UNIDIGITAL INC
10QSB, 1998-04-14
SERVICE INDUSTRIES FOR THE PRINTING TRADE
Previous: WFS FINANCIAL 1997-A OWNERS TRUST, 10-K405/A, 1998-04-14
Next: WILMAR INDUSTRIES INC, SC 13D/A, 1998-04-14




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

                                   FORM 10-QSB

                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended February 28, 1998
                           Commission File No. 0-27664


                                 UNIDIGITAL INC.
        (Exact Name of Small Business Issuer as Specified in Its Charter)


           Delaware                                     13-3856672
(State or Other Jurisdiction of             (I.R.S. Employer Identification No.)
Incorporation or Organization)


                 545 West 45th Street, New York, New York 10036
                    (Address of Principal Executive Offices)

                                 (212) 397-0800
                           (Issuer's Telephone Number,
                              Including Area Code)

         Check whether the Issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 12
months (or for such  shorter  period  that the Issuer was  required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days.
                      Yes:     X               No:
                           --------                --------
         State the number of  shares outstanding of each of the Issuer's classes
of common stock, as of March 31, 1998:

Class                                                           Number of Shares
- -----                                                           ----------------
Common Stock,  $.01 par value                                       3,899,302

         Transitional Small Business Disclosure Format:

                      Yes:                      No:   X
                           --------                --------


<PAGE>



                        UNIDIGITAL INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
PART I   FINANCIAL INFORMATION

         Item 1.      Financial Statements....................................1

                CONSOLIDATED BALANCE SHEETS
                as at February 28, 1998 (unaudited)
                and August 31, 1997 (audited).................................2

                CONSOLIDATED  INCOME  STATEMENTS  For the Three  Months  and Six
                Months Ended February 28, 1998 and February 28, 1997
                (unaudited)...................................................3

                CONSOLIDATED  STATEMENTS  OF CASH FLOWS For the Six Months Ended
                February 28, 1998 and February 28, 1997
                (unaudited)...................................................4

                NOTES TO CONSOLIDATED FINANCIAL
                STATEMENTS (unaudited)........................................5

         Item 2.      Management's Discussion and Analysis or
                      Plan of Operation.......................................11

                General.......................................................11

                Results of Operations.........................................11

                Liquidity, Capital Resources and Other Matters................14

PART II  OTHER INFORMATION

         Item 2.      Changes in Securities and Use of Proceeds...............17

         Item 4.      Submission of Matters to a Vote of Security Holders.....17

         Item 5.      Other Information.......................................19

         Item 6.      Exhibits and Reports on Form 8-K........................20

SIGNATURES....................................................................21


                                     - i -
<PAGE>

                          PART I FINANCIAL INFORMATION

                          Item 1. Financial Statements




                                     - 1 -
<PAGE>
<TABLE>
<CAPTION>

                        UNIDIGITAL INC. AND SUBSIDIARIES
                        --------------------------------
                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------
                                                                                   February 28,            August 31,
                                                                                       1998                   1997
                                                                                     --------               ------
                                                                                   (unaudited)
                                        ASSETS
<S>                                                                                 <C>                     <C>    
Current assets:
   Cash and cash equivalents ..........................................             $ 1,945,436             $ 3,202,766
   Accounts receivable (less allowance for doubtful
     accounts of $264,337 and $266,000 at
     February 28, 1998 and August 31, 1997, respectively) .............              11,092,840               9,752,807
   Deferred financing costs, net ......................................                 287,793                 463,931
   Prepaid expenses ...................................................               2,729,212               1,529,664
   Other current assets ...............................................               1,805,843                 765,760
                                                                                    -----------             -----------
       Total current assets ...........................................              17,861,124              15,714,928

Property and equipment, net ...........................................              11,463,726              11,899,475
Intangible assets, net ................................................               5,307,950               5,330,923
Other assets ..........................................................                 214,249                  87,964
                                                                                    -----------             -----------
       Total assets ...................................................             $34,847,049             $33,033,290
                                                                                    ===========             ===========
                                        LIABILITIES
Current liabilities:
   Accounts payable and accrued expenses .....................................     $  5,437,277      $  5,181,684
   Current portion of capital lease obligations ..............................        2,042,579         1,998,443
   Current portion of long-term debt .........................................       11,264,459        10,018,332
   Income taxes payable ......................................................          900,836           551,235
   Loans and notes payable to stockholders ...................................          164,364           154,591
                                                                                   ------------      ------------
       Total current liabilities .............................................       19,809,515        17,904,285

Capital lease obligations, net of current portion ............................        2,338,283         2,875,577
Long-term debt, net of current portion .......................................        2,044,202         2,127,796
Deferred income taxes ........................................................          399,036           445,000
Loans and notes payable to stockholders, net of current portion ..............          207,496           207,496
                                                                                   ------------      ------------
       Total liabilities .....................................................       24,798,532        23,560,154
                                                                                   ------------      ------------

                               STOCKHOLDERS' EQUITY
Preferred stock -- authorized 5,000,000 shares,
   $.01 par value each; none issued or outstanding ...........................            --                --
Common stock -- authorized 10,000,000 shares,
   $.01 par value each; 3,249,461 and 3,243,243 shares
   issued and outstanding at February 28, 1998 and
   August 31, 1997, respectively .............................................          32,495            32,432
Additional paid-in capital ...................................................       6,392,427         6,291,613
Retained earnings ............................................................       3,936,409         3,237,984
Cumulative foreign translation adjustment ....................................        (312,814)          (88,893)
                                                                                  ------------      ------------
       Total stockholders' equity ............................................      10,048,517         9,473,136
                                                                                  ------------      ------------
       Total liabilities and stockholders' equity ............................    $ 34,847,049      $ 33,033,290
                                                                                  ============      ============

     The Notes to Consolidated Financial Statements are made a part hereof.
</TABLE>

                                      - 2 -
<PAGE>
<TABLE>
<CAPTION>
                                                 UNIDIGITAL INC. AND SUBSIDIARIES
                                                 --------------------------------
                                                  CONSOLIDATED INCOME STATEMENTS     
                                                  ------------------------------
                                                            (unaudited)

                                                          Three Months Ended,                    Six Months Ended,
                                                            February 28,    February 28,    February 28,     February 28,
                                                               1998            1997            1998             1997
                                                               ----            ----            ----             ----
<S>                                                         <C>             <C>             <C>              <C> 
Revenues
   Net sales .........................................      $9,556,272      $5,265,916      $19,255,448      $10,493,635
                                                            ----------      ----------      -----------      -----------
Expenses
   Cost of sales .....................................       5,275,296       2,735,523       10,300,273        5,385,626
   Selling, general and
     administrative  expenses ........................       3,333,384       1,934,626        6,746,376        3,744,364
                                                            ----------      ----------      -----------      -----------
   Total operating expenses ..........................       8,608,680       4,670,149       17,046,649        9,129,990
                                                            ----------      ----------      -----------      -----------
   Income from operations ............................         947,592         595,767        2,208,799        1,363,645
   Interest expense...................................         366,074         164,462          748,607          298,739
   Interest expense - deferred financing costs .......         138,069              --          276,138               --
   Interest and other expenses .......................         124,765          47,077           86,071            6,383
                                                            ----------      ----------      -----------      -----------
   Income before income taxes ........................         318,684         384,228        1,097,983        1,058,523
   Provision for income taxes ........................         126,448         140,741          399,558          353,216
                                                            ----------      ----------      -----------      -----------
Net income ...........................................      $  192,236      $  243,487      $   698,425      $   705,307
                                                            ==========      ==========      ===========      ===========

Net income per share available to common stockholders:
   Basic .............................................      $     0.06      $     0.08      $      0.22      $      0.22
                                                            ==========      ==========      ===========      ===========
   Diluted ...........................................      $     0.06      $     0.08      $      0.20      $      0.22
                                                            ==========      ==========      ===========      ===========

Shares used to compute net income per share:
   Basic .............................................       3,246,301       3,192,065        3,244,797        3,190,641
                                                            ==========      ==========      ===========      ===========
   Diluted ...........................................       3,380,891       3,196,694        3,436,008        3,194,273
                                                            ==========      ==========      ===========      ===========

     The Notes to Consolidated Financial Statements are made a part hereof.
</TABLE>

                                     - 3 -
<PAGE>

<TABLE>
<CAPTION>
                                                 UNIDIGITAL INC. AND SUBSIDIARIES
                                                 --------------------------------
                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                               -------------------------------------
                                                            (unaudited)

                                                                                             Six Months Ended,
                                                                                      February 28,       February 28,
                                                                                         1998               1997
                                                                                         ----               ----
<S>                                                                                   <C>               <C> 
OPERATING ACTIVITIES
Net income .....................................................................      $   698,425       $   705,307
Adjustments to reconcile  net income to net cash provided by (used in) operating
     activities:
       Depreciation and amortization ...........................................        1,632,293           884,584
       Provision for deferred income taxes .....................................           19,400           (42,861)
       Provision for bad debts .................................................           (8,748)           59,325
Changes in assets and liabilities:
       Accounts receivable .....................................................       (2,338,573)       (2,124,397)
       Prepaid expenses and other current assets ...............................         (959,542)         (953,865)
       Other assets ............................................................           71,025          (209,013)
       Accounts payable and accrued expenses ...................................          (49,368)        1,831,800
       Income taxes payable ....................................................          339,658           (51,269)
                                                                                      -----------       -----------
Net cash (used in) provided by operating activities ............................         (595,430)           99,611
                                                                                      -----------       -----------
Investing activities
Additions to property and equipment ............................................         (599,031)         (464,125)
                                                                                      -----------       -----------
Net cash used in investing activities ..........................................         (599,031)         (464,125)
                                                                                      -----------       -----------
Financing activities
Net proceeds from bank borrowings ..............................................          856,723          (295,241)
Payments of capital lease obligations ..........................................         (932,556)         (903,654)
Payments of notes for cancellation of options
   and acquisition of business .................................................               --          (178,383)
IPO issuance costs .............................................................               --            (4,214)
Stockholder loans ..............................................................               --             4,008
Common stock issued ............................................................              877               430
                                                                                      -----------       -----------
Net cash used in financing activities ..........................................          (74,956)       (1,377,054)
                                                                                      -----------       -----------
Effect of foreign exchange rates on cash .......................................           12,087            54,758
                                                                                      -----------       -----------
Net decrease in cash and cash equivalents ......................................       (1,257,330)       (1,686,810)
Cash and cash equivalents at beginning of period ...............................        3,202,766         4,145,514
                                                                                      -----------       -----------
Cash and cash equivalents at end of period .....................................      $ 1,945,436       $ 2,458,704
                                                                                      ===========       ===========
Supplemental disclosures
Interest paid ..................................................................      $   369,648       $   225,102
                                                                                      ===========       ===========
Income taxes paid ..............................................................      $   115,267       $   563,746
                                                                                      ===========       ===========
Noncash transactions:
Equipment acquired under capital lease obligations .............................      $   407,309       $ 1,570,875
                                                                                      ===========       ===========
Value of warrants issued .......................................................      $   100,000       $        --
                                                                                      ===========       ===========

     The Notes to Consolidated Financial Statements are made a part hereof.
</TABLE>

                                      - 4 -
<PAGE>


                        UNIDIGITAL INC. AND SUBSIDIARIES
                        --------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                                   (unaudited)

NOTE A - BASIS OF PRESENTATION:

         The   information   presented  for  February  28,  1998,  and  for  the
three-month  and the six-month  periods ended February 28, 1998 and February 28,
1997,  is  unaudited,  but,  in the  opinion of the  Company's  management,  the
accompanying unaudited consolidated financial statements contain all adjustments
(consisting  only of normal  recurring  accruals)  which the  Company  considers
necessary for the fair  presentation of the Company's  financial  position as of
February 28, 1998 and the results of its  operations  and its cash flows for the
three-month  and the six-month  periods ended February 28, 1998 and February 28,
1997.

         The  consolidated   financial  statements  included  herein  have  been
prepared  by the  Company  in  accordance  with  generally  accepted  accounting
principles for interim financial information and the instructions to Form 10-QSB
and Rule 10-01 of Regulation S-X. Accordingly,  certain information and footnote
disclosures  normally  included in financial  statements  prepared in accordance
with generally  accepted  accounting  principles have been condensed or omitted.
These consolidated  financial  statements should be read in conjunction with the
Company's audited financial statements for the year ended August 31, 1997, which
were included as part of the Company's Annual Report on Form 10-KSB.

         The  consolidated   financial   statements   include  the  accounts  of
Unidigital  Inc.  and its  direct and  indirect  subsidiaries.  All  significant
intercompany balances have been eliminated.

         Interim results are not  necessarily  indicative of results that may be
expected for the full fiscal year.


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         Organization and Business:

         Unidigital Inc., a Delaware corporation,  is the parent holding company
of five wholly-owned  operating  subsidiaries,  Unidigital  Elements (NY), Inc.,
formerly known as  LinoGraphics  Corporation  ("Elements  (NY)"),  Elements (UK)
Limited ("Elements  (UK)"),  Unidigital  Elements (SF), Inc.,  formerly known as
LinoGraphics   (Delaware)  Corporation  ("Elements   (SF)"),Unison  (NY),  Inc.,
formerly known as  Unidigital/Cardinal  Corporation  ("Unison (NY)"), and Unison
(MA),  Inc.,  formerly known as  Unidigital/Boris  Corporation  ("Unison (MA)").
Elements (NY) engages in the on-demand  print and digital  prepress  business in
New York City. Elements (UK) engages in the on-demand print and digital prepress
business  in London.  In  addition,  Elements  (UK),  through  its  wholly-owned
subsidiary, Regent Group Limited, operates a financial digital print business in
London.  Elements  (SF) owns and operates the San Francisco  on-demand  prepress
business and retouching studio.  Unison (NY) engages in the digital prepress and
digital printing business  services to advertising  agencies and corporations in
the New York City area.  Unison (MA) engages in the business of digital  imaging
and photographic processing in the Boston area.




                                      - 5 -

<PAGE>

                        UNIDIGITAL INC. AND SUBSIDIARIES
                        --------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                                   (unaudited)

         Foreign Currency Translation:

         The  portion of the  Company's  financial  statements  relating  to the
Company's  United Kingdom  operations are translated  into United States Dollars
using  period-end  exchange rates  ((pound)1.00  = $1.62 at August 31, 1997 and
$1.65 at February 28,  1998,  respectively,  for balance  sheets  accounts)  and
average exchange rates ((pound)1.00 = $1.64 for the year ended August 31, 1997;
and $1.69 and $1.64 for the three  months  ended  February 28, 1998 and February
28, 1997,  respectively;  and $1.69 and $1.64 for the six months ended  February
28, 1998 and February 28, 1997, respectively for income statement accounts). The
translation  difference  is reflected as a separate  component of  stockholders'
equity.

         Earnings Per Share:

         In February 1997,  the FASB issued SFAS No. 128,  "Earnings per Share,"
which is  required to be adopted  for years  ending  after  December  15,  1997.
Accordingly, the Company has adopted the provisions of the new statement.

         The following  table sets forth the  computation  of basic and dilutive
earnings per share:
<TABLE>
<CAPTION>
 
                                                                Three Months Ended,                  Six Months Ended,
                                                        ---------------------------------     -----------------------------
                                                                   February 28,                         February 28,
                                                              1998              1997                1998             1997
                                                              ----              ----                ----             ----

<S>                                                     <C>                <C>                <C>                <C>    
Numerator  for  basic  and  diluted  earnings  per
     share-net income available for common
     stockholders ................................      $     192,236      $     243,487      $     698,425      $  705,307
                                                        =============      =============      =============      ==========
Denominator:
   Denominator for basic earnings per share-
     weighted average shares .....................          3,246,301          3,192,065          3,244,797       3,190,641
   Effect of dilutive securities:
     Stock options................................             15,909              4,629             32,674           3,632
     Warrants.....................................            118,681                 --            158,537              --
                                                            ---------          ---------          ---------       ---------
   Denominator  for  basic  and  diluted  earnings
     per share-adjusted  weighted-average  shares
     and assumed conversions .....................          3,380,891          3,196,694          3,436,008       3,194,273
                                                            =========          =========          =========       =========

</TABLE>

                                     - 6 -
<PAGE>


                        UNIDIGITAL INC. AND SUBSIDIARIES
                        --------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                                   (unaudited)

         The  following  securities  have  been  excluded  from the dilutive per
share computation as they are antidilutive:

                                  Three Months Ended       Six Months Ended
                                 -------------------      ------------------
                                     February 28,             February 28,
                                 1998          1997       1998          1997
                                 -------------------      ------------------
                              
Stock Options..................   178,917    41,166         132,918   67,833
Warrants.......................   117,000    92,000         117,000   92,000


NOTE C - STOCKHOLDERS' EQUITY:

         Common Stock:

         As at March 31, 1998,  3,899,302 shares of Common Stock were issued and
outstanding.


         Preferred Stock:

         As at March 31, 1998, there were no shares of Preferred Stock issued or
approved for issuance.


NOTE D - STOCK OPTION PLANS AND WARRANTS:

         Pursuant  to  the 1997  Equity  Incentive  Plan (the  "1997  Plan") the
Company granted options to purchase an aggregate of 208,599 shares if its Common
Stock during the six months ended February 28, 1998. All options were granted at
their fair market value.  On January 2, 1998,  the  Company  granted  options to
purchase  2,500 shares of its Common Stock to each of David  Wachsman and Harvey
Silverman,  at an exercise price of $5.53 per share, under the 1997 Non-Employee
Director Stock Option Plan. 

         In connection with its engagement of CIBC  Oppenheimer  ("Oppenheimer")
as its investment  banker, on November 26, 1997, the Company granted a five-year
warrant to Oppenheimer  to purchase up to 25,000 shares of the Company's  Common
Stock at an exercise price of $8.25 per share.  The warrants,  which were deemed
to  have a value of approximately  $100,000  based on an independent  appraisal,
have  been recorded as deferred  financing  costs  and are being  amortized on a
straight line basis over five years.



                                     - 7 -
<PAGE>

                        UNIDIGITAL INC. AND SUBSIDIARIES
                        --------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                                   (unaudited)

NOTE E - BANK CREDIT FACILITIES:

         At February 28, 1998, the Company's debt consisted of the following:
<TABLE>
<CAPTION>

                                                                                    Facility               Amount Outstanding
                                                                                     Amount         --------------------------------
                                                                                    August 31,        February 28,  August 31,
                                                                                      1997               1998          1997
                                                                              ------------------------------------------------------

<S>                                                                                <C>               <C>            <C>   
Credit  facilities in the United  Kingdom;  interest at 
   the bank's overdraft rate plus 3%; facility amount is
   approximately(pound)1,145,000 ($1,969,400)                                      $ 1,969,400            --        $ 1,784,150
Credit  facilities in the United Kingdom;  interest at the
   bank's  overdraft  rate  plus 2%;  facility  amount  is
   approximately(pound)1,400,000 ($2,310,000)                                             --         2,465,028             --
Revolving interest at Alternate  Base Rate or Adjusted LIBO Rate,      
   line  of  credit;matures  April 30, 2000, as defined, plus
   1/4% in the United States plus 2.25% in the United Kingdom
   in the United Kingdom                                                             4,500,000       1,725,000        1,725,000
Lines  of  credit;  interest  at  Alternate  Base  Rate or
   Adjusted  LIBO  Rate,  as  defined,  plus 1/4% in the
   United States plus 2.25% in the United Kingdom ..                                 5,250,000       4,634,110        4,110,110
SBA loan,  matures  December 1, 2014;  monthly payments of
   $3,665; interest at prime rate plus 2.74%
                                                                                       350,000         325,773          334,368
Installment note due seller of Elements (SF);  payable in eight (8) quarterly
   installments of $11,600 including interest at 6%                                     85,000          21,250           42,500
Loans  from  private investors, beginning May 1997, maturing between
   May 2002 and August 2002;  interest at 10% for first six months,
   11% for  second  six months and 12% thereafter                                    4,000,000       4,000,000        4,000,000
Installment  note  due  seller  of  Unison  (MA),  matures
   January 15, 1999,  payable in two equal installments of
   $75,000 plus interest at 8%                                                         150,000         137,500          150,000
                                                                                                  ------------------------------
                                                                                                    13,308,661       12,146,128
Less current portion                                                                                11,264,459       10,018,332
                                                                                                  ------------------------------
                                                                                                   $ 2,044,202      $ 2,127,796
                                                                                                  ==============================
</TABLE>

         The Company has borrowing  arrangements  with commercial  banks in both
New York and London. During the first six months of fiscal 1998, the Company had
combined  credit  facilities with its former New York bank for its United States
operations  in the aggregate  amount of  $9,750,000,  which  consisted of a: (i)
$4,500,000   revolving   credit  facility  which  was  available  for  corporate
acquisition  purposes;  (ii)  $3,850,000  line  of  credit  facility  which  was
available for working capital purposes; and (iii) $1,400,000 term loan which was
rolled over into the Company's line of credit facility.  Such credit  facilities
were  available  to be  used  by  each  of  the  


                                      - 8 - 

<PAGE>

                        UNIDIGITAL INC. AND SUBSIDIARIES
                        --------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                                   (unaudited)

Company's four United States subsidiaries. Interest under such credit facilities
was at the Company's  option at the Alternate  Base Rate or at the Adjusted LIBO
Rate,  as  defined,  plus  0.25% in the  United  States  and 2.25% in the United
Kingdom.  As of February 28,  1998,  the Company had an  outstanding  balance of
$1,725,000  under the revolving credit facility and $4,634,110 under the line of
credit.

         On  March 24, 1998,  the Company  terminated  its financing  facilities
with its former New York bank and entered into borrowing  arrangements  with its
current New York Bank (the "Bank") in the aggregate amount of $40,000,000, which
consist of a: (i)  $25,000,000  term loan;  (ii)  $10,000,000  revolving line of
credit  facility  which is available  for working  capital  purposes;  and (iii)
$5,000,000  credit  facility  which  is  available  for  corporate   acquisition
purposes.  Such  borrowings  are  guaranteed  by  the  Company's  United  States
subsidiaries.  In addition,  the Company pledged all of its equity  interests in
its United States  subsidiaries  and  two-thirds of its equity  interests in its
wholly-owned United Kingdom subsidiary as collateral for such credit facilities.
Interest under such credit  facilities is, at the Company's  option, at the Base
Rate or at the  Eurodollar  Rate,  as defined,  plus an  Applicable  Margin,  as
defined,  ranging from 0.75% to 3% depending on the Company's  consolidated debt
to earnings ratio and the type of loan. As of March 31, 1998, the Company had an
outstanding  balance of  $8,350,000  under the  revolving  credit  facility  and
$25,000,000  under the term loan.  A portion of the  proceeds  of such loans was
used to repay in full promissory notes previously  issued by the Company in 1997
to certain private investors in the aggregate principal amount of $4,000,000.

         The credit  facilities  contain  covenants which require the Company to
maintain certain earnings and debt to earnings ratio  requirements  based on the
combined  operations of the Company and its subsidiaries.  The credit facilities
are secured by a first priority lien on all of the assets of the Company and its
subsidiaries,  a mortgage on the Company's  facilities  located at 545 West 45th
Street, New York, New York and a leasehold mortgage on the Company's  facilities
acquired as part of the March 1998 Kwik  Acquisition  (as defined below) located
at 229 West 28th Street,  New York, New York. The Company,  the Bank and Richard
J. Sirota ("Sirota"),  the sole shareholder of Kwik (as defined below),  entered
into an  intercreditor  subordination  agreement  with respect to the Bank's and
Sirota's relative interests in the Company.

         The Company's  agreement with the Bank restricts the Company's  ability
to pay certain dividends without the Bank's prior written consent.

         On December 4, 1997, the Company  terminated its credit facilities with
its prior  United  Kingdom  bank and  entered  into a new credit  facility  with
another  United  Kingdom bank.  The Company's new credit  facility  provides for
combined  lines of credit of  (pound)1,400,000  (approximately  $2,310,000)  for
working capital for its United Kingdom  operations.  These lines of credit renew
annually  and bear  interest at 2.0% over the Bank's Base Rate,  as defined.  In
addition,  the  Company is  required  to pay a service  charge  equal to 0.2% of
invoice  value.  These  lines of credit  contain  covenants  which  require  the
Company's  United  Kingdom  subsidiaries  to  maintain  a  minimum  net worth of
(pound)500,000,  limit borrowings up to specified amounts of 



                                     - 9 -
<PAGE>

                        UNIDIGITAL INC. AND SUBSIDIARIES
                        --------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                                   (unaudited)

accounts  receivable  aged 120 days or less and are guaranteed by Unidigital for
the  principal  amount  of  up  to  (pound)500,000.   Amounts   outstanding  are
collateralized  by substantially  all of the Company's United Kingdom assets. As
of February 28, 1998, the Company had an outstanding balance of $2,465,028 under
its United Kingdom credit facility.

NOTE F - SUBSEQUENT EVENTS:

         On March 25, 1998, the Company,  through its  wholly-owned  subsidiary,
Unison (NY),  consummated the acquisition of substantially  all of the assets of
Kwik  International  Color,  Ltd.  ("Kwik")  located in New York City (the "Kwik
Acquisition"). Kwik provided general printing, color separation and large format
printing  services.  The Company intends to continue such line of business.  The
assets  purchased  included Kwik's entire customer list,  inventory,  equipment,
cash,  accounts  receivable  and trade name.  The purchase  price  included cash
payments of $20,590,349,  issuance of a 5.7% subordinated promissory note in the
principal  amount of  $750,000  (payable in 36 monthly  installments  commencing
April 15, 1998),  issuance of 649,841  shares of restricted  Common Stock of the
Company and the assumption of certain trade obligations of Kwik.

         The purchase  price is subject to adjustment in the event Kwik does not
achieve  a  certain  net  asset  value as of the date of the  acquisition.  Such
determination  shall be made within  sixty (60) days of the date of closing.  Of
the purchase price, $1,000,000 in cash and $1,000,000 of restricted Common Stock
of the  Company  (190,589  shares)  is being  held in escrow for a period of two
years to satisfy any purchase price adjustments or indemnification claims.

          The  Company  funded  the cash  portion  of the  purchase  price  from
proceeds of a $25,000,000 term loan and a $10,000,000 revolving credit loan from
the Bank. See "Note E - Bank Credit Facilities."





                                     - 10 -
<PAGE>


 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.

GENERAL

         The  Company  provides  a full range of  digital  prepress,  four color
digital  offset  printing,  wide  format and  financial  printing  products  and
services to the New York City, San Francisco,  London and Boston markets.  Using
advanced computer technology,  the Company provides the imaging and reproduction
services  required by graphic artists and marketing  professionals in connection
with the creation of printed and photographic  materials for their clients.  The
Company's  clients  include  advertising  agencies,  publishers,   corporations,
government  agencies,  retailers,  marketing  communications firms and financial
institutions.  The Company's services are designed to afford graphic artists and
marketing professionals the ability to make numerous changes and enhancements in
the design and content of printed  materials  throughout the design and approval
process,  with  shorter  turnaround  times and at reduced  costs as  compared to
traditional industry methods.

         The statements  contained in this Quarterly  Report on Form 10-QSB that
are not historical facts are forward-looking statements (as such term is defined
in the Private Securities  Litigation Reform Act of 1995) that involve risks and
uncertainties. Such forward-looking statements may be identified by, among other
things,  the use of forward-looking  terminology such as "believes,"  "expects,"
"may,"  "will,"  "should"  or  "anticipates"  or the  negative  thereof or other
variations thereon or comparable terminology, or by discussions of strategy that
involve  risks  and  uncertainties.  From  time  to  time,  the  Company  or its
representatives have made or may make forward-looking  statements,  orally or in
writing. Such forward-looking statements may be included in various filings made
by the Company with the Securities and Exchange Commission, or press releases or
oral statements made by or with the approval of an authorized  executive officer
of the Company. These forward-looking  statements,  such as statements regarding
anticipated  future  revenues,   capital  expenditures,   and  other  statements
regarding  matters  that are not  historical  facts,  involve  predictions.  The
Company's actual results,  performance or achievements  could differ  materially
from the results expressed in, or implied by, these forward-looking  statements.
Potential  risks and  uncertainties  that  could  affect  the  Company's  future
operating  results  include,  but are not limited to: (i)  economic  conditions,
including economic  conditions  related to the digital print industry;  (ii) the
availability  of  equipment  from the  Company's  vendors at current  prices and
levels;  (iii) the intense competition in the markets for the Company's products
and services;  (iv) the Company's  ability to integrate  acquired  companies and
businesses in a cost-effective  manner; (v) the Company's ability to effectively
implement  its branding  strategy;  and (vi) the  Company's  ability to develop,
market,  provide,  and achieve market acceptance of new service offerings to new
and existing clients.

RESULTS OF OPERATIONS

         The  consolidated  financial  information  includes  both the Company's
United States  operations and its United Kingdom  operations.  On April 4, 1997,
the Company  consummated the acquisition of Boris Image Group,  Inc. (the "Boris
Acquisition") and, on May 22, 1997, the


                                     - 11 -
<PAGE>

Company  consummated  the acquisition of Libra City Corporate  Printing  Limited
(the "Libra Acquisition").

         THREE MONTHS ENDED FEBRUARY 28, 1998 AND FEBRUARY 28, 1997
         ----------------------------------------------------------

         Net Sales.  Net sales for the three  months  ended  February  28,  1998
("Second Quarter of Fiscal 1998") increased by 81%, or $4,290,356, to $9,556,272
from $5,265,916 for the three months ended February 28, 1997 ("Second Quarter of
Fiscal 1997"). Net sales for the Company's United States operations increased by
65%,  or  $2,113,984  from  $3,232,524  in the Second  Quarter of Fiscal 1997 to
$5,346,508 in the Second Quarter of Fiscal 1998. This increase was  attributable
primarily to an increase in net sales resulting from the Boris  Acquisition and,
to a lesser  extent,  an  increase in net sales in each of the  Company's  three
other United States  subsidiaries.  Net sales for the Company's  United  Kingdom
operations  increased by 107%,  or  $2,176,372,  from  $2,033,392  in the Second
Quarter of Fiscal 1997 to $4,209,764 in the Second Quarter of Fiscal 1998.  This
increase was attributable primarily to the inclusion of net sales resulting from
the  Libra  Acquisition,  and to a lesser  extent,  increases  in the  Company's
prepress operations.

         Cost of Sales.  Cost of sales for the  Second  Quarter  of Fiscal  1998
increased by 93%, or $2,539,773,  to $5,275,296  from  $2,735,523 for the Second
Quarter of Fiscal 1997.  As a percentage of net sales,  cost of sales  increased
from 52% for the Second  Quarter of Fiscal 1997 to 55% for the Second Quarter of
Fiscal 1998. Cost of sales for the Company's United States operations  increased
as a percentage  of net sales from 46% for the Second  Quarter of Fiscal 1997 to
49% for the Second  Quarter  of Fiscal  1998.  Such  increase  was  attributable
primarily to higher  costs  associated  with  increased  digital  print and wide
format  services  provided by the Company's  United States  operations.  Cost of
sales for the  Company's  United  Kingdom  operations  increased  slightly  as a
percentage  of net sales from 62% for the Second  Quarter of Fiscal  1997 to 63%
for the Second Quarter of Fiscal 1998. Such increase was attributable  primarily
to the change in product  mix in the  Company's  United  Kingdom  operations  to
include more digital  print and  financial  print  services.  Digital  print and
financial  print  services  have  higher  costs  compared  to  digital  prepress
services.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative   expenses  ("SG&A")  increased  by  72%,  or  $1,398,758,   from
$1,934,626  for the Second  Quarter of Fiscal 1997 to $3,333,384  for the Second
Quarter  of  Fiscal  1998.  Such  increase  was  attributable  primarily  to the
increased level of operations which resulted from the Boris  Acquisition and the
Libra  Acquisition,  the  hiring of  additional  management  and  administrative
personnel and costs associated with the Company's acquisitions.  As a percentage
of net sales,  SG&A  decreased from 37% for the Second Quarter of Fiscal 1997 to
35% for the Second Quarter of Fiscal 1998. Such decrease in SG&A as a percentage
of net sales was due  primarily  to  increased  sales  volume and the  Company's
ability to contain certain corporate expenses.

         Income from  Operations.  Income from operations for the Second Quarter
of Fiscal 1998 increased by 59%, or $351,825,  to $947,592 from $595,767 for the
Second Quarter of Fiscal 1997. Of this amount,  $490,568 was  contributed by the
Company's United States  operations and 

                                     - 12 -
<PAGE>

$457,024 by the Company's United Kingdom operations. This increase resulted from
higher net sales offset in part by higher  production  costs associated with the
changing  product mix of the Company's  operations to include more digital print
and financial print services.

         Net Interest  Expense.  Net interest  expense for the Second Quarter of
Fiscal 1998  increased by 197%,  or $417,369,  to $628,908 from $211,539 for the
Second Quarter of Fiscal 1997. This increase resulted from increased  borrowings
under the Company's credit  facilities and capital leases assumed by the Company
as part of the Boris  Acquisition and the Libra  Acquisition.  In addition,  the
Company  incurred  deferred  financing   costs  of $138,069 in  connection  with
the  issuance  of  warrants  relating  to the  unsecured  loans.  Such  deferred
financing costs are non-cash, non-recurring expenses.

          Income  Taxes.  Income  taxes for the Second  Quarter  of Fiscal  1998
decreased by 10%, or $14,293,  to $126,448 from $140,741 for the Second  Quarter
of Fiscal 1997.

         Net Income.  As a result of the factors described above, net income for
the Second Quarter of Fiscal 1998  decreased by 21%, or $51,251,  to $192,236 as
compared to a net income of $243,487 for the Second Quarter of Fiscal 1997.

         SIX MONTHS ENDED FEBRUARY 28, 1998 AND FEBRUARY 28, 1997
         --------------------------------------------------------

         Net  Sales.  Net sales  for the six  months  ended  February  28,  1998
increased by 83%, or  $8,761,813,  to 19,255,448  from  $10,493,635  for the six
months ended  February  28,  1997.  Net sales for the  Company's  United  States
operations  increased by 62%, or $3,850,103,  from  $6,259,699 in the six months
ended  February 28, 1997 to  $10,109,802  in the six months  ended  February 28,
1998.  This  increase  was  attributable  primarily  to an increase in net sales
resulting from the Boris Acquisition and, to a lesser extent, an increase in net
sales in each of the Company's three other United States subsidiaries. Net sales
for the Company's  United Kingdom  operations  increased by 116%, or $4,911,710,
from  $4,233,936 in the six months ended  February 28, 1997 to $9,145,646 in the
six months ended February 28, 1998. This increase was attributable  primarily to
the inclusion of net sales resulting from the Libra Acquisition and, to a lesser
extent, increases in the Company's prepress operations.

         Cost of Sales. Cost of sales for the six months ended February 28, 1998
increased by 91%, or  $4,914,647,  to  $10,300,273  from  $5,385,626 for the six
months  ended  February 28, 1997.  As a percentage  of net sales,  cost of sales
increased from 51% for the six months ended February 28, 1997 to 53% for the six
months ended  February 28, 1998.  Cost of sales for the Company's  United States
operations  decreased slightly as a percentage of net sales from 47% for the six
months  ended  February  28, 1997 to 46% for the six months  ended  February 28,
1998. Such decrease was attributable primarily to the Company's renegotiation of
its vendor contracts resulting in reduced supply costs to the Company, offset in
part by higher costs  associated  with  increased  digital print and wide format
services provided by the Company's United States  operations.  Cost of sales for
the Company's United Kingdom  operations  increased as a percentage of net sales
from 58% for the six months  ended  February  28, 1997 to 61% for the six months
ended February 28, 1998. Such increase was attributable  primarily to the change
in product  mix in the  Company's  United  Kingdom  operations  to include  more
digital print and

                                     - 13 -
<PAGE>

financial print services. Digital print and financial print services have higher
costs compared to digital prepress services.

         Selling, General and Administrative Expenses. SG&A increased by 80%, or
$3,002,012,  from  $3,744,364  for the six months  ended  February  28,  1997 to
$6,746,376  for the six months  ended  February  28,  1998.  Such  increase  was
attributable  primarily to the increased level of operations which resulted from
the  Boris  Acquisition  and the Libra  Acquisition,  the  hiring of  additional
management and administrative  personnel and costs associated with the Company's
acquisitions. As a percentage of net sales, SG&A decreased slightly from 36% for
the six months ended  February 28, 1997 to 35% for the six months ended February
28, 1998.  Such  decrease in SG&A as a percentage of net sales was due primarily
to increased sales volume.

         Income from Operations. Income from operations for the six months ended
February 28, 1998 increased by 62%, or $845,154,  to $2,208,799  from $1,363,645
for the six months  ended  February 28, 1997.  Of this  amount,  $1,006,231  was
contributed  by the Company's  United States  operations  and  $1,202,568 by the
Company's  United  Kingdom  operations.  This increase  resulted from higher net
sales offset in part by higher  production  costs  associated  with the changing
product  mix of the  Company's  operations  to include  more  digital  print and
financial print services.

         Net Interest  Expense.  Net  interest  expense for the six months ended
February 28, 1998  increased by 264%, or $805,694,  to $1,110,816  from $305,122
for the six  months  ended  February  28,  1997.  This  increase  resulted  from
increased  borrowings under the Company's  credit  facilities and capital leases
assumed  by the  Company  as  part  of  the  Boris  Acquisition  and  the  Libra
Acquisition.  In addition,  the Company  incurred  deferred  financing  costs of
$276,138 in  connection  with the  issuance of  warrants  relating to  unsecured
loans. Such deferred financing costs are non-cash, non-recurring expenses.

         Income Taxes.  Income taxes for the six months ended  February 28, 1998
increased by 13%, or $46,342, to $399,558 from $353,216 for the six months ended
February 28, 1997.

         Net Income.  As a result of the factors described above, net income for
the six months ended February 28, 1998 decreased  slightly by 1%, or $6,882,  to
$698,425  as  compared  to a net income of  $705,307  for the six  months  ended
February 28, 1997.

LIQUIDITY, CAPITAL RESOURCES AND OTHER MATTERS

         Cash Flow. Net cash used in operations  was  $595,430 for the first six
months of fiscal 1998. Net cash provided by operations was $99,611 for the first
six  months  of  fiscal  1997.  Net cash used in  investing  activities  for the
acquisition  of property and  equipment was $599,031 for the first six months of
fiscal 1998 and $464,125 for the first six months of fiscal 1997.  For the first
six months of fiscal 1998 and fiscal 1997, the Company acquired  equipment under
capital leases of $407,309 and $1,570,875, respectively, and made payments under
capital  leases of $932,556  and  $903,654,  respectively.  Net bank  borrowings
provided  funds of  $856,723  for the first six  months of fiscal  1998 and used
funds of $295,241 for the first six months of fiscal 1997.


                                     - 14 -
<PAGE>


         Bank Credit  Facilities.  The Company has borrowing  arrangements  with
commercial  banks in both New York and  London.  During  the first six months of
fiscal 1998, the Company had combined credit facilities with its former New York
bank for its United States  operations in the  aggregate  amount of  $9,750,000,
which  consisted  of a: (i)  $4,500,000  revolving  credit  facility  which  was
available for corporate  acquisition  purposes;  (ii)  $3,850,000 line of credit
facility which was available for working capital purposes;  and (iii) $1,400,000
term loan which was rolled over into the Company's line of credit facility. Such
credit facilities were available to be used by each of the Company's four United
States subsidiaries. 

         Subsequent  to the end of the quarter,  on March 24, 1998,  the Company
terminated  its financing  facilities  with its former New York bank and entered
into  borrowing   arrangements   with  the  Bank  in  the  aggregate  amount  of
$40,000,000,  which consist of a: (i) $25,000,000  term loan;  (ii)  $10,000,000
revolving  line of  credit  facility  which is  available  for  working  capital
purposes;  and (iii) $5,000,000 credit facility which is available for corporate
acquisition  purposes.  Such  borrowings are guaranteed by the Company's  United
States  subsidiaries.  In  addition,  the  Company  pledged  all of  its  equity
interests  in its  United  States  subsidiaries  and  two-thirds  of its  equity
interests in its wholly-owned  United Kingdom  subsidiary as collateral for such
credit  facilities.  Interest under such credit  facilities is, at the Company's
option,  at the  Base  Rate  or at the  Eurodollar  Rate,  as  defined,  plus an
Applicable  Margin,  as  defined,  ranging  from  0.75% to 3%  depending  on the
Company's  consolidated debt to earnings ratio and the type of loan. As of March
31,  1998,  the  Company  had an  outstanding  balance of  $8,350,000  under the
revolving credit facility and $25,000,000  under the term loan. A portion of the
proceeds  of such loans was used to repay in full  promissory  notes  previously
issued by the  Company in 1997 to certain  private  investors  in the  aggregate
principal amount of $4,000,000.

         The credit  facilities  contain  covenants which require the Company to
maintain certain earnings and debt to earnings ratio  requirements  based on the
combined  operations of the Company and its subsidiaries.  The credit facilities
are secured by a first priority lien on all of the assets of the Company and its
subsidiaries,  a mortgage on the Company's  facilities  located at 545 West 45th
Street, New York, New York and a leasehold mortgage on the Company's  facilities
acquired as part of the Kwik  Acquisition  located at 229 West 28th Street,  New
York, New York. The Company,  the Bank and Sirota entered into an  intercreditor
subordination  agreement  with  respect  to the  Bank's  and  Sirota's  relative
interests in the Company.

         The Company's  agreement with the Bank restricts the Company's  ability
to pay certain dividends without the Bank's prior written consent.

         On December 4, 1997, the Company  terminated its credit facilities with
its prior  United  Kingdom  bank and  entered  into a new credit  facility  with
another  United  Kingdom bank.  The Company's new credit  facility  provides for
combined  lines of credit of  (pound)1,400,000  (approximately  $2,310,000)  for
working capital for its United Kingdom  operations.  These lines of credit renew
annually and bear interest at 2.0% over the Bank's Base Rate, as defined.  These
lines of credit  contain  covenants  which require the Company's  United Kingdom
subsidiaries to maintain a minimum net worth of (pound)500,000, limit borrowings
up to  specified  amounts of 

                                     - 15 -
<PAGE>

accounts  receivable  aged 120 days or less and are guaranteed by Unidigital for
the  principal  amount  of  up  to  (pound)500,000.   Amounts   outstanding  are
collateralized  by substantially  all of the Company's United Kingdom assets. As
of February 28, 1998, the Company had an outstanding balance of $2,465,028 under
its United Kingdom credit facility.

         The  Company  expects  that anticipated cash flow from  operations  and
available  borrowings will be sufficient to fund its capital lease  obligations,
debt service payments,  potential earn-outs, capital expenditures and operations
for at  least 12  months.  The  Company  may  require  additional  financing  to
consummate future acquisitions.  There can be no assurance that the Company will
be able to secure such additional financing on terms favorable to the Company.

         Working  Capital.  The Company's  working capital deficit  decreased by
$240,966 from $2,189,357 at August 31, 1997 to $1,948,391 at February 28, 1998.

         Acquisitions.  Subsequent to the end of the quarter, on March 25, 1998,
the Company, through its wholly-owned  subsidiary,  Unison (NY), consummated the
Kwik  Acquisition.  The purchase  price  included cash payments of  $20,590,349,
issuance  of a 5.7%  subordinated  promissory  note in the  principal  amount of
$750,000  (payable  in 36  monthly  installments  commencing  April  15,  1998),
issuance of 649,841  shares of  restricted  Common  Stock of the Company and the
assumption of certain trade obligations of Kwik.

         The purchase  price is subject to adjustment in the event Kwik does not
achieve  a  certain  net  asset  value as of the date of the  acquisition.  Such
determination  shall be made within  sixty (60) days of the date of closing.  Of
the purchase price, $1,000,000 in cash and $1,000,000 of restricted Common Stock
of the  Company  (190,589  shares)  is being  held in escrow for a period of two
years to satisfy any purchase price adjustments or indemnification claims.

         Inflation,  Foreign  Currency  Fluctuations  and Interest Rate Changes.
Although the Company cannot  accurately  determine the precise effect thereof on
its operations, it does not believe inflation, currency fluctuations or interest
rate  changes have  historically  had a material  effect on  revenues,  sales or
results of operations.  Inflation, currency fluctuations and changes in interest
rates have,  however, at various times, had significant effects on the economies
of the United  States  and the United  Kingdom  and could  adversely  impact the
Company's revenues, sales and results of operations in the future. If there is a
material adverse change in the  relationship  between the Pound Sterling and the
United  States  Dollar,  such change would  adversely  affect the results of the
Company's  United  Kingdom  operations as reflected in the  Company's  financial
statements.  The  Company  has not  hedged  its  exposure  with  respect to this
currency  risk,  and does not expect to do so in the  future,  since it does not
believe that it is practicable for it to do so at a reasonable cost.


                                     - 16 -
<PAGE>
                                     PART II

ITEM 2.           CHANGES IN SECURITIES AND USE OF PROCEEDS.

                  In  connection  with  its  engagement  of  Oppenheimer  as its
investment banker, on November 26, 1997, the Company granted a five-year warrant
to Oppenheimer to purchase up to 25,000 shares of the Company's  Common Stock at
an exercise price of $8.25 per share. In addition,  in January 1998, the Company
issued 6,051 shares of restricted Common Stock of the Company (with an aggregate
value of $50,000)  to an  employee  of the Company  pursuant to the terms of his
employment agreement with the Company dated November 1, 1996.

                  Subsequent to the end of the quarter,  on March 25, 1998,  the
Company issued 649,841 shares of restricted Common Stock of the Company (with an
aggregate value of $3,409,651) to Sirota as partial  consideration  for the Kwik
Acquisition.

                  No underwriter  was employed by the Company in connection with
the issuances and sales of the securities  described above. The Company believes
that the issuances and sales of all of the foregoing securities were exempt from
registration  under either (i) Section 4(2) of the  Securities  Act of 1933,  as
amended (the "Act"), as transactions not involving a public offering, or (ii) in
the case of the  shares  issued  to the  employee,  Rule 701  under the Act as a
transaction made pursuant to a written  compensatory benefit plan or pursuant to
a written contract relating to compensation. No public offering was involved and
the securities were acquired for investment and not with a view to distribution.
Appropriate  legends have been affixed to the stock  certificates  issued to the
employee  and Sirota.  In addition,  appropriate  legends will be affixed to the
stock  certificates  issued upon  Oppenheimer's  exercise of the  warrants.  All
recipients had adequate access to information about the Company.

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

         The Annual Meeting of  Stockholders  of the Company was held on January
29, 1998.

         There were  2,934,202  shares  present  at the  meeting in person or by
proxy.  The  results  of the vote  taken at such  meeting  with  respect to each
nominee for director were as follows:

                 Nominee            For              Withheld
                 -------            ---              --------
          William E. Dye         2,919,852            14,350
          Peter Saad             2,919,852            14,350
          Anthony Manser         2,919,852            14,350
          Harvey Silverman       2,919,852            14,350
          David Wachsman         2,919,852            14,350


         Also at the meeting, a vote was taken on the proposal to amend the 1997
Plan to increase the number of shares of Common Stock reserved for issuance upon
exercise of options granted 


                                     - 17 -
<PAGE>

under such plan from 300,000 to 500,000 shares.  Of the 2,934,202 shares present
at the  meeting in person or by proxy,  2,259,956  shares were voted in favor of
such proposal, 348,482 shares were voted against such proposal, and 6,350 shares
abstained from voting.  There were also 319,414 broker non-votes with respect to
such proposal.

         Finally,  a vote was taken at the meeting on the proposal to ratify the
appointment of Ernst & Young LLP as the independent certified public accountants
of the  Company for the fiscal year ending  August 31,  1998.  Of the  2,934,202
shares present at the meeting in person or by proxy, 2,926,677 shares were voted
in favor of such proposal,  2,725 shares were voted against such  proposal,  and
4,800 shares abstained from voting.




                                     - 18 -
<PAGE>


ITEM 5.           OTHER INFORMATION.

         Subsequent  to the end of the quarter,  on March 24, 1998,  the Company
terminated  its financing  facilities  with its former New York Bank and entered
into  borrowing   arrangements   with  the  Bank  in  the  aggregate  amount  of
$40,000,000,  which consist of a: (i) $25,000,000  term loan;  (ii)  $10,000,000
revolving  line of  credit  facility  which is  available  for  working  capital
purposes;  and (iii) $5,000,000 credit facility which is available for corporate
acquisition  purposes.  Such  borrowings are guaranteed by the Company's  United
States  subsidiaries.  In  addition,  the  Company  pledged  all of  its  equity
interests  in its  United  States  subsidiaries  and  two-thirds  of its  equity
interests in its wholly-owned  United Kingdom  subsidiary as collateral for such
credit  facilities.  Interest under such credit  facilities is, at the Company's
option,  at the  Base  Rate  or at the  Eurodollar  Rate,  as  defined,  plus an
Applicable  Margin,  as  defined,  ranging  from  0.75% to 3%  depending  on the
Company's  consolidated debt to earnings ratio and the type of loan. As of March
31,  1998,  the  Company  had an  outstanding  balance of  $8,350,000  under the
revolving credit facility and $25,000,000  under the term loan. A portion of the
proceeds  of such loans was used to repay in full  promissory  notes  previously
issued by the  Company in 1997 to certain  private  investors  in the  aggregate
principal amount of $4,000,000.

         The credit  facilities  contain  covenants which require the Company to
maintain certain earnings and debt to earnings ratio  requirements  based on the
combined  operations of the Company and its subsidiaries.  The credit facilities
are secured by a first priority lien on all of the assets of the Company and its
subsidiaries,  a mortgage on the Company's  facilities  located at 545 West 45th
Street, New York, New York and a leasehold mortgage on the Company's  facilities
acquired as part of the Kwik  Acquisition  located at 229 West 28th Street,  New
York, New York. The Company,  the Bank and Sirota entered into an  intercreditor
subordination  agreement  with  respect  to the  Bank's  and  Sirota's  relative
interests in the Company.

         The Company's  agreement with the Bank restricts the Company's  ability
to pay certain dividends without the Bank's prior written consent.

         Subsequent to the end of the quarter,  on March 25, 1998,  the Company,
through  its  wholly-owned   subsidiary,   Unison  (NY),  consummated  the  Kwik
Acquisition.  Kwik provided general printing,  color separation and large format
printing  services.  The Company intends to continue such line of business.  The
assets  purchased  included Kwik's entire customer list,  inventory,  equipment,
cash,  accounts  receivable  and trade name.  The purchase  price  included cash
payments of $20,590,349,  issuance of a 5.7% subordinated promissory note in the
principal  amount of  $750,000  (payable in 36 monthly  installments  commencing
April 15, 1998),  issuance of 649,841  shares of restricted  Common Stock of the
Company and the assumption of certain trade obligations of Kwik.

         The purchase  price is subject to adjustment in the event Kwik does not
achieve  a  certain  net  asset  value as of the date of the  acquisition.  Such
determination  shall be made within  sixty (60) days of the date of closing.  Of
the purchase price, $1,000,000 in cash and $1,000,000 of restricted Common Stock
of the  Company  (190,589  shares)  is being  held in escrow for a period of two
years to satisfy any purchase price adjustments or indemnification claims.



                                     - 19 -
<PAGE>

         The Company funded the cash portion of the purchase price from proceeds
of a  $25,000,000  term loan and a  $10,000,000  revolving  credit loan from the
Bank.

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K.

                  (a)      Exhibits.

                            4.1   Warrant   dated   November   26,  1997  issued
                                  by  Unidigital  Inc.  to CIBC Oppenheimer.

                           27.1   Financial Data Schedule.

                  (b)      Reports on Form 8-K.

                           Subsequent  to the end of the  quarter,  on  April 8,
                  1998,  the Company filed a Current Report on Form 8-K with the
                  Securities and  Exchange   Commission  relating  to  the  Kwik
                  Acquisition. Such Form 8-K also disclosed the terms of certain
                  loans made to the  Company,  the proceeds of which the Company
                  used to fund the purchase price of the Kwik Acquisition.




                                     - 20 -
<PAGE>




                                   SIGNATURES



         In accordance with the  requirements of the Securities  Exchange Act of
1934,  the  Issuer  caused  this  report  to be  signed  on  its  behalf  by the
undersigned, thereunto duly authorized.

                                             UNIDIGITAL INC.



DATE:             April 14, 1998             By:  /s/William E. Dye
                                                -------------------
                                                 William E. Dye,
                                                 Chief Executive Officer
                                                 (Principal Executive, Financial
                                                 and Accounting Officer)





THE SECURITIES REPRESENTED BY THIS CERTIFICATE MAY NOT BE OFFERED FOR SALE, SOLD
OR OTHERWISE DISPOSED OF EXCEPT PURSUANT TO AN EFFECTIVE  REGISTRATION STATEMENT
FILED UNDER THE SECURITIES ACT OF 1933, AS AMENDED,  OR PURSUANT TO AN EXEMPTION
FROM REGISTRATION UNDER SUCH ACT.

VOID AFTER 5:00 P.M.,  NEW YORK TIME,  ON NOVEMBER 26, 2002 OR IF NOT A BUSINESS
DAY,  AS DEFINED  HEREIN,  AT 5:00 P.M.,  NEW YORK TIME,  ON THE NEXT  FOLLOWING
BUSINESS DAY.

                                             WARRANT TO PURCHASE
                                             25,000 SHARES OF COMMON STOCK

NO. 1

                               WARRANT TO PURCHASE
                                  COMMON STOCK
                                       OF
                                 UNIDIGITAL INC.

                     TRANSFER RESTRICTED -- SEE SECTION 5.02

                  This certifies  that, for good and valuable  consideration  of
$250,   CIBC   Oppenheimer   Corp.  and  its   registered,   permitted   assigns
(collectively,  the  "Warrantholder"),  is entitled to purchase from  Unidigital
Inc.,  a  Delaware  corporation  (the  "Company"),  subject  to  the  terms  and
conditions hereof, at any time on or after 9:00 A.M., New York time, on November
26, 1998, and before 5:00 P.M., New York time, on November 26, 2002 (or, if such
day is not a Business  Day, at or before 5:00 P.M.,  New York time,  on the next
following Business Day), the number of fully paid and  non-assessable  shares of
Common  Stock stated above at the  Exercise  Price.  The Exercise  Price and the
number of shares  purchasable  hereunder are subject to adjustment  from time to
time as provided in Article III hereof.


                                    ARTICLE I

         Section 1.01:     Definition of Terms:  As used  in  this Warrant,  the
following capitalized terms shall have the following respective meanings:

                  (a)    Business  Day: A day other than a  Saturday,  Sunday or
other  day on which  banks in the  State  of New York are  authorized  by law to
remain closed.

                  (b)    Common Stock: ommon Stock, $.01 par value per share, of
the Company.

                  (c)    Common   Stock   Equivalents:   Securities   that   are
convertible into or exercisable for shares of Common Stock.

                  (d)    Demand Registration: See Section 6.02.

                  (e)    Exchange Act: The  Securities  Exchange Act of 1934, as
amended.


<PAGE>

                  (f)    Exercise Price:  $8.25 per Warrant Share, as such price
may be adjusted from time to time pursuant to Article III hereof.

                  (g)    Expiration  Date: 5:00 P.M., New York time, on November
26, 2002 or if such day is not a Business Day, the next  succeeding day which is
a Business Day.

                  (h)    25%  Holders:   At  any  time  as  to  which  a  Demand
Registration  is requested,  the Holder and/or the holders of any other Warrants
and/or the holders of Warrant  Shares who have the right to acquire or hold,  as
the case may be,  not less  than 25% of the  combined  total of  Warrant  Shares
issuable and Warrant Shares outstanding at the time such Demand  Registration is
requested.

                  (i)    Holder: A Holder of Registrable Securities.

                  (j)    NASD: National Association of Securities Dealers, Inc.,
and NASDAQ: NASD Automatic Quotation System.

                  (k)    Person:  An  individual,  partnership,  joint  venture,
corporation,  trust, unincorporated organization or government or any department
or agency thereof.

                  (l)    Piggyback Registration: See Section 6.01.

                  (m)    Prospectus: Any prospectus included in any Registration
Statement, as amended or supplemented by any prospectus supplement, with respect
to the  terms of the  offering  of any  portion  of the  Registrable  Securities
covered by such Registration  Statement and all other amendments and supplements
to  the  Prospectus,   including  post-effective  amendments  and  all  material
incorporated by reference in such Prospectus.

                  (n)    Public  Offerings:  A  public  offering  of  any of the
Company's equity or debt securities  pursuant to a registration  statement under
the Securities Act.

                  (o)    Registration Expenses: Any and all expenses incurred in
connection  with any  registration  or  action  incident  to  performance  of or
compliance by the Company with Article VI, including,  without  limitation,  (i)
all SEC, national securities exchange and NASD registration and filing fees; all
listing  fees and all  transfer  agent  fees;  (ii) all  fees  and  expenses  of
complying  with  state  securities  or blue  sky  laws  (including  the fees and
disbursements  of  counsel  for the  underwriters  in  connection  with blue sky
qualifications  of the  Registrable  Securities;  (iii) all  printing,  mailing,
messenger and delivery  expenses and (iv) all fees and  disbursements of counsel
for the Company and of its  accountants,  including  the expenses of any special
audits and/or "cold comfort" letters required by or incident to such performance
and compliance, but excluding underwriting discounts and commissions,  brokerage
fees and transfer taxes, if any, and fees of counsel or accountants  retained by
the  holders of  Registrable  Securities  to advise  them in their  capacity  as
Holders of Registrable Securities.

                  (p)    Registrable  Securities:  Any Warrant  Shares issued to
CIBC  Oppenheimer  Corp.  and/or its designees or transferees as permitted under
Section  5.02 and/or other  securities  that may be or are issued by the Company
upon exercise of this Warrant, including those which may thereafter be issued by
the  Company  in respect of any such  securities  by means of any stock  splits,
stock  dividends,  recapitalizations,  reclassifications  or  the  like,  and as
adjusted pursuant to Article III hereof.



                                      2 
<PAGE>

                  (q)    Registration  Statement:  Any registration statement of
the  Company  filed  or to be  filed  with  the  SEC  which  covers  any  of the
Registrable  Securities pursuant to the provisions of this Agreement,  including
all amendments  (including  post-effective  amendments) and supplements thereto,
all exhibits thereto and all material incorporated therein by reference.

                  (r)    SEC:  The  Securities  and Exchange  Commission  or any
other  federal  agency  at the  time  administering  the  Securities  Act or the
Exchange Act.

                  (s)    Securities Act: The Securities Act of 1933, as amended.

                  (t)    Transfer: See Section 5.02.

                  (u)    Warrants:  This Warrant,  all other warrants  issued on
the date hereof and all other  warrants that may be issued in its or their place
(together  evidencing  the right to purchase an  aggregate  of 25,000  shares of
Common Stock),  originally  issued as set forth in the definition of Registrable
Securities.

                  (v)    Warrantholder:  The  person(s) or  entity(ies)  to whom
this Warrant is originally issued, or any successor in interest thereto,  or any
assignee or transferee  thereof,  in whose name this Warrant is registered  upon
the books to be maintained by the Company for that purpose.

                  (w)    Warrant Shares:  Common Stock, Common Stock Equivalents
and other securities purchased or purchasable upon exercise of the Warrants.



                                   ARTICLE II

                        Duration and Exercise of Warrant

         Section 2.01: Duration of Warrant. Subject to the limitations specified
in ss.2.02.(a)(ii) regarding a Cashless Exercise, the Warrantholder may exercise
this  Warrant at any time and from time to time after 9:00 A.M.,  New York time,
on November 26, 1998,  and before 5:00 P.M.,  New York time,  on the  Expiration
Date.  If this Warrant is not exercised on or prior to the  Expiration  Date, it
shall become void, and all rights hereunder shall thereupon cease.

         Section 2.02.:    Exercise of Warrant.

                  (a)    The Warrantholder  may exercise this Warrant,  in whole
or in part, as follows:

                         (i)  By  presentation  and  surrender  of this  Warrant
     to the Company at its principal  executive  offices or at the office of its
     stock transfer  agent,  if any, with the  Subscription  Form annexed hereto
     duly executed and  accompanied  by payment of the full  Exercise  Price for
     each Warrant Share to be purchased; or

                         (ii) By  presentation  and surrender of this Warrant to
     the Company at its  principal  executive  offices with a Cashless  Exercise
     Form annexed hereto duly executed (a "Cashless Exercise").  In the event of
     a Cashless Exercise, the Warrantholder shall



                                       3
<PAGE>

     exchange its warrant for that number of shares of Common  Stock  determined
     by multiplying the number of Warrant Shares by a fraction, the numerator of
     which shall be the amount by which the then current  market price per share
     of Common Stock exceeds the Exercise  Price,  and the  denominator of which
     shall be the then  current  market  price per share of  Common  Stock.  For
     purposes  of any  computation  under  this  Section  2.02(a)(ii),  the then
     current  market price per share of Common Stock at any date shall be deemed
     to be the average  closing  price of the Common Stock for the five business
     days  prior  to the  date  of the  Cashless  Exercise  or,  in case no such
     reported sales take place on such day, the average of the last reported bid
     and asked  prices of the Common  Stock on such day,  in either  case on the
     principal  national  securities  exchange  on  which  the  Common  Stock is
     admitted  to trading or listed,  or if not listed or admitted to trading on
     any such exchange, the representative closing bid price of the Common Stock
     as reported by NASDAQ, or other similar organization if NASDAQ is no longer
     reporting such information,  or if not so available,  the fair market price
     of the Common Stock as determined by the Board of Directors.

                  (b)    Upon  receipt of this  Warrant,  in the case of Section
2.02 (a) (i),  with the  Subscription  Form duly  executed  and  accompanied  by
payment of the aggregate  Exercise  Price for the Warrant  Shares for which this
Warrant is then being exercised,  or, in the case of Section 2.02 (a) (ii), with
the Cashless  Exercise Form duly executed,  the Company shall cause to be issued
certificates for the total number of whole shares of Common Stock for which this
Warrant is being exercised  (adjusted to reflect the effect of the anti-dilution
provisions  contained in Article III hereof,  if any, and as provided in Section
2.04  hereof)  in  such  denominations  as are  requested  for  delivery  to the
Warrantholder,  and the Company shall thereupon deliver such certificates to the
Warrantholder.  The Warrantholder  shall be deemed to be the holder of record of
the shares of Common Stock issuable upon such exercise, notwithstanding that the
stock  transfer  books of the Company shall then be closed or that  certificates
representing such shares of Common Stock shall not then be actually delivered to
the  Warrantholder.  If at the time this Warrant is  exercised,  a  Registration
Statement  is not in effect to  register  under the  Securities  Act the Warrant
Shares  issuable  upon  exercise  of this  Warrant,  the Company may require the
Warrantholder  to make such  representations,  and may  place  such  legends  on
certificates  representing the Warrant Shares, as may be reasonably  required in
the opinion of counsel to the Company to permit the Warrant  Shares to be issued
without such registration.

                  (c)    In case the  Warrantholder  shall exercise this Warrant
with respect to less than all of the Warrant Shares that may be purchased  under
this  Warrant,  the  Company  shall  execute a new  warrant  in the form of this
Warrant for the balance of such  Warrant  Shares and deliver such new warrant to
the Warrantholder.

                  (d)    The Company  shall pay any and all stock  transfer  and
similar taxes which may be payable in respect of the issue of this Warrant or in
respect of the issue of any Warrant Shares.

         Section 2.03:  Reservation of Shares. The Company hereby agrees that at
all times there shall be reserved for issuance  and  delivery  upon  exercise of
this  Warrant  such number of shares of Common  Stock or other shares of capital
stock of the Company from time to time  issuable  upon exercise of this Warrant.
All such shares shall be duly  authorized,  and when issued upon such  exercise,
shall be validly  issued,  fully paid and  nonassessable,  free and clear of all
liens,  security  interests,  charges and other  encumbrances or 


                                       4
<PAGE>

restrictions  on sale and free and clear of all  preemptive  rights  (except the
restrictions  imposed  by the  legend  appearing  at the  top of  Page 1 of this
Warrant).

         Section 2.04:  Fractional  Shares. The Company shall not be required to
issue  any  fraction  of a share of its  capital  stock in  connection  with the
exercise of this Warrant,  and in any case where the Warrantholder would, except
for the  provisions of this Section  2.04,  be entitled  under the terms of this
Warrant to receive a fraction of a share upon the exercise of this Warrant,  the
Company  shall,  upon the  exercise of this  Warrant and tender of the  Exercise
Price (as adjusted to cover the balance of the share),  issue the larger  number
of whole shares purchasable upon exercise of this Warrant. The Company shall not
be required to make any cash or other  adjustment in respect of such fraction of
a share to which the Warrantholder would otherwise be entitled.

         Section  2.05:  Listing.  Prior to the issuance of any shares of Common
Stock upon  exercise of this  Warrant,  the Company  shall secure the listing of
such shares of Common Stock upon each national  securities exchange or automated
quotation  system,  if any,  upon which  shares of Common  Stock are then listed
(subject to official notice of issuance upon exercise of this Warrant) and shall
maintain,  so long as any other shares of Common Stock shall so be listed,  such
listing  of all  shares of Common  Stock  from  time to time  issuable  upon the
exercise  of  this  Warrant;  and the  Company  shall  so list on each  national
securities  exchange or automated  quotation  system,  and shall  maintain  such
listing of, any other shares of capital  stock of the Company  issuable upon the
exercise of this Warrant if and so long as any shares of the same class shall be
listed on such national securities exchange or automated quotation system.


                                   ARTICLE III

                      Adjustment of Shares of Common Stock
                        Purchasable and of Exercise Price

                  The Exercise  Price and the number and kind of Warrant  Shares
shall be subject to  adjustment  from time to time upon the happening of certain
events as provided in this Article III.

         Section 3.01: Mechanical  Adjustments.  (a) If at any time prior to the
exercise of this  Warrant in full,  the Company  shall (i) declare a dividend or
make a  distribution  on the Common Stock payable in shares of its capital stock
(whether  shares of Common Stock or of capital stock of any other  class);  (ii)
subdivide,  reclassify or recapitalize  outstanding  Common Stock into a greater
number of shares;  (iii) combine,  reclassify or  recapitalize  its  outstanding
Common  Stock into a smaller  number of shares;  or (iv) issue any shares of its
capital  stock by  reclassification  of its  Common  Stock  (including  any such
reclassification  in connection  with a  consolidation  or a merger in which the
Company is the continuing corporation), the Exercise Price in effect at the time
of the record date of such  dividend,  distribution,  subdivision,  combination,
reclassification or recapitalization shall be adjusted so that the Warrantholder
shall be entitled to receive the aggregate  number and kind of shares which,  if
this Warrant had been  exercised  in full  immediately  prior to such event,  he
would have owned upon such  exercise  and been  entitled to receive by virtue of
such  dividend,  distribution,  subdivision,  combination,  reclassification  or
recapitalization.  Any adjustment  required by this  paragraph  3.01(a) shall be
made  successively  immediately after the record date, in the case of a dividend
or  distribution,  or  the  effective  date,  in  the  case  of  a  subdivision,
combination,  reclassification or recapitalization to allow the purchase of such
aggregate number and kind of shares.



                                       5
<PAGE>

                  (b)    If at any time after November 26, 1997 and prior to the
exercise of this Warrant in full, the Company shall (i) issue or sell any Common
Stock or Common Stock Equivalents without consideration or for consideration per
share (in cash, property or other assets) less than the current market price per
share on the date of such issuance or sale as defined in Section 3.01 (f) (other
than the issuance of any Common Stock or Common  Stock  Equivalents  pursuant to
the acquisition of Kwik International Color, Ltd., any options, warrants, rights
or other  agreements  in effect  prior to November  26,  1997,  or any  options,
warrants or rights issued pursuant to any employee benefit plans approved by the
Board or  shareholders)  (ii) fix a record date for the issuance of subscription
rights,  options or warrants to all holders of Common  Stock  entitling  them to
subscribe for or purchase Common Stock (or Common Stock  Equivalents) at a price
(or having an  exercise  or  conversion  price per share)  less than the current
market price of the Common Stock (as determined pursuant to Section 3.01 (f)) on
the record date  described  below,  the Exercise Price shall be adjusted so that
the Exercise Price shall equal the price  determined by multiplying the Exercise
Price in effect  immediately  prior to the date of such sale or issuance  (which
date in the  event of  distribution  to  shareholders  shall be deemed to be the
record date set by the Company to determine shareholders entitled to participate
in such  distribution)  by a fraction,  the  numerator of which shall be (i) the
number  of  shares  of  Common  Stock  outstanding  on the date of such  sale or
issuance,  plus (ii) the number of  additional  shares of Common Stock which the
aggregate consideration received by the Company upon such issuance or sale (plus
the  aggregate of any  additional  amount to be received by the Company upon the
exercise of such  subscription  rights,  options or warrants)  would purchase at
such current market price per share of the Common Stock;  and the denominator of
which shall be (i) the number of shares of Common Stock  outstanding on the date
of such issuance or sale,  plus (ii) the number of  additional  shares of Common
Stock  offered  for  subscription  or purchase  (or into which the Common  Stock
Equivalents so offered are exercisable or convertible). Any adjustments required
by this paragraph 3.01 (b) shall be made immediately after such issuance or sale
or record date, as the case may be. Such adjustments  shall be made successively
whenever  such event shall occur.  To the extent that shares of Common Stock (or
Common Stock Equivalents) are not delivered in connection with such subscription
rights,  options or warrants,  the  Exercise  Price shall be  readjusted  to the
Exercise Price which would then be in effect had the  adjustments  made upon the
issuance  of such  rights,  options  or  warrants  been  made  upon the basis of
delivery  of only the  number  of  shares  of  Common  Stock  (or  Common  Stock
Equivalents) actually delivered.

                  (c)    If at any time prior to the exercise of this Warrant in
full,  the  Company  shall  fix a  record  date  for the  issuance  or  making a
distribution to all holders of Common Stock (including any such  distribution to
be made in connection with a consolidation  or merger in which the Company is to
be the  continuing  corporation)  of  evidences of its  indebtedness,  any other
securities  of the Company or any cash,  property or other  assets  (excluding a
combination,  reclassification or  recapitalization  referred to in Section 3.01
(a),  regular  cash  dividends  or cash  distributions  paid out of net  profits
legally  available   therefor  and  in  the  ordinary  course  of  business  and
subscription  rights,  options  or  warrants  for Common  Stock or Common  Stock
Equivalents  (excluding  those  referred  to in  Section  3.01  (b))  (any  such
nonexcluded  event being herein called a "Special  Dividend"),  (i) the Exercise
Price shall be  decreased  immediately  after the record  date for such  Special
Dividend to a price  determined by multiplying the Exercise Price then in effect
by a fraction,  the numerator of which shall be the then current market price of
the Common  Stock (as defined in Section  3.01 (f)) on such record date less the
fair market value (as  determined  by the  Company's  Board of Directors) of the
evidences of  indebtedness,  securities  or property,  or other assets issued or
distributed in such Special Dividend  applicable to one share of Common Stock or
of such  subscription  rights,  options or warrants  applicable  to one share of
Common  Stock and the  denominator  of which shall be such then  current  market
price per share of Common Stock (as so determined) and (ii) the number of 


                                       6
<PAGE>

shares of Common Stock  subject to purchase  upon exercise of this Warrant shall
be  increased  to a number  determined  by  multiplying  the number of shares of
Common Stock subject to purchase  immediately  before such Special Dividend by a
fraction,  the  numerator  of  which  shall  be the  Exercise  Price  in  effect
immediately  before such Special  Dividend and the denominator of which shall be
the  Exercise  Price in effect  immediately  after such  Special  Dividend.  Any
adjustment  required  by this  paragraph  3.01 (c)  shall  be made  successively
whenever such a record date is fixed and in the event that such  distribution is
not so made, the Exercise Price shall again be adjusted to be the Exercise Price
that was in effect immediately prior to such record date.

                  (d)    If at any time prior to the exercise of this Warrant in
full, the Company shall make a  distribution  to all holders of the Common Stock
of stock of a subsidiary or securities  convertible into or exercisable for such
stock,  then in lieu of an  adjustment  in the  Exercise  Price or the number of
Warrant   Shares   purchasable   upon  the  exercise  of  this   warrant,   each
Warrantholder,  upon the  exercise  hereof at any time after such  distribution,
shall be entitled to receive from the Company,  such  subsidiary or both, as the
Company  shall   determine,   the  stock  or  other  securities  to  which  such
Warrantholder  would have been entitled if such Warrantholder had exercised this
Warrant immediately prior thereto, all subject to further adjustment as provided
in this Article III, and the Company shall reserve, for the life of the Warrant,
such securities of such subsidiary or other corporation; provided, however, that
no  adjustment  in  respect  of  dividends  or  interest  on such stock or other
securities shall be made during the term of this Warrant or upon its exercise.

                  (e)    Whenever the Exercise  Price  payable upon  exercise of
each Warrant is adjusted  pursuant to one or more of paragraphs (a), (b) and (c)
of this Section 3.01,  the Warrant  Shares shall  simultaneously  be adjusted by
multiplying  the number of Warrant  Shares  initially  issuable upon exercise of
each Warrant by the Exercise Price in effect on the date of such  adjustment and
dividing the product so obtained by the Exercise Price, as adjusted.

                  (f)    For the purpose of any  computation  under this Section
3.01,  the current  market  price per share of Common Stock at any date shall be
deemed to be the average of the daily closing prices for 20 consecutive  trading
days commencing 30 trading days before such date. The closing price for each day
shall be the last sale price regular way or, in case no such reported sales take
place on such day, the average of the last reported bid and asked prices regular
way, in either case on the principal national  securities  exchange on which the
Common  Stock is admitted to trading or listed,  or if not listed or admitted to
trading on any such exchange,  the representative  closing bid price as reported
by NASDAQ,  or other similar  organization if NASDAQ is no longer reporting such
information,  or if not so available, the fair market price as determined by the
Board of Directors of the Company.

                  (g)    No adjustment  in the Exercise  Price shall be required
unless  such  adjustment  would  require an increase or decrease of at least ten
cents ($.10) in such price;  provided,  however,  that any adjustments  which by
reason  of this  paragraph  (g) are not  required  to be made  shall be  carried
forward and taken into account in any subsequent  adjustment.  All  calculations
under this  Section  3.01 shall be made to the  nearest  cent or to the  nearest
one-hundredth of a share, as the case may be.  Notwithstanding  anything in this
Section 3.01 to the  contrary,  the Exercise  Price shall not be reduced to less
than  the  then  existing  par  value of the  Common  Stock  as a result  of any
adjustment made hereunder.

                  (h)    In the  event  that at any  time,  as a  result  of any
adjustment made pursuant to Section 3.01(a), the Warrantholder  thereafter shall
become  entitled to receive any shares of the Company  other


                                       7
<PAGE>

than Common Stock, thereafter the number of such other shares so receivable upon
exercise of any Warrant  shall be subject to  adjustment  from time to time in a
manner and on terms as nearly  equivalent as practicable to the provisions  with
respect to the Common Stock contained in Section 3.01(a).

                  (i)    In the case of an issue of  additional  Common Stock or
Common Stock  Equivalents  for cash, the  consideration  received by the Company
therefor, after deducting therefrom any discount or commission or other expenses
paid by the Company for any  underwriting  of, or otherwise in connection  with,
the issuance  thereof,  shall be deemed to be the amount received by the Company
therefor. The term "issue" shall include the sale or other disposition of shares
held by or on account of the Company or in the treasury of the Company but until
so sold or otherwise disposed of such shares shall not be deemed outstanding.

         Section  3.02:  Notice of  Adjustment.  Whenever  the number of Warrant
Shares or the Exercise Price is adjusted as herein  provided,  the Company shall
prepare and deliver forthwith to the  Warrantholder a certificate  signed by its
President, and by any Vice President,  Treasurer or Secretary, setting forth the
adjusted number of shares  purchasable upon the exercise of this Warrant and the
Exercise Price of such shares after such  adjustment,  a brief  statement of the
facts  requiring  such  adjustment and the  computation by which  adjustment was
made.

         Section  3.03:  No  Adjustment  for  Dividends.  Except as  provided in
Section 3.01 of this  Agreement,  no adjustment in respect of any cash dividends
paid by the Company  shall be made  during the term of this  Warrant or upon the
exercise of this Warrant.

         Section 3.04:  Preservation of Purchase Rights in Certain Transactions.
In case of any  reclassification,  capital  reorganization  or other  change  of
outstanding shares of Common Stock (other than a subdivision or a combination of
the  outstanding  Common  Stock and other  than a change in the par value of the
Common  Stock or in case of any  consolidation  or merger of the Company with or
into another  corporation  (other than a merger with a  subsidiary  in which the
Company is the  continuing  corporation  and said  merger does not result in any
reclassification,  capital  reorganization or other change of outstanding shares
of Common Stock of the class issuable upon exercise of this Warrant)) or in case
of any sale,  lease,  transfer  or  conveyance  to  another  corporation  of the
property  and  assets of the  Company  as an  entirety  or  substantially  as an
entirety, the Company shall, as a condition precedent to such transaction, cause
such  successor or purchasing  corporation,  as the case may be, to execute with
the Warrantholder an agreement  granting the Warrantholder the right thereafter,
upon payment of the Exercise Price in effect  immediately  prior to such action,
to receive upon exercise of this Warrant the kind and amount of shares and other
securities  and  property  which he would  have owned or have been  entitled  to
receive after the  happening of such  reclassification,  change,  consolidation,
merger, sale or conveyance had this Warrant been exercised  immediately prior to
such action.  Such  agreement  shall provide for  adjustments in respect of such
shares of stock and other  securities  and  property,  which  shall be as nearly
equivalent as may be practicable to the adjustments provided for in this Article
III. In the event that in  connection  with any such  reclassification,  capital
reorganization,  change, consolidation,  merger, sale or conveyance,  additional
shares of Common Stock shall be issued in exchange, conversion,  substitution or
payment,  in whole or in part,  for, or of, a security of the Company other than
Common  Stock,  any such  issue  shall be  treated  as an issue of Common  Stock
covered by the  provisions  of Article III. The  provisions of this Section 3.04
shall similarly apply to successive  reclassification,  capital reorganizations,
consolidations, mergers, sales or conveyances.



                                       8
<PAGE>

         Section  3.05:  Form of  Warrant  After  Adjustments.  The form of this
Warrant need not be changed  because of any adjustments in the Exercise Price or
the number or kind of the Warrant Shares, and Warrants theretofore or thereafter
issued may  continue  to express the same price and number and kind of shares as
are stated in this Warrant, as initially issued.

         Section 3.06: Treatment of Warrantholder.  Prior to due presentment for
registration  of  transfer of this  Warrant,  the Company may deem and treat the
Warrantholder  as the  absolute  owner  of  this  Warrant  (notwithstanding  any
notation of ownership or other writing hereon) for all purposes and shall not be
affected by any notice to the contrary.

                                   ARTICLE IV

                            Other Provisions Relating
                           to Rights of Warrantholder

         Section  4.01:  No Rights as  Shareholders;  Notice to  Warrantholders.
Nothing  contained in this Warrant  shall be  construed as  conferring  upon the
Warrantholder  or his  or its  transferees  the  right  to  vote  or to  receive
dividends or to consent to or receive  notice as a shareholder in respect of any
meeting of  shareholders  for the  election of  directors  of the Company or any
other matter, or any other rights whatsoever as shareholders of the Company. The
Company shall give notice to the Warrantholder by registered mail if at any time
prior  to the  expiration  or  exercise  in  full  of the  Warrants,  any of the
following events shall occur:

                  (a)    the Company shall authorize the payment of any dividend
upon shares of Common Stock payable in any securities or authorize the making of
any distribution  (other than a cash dividend subject to the  parenthetical  set
forth in Section 3.01(c)) to all holders of Common Stock;

                  (b)    the Company shall authorize the issuance to all holders
of  Common  Stock of any  additional  shares of  Common  Stock or  Common  Stock
Equivalents  or of rights,  options or  warrants  to  subscribe  for or purchase
Common Stock or Common Stock  Equivalents or of any other  subscription  rights,
options or warrants;

                  (c)    a dissolution, liquidation or winding up of the Company
(other than in connection with a consolidation, merger, or sale or conveyance of
the property of the Company as an entirety or substantially as an entirety); or

                  (d)    a capital  reorganization  or  reclassification  of the
Common Stock (other than a subdivision or combination of the outstanding  Common
Stock and  other  than a change  in the par  value of the  Common  Stock) or any
consolidation or merger of the Company with or into another  corporation  (other
than  a  consolidation  or  merger  in  which  the  Company  is  the  continuing
corporation and that does not result in any reclassification or change of Common
Stock  outstanding)  or in the  case  of  any  sale  or  conveyance  to  another
corporation of the property of the Company as an entirety or substantially as an
entirety.

Such giving of notice shall be initiated  (i) at least 10 Business Days prior to
the date fixed as a record date or effective  date or the date of closing of the
Company's  stock  transfer  books  for  the  determination  of the  shareholders
entitled to such  dividend,  distribution  or  subscription  rights,  or for the
determination  of the  shareholders  entitled to vote on such  proposed  merger,
consolidation,  sale, conveyance,  dissolution,  


                                       9
<PAGE>

liquidation  or winding up. Such notice  shall  specify  such record date or the
date of closing the stock transfer books, as the case may be. Failure to provide
such notice shall not affect the validity of any action taken in connection with
such  dividend,   distribution  or  subscription  rights,  or  proposed  merger,
consolidation, sale, conveyance, dissolution, liquidation or winding up.

         Section 4.02: Lost, Stolen,  Mutilated or Destroyed  Warrants.  If this
Warrant is lost, stolen,  mutilated or destroyed, the Company may, on such terms
as to indemnity or otherwise as it may in its discretion impose (which shall, in
the case of a mutilated  Warrant,  include the surrender  thereof),  issue a new
Warrant of like denomination and tenor as and in substitution for this Warrant.


                                    ARTICLE V

                              Split-Up, Combination
                        Exchange and Transfer of Warrants

         Section 5.01: Split-Up, Combination, Exchange and Transfer of Warrants.
Subject to the provisions of Section 5.02 hereof,  this Warrant may be split up,
combined or exchanged for another Warrant or Warrants  containing the same terms
to purchase a like  aggregate  number of Warrant  Shares.  If the  Warrantholder
desires to split up,  combine  or  exchange  Warrants,  he or it shall make such
request in writing  delivered to the Company and shall  surrender to the Company
any Warrants to be so split up,  combined or exchanged.  Upon any such surrender
for a split up,  combination or exchange,  the Company shall execute and deliver
to the person entitled thereto a Warrant or Warrants,  as the case may be, as so
requested. The Company shall not be required to effect any split up, combination
or  exchange  which  will  result in the  issuance  of a Warrant  entitling  the
Warrantholder to purchase upon exercise a fraction of a share of Common Stock or
a fractional  Warrant.  The Company may require such  Warrantholder to pay a sum
sufficient  to cover  any tax or  governmental  charge  that may be  imposed  in
connection with any split up, combination or exchange of Warrants.

         Section 5.02:  Restrictions  on Transfer.  Neither this Warrant nor the
Warrant Shares may be disposed of or encumbered (any such action, a "Transfer"),
except (i) to CIBC  Oppenheimer  Corp.,  any  successor  to the business of such
company,  or any  officer  of  such  company,  or  (ii)  to any  underwriter  in
connection  with a Public  Offering of the Common  Stock,  provided (as to (ii))
that this Warrant is exercised upon such Transfer and the shares of Common Stock
issued upon such  exercise are sold by such  underwriter  as part of such Public
Offering and, as to both (i) and (ii),  only in  accordance  with and subject to
the provisions of the Securities Act and the rules and  regulations  promulgated
thereunder.  If at the time of a Transfer,  a  Registration  Statement is not in
effect to register this Warrant or the Warrant  Shares,  the Company may require
the  Warrantholder to make such  representations,  and may place such legends on
certificates  representing  this Warrant,  as may be reasonably  required in the
opinion  of  counsel  to  the  Company  to  permit  a  Transfer   without   such
registration.




                                       10
<PAGE>

                                   ARTICLE VI

                  Registration Under the Securities Act of 1933

         Section 6.01: Piggyback Registration.

                  (a)    Right to Include Registrable Securities. If at any time
or from time to time after November 26, 1998 and prior to the  Expiration  Date,
the Company  proposes to register any of its securities under the Securities Act
on any form for the  registration of securities  under such Act,  whether or not
for its own account (other than by a registration statement on Form S-8 or other
form which  does not  include  substantially  the same  information  as would be
required in a form for the general  registration  of  securities or would not be
available for the Registrable Securities) (a "Piggyback Registration"), it shall
as expeditiously as possible give written notice to all Holders of its intention
to do so and of such Holders'  rights under this Section  6.01.  Such rights are
referred to  hereinafter  as "Piggyback  Registration  Rights." Upon the written
request of any such Holder made within 20 days after  receipt of any such notice
(which request shall specify the Registrable  Securities intended to be disposed
of by such Holder), the Company shall include in the Registration  Statement the
Registrable  Securities  which the Company has been so  requested to register by
the Holders  thereof and the Company shall keep such  registration  statement in
effect and maintain compliance with each Federal and state law or regulation for
the  period  necessary  for such  Holder to effect  the  proposed  sale or other
disposition (but in no event for a period greater than 120 days).

                  (b)    Withdrawal of Piggyback Registration by Company. If, at
any time after giving written notice of its intention to register any securities
in a  Piggyback  Registration  but prior to the  effective  date of the  related
Registration  Statement,  the  Company  shall  determine  for any  reason not to
register  such  securities,  the  Company  shall  give  written  notice  of such
determination to each Holder and, thereupon, shall be relieved of its obligation
to  register  any  Registrable  Securities  in  connection  with such  Piggyback
Registration.  All best efforts  obligations of the Company  pursuant to Section
6.04 shall cease if the Company  determines to terminate prior to such effective
date any registration where Registrable Securities are being registered pursuant
to this Section 6.01.

                  (c)    Piggyback    Registration   of   Underwritten    Public
Offerings.  If a  Piggyback  Registration  involves  an  offering  by or through
underwriters,  then,  (i)  all  Holders  requesting  to have  their  Registrable
Securities  included in the  Company's  Registration  Statement  must sell their
Registrable  Securities to the underwriters  selected by the Company on the same
terms and conditions as apply to other selling  shareholders and (ii) any Holder
requesting  to  have  his  or  its  Registrable   Securities  included  in  such
Registration  Statement may elect in writing,  not later than five Business Days
prior to the  effectiveness  of the  Registration  Statement filed in connection
with  such  registration,  not to  have  his or its  Registrable  Securities  so
included in connection with such registration.

                  (d)    Payment  of   Registration   Expenses   for   Piggyback
Registration. The Company shall pay all Registration Expenses in connection with
each registration of Registrable  Securities  requested  pursuant to a Piggyback
Registration Right contained in this Section 6.01.

                  (e)    Priority  in  Piggyback  Registration.  If a  Piggyback
Registration involves an offering by or through underwriters,  the Company shall
not be required to include  Registrable  Shares therein if and to the extent the
underwriter  managing the offering reasonably believes in good faith and advises
each 


                                       11
<PAGE>

Holder  requesting  to have  Registrable  Securities  included in the  Company's
Registration  Statement that such inclusion would  materially  adversely  affect
such  offering;  provided  that  (i)  if  other  selling  shareholders  who  are
employees, officers, directors or other affiliates of the Company have requested
registration of securities in the proposed offering,  the Company will reduce or
eliminate such other selling  shareholders'  securities  before any reduction or
elimination  of Registrable  Securities;  (ii) any such reduction of elimination
(after  taking  into  account the effect of clause (i)) shall be pro rata to all
other  holders  of  the   securities  of  the  Company   exercising   "piggyback
registration  rights"  similar to those set forth  herein in  proportion  to the
respective  number of shares they have requested to be registered,  and (iii) in
such  event,  such  Holders may delay any  offering  by them of all  Registrable
Shares  requested  to be included (or that  portion of such  Registrable  Shares
eliminated for such period,  not to exceed 60 days, as the managing  underwriter
shall request) and the Company shall file such  supplements  and  post-effective
amendments and take such other action  necessary  under Federal and state law or
regulation  as may be necessary  to permit such  Holders to make their  proposed
offering for a period of 90 days following such period of delay.

         Section 6.02: Demand Registration.

                  (a)    Request for Registration. If, at any time subsequent to
November 26, 1997 and prior to the Expiration Date, any 51% Holders request that
the Company file a registration  statement under the Securities Act, the Company
as  soon as  practicable  shall  use its  best  efforts  to file a  registration
statement  with  respect to all Warrant  Shares that it has been so requested to
include  and  obtain the  effectiveness  thereof,  and to take all other  action
necessary  under any  Federal or state law or  regulation  to permit the Warrant
Shares that are then held and/or that may be acquired  upon the  exercise of the
Warrants  specified in the notices of the Holders or holders  thereof to be sold
or otherwise  disposed of, and the Company shall maintain such  compliance  with
each such Federal and state law and regulation for the period necessary for such
Holders or holders to effect the proposed sale or other  disposition  (but in no
event for more than 120 days); provided,  however, the Company shall be entitled
to defer  such  registration  for a period of up to 60 days if and to the extent
that its  Board of  Directors  shall  determine  that  such  registration  would
interfere with a pending corporate transaction.  The Company shall also promptly
give written notice to the Holder and the holders of any other  Warrants  and/or
the  holders  of any  Warrant  Shares who or that have not made a request to the
Company  pursuant to the  provisions of this  subsection (a) of its intention to
effect any required registration or qualification and shall use its best efforts
to effect as expeditiously as possible such registration or qualification of all
other such  Warrant  Shares that are then held and/or that may be acquired  upon
the exercise of the Warrants, the Holder or holders of which have requested such
registration or  qualification,  within 15 days after such notice has been given
by the Company,  as provided in the  preceding  sentence.  The Company  shall be
required to effect a registration or  qualification  pursuant to this subsection
(a) on one occasion only.

                  (b)    Payment   of    Registration    Expenses   for   Demand
Registration. The Company shall pay all Registration Expenses in connection with
the Demand Registration.

                  (c)    Selection of Underwriters.  If any Demand  Registration
is requested to be in the form of an  underwritten  offering,  CIBC  Oppenheimer
Corp.  shall be a managing  underwriter and the other managing  underwriters (if
any) and the  independent  pricer  required under the rules of the NASD (if any)
shall be  selected  and  obtained  by the  Holders of a majority  of the Warrant
Shares to be  registered.  Such  selection  shall be  subject  to the  Company's
consent, which consent shall not be unreasonably withheld. All fees and expenses
(other than Registration Expenses otherwise required to be paid) of any managing



                                       12
<PAGE>

underwriter,  any co-manager or any independent underwriter or other independent
pricer  required  under  the  rules  of the  NASD  shall  be  paid  for by  such
underwriters or by the Holders or holders whose shares are being registered.  If
CIBC  Oppenheimer  Corp.  should decline to serve as managing  underwriter,  the
Holders of a majority  of the  Warrant  Shares to be  registered  may select and
obtain one or more managing underwriters. Such selection shall be subject to the
Company's consent, which consent shall not be unreasonably withheld.

         Section 6.03: Buy-outs of Registration  Demand. In lieu of carrying out
its obligations to effect a Piggyback Registration or Demand Registration of any
Registrable  Securities  pursuant to this  Article VI, the Company may carry out
such  obligation  by  offering  to  purchase  and  purchasing  such  Registrable
Securities  requested to be  registered at an amount in cash equal to 95% of the
difference  between  (a) the last sale price of the Common  Stock on the day the
request for  registration  is made and (b) the Exercise  Price in effect on such
day.

         Section 6.04: Registration  Procedures.  If and whenever the Company is
required to use its best efforts to take action pursuant to any Federal or state
law or regulation to permit the sale or other  disposition of any Warrant Shares
that are then held or that may be acquired  upon  exercise of the  Warrants,  in
order to effect or cause the  registration of any Registrable  Securities  under
the  Securities  Act as provided  in this  Article  VI, the  Company  shall,  as
expeditiously as practicable:

                  (a)    furnish   to  each   selling   Holder  of   Registrable
Securities and the  underwriters,  if any, without charge, as many copies of the
Registration  Statement,  the  Prospectus or the  Prospectuses  (including  each
preliminary  prospectus)  and any  amendment or  supplement  thereto as they may
reasonably request;

                  (b)    enter into such  agreements  (including an underwriting
agreement)  and take all such other  actions  reasonably  required in connection
therewith in order to expedite or facilitate the disposition of such Registrable
Securities and in such connection,  if the registration is in connection with an
underwritten  offering  (i) make  such  representations  and  warranties  to the
underwriters  in such  form,  substance  and  scope as are  customarily  made by
issuers to underwriters  in  underwritten  offerings and confirm the same if and
when  requested;  (ii)  obtain  opinions  of counsel to the  Company and updates
thereof  (which  counsel and  opinions  in form,  scope and  substance  shall be
reasonably  satisfactory to the underwriters)  addressed to the underwriters and
the Holders covering the matters  customarily  covered in opinions  requested in
underwritten  offerings and such other matters as may be reasonably requested by
such underwriters;  (iii) obtain "cold comfort" letters and updates thereof from
the Company's  accountants  addressed to the underwriters  such letters to be in
customary  form and to cover  matters of the type  customarily  covered in "cold
comfort" letters to underwriters and the Holders in connection with underwritten
offerings;  (iv) set forth in full, in any underwriting  agreement entered into,
the  indemnification  provisions  and  procedures  of Section  6.05  hereof with
respect to all  parties to be  indemnified  pursuant  to said  Section;  and (v)
deliver such documents and  certificates  as may be reasonably  requested by the
underwriters to evidence compliance with clause (i) above and with any customary
conditions  contained in the underwriting  agreement or other agreement  entered
into by the  Company;  the  above  shall  be done at  each  closing  under  such
underwriting or similar agreement or as and to the extent required thereunder;

                  (c)    make   available   for   inspection   by  one  or  more
representatives  of the  Holders  of  Registrable  Securities  being  sold,  any
underwriter participating in any disposition pursuant to such 


                                       13
<PAGE>

registration,  and any  attorney  or  accountant  retained  by such  Holders  or
underwriter,  all financial and other records, pertinent corporate documents and
properties  of the Company,  and cause the  Company's  officers,  directors  and
employees  to  supply  all   information   reasonably   requested  by  any  such
representatives in connection with such;

                  (d)    otherwise  use its  best  efforts  to  comply  with all
applicable Federal and state  regulations;  and take such other action as may be
reasonably  necessary  or  advisable  to enable  each such  Holder and each such
underwriter  to  consummate  the sale or  disposition  in such  jurisdiction  or
jurisdiction,  in which any such Holder or underwriter shall have requested that
the Registrable Securities be sold.

Except as  otherwise  provided in this  Agreement,  the Company  shall have sole
control in connection with the  preparation,  filing,  withdrawal,  amendment or
supplementing of each Registration Statement, the selection of underwriters, and
the  distribution of any  preliminary  prospectus  included in the  Registration
Statement,  and may include  within the coverage  thereof  additional  shares of
Common Stock or other  securities  for its own account or for the account of one
or more of its other security holders;

                  Each  seller  of  Registrable   Securities  as  to  which  any
registration  is being  effected  shall furnish to the Company such  information
regarding the distribution of such securities and such other  information as may
otherwise be required by the Securities Act to be included in such  Registration
Statement.

         Section 6.05:     Indemnification.

                  (a)    Indemnification  by Company.  In  connection  with each
Registration  Statement relating to disposition of Registrable  Securities,  the
Company shall  indemnify and hold harmless each Holder and each  underwriter  of
Registrable  Securities  and each Person,  if any,  who controls  such Holder or
underwriter  (within the meaning of Section 15 of the  Securities Act or Section
20 of the  Exchange  Act)  against  any  and all  losses,  claims,  damages  and
liabilities, joint or several (including any reasonable investigation, legal and
other expenses incurred in connection with, and any amount paid in settlement of
any action, suit or proceeding or any claim asserted),  to which they, or any of
them,  may become  subject under the  Securities  Act, the Exchange Act or other
Federal or state law or regulation, at common law or otherwise,  insofar as such
losses, claims, damages or liabilities arise out of or are based upon any untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in any
Registration  Statement,  Prospectus or preliminary  prospectus or any amendment
thereof or supplement thereto, or arise out of or are based upon any omission or
alleged  omission to state therein a material fact required to be stated therein
or necessary to make the statements therein not misleading;  provided,  however,
that such indemnity  shall not inure to the benefit of any Holder or underwriter
(or any Person  controlling  such  Holder or  underwriter  within the meaning of
Section 15 of the  Securities  Act or Section 20 of the Exchange Act) on account
of any  losses,  claims,  damages  or  liabilities  arising  from  the  sale  of
Registrable  Securities if such untrue  statement or omission or alleged  untrue
statement or omission was made in such  Registration  Statement,  Prospectus  or
preliminary prospectus, or such amendment or supplement, in reliance upon and in
conformity with information furnished in writing to the Company by the Holder or
underwriter  specifically  for use  therein.  The Company  shall also  indemnify
selling brokers,  dealer managers and similar securities industry  professionals
participating in the distribution,  their officers and directors and each Person
who controls  such Persons  (within the meaning of Section 15 of the  Securities
Act or Section 20 of the Exchange Act) to the same extent as provided above with
respect to the  indemnification  of the Holders of  Registrable  


                                       14
<PAGE>

Securities,  if requested.  This indemnity agreement shall be in addition to any
liability which the Company may otherwise have.

                  (b)    Indemnification  by  Holder.  In  connection  with each
Registration  Statement,  each Holder shall indemnify, to the same extent as the
indemnification  provided by the Company in Section  6.05(a),  the Company,  its
directors and each officer who signs the Registration  Statement and each Person
who controls the Company (within the meaning of Section 15 of the Securities Act
and Section 20 of the Exchange  Act) but only  insofar as such  losses,  claims,
damages and liabilities  arise out of or are based upon any untrue  statement or
omission  or  alleged  untrue  statement  or  omission  which  was  made  in the
Registration  Statement,   the  Prospectus  or  preliminary  prospectus  or  any
amendment thereof or supplement thereto, in reliance upon and in conformity with
information  furnished in writing by such Holder to the Company specifically for
use  therein.  In no  event  shall  the  liability  of  any  selling  Holder  of
Registrable  Securities hereunder be greater in amount than the dollar amount of
the gross  proceeds  received by such  Holder  upon the sale of the  Registrable
Securities giving rise to such indemnification  obligation. The Company shall be
entitled to receive  indemnities  from  underwriters,  selling  brokers,  dealer
managers and similar  securities  industry  professionals  participating  in the
distribution,  to the same extent as provided above, with respect to information
so  furnished  in writing by such  Persons  specifically  for  inclusion  in any
Prospectus,  Registration  Statement or preliminary  prospectus or any amendment
thereof or supplement thereto.

                  (c)    Conduct of  Indemnification  Procedure.  Any party that
proposes to assert the right to be indemnified  hereunder  will,  promptly after
receipt of notice of commencement of any action, suit or proceeding against such
party in respect of which a claim is to be made against an indemnifying party or
parties  under  this  Section,  notify  each  such  indemnifying  party  of  the
commencement of such action, suit or proceeding,  enclosing a copy of all papers
served. No  indemnification  provided for in Section 6.05(a) or 6.05(b) shall be
available to any party who shall fail to give notice as provided in this Section
6.05(c) if the party to whom notice was not given was unaware of the  proceeding
to which such notice  would have  related and was  prejudiced  by the failure to
give such notice,  but the omission so to notify such indemnifying  party of any
such action,  suit or proceeding shall not relieve it from any liability that it
may have to any indemnified  party for contribution or otherwise than under this
Section.  In case any such action,  suit or proceeding  shall be brought against
any  indemnified  party  and it  shall  notify  the  indemnifying  party  of the
commencement  thereof,  the indemnifying  party shall be entitled to participate
in, and, to the extent that it shall wish,  jointly with any other  indemnifying
party  similarly  notified,   to  assume  the  defense  thereof,   with  counsel
satisfactory to such  indemnified  party, and after notice from the indemnifying
party to such indemnified party of its election so to assume the defense thereof
and the  approval by the  indemnifying  party to such  indemnified  party of its
election so to assume the defense  thereof and the  approval by the  indemnified
party of such  counsel,  the  indemnifying  party  shall  not be  liable to such
indemnified party for any legal or other expenses,  except as provided below and
except for the reasonable costs of investigation  subsequently  incurred by such
indemnified party in connection with the defense thereof.  The indemnified party
shall have the right to employ its counsel in any such action,  but the fees and
expenses  of such  counsel  shall be at the  expense of such  indemnified  party
unless  (i) the  employment  of  counsel  by such  indemnified  party  has  been
authorized in writing by the indemnifying  parties,  (ii) the indemnified  party
shall have reasonably concluded that there may be a conflict of interest between
the indemnifying parties and the indemnified party in the conduct of the defense
of such action (in which case the indemnifying  parties shall not have the right
to direct the  defense  of such  action on behalf of the  indemnified  party) or
(iii) the  indemnifying  parties shall not have  employed  counsel to assume the
defense of such action within a reasonable time after notice of the commencement
thereof, in each of 


                                       15
<PAGE>

which  cases the fees and  expenses  of counsel  shall be at the  expense of the
indemnifying  parties.  An  indemnifying  party  shall  not be  liable  for  any
settlement of any action, suit, proceeding or claim effected without its written
consent.

                  (d)    Contribution.  In  connection  with  each  Registration
Statement  relating  to  the  disposition  of  Registrable  Securities,  if  the
indemnification  provided  for in  subsection  (a) hereof is  unavailable  to an
indemnified  party  thereunder  in respect  of any  losses,  claims,  damages or
liabilities referred to therein, then the Company shall, in lieu of indemnifying
such  indemnified  party,  contribute  to the  amount  paid or  payable  by such
indemnified  party as a result of such losses,  claims,  damages or liabilities.
The amount to be contributed by the Company  hereunder  shall be an amount which
is in the same  proportionate  relationship  to the total amount of such losses,
claims,  damages or  liabilities  as the total net  proceeds  from the  offering
(before  deducting  expenses) of the Registrable  Securities  bears to the total
price to the public (including  underwriters' discounts) for the offering of the
Registrable Securities covered by such registration.



                  (e)    Specific  Performance.   The  Company  and  the  Holder
acknowledge that remedies at law for the enforcement of this Section 6.05 may be
inadequate and intend that this Section 6.05 shall be specifically enforceable.

                                   ARTICLE VII

                                  Other Matters

         Section 7.01: Amendments  and Waivers.  The provisions of this Warrant,
including  the  provisions  of this  sentence,  may not be amended,  modified or
supplemented,  and waiver or consents to departures  from the provisions  hereof
may not be given unless the Company has obtained the written  consent of holders
of at least a majority of the outstanding Registrable Securities.  Holders shall
be bound by any consent  authorized by this Section whether or not  certificates
representing  such  Registrable  Securities  have been marked to  indicate  such
consent.

         Section 7.02: Counterparts.  This Warrant may be executed in any number
of  counterparts  and by the parties  hereto in separate  counterparts,  each of
which so  executed  shall be deemed  to be an  original  and all of which  taken
together shall constitute one and the same agreement.

         Section 7.03: Governing  Law. This  Warrant  shall  be  governed by and
construed in accordance with the laws of the State of New York.

         Section 7.04: Severability.  In  the  event that any one or more of the
provisions contained herein, or the application thereof in any circumstances, is
held   invalid,   illegal  or   unenforceable,   the   validity,   legality  and
enforceability  of  any  such  provisions  in  every  other  respect  and of the
remaining provisions contained herein shall not be affected or impaired thereby.

         Section 7.05: Attorneys' Fees.  In any action or proceeding  brought to
enforce  any  provisions  of this  Warrant,  or where any  provisions  hereof or
thereof is validly asserted as a defense, the successful party 


                                       16
<PAGE>

shall be entitled to recover  reasonable  attorneys' fees and  disbursements  in
addition to its costs and expenses and any other available remedy.

         Section 7.06: Computations of Consent. Whenever the consent or approval
of Holders of a  specified  percentage  of  Registrable  Securities  is required
hereunder,  Registrable  Securities held by the Company or its affiliates (other
than the  Warrantholder  or  subsequent  Holders  if they are  deemed to be such
affiliates  solely by reason of their holdings of such  Registrable  Securities)
shall not be counted in  determining  whether such consent or approval was given
by the Holders of such required percentage.

         Section 7.07: Notice. Any notices or certificates by the Company to the
Holder and by the Holder to the Company shall be deemed  delivered if in writing
and delivered in person or by registered mail (return receipt  requested) to the
Holder  addressed  to him or  her  in  care  of  CIBC  Oppenheimer  Corp.,  CIBC
Oppenheimer  Tower,  World Financial Center, New York, New York 10281 or, if the
Holder has designated,  by notice in writing to the Company,  any other address,
to such other address,  and if to the Company,  addressed to it at 545 West 45th
Street, New York, NY 10036. The Company may change its address by written notice
to the Holder and the Holder may change his or its address by written  notice to
the Company.

                  IN WITNESS WHEREOF, this Warrant has been duly executed by the
Company under its corporate seal as of the 26th day of November, 1997.




                                        UNIDIGITAL INC.



                                        By:/s/ William E. Dye
                                           -------------------------------------
                                           William E. Dye
                                           President and Chief Executive Officer



Attest:
       -------------------------------------
       Secretary




<PAGE>





                                   ASSIGNMENT

(To be executed only upon assignment of Warrant Certificate)

                  For value received,                     hereby sells,  assigns
and transfers unto                   the within  Warrant  Certificate,  together
with  all  right,  title  and  interest  therein,  and does  hereby  irrevocably
constitute  and  appoint                    attorney,  to  transfer said Warrant
Certificate on the books of the within-named  Company with respect to the number
of Warrants set forth below, with full power of substitution in the premises:


                  Name (s) of
                  Assignees (s)             Address           No. of Warrants
                  -------------             -------           ---------------






And if said number of Warrants shall not be all the Warrants  represented by the
Warrant  Certificate,  a new Warrant  Certificate is to be issued in the name of
said undersigned for the balance  remaining of the Warrants  represented by said
Warrant Certificate

Dated:                     , 19
      ---------------------    ---


                                        ----------------------------------------
                                        Note: The above signature should
                                        correspond exactly with the name on 
                                        the face of this Warrant Certificate.


<PAGE>





                                SUBSCRIPTION FORM
                    (To be executed upon exercise of Warrant
                        pursuant to Section 2.02 (a) (i))

                  The  undersigned  hereby  irrevocably  elects to exercise  the
right of purchase  represented  by the within  Warrant  Certificate  for, and to
purchase thereunder        shares of Common Stock, as provided for therein,  and
tenders  herewith payment of the purchase price in full in the form of cash or a
certified or official bank check in the amount of $                    .

                  Please issue a  certificate  or  certificates  for such Common
Stock in the name of:

                       Name
                           -----------------------------------------------------
                           (Please  Print  Name,  Address  and  Social  Security
                            Number)



                                    Signature


NOTE:      The above signature should respond exactly with the name on the first
           page of this  Warrant  Certificate  or with the name of the  assignee
           appearing in the assignment form below.


           And if said number of shares shall not be all the shares  purchasable
under the within Warrant Certificate,  a new Warrant Certificate is to be issued
in the  name of  said  undersigned  for  the  balance  remaining  of the  shares
purchasable thereunder rounded up to the next higher number of shares.


<PAGE>





                             CASHLESS EXERCISE FORM

                    (To be executed upon exercise of Warrant
                       pursuant to Section 2.02 (a) (ii))

                  The  undersigned  hereby  irrevocably  elects to Exchange  its
Warrant  for such  shares of Common  Stock  pursuant  to the  Cashless  Exercise
provisions of the within  Warrant  Certificate,  as provided for in Section 2.02
(a) (ii) of such Warrant Certificate.

                  Please issue a  certificate  or  certificates  for such Common
Stock in the name of:

                       Name
                           -----------------------------------------------------
                           (Please  Print  Name,  Address  and  Social  Security
                            Number)



                       Signature
                                ------------------------------------------------

NOTE:      The above signature  should  correspond  exactly with the name on the
           first  page of this  Warrant  Certificate  or  with  the  name of the
           assignee appearing in the assignment form below.


           And if said number of shares shall not be all the shares exchangeable
or purchasable under the within Warrant  Certificate,  a new Warrant Certificate
is to be issued in the name of the undersigned for the balance  remaining of the
shares purchasable rounded up to the next higher number of shares.

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information extracted  from the
unaudited  consolidated  financial  statements  at  February  28,  1998  and  is
qualified in its entirety by refrence to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              AUG-31-1998
<PERIOD-START>                                 SEP-01-1997
<PERIOD-END>                                   FEB-28-1998
<CASH>                                           1,945,436
<SECURITIES>                                             0
<RECEIVABLES>                                   11,357,177
<ALLOWANCES>                                      (264,337)
<INVENTORY>                                              0
<CURRENT-ASSETS>                                17,861,124
<PP&E>                                          17,065,328
<DEPRECIATION>                                  (5,601,602)
<TOTAL-ASSETS>                                  34,847,049
<CURRENT-LIABILITIES>                           19,809,515
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                            32,495
<OTHER-SE>                                      10,016,022
<TOTAL-LIABILITY-AND-EQUITY>                    34,847,049
<SALES>                                         19,255,448
<TOTAL-REVENUES>                                19,255,448
<CGS>                                           10,300,273
<TOTAL-COSTS>                                   10,300,273
<OTHER-EXPENSES>                                 6,746,376
<LOSS-PROVISION>                                    55,450
<INTEREST-EXPENSE>                               1,092,675
<INCOME-PRETAX>                                  1,097,983
<INCOME-TAX>                                       399,558
<INCOME-CONTINUING>                                698,425
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       698,425
<EPS-PRIMARY>                                         0.06
<EPS-DILUTED>                                         0.06
        

</TABLE>


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