           Power of Attorney                                (6)
   27.1           Financial Data Schedule                       Filed herewith

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

(1)Previously filed with Registration Statement No. 33-96414.
(2)Previously filed with Amendment No. 1 to Registration Statement No. 33-96414.
(3)Previously filed with Amendment No. 2 to Registration Statement No. 33-96414.
(4)Previously filed with Amendment No. 3 to Registration Statement No. 33-96414.
(5)Previously filed with Amendment No. 4 to Registration Statement No. 33-96414.
(6)Previously filed with Post-Effective Amendment No. 1 to Registration
   Statement No. 33-96414.
(7)Previously filed with the Registrant's Form 8-K dated July 25, 1997.
(8)Previously filed with the Registrant's Form 10-K dated September 25, 1997.
(9)Previously filed with Post-Effective Amendment No. 2 to Registration
   Statement No. 33-96414.

Item 28.  Undertakings

      (a) The undersigned registrant hereby undertakes:

            (1) To file,  during any  period in which  offers or sales are being
made, post-effective amendments to this registration statement to:

                 (i)  Include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;

                 (ii)  Reflect in the  prospectus  any facts or events  arising
after the  effective  date of the  registration  statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental change in the information, set forth in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high and of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement;

                  (iii)  Include any  material  information  with respect to the
plan of distribution not previously  disclosed in the registration  statement or
any material change to such information in the registration statement.

            (2) That,  for the purpose of  determining  any liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

            (3)  To  remove  from  registration  by  means  of a  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

      (b)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act of 1933 may be permitted to directors,  officers, and controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Act and is,  therefore,  unenforceable.  In the  event  that a claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses incurred or paid by a director,  officer,  or controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding) is asserted by such  director,  officer,  or  controlling  person in
connection with the securities being registered,  
<PAGE>

the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of  appropriate  jurisdiction  the  question  of whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act of 1933 and will be governed by the final adjudication of such issue.
<PAGE>





                                   SIGNATURES


      In accordance  with the  requirements  of the  Securities  Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe that
it meets all of the requirements for filing on Form SB-2 and has authorized this
Post-Effective Amendment No. 3 to the Registration Statement to be signed on its
behalf by the  undersigned,  in the City of  Danbury,  State of  Connecticut  on
December 3, 1997.

                            SONICS & MATERIALS, INC.



                                    By:    /s/ ROBERT S. SOLOFF
                                          -----------------------
                                             Robert S. Soloff
                                          Chairman and President




<PAGE>


      In accordance  with the  requirements  of the Securities Act of 1933, this
Post-Effective  Amendment No. 3 to the Registration  Statement was signed by the
following persons in the capacities and on the dates stated:

       Signature                      Title                      Date


           *              Chairman, President,               December 3, 1997
 .........................    Treasurer, Chief Executive
   (Robert S. Soloff)        Officer and Chief Financial
                             Officer


  /s/ LAUREN H. SOLOFF    Secretary and Director             December 3, 1997
 .........................
   (Lauren H. Soloff)


           *              Director                           December 3, 1997
 .........................
   (Jack T. Tyransky)


           *              Director                           December 3, 1997
 .........................
    (Alan Broadwin)


           *              Accounting Manager; Principal      December 3, 1997
 .........................    Accounting Officer;
(Christopher S. Andrade)     Principal Accounting
                             Officer
                             


           *              Director                           December 3, 1997
 .........................
 (Stephen J. Drescher)


 */s/ LAUREN H. SOLOFF                                       December 3, 1997
 .........................
  By Lauren H. Soloff
  as attorney-in-fact




<PAGE>
                              EXHIBIT INDEX

Exhibit
Number                        Description of Document     Method of Filing
- ------                        -----------------------     ----------------

   1.1            Underwriting Agreement                           (3)
   1.2            Selected Dealer Agreement                        (3)
   1.3            Financial Consulting Agreement                   (3)
   1.5            Form of Underwriter's Options to purchase Shares (3)
                  and Warrants
Exhibit
Number                        Description of Document     Method of Filing

   3.1            Certificate of Incorporation of the Registrant,
                  as amended                                       (3)
   3.2            Amended By-laws of the Registrant                (2)
   4.1            Specimen Common Stock Certificate of Registrant  (2)
   4.2            Specimen Warrant Certificate of Registrant       (3)
   4.3            Form of Warrant Agreement between Registrant     (3)
                  and Warrant Agent
   5.1            Opinion re:  legality                            (9)
  10.1            Form of Employment Agreement between the
                  Registrant and Robert S. Soloff                  (1)
  10.2            1995 Incentive Stock Option Plan and form of 
                  Stock Option Agreement                           (1)
  10.3            Original Office Lease and Amendments between the 
                  Registrant and Nicholas R. Dinapoli, Jr. DBA
                  Dinapoli Holding Co. (Danbury, CT)               
  10.4            Lease between Registrant and Aston Investment
                  Associates (Aston, PA)                           (1)
  10.5            Amended Lease between Registrant and Robert 
                  Lenert (Naperville, IL)                          (5)
  10.6            Lease between Registrant and Janine Berger
                  (Gland, Switzerland)                             (1)
  10.7            Form of Sales Representative Agreement           (1)
  10.8            Form of Sales Distribution Agreement             (1)
  10.9            Consulting Agreement dated October 17, 1995 
                  between the Registrant and Alan Broadwin         (3)
  10.10           Agreement and Plan of Merger, dated as of July 25, 1997,
                  among the  Registrant,  SM Sub, Inc.,  Tooltex,  Inc., and the
                  persons  designated  as the  shareholders  thereon  (excluding
                  schedules  and  annexes).  A list  of  omitted  schedules  and
                  annexes appears on pages iv and v of the Agreement and Plan of
                  Merger.   The   Registrant   hereby   undertakes   to  furnish
                  supplementally  a copy of any omitted schedule or annex to the
                  Commission upon request.                         (7)
   10.11          Agreement of Merger, dated as of July 25, 1997,
                  among the Registrant, SM Sub, Inc. and 
                  Tooltex, Inc.                                    (7)
   10.12          Form of Credit Agreement between Brown
                  Brothers Harriman & Co. and Registrant           (8)
   10.13          Form of Term Loan Note of Registrant
                  payable to the order of Brown Brothers 
                  Harriman & Co. in the original principal amount 
                  of $427,000                                      (8)
   10.14          Form of Line of Credit Note of Registrant
                  payable to the order of Brown Brothers 
                  Harriman & Co in the original principal amount 
                  of $1,500,000.                                   (8)
   10.15          Form of Bridge Loan Note of Registrant
<PAGE>

Exhibit
Number                        Description of Document     Method of Filing
- ------                        -----------------------     ----------------
                  payable to the order of Brown Brothers 
                  Harriman & Co. in the original principal amount 
                  of $1,600,000.                                   (8)
   10.16          Form of Open-End Mortgage Deed from Registrant 
                  to Brown Brothers Harriman & Co.                 (8)
   10.17          Form of General Security Agreement from 
                  Registrant to Brown Brothers Harriman & Co.      (8)
   16.1           Change of Accountants' Letter                    (1)
   21             Subsidiaries of the Registrant.                  (8)
   23.1           Consent of Independent Certified Public 
                  Accountants                                  Filed herewith
   23.2           Consent of Independent Public Accountants        (1)
   23.3           Consent of Company Counsel (included in its
                  opinion filed as Exhibit 5.1)                    (9)
   24.1           Power of Attorney                                (6)
   27.1           Financial Data Schedule                      Filed herewith

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

(1)Previously filed with Registration Statement No. 33-96414.
(2)Previously filed with Amendment No. 1 to Registration Statement No. 33-96414.
(3)Previously filed with Amendment No. 2 to Registration Statement No. 33-96414.
(4)Previously filed with Amendment No. 3 to Registration Statement No. 33-96414.
(5)Previously filed with Amendment No. 4 to Registration Statement No. 33-96414.
(6)Previously filed with Post-Effective Amendment No. 1 to Registration
   Statement No. 33-96414.
(7)Previously filed with the Registrant's Form 8-K dated July 25, 1997.
(8)Previously filed with the Registrant's Form 10-K dated September 25, 1997.
(9)Previously filed with Post-Effective Amendment No. 2 to Registration
   Statement No. 33-96414.






             CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



We have  issued  our  reports  dated  August  28,  1997  and  October  5,  1997,
accompanying the financial  statements of Sonics & Materials,  Inc. and Tooltex,
Inc., respectively,  contained in the Registration Statement and Prospectus.  We
consent to the use of the aforementioned  reports in the Registration  Statement
and  Prospectus,  and to the use of our name as it  appears  under  the  caption
"Experts."



GRANT THORNTON LLP

/s/GRANT THORNTON LLP


New York, New York
December 2, 1997


<TABLE> <S> <C>

<ARTICLE>       5
<MULTIPLIER>         1
       
<S>                           <C>
<PERIOD-TYPE>                        3-MOS
<FISCAL-YEAR-END>              JUN-30-1998
<PERIOD-END>                   SEP-30-1997
<CASH>                             243,347
<SECURITIES>                     1,665,470
<RECEIVABLES>                    2,147,896
<ALLOWANCES>                        97,000
<INVENTORY>                      3,874,432
<CURRENT-ASSETS>                 8,405,580
<PP&E>                           1,776,888
<DEPRECIATION>                           0
<TOTAL-ASSETS>                  11,807,577
<CURRENT-LIABILITIES>            4,041,068
<BONDS>                                  0
                    0
                              0
<COMMON>                           107,703
<OTHER-SE>                       6,994,650
<TOTAL-LIABILITY-AND-EQUITY>    11,807,577
<SALES>                          3,116,804
<TOTAL-REVENUES>                 3,116,804
<CGS>                            1,827,658
<TOTAL-COSTS>                            0
<OTHER-EXPENSES>                         0
<LOSS-PROVISION>                         0
<INTEREST-EXPENSE>                  34,578
<INCOME-PRETAX>                     71,428
<INCOME-TAX>                        15,915
<INCOME-CONTINUING>                 55,513
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                        55,513
<EPS-PRIMARY>                          .01
<EPS-DILUTED>                          .01
        


</TABLE>


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