TARGET LOGISTICS INC
10-Q, 1999-02-16
ARRANGEMENT OF TRANSPORTATION OF FREIGHT & CARGO
Previous: BONE CARE INTERNATIONAL INC, SC 13G/A, 1999-02-16
Next: ENSTAR INC, SC 13G/A, 1999-02-16





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





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

                                    FORM 10-Q

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                For the Quarterly period ended December 31, 1998

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

                         Commission file number 0-29754


                             TARGET LOGISTICS, INC.

             (Exact name of registrant as specified in its charter)

Delaware                                              11-3309110
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization                         Identification No.)

112 East 25th Street
Baltimore, Maryland                                    21218
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code: (410) 338-0127

                                  Inapplicable
              (Former name, former address and former fiscal year
                         if changed from last report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes x/ No

At February  12,  1999,  the number of shares  outstanding  of the  registrant's
common stock was 8,261,068.



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



<PAGE>



                                TABLE OF CONTENTS
                                -----------------



Part I - Financial Information                                           Page
                                                                         ----

      Item 1.     Financial Statements:
              
                  Consolidated Balance Sheets,
                  December 31, 1998 (unaudited) and 
                  June 30, 1998 (audited)                                  3

                  Consolidated Statements of Operations
                  for the Three Months Ended
                  December 31, 1998 and 1997 (unaudited)                   4

                  Consolidated Statements of Operations
                  for the Six Months Ended
                  December 31, 1998 and 1997 (unaudited)                   5

                  Consolidated Statements of Shareholders'
                  Equity for the Year Ended June 30, 1998 (audited)
                  and the Six Months Ended December 31, 1998 (unaudited)   6

                  Consolidated Statements of Cash Flows
                  for the Six Months Ended December 31,
                  1998 and 1997 (unaudited)                                7

                  Notes to Unaudited Consolidated Financial
                  Statements                                               9

      Item 2.     Management's Discussion and Analysis of
                  Financial Condition and Results of
                  Operations                                               11


Part II - Other Information

      Item 1.     Legal Proceedings                                        15

      Item 4.     Submission of Matters to a Vote of Security Holders      15
   
      Item 6.     Exhibits and Reports on Form 8-K                         15
   




<PAGE>



                         PART I - FINANCIAL INFORMATION
                         ------------------------------

ITEM 1.  FINANCIAL STATEMENTS
         --------------------
<TABLE>
<CAPTION>

                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                                                   December 31, 1998              June 30, 1998
                                                                   -----------------              -------------
                                    ASSETS                            (unaudited)
<S>     <C>    <C>    <C>    <C>    <C>    <C>
CURRENT ASSETS:
Cash and cash equivalents, including restricted cash of
  $2,000,000 and $0, respectively                                     $  8,523,776                $    879,797
Accounts receivable, net of allowance for doubtful
  accounts of $677,856 and $514,542, respectively                        7,518,637                  14,555,151
Deferred income taxes                                                      355,667                   7,705,092
Prepaid expenses and other current assets                                  156,575                     604,588
                                                                      ------------                ------------
         Total current assets                                           16,554,655                  23,744,628
PROPERTY AND EQUIPMENT, net                                                397,804                     755,822
OTHER ASSETS                                                               295,427                     238,904
DEFERRED INCOME TAXES                                                      184,895                     184,895
GOODWILL, net of accumulated amortization of
  $1,629,570 and $1,305,445, respectively                               13,325,453                  13,622,579
                                                                      ------------                ------------
         Total assets                                                 $ 30,758,234                $ 38,546,828
                                                                      ============                ============

         LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable                                                      $  2,967,518                $  8,542,850
Accrued expenses                                                         2,377,607                   1,990,880
Accrued transportation expenses                                          3,819,274                   3,880,195
Taxes payable                                                              613,198                     110,000
Reserve for restructuring                                                  141,362                     264,143
Note payable to bank                                                       218,724                   6,745,853
Note payable to affiliate                                                       --                     905,913
Notes payable to creditors                                                      --                      53,835
Current portion of long-term debt due to affiliate                              --                   3,332,126
Current portion of long-term debt                                           35,500                      50,000
Dividends payable                                                          178,669                     117,524
Lease obligation-current portion                                            97,339                      91,735
                                                                      ------------                ------------
Total current liabilities                                               10,449,191                  26,085,054
LONG-TERM DEBT DUE TO AFFILIATE                                                 --                   4,000,000
LONG TERM DEBT                                                                  --                      10,500
LEASE OBLIGATION--LONG-TERM                                                 77,352                     127,506
                                                                      ------------                ------------
         Total liabilities                                            $ 10,526,543                $ 30,223,060
                                                                      ------------                ------------

COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY:
Preferred Stock, $10 par value; 2,500,000 shares authorized,
 457,207 and 621,387 shares issued and outstanding respectively          4,572,070                   6,213,870
Common stock, $.01 par value; 15,000,000 shares authorized,
 7,965,693 and 8,419,094 shares issued and outstanding,
  respectively                                                              79,656                      84,190
Paid-in capital                                                         22,605,731                  22,546,331
Accumulated deficit                                                     (6,586,763)                (20,509,373)
Less:  Treasury stock, 619,705 shares held at cost                        (439,003)                    (11,250)
                                                                      ------------                ------------
         Total shareholders' equity                                     20,231,691                   8,323,768
                                                                      ------------                ------------
         Total liabilities and shareholders' equity                   $ 30,758,234                $ 38,546,828
                                                                      ============                ============

 The accompanying notes are an integral part of this consolidated balance sheet.
</TABLE>

                                        3

<PAGE>


<TABLE>
<CAPTION>

                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)

                                                                       Three months ended December 31,
                                                                       -------------------------------
                                                                              1998             1997
                                                                              ----             ----

<S>     <C>    <C>    <C>    <C>    <C>    <C>
Operating revenues:
  Operating revenues - Target subsidiary                                $10,534,009      $11,859,599
  Operating revenues - CAS subsidiary                                       (16,491)      13,595,903
                                                                        ------------      ----------
         Operating revenues                                              10,517,518       25,455,502

Cost of transportation:
  Cost of transportation - Target subsidiary                              7,957,159        9,324,639
  Cost of transportation - CAS subsidiary                                    36,377       10,743,018
                                                                        -----------       ----------
         Cost of transportation                                           7,993,536       20,067,657

Gross profit:
  Gross profit - Target subsidiary                                        2,576,850        2,534,960
  Gross profit - CAS subsidiary                                             (52,868)       2,852,885
                                                                        -----------       ----------
         Gross profit                                                     2,523,982        5,387,845

Selling, general and administrative expenses:
  Selling, general and administrative expenses - Target subsidiary        3,129,254        2,844,334
  Selling, general and administrative expenses - CAS subsidiary              59,599        1,560,352
  Selling, general and administrative expenses - Corporate                  217,333          242,562
  Depreciation and amortization                                             210,487          214,369
                                                                        -----------       ----------
         Selling, general and administrative expenses                     3,616,673        4,861,617

Other income (expense):
  Interest income (expense)                                                 106,362         (372,727)
  Other income (expense)                                                     (1,635)         190,256
  Gain on sale of subsidiary                                                    --              --

Income before income taxes                                                 (987,964)         343,757
  Provision (benefit) for income taxes                                     (355,667)          30,000
                                                                        ------------      ----------
Net income                                                              $  (632,297)     $   313,757
                                                                        ===========      ===========

Net income per share:
  Basic                                                                      ($0.10)           $0.03
                                                                             ======            =====
  Diluted(1)                                                                    ---            $0.02
                                                                             ======            =====

Weighted average shares outstanding:
  Basic                                                                   8,247,844        8,077,896
                                                                        ===========       ==========
  Diluted(1)                                                                    ---       12,689,220
                                                                        ===========       ==========


<FN>

(1)Diluted  loss per share for the  three  months  ended  December  31,  1998 is
anti-dilutive.
</FN>


               The accompanying notes are an integral part of this
                            consolidated statement.
</TABLE>

                                        4

<PAGE>


<TABLE>
<CAPTION>

                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)

                                                                        Six months ended December 31,
                                                                        -----------------------------
                                                                              1998             1997
                                                                              ----             ----

<S>     <C>    <C>    <C>    <C>    <C>    <C>
Operating revenues:
  Operating revenues - Target subsidiary                                $20,184,947      $24,211,439
  Operating revenues - CAS subsidiary                                     1,569,285       25,962,715
                                                                        -----------       ----------
         Operating revenues                                              21,754,232       50,174,154

Cost of transportation:
  Cost of transportation - Target subsidiary                             14,960,541       18,707,475
  Cost of transportation - CAS subsidiary                                 1,356,107       20,336,365
                                                                        -----------       ----------
         Cost of transportation                                          16,316,648       39,043,840

Gross profit:
  Gross profit - Target subsidiary                                        5,224,406        5,503,964
  Gross profit - CAS subsidiary                                             213,178        5,626,350
                                                                        -----------       ----------
         Gross profit                                                     5,437,584       11,130,314

Selling, general and administrative expenses:
  Selling, general and administrative expenses - Target subsidiary        5,834,063        6,006,661
  Selling, general and administrative expenses - CAS subsidiary             514,113        3,097,753
  Selling, general and administrative expenses - Corporate                1,031,642          425,189
  Depreciation and amortization                                             405,962          443,918
                                                                        -----------       ----------
         Selling, general and administrative expenses                     7,785,780        9,973,521

Other income (expense):
  Interest income (expense)                                                 151,880         (737,096)
  Other income (expense)                                                    119,291          189,065
  Gain on sale of subsidiary                                             24,832,353              --
                                                                        -----------       ----------

Income before income taxes                                               22,755,328          608,762
  Provision for income taxes                                              8,599,905           65,000
                                                                        -----------       ----------
Net income                                                              $14,155,423      $   543,762
                                                                        ===========       ==========

Net income per share:
  Basic                                                                       $1.67            $0.06
                                                                              =====            =====
  Diluted                                                                     $0.98             0.03
                                                                              =====            =====

Weighted average shares outstanding:
  Basic                                                                   8,353,360        7,511,169
                                                                         ==========       ==========
  Diluted                                                                14,203,298       12,283,941
                                                                         ==========       ==========



               The accompanying notes are an integral part of this
                            consolidated statement.

</TABLE>
                                        5

<PAGE>


<TABLE>
<CAPTION>

                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                    FOR THE YEAR ENDED JUNE 30, 1998 AND THE
                 SIX MONTHS ENDED DECEMBER 31, 1998 (UNAUDITED)

                                                                          Additional
                                    Preferred Stock       Common Stock      Paid-in      Treasury Stock    Accumulated
                                    Shares   Amount     Shares    Amount    Capital     Shares    Amount     Deficit        Total
                                    ------   ------     ------    ------    -------     ------    ------     -------        -----

<S>           <C> <C>             <C>     <C>         <C>        <C>     <C>             <C>             <C>            <C>         
Balance, June 30, 1997            498,000 $4,980,000  6,826,504  $68,265 $20,972,256  106,304 ($11,250)  ($27,439,695)  ($1,430,424)

Additional costs associated with
  the Private Placement             -           -         -        -           -          -        -          (34,908)      (34,908)

Common stock issued in connection
  with the conversion of Class A
  Preferred Stock                (110,250)(1,102,500) 1,102,500   11,025   1,091,475      -        -            -                 0

Stock options exercised             -           -        52,590      525        (525)     -        -            -                 0

Preferred stock issued for repayment
  of secured long-term debt of
  Amertranz Worldwide, Inc.       100,000  1,000,000      -        -           -          -        -            -         1,000,000

Preferred stock issued for the purchase
  of $1,581,800 of trade debt of
  Amertranz Worldwide, Inc.       158,180  1,581,800      -        -           -          -        -            -         1,581,800

Common stock issued in connection
  with the conversion of Class B
  Preferred Stock                 (20,000)  (200,000)   200,000    2,000     198,000      -        -            -                 0

Common stock issued in connection
  with the conversion of Class C
  Preferred Stock                 (23,750)  (237,500)   237,500    2,375     235,125      -        -            -                 0

Preferred stock dividends associated
with the Class A Preferred Stock   12,696    126,960                                                         (126,960)            0

Preferred Stock dividends associated
with the Class D Preferred Stock    6,511     65,110                                                          (65,110)            0

Cash dividends associated with the
Class C Preferred Stock             -           -         -        -           -          -        -         (246,343)     (246,343)

Warrants issued in connection with
  the sale of the assets of CAS     -           -         -        -          50,000      -        -            -            50,000

Net Profit                          -           -         -        -           -          -        -        7,403,643     7,403,643
                                   ------  ---------   --------   ------   ---------  -------   --------   ----------    ----------

Balance, June 30, 1998            621,387 $6,213,870  8,419,094  $84,190 $22,546,331  106,304   ($11,250)($20,509,373)   $8,323,768
                                  ======= ==========  =========  ======= ===========  =======   ======== ============    ==========

Common stock issued in connection
  with the conversion of Class C
  Preferred Stock                  (6,000)   (60,000)    60,000      600      59,400      -        -            -                 0

Cash dividends associated with the
  Class A, C and D Preferred Stock  -           -         -        -            -         -        -         (232,813)     (232,813)

Redemption of Class E
  Preferred Stock                (158,180)(1,581,800)     -        -            -         -        -            -        (1,581,800)

Purchase of Treasury Stock          -           -      (513,401)  (5,134)       -     513,401    (427,753)      -          (432,887)

Net income                          -           -         -        -            -         -        -       14,155,423    14,155,423
                                   ------  ---------   --------   ------   ---------  -------     ------   ----------    ----------

Balance, December 31, 1998        457,207 $4,572,070  7,965,693  $79,656 $22,605,731  619,705   ($439,003)($6,586,763)  $20,231,691
                                  ======= ==========  =========  ======= ===========  =======   ========= ===========   ===========



               The accompanying notes are an integral part of this
                            consolidated statement.
</TABLE>

                                        6

<PAGE>


<TABLE>
<CAPTION>

                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)

                                                                                 Six Months Ended December 31,
                                                                                    1998               1997
                                                                                    ----               ----
<S>     <C>    <C>    <C>    <C>    <C>    <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                      $14,155,423       $   543,762
Bad debt expense                                                                    163,314            39,965
Depreciation and amortization                                                       405,962           443,918
Gain on CAS sale                                                                (24,832,353)               --
Deferred income tax benefit                                                       7,349,425                --
Adjustments to reconcile net income to net cash used in operating activities-
   Decrease (increase) in accounts receivable                                     6,873,200        (4,294,223)
   Decrease in prepaid expenses and other current assets                            241,760           137,925
   (Increase) decrease in other assets                                             (131,007)           45,064
   (Decrease) increase in accounts payable and accrued expenses                  (6,385,810)        1,483,733
                                                                               ------------       -----------
         Net cash used in operating activities                                   (2,160,086)       (1,599,856)
                                                                               ------------       -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment                                                (400,126)         (370,190)
Purchase of treasury stock                                                         (432,887)               --
Proceeds from CAS sale, net of closing costs                                     25,762,397                --
                                                                               ------------       -----------
         Net cash provided by (used in) investing activities                     24,929,384          (370,190)
                                                                               ------------       -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Additional costs relating to the Private Placement                                       --           (34,907)
Dividends paid                                                                     (290,601)          (65,090)
Net (repayment) borrowing from note payable to bank                              (6,527,129)        1,050,445
(Repayment) proceeds of short-term debt                                          (3,332,126)          293,594
Repayment of long-term debt                                                      (4,025,000)          (25,000)
Repayment of revolving loan due to affiliate                                       (905,913)               --
Payment of lease obligations                                                        (44,550)               --
                                                                               ------------       -----------
Net cash (used in) provided by financing activities:                            (15,125,319)        1,219,042
                                                                               ------------       -----------

         Net increase (decrease) in cash and cash equivalents                  $  7,643,979         ($751,004)

CASH AND CASH EQUIVALENTS, beginning of the period                                  879,797         1,382,243
                                                                               ------------       -----------

CASH AND CASH EQUIVALENTS, end of the period                                   $  8,523,776       $   631,239
                                                                               ============       ===========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash payments for:
Interest                                                                             59,728           424,821
Income taxes                                                                        860,989            50,579





               The accompanying notes are an integral part of this
                            consolidated statement.

</TABLE>
                                        7

<PAGE>


<TABLE>
<CAPTION>
                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                   (Unaudited)


SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

                                                                                 Six Months Ended December 31,
                                                                                     1998              1997
                                                                                     ----              ----

<S>           <C>                                                                <C>                      
Redemption of 158,180 Class E Preferred Shares                                   $ (1,581,800)           -
Conversion of 6,000 Class C Preferred Shares                                     $    (60,000)           -
Issuance of Common Stock for Conversion of 6,000
  Class C Preferred Shares                                                       $         60            -
TIA, Inc. conversion of 110,250 Class A Preferred Shares                                 -          $(1,102,500)
Issuance of Common Stock for TIA, Inc. conversion of
   110,250 Class A Preferred Shares                                              $       -          $    11,025
Issuance of Common Stock for Stock Options exercised                             $       -          $       525






               The accompanying notes are an integral part of this
                            consolidated statement.

</TABLE>

                                        8

<PAGE>



                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


Note 1 - Notes to Unaudited Consolidated Financial Statements

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with the  instructions for Form 10-Q and Regulation S-X related to
interim  period  financial  statements  and,  therefore,   do  not  include  all
information and footnotes required by generally accepted accounting  principles.
However,  in the opinion of management,  all  adjustments  (consisting of normal
recurring adjustments and accruals) considered necessary for a fair presentation
of the  consolidated  financial  position of the Company and its subsidiaries at
December 31, 1998 and their  consolidated  results of operations  and cash flows
for the three and six months  ended  December 31, 1998 have been  included.  The
results of operations for the interim periods are not necessarily  indicative of
the results that may be expected for the entire year.  Reference  should be made
to the annual financial statements, including footnotes thereto, included in the
Target  Logistics,  Inc.  (formerly,  Amertranz  Worldwide  Holding  Corp.) (the
"Company") Form 10-K for the year ended June 30, 1998.

Note 2 - Disposition of Assets

On July 13, 1998, the Company's Caribbean Air Services,  Inc. ("CAS") subsidiary
sold  substantially  all of the  operating  assets  of CAS to  Geologistics  Air
Services,  Inc., an indirect wholly-owned subsidiary of Geologistics Corporation
("Geologistics"),  for $27 million in cash (the "CAS Sale"),  in accordance with
the terms of the Asset Purchase  Agreement among the parties dated June 15, 1998
(the "Asset Purchase Agreement").

Under  the terms of the Asset  Purchase  Agreement  CAS  retained  its  accounts
receivable.  CAS  realized  $2.3 million from these  accounts  receivable  after
payment of  liabilities  during the six months ended  December 31, 1998, and the
Company  expects  that CAS will  realize an  additional  $0.8 million from these
accounts receivable after payment of the balance of its liabilities.

The Company  realized a  $24,832,353  pre-tax gain from the CAS Sale.  This gain
resulted from sale proceeds of  $27,000,000,  reduced by (i) the sale of the CAS
assets at a book value of $930,044, and (ii) closing costs of $1,237,603.

Other  than with  respect to certain  obligations  pursuant  to leases and other
agreements  included in the  assigned  assets,  Geologistics  did not assume any
obligations of the Company or CAS.

For the fiscal  year ended June 30, 1998  revenues  from the  operations  of CAS
contributed  approximately  $54 million to the  Company's  total  revenues,  and
income  from  the  operations  of  CAS  contributed  approximately  $4.5  to the
Company's operating income.

Note 3 - Earnings Per Share

In  accordance  with the  requirements  of SFAS No. 128, net earnings per common
share  amounts  ("basic  EPS") were  computed by  dividing  net  earnings  after
deducting preferred stock dividend requirements,  by the weighted average number
of common shares  outstanding  and  contingently  issuable shares (which satisfy
certain  conditions)  and  excluding any  potential  dilution.  Net earnings per
common  share  amounts - assuming  dilution  ("diluted  EPS") were  computed  by
reflecting  potential dilution from the exercise of stock options.  SFAS No. 128
requires the  presentation  of both basic EPS and diluted EPS on the face of the
income  statement.  Earnings per share amounts for the same  prior-year  periods
have been restated to conform with the provisions of SFAS No. 128.



                                        9

<PAGE>



<TABLE>
<CAPTION>
                     TARGET LOGISTICS, INC. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


A  reconciliation  between  the  numerators  and  denominators  of the basic and
diluted EPS  computations  for net  earnings  for the three and six months ended
December 31, 1998 and 1997 is as follows:

                                                Three Months Ended                        Six Months Ended
                                                 December 31, 1998                        December 31, 1998       
                                        ----------------------------------      ----------------------------------
                                           Income       Shares     Per Share       Income       Shares    Per Share
                                        (Numerator) (Denominator)   Amounts     (Numerator) (Denominator)  Amounts
                                        ----------- -------------   -------     ----------- -------------  -------

<S>                                     <C>                                     <C>        
Net earnings                            ($632,297)                              $14,155,423
Preferred stock dividends                (173,077)                                 (232,813)
                                         --------                                  --------
BASIC EPS
Net earnings attributable to
common stock                            ($805,374)    8,247,844     ($0.10)     $13,922,610  8,353,360      $1.67
                                                                    =======                                 =====

EFFECT OF DILUTIVE SECURITIES(1)
Convertible Preferred Stock                           4,620,149                              5,668,129
Stock options                                           181,809                                181,809
Stock warrants                                               0                                       0
                                                        -------                                -------

DILUTED EPS(1)
Net earnings attributable to common
stock and assumed preferred
conversions and option exercises        ($805,374)    8,247,844     ($0.10)     $13,922,610 14,203,298      $0.98
                                        =========     =========     ======      =========== ==========      =====


                                                Three Months Ended                        Six Months Ended
                                                 December 31, 1997                        December 31, 1997       
                                        ----------------------------------      ----------------------------------
                                           Income       Shares     Per Share       Income       Shares    Per Share
                                        (Numerator) (Denominator)   Amounts     (Numerator) (Denominator)  Amounts
                                        ----------- -------------   -------     ----------- -------------  -------

Net earnings                             $313,757                                  $543,762
Preferred stock dividends                 (63,729)                                 (128,819)
                                          -------                                  --------
BASIC EPS
Net earnings attributable to
common stock                             $250,028     8,077,896      $0.03         $414,943  7,511,169      $0.06
                                                                     =====                                  =====

EFFECT OF DILUTIVE SECURITIES
Convertible Preferred Stock                           4,422,420                              4,572,155
Stock options                                           188,904                                200,617
Stock warrants                                              0                                        0
                                                        -------                                -------

DILUTED EPS
Net earnings attributable to common
stock and assumed preferred
conversions and option exercises         $250,028    12,689,220      $0.02         $414,943 12,283,941      $0.03
                                         ========    ==========      =====         ======== ==========      =====


Options to  purchase  75,000  shares of common  stock were not  included  in the
computation  of diluted EPS because the  exercise  price of those  options  were
greater than the average market price of the common shares.

<FN>

(1)No diluted EPS is presented for the three months ended  December 31, 1998, as
the effect of  dilutive  securities  would be  anti-dilutive  on loss per common
share.
</FN>
</TABLE>

                                       10

<PAGE>



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

         This  Quarterly  Report on Form 10-Q contains  certain  forward-looking
statements  reflecting the Company's  current  expectations  with respect to its
operations,  performance,  financial  condition,  and other  developments.  Such
statements  are  necessarily  estimates  reflecting the Company's best judgement
based upon current  information and involve a number of risks and uncertainties.
While it is impossible  to identify all such factors,  factors which could cause
actual results to differ  materially  from  expectations  are: (i) the Company's
historical   operating  losses  and  ability  to  sustain  recent  profitability
following  the CAS  Sale,  (ii) the  Company's  ability  to  increase  operating
revenue,   improve  gross  profit  margins  and  reduce  selling,   general  and
administrative costs, (iii) competitive practices in the industries in which the
Company competes,  (iv) the Company's dependence on current management,  (v) the
impact of current and future laws and  governmental  regulations  affecting  the
transportation  industry in general and the Company's  operations in particular,
(vi)  general  economic  conditions,  and  (vii)  other  factors  which  may  be
identified from time to time in the Company's Securities and Exchange Commission
filings and other public announcements. There can be no assurance that these and
other factors will not affect the accuracy of such  forward-looking  statements.
Forward-looking statements are preceded by an asterisk (*).

OVERVIEW

         The Company was  incorporated  in January 1996 as "Amertranz  Worldwide
Holding Corp." to continue the freight forwarding  business of TIA, Inc. ("TIA")
and  Caribbean  Freight  System,  Inc.  and acquire  Amertranz  Worldwide,  Inc.
("Amertranz").  On November  30, 1998,  the Company  changed its name to "Target
Logistics,  Inc." The Company  generated  operating  revenues of $97.8  million,
$75.4 million,  and $27.4 million, and had a net profit of $7.4 million, and net
losses of $10.5 million,  and $6.4 million,  for the fiscal years ended June 30,
1998 and 1997 and the six months ended June 30, 1996,  respectively.  The fiscal
year 1998 profit includes a $7.6 million net income tax benefit arising from the
CAS Sale which closed on July 13, 1998, and the fiscal year 1997 loss included a
charge of $3.4 million attributed to restructuring  costs in connection with the
closing of the  Company's  Amertranz  subsidiary.  The Company had  consolidated
earnings (losses) before interest, taxes, depreciation and amortization (EBITDA)
of  approximately  $2.6 million,  ($8.3 million),  and ($2.0  million),  for the
fiscal  years  ended June 30,  1998 and 1997 and the six  months  ended June 30,
1996, respectively.

         Because of continuing losses in the Company's Amertranz  subsidiary for
each of its  operating  periods,  on  June  23,  1997  the  Company's  Amertranz
subsidiary  ceased  operations  and  transferred  its  customer  accounts to the
Company's Target subsidiary for fair consideration.

         *  Following  the  closing of the  Amertranz  subsidiary,  the  Company
determined  that it  would  be in the  best  interests  of the  Company  and its
shareholders  to  deleverage  the  Company's  balance  sheet and create the cash
resources  needed  to  grow  the  Company's  freight  forwarding  and  logistics
business.  While the Company's CAS subsidiary has been historically  profitable,
management determined that this strategy can best be accomplished by the sale of
the  operations  of its CAS  subsidiary.  On July 13, 1998,  the  Company's  CAS
subsidiary  sold  substantially  all of its operating  assets to a subsidiary of
Geologistics  Corporation  for $27  million in cash  pursuant to the terms of an
Asset Purchase  Agreement  dated June 15, 1998. As a result of the CAS Sale, the
Company  deleveraged its balance sheet by repaying  approximately $15 million in
outstanding  liabilities and obtained required working capital to take advantage
of growth  opportunities  available to the Company's  Target  subsidiary.  These
opportunities  include improved vendor pricing and attracting  quality personnel
and agents on a  world-wide  basis,  which the Company  believes  will drive its
future   profitability.   In  addition,   the  Company  may  consider  strategic
acquisitions.  There  can  be  no  assurance  that  this  strategy  to  increase
profitability will be successful.

         * Management believes that the results of the Company's  operations for
the six months ended  December 31, 1998 (all but 12 days of which were following
the CAS Sale)  indicate  management's  concentrated  focus on Target's  business
together  with the  Company's  available  resources  following the CAS Sale will
enable the Company to achieve the intended growth.  While Target's gross freight
revenues  were  down  in the  current  three  and six  month  periods  from  the
corresponding 1997 three and six month periods,  the reduction was mostly due to
the  elimination  of  unprofitable  sources of  revenues.  For the three and six
months ended December 31, 1998, Target's gross profit

                                       11

<PAGE>



margin (i.e., gross freight revenues less cost of transportation  expressed as a
percentage of gross freight revenue)  improved to 24.5% and 25.9% from 21.4% and
22.7%,  respectively,  from the corresponding periods of 1997, a 14.5% and 14.1%
improvement,  respectively.  This increased  margin  accounts for  approximately
$323,000  and  $642,000  of Target's  gross  profit for the three and six months
ending December 31, 1998,  respectively.  Management intends to continue to work
on  improving  Target's  gross  profit  margins  while  focusing  on  increasing
operating  revenue by adding quality sales personnel and independent  agents and
reducing  fixed  selling,  general  and  administrative  costs  to  improve  the
Company's net income.

RESULTS OF OPERATIONS

         The following  discussion  relates to the combined results of operation
of the Company for the three and six month  periods  ended  December  31,  1998,
compared  to  results of  operation  for the three and six month  periods  ended
December 31, 1997.

Three Months ended December 31, 1998 and 1997

         Operating Revenue. Operating revenue decreased to $10.5 million for the
three  months ended  December  31, 1998 from $25.5  million for the three months
ended December 31, 1997, a 58.7% decrease.  Of this decrease,  91% resulted from
the  inclusion of CAS's  operating  revenue for the full 1997 period while there
are no CAS operating  revenues in the  corresponding  1998 period due to the CAS
Sale on July  13,  1998.  The  balance  of this  decrease  occurred  within  the
operations of the Company's Target Logistic Services, Inc. ("Target") subsidiary
where  operating  revenue  decreased to  $10,534,009  for the three months ended
December 31, 1998 from  $11,859,699 for the  corresponding  1997 period, a 11.2%
decrease. This decrease in Target's operating revenue is primarily the result of
the elimination of unprofitable  sources of revenue in order to improve Target's
operating results.

         Cost of  Transportation.  Cost of transportation was 76.0% of operating
revenue for the three  months ended  December  31, 1998,  and 78.8% of operating
revenue for the three months ended  December 31, 1997.  This  decrease is due to
(i) a reduction in Target's  cost of  transportation  as a  percentage  of sales
(75.5%  for the 1998  period,  from  78.6%  for the 1997  period),  and (ii) the
historically higher cost of transportation for the Company's CAS subsidiary than
the Company's Target subsidiary.

         Gross  Profit.  As a result of the factors  described  in the  previous
paragraph,  gross profit for the three months ended  December 31, 1998 increased
to 24.0% of  operating  revenue  from 21.2% of  operating  revenue for the three
months ended December 31, 1997.

         Within the Company's Target  subsidiary,  gross profit margin increased
to 24.5% from  21.4% for the three  months  ended  December  31,  1998 and 1997,
respectively.  This increase in gross profit margin  accounts for  approximately
$323,000 of Target's  gross profit for the three months ended December 31, 1998.
Target's actual gross profit  increased by $41,890,  to $2,576,850 for the three
months  ended  December  31, 1998 from  $2,534,960  for the three  months  ended
December 31, 1997.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  were 34.4% of  operating  revenue for the three months
ended  December  31, 1998,  and 19.1% of operating  revenue for the three months
ended December 31, 1997. This increase was primarily due to (i) the historically
lower selling,  general and administrative expenses as a percentage of sales for
the CAS subsidiary than the Target subsidiary;  and (ii) non-recurring  expenses
of $59,599 incurred in the 1998 period to wind down the Company's CAS subsidiary
(primarily,  the  collection  of  accounts  receivable  and  payment of accounts
payable).

         Within  the  Company's   Target   subsidiary,   selling,   general  and
administrative  expenses  were 29.7% of  operating  revenue for the three months
ended December 31, 1998 and 24.0% for the period ended  December 31, 1997.  This
increase is primarily due to a constant level of fixed costs despite a reduction
in operating revenue and a corresponding reduction in variable selling,  general
and administrative expenses.

         Net Income. The Company realized a net loss of ($632,297) for the three
months ended  December  31,  1998,  compared to a net income of $313,757 for the
three months ended December 31, 1997. This decrease is primarily

                                       12

<PAGE>



the result of the  inclusion  of the CAS  operating  results  for the six months
ended  December 31, 1997 period  while,  as a result of the CAS sale on July 13,
1998, the CAS operations for the six months ended December 31, 1998 only include
costs and expenses necessary to wind down the CAS subsidiary.

Six Months ended December 31, 1998 and 1997

         Operating Revenue. Operating revenue decreased to $21.8 million for the
six months ended  December 31, 1998 from $50.2  million for the six months ended
December 31, 1997, a 56.7%  decrease.  Of this  decrease,  86% resulted from the
inclusion  of CAS's  operating  revenue for the full 1997 period but only for 12
days of the 1998  period due to the CAS Sale on July 13,  1998.  The  balance of
this decrease  occurred within the operations of the Company's Target subsidiary
where  operating  revenue  decreased  to  $20,184,947  for the six months  ended
December 31, 1998 from  $24,211,539 for the  corresponding  1997 period, a 16.6%
decrease. This decrease in Target's operating revenue is primarily the result of
the elimination of unprofitable  sources of revenue in order to improve Target's
operating results.

         Cost of  Transportation.  Cost of transportation was 75.0% of operating
revenue for the six months  ended  December  31,  1998,  and 77.8% of  operating
revenue for the six months ended December 31, 1997.  This decrease is due to (i)
a reduction in Target's cost of  transportation  as a percentage of sales (74.1%
for the 1998 period, from 77.3% for the 1997 period),  and (ii) the historically
higher  cost of  transportation  for  the  Company's  CAS  subsidiary  than  the
Company's Target subsidiary.

         Gross  Profit.  As a result of the factors  described  in the  previous
paragraph,  gross profit for the six months ended December 31, 1998 increased to
25.0% of operating  revenue  from 22.2% of operating  revenue for the six months
ended December 31, 1997.

         Within the Company's Target  subsidiary,  gross profit margin increased
to 25.9%  from  22.7%  for the six  months  ended  December  31,  1998 and 1997,
respectively.  This increase in gross profit margin  accounts for  approximately
$646,000 of Target's  gross profit for the six months  ended  December 31, 1998.
Target's  actual gross profit  decreased by $279,558,  to $5,224,406 for the six
months ended December 31, 1998 from $5,503,964 for the six months ended December
31, 1997.  This decrease is a function of lower  operating  revenue as explained
above.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  were  35.8%  of  operating  revenue  (32.4%  excluding
non-recurring  expenses  explained in (ii) and (iii),  below) for the six months
ended December 31, 1998, and 19.9% of operating revenue for the six months ended
December 31, 1997. This increase was primarily due to (i) the historically lower
selling,  general and  administrative  expenses as a percentage of sales for the
CAS  subsidiary  than the Target  subsidiary;  (ii)  non-recurring  expenses  of
$163,718  incurred in the 1998 period to wind down the Company's CAS  subsidiary
(primarily,  the  collection  of  accounts  receivable  and  payment of accounts
payable);  and (iii) the  non-recurring  accrual in the 1998  period  (reflected
within "Selling,  general and administrative expenses - Corporate") of executive
bonus compensation of $579,491 primarily a result of the CAS Sale.

         Within  the  Company's   Target   subsidiary,   selling,   general  and
administrative  expenses  were 28.9% for the six months ended  December 31, 1998
and 24.8% for the period ended December 31, 1997. This increase is primarily due
to a constant level of fixed costs despite a reduction in operating  revenue and
a  corresponding  reduction  in variable  selling,  general  and  administrative
expenses.

         Net Income.  The Company realized net income of $14,155,423 for the six
months ended December 31, 1998, compared to a net income of $543,762 for the six
months ended December 31, 1997. This increase was due to the CAS Sale.

LIQUIDITY AND CAPITAL RESOURCES

         General. During the three months ended December 31, 1998, net cash used
in operating  activities was $2,160,000.  Cash provided by investing  activities
was $24,929,000, which consisted of net proceeds in connection with the CAS Sale
totaling $25,762,000,  less capital expenditures of $400,000 and the purchase of
513,401 shares

                                       13

<PAGE>



of the Company's common stock,  now Treasury stock,  for $432,887.  Cash used in
financing activities was $15,125,000, which primarily consisted of the repayment
of long and short term debt and the  purchase  of  subsidiaries'  long and short
term debt.

         Following  the  closing  of the  Company's  Amertranz  subsidiary,  the
Company entered into an Extension and Composition Agreement dated as of November
7, 1997 with certain  general  unsecured  creditors of the  Company's  Amertranz
subsidiary,  whereby  $1,581,799 of trade debt of the Amertranz  subsidiary  was
acquired by the Company in exchange  for the  issuance of 158,180  shares of the
Company's Class E Preferred  Stock. On September 24, 1998 the Company  announced
the redemption of the Class E Preferred Shares. The Company reserved  $1,581,799
for this redemption.  As of December 31, 1998, approximately $1,085,000 has been
redeemed.

         Currently,  approximately  $1.7  million of the  Company's  outstanding
accounts  payable  represent  unsecured  trade payables of the Company's  closed
Amertranz subsidiary.

         Capital  expenditures.  Capital  expenditures  for the six months ended
December 31, 1998 were $400,126.

         * Working Capital Requirements. Cash needs of the Company are currently
met by funds  generated  from  operations,  the  Company's  accounts  receivable
financing  facility,  and funds  remaining from the CAS Sale. As of December 31,
1998,  the  Company had  $2,339,000  available  under its $10  million  accounts
receivable  financing facility and approximately  $8,524,000 from operations and
remaining  proceeds  from the CAS Sale.  The Company  believes  that its current
financial resources will be sufficient to finance its operations and obligations
for the long and short term. However, the Company's actual working capital needs
for the long and short terms will depend upon  numerous  factors,  including the
Company's  operating  results,  the cost of increasing  the Company's  sales and
marketing  activities,  and  competition,  none of which can be  predicted  with
certainty.

YEAR 2000

         The Company is on schedule with a project that  addresses the Year 2000
(Y2K)  issue of computer  systems and other  equipment  with  embedded  chips or
processors  not being able to  properly  recognize  and  process  date-sensitive
information  after  December 31, 1999.  Many systems use only two digits  rather
than four to define the year,  and these systems will not be able to distinguish
between  the year 1900 and the year 2000.  This may lead to  disruptions  in the
operations of business and governmental  entities resulting from miscalculations
or system  failures.  The  Company's  Y2K  project  is  designed  to ensure  the
compliance of all of the Company's  applications,  operating system and hardware
platforms,  and to address the compliance of key business partners. Key business
partners  are those  customers  and vendors  that have a material  impact on the
Company's operations.  All phases of the project should be completed by mid 1999
thus minimizing the impact of the Y2K problem on the Company's  operations.  The
total  estimated  cost of the  required  modifications  to become Y2K  compliant
should not be material to the Company's financial position.  Failure to make all
internal business systems Y2K compliant could result in an interruption in, or a
failure  of,  some of the  Company's  business  activities  or  operations.  Y2K
disruptions in the operations of key vendors could impact the Company's  ability
to obtain transportation services necessary for the Company's operations. If one
or  more of  these  situations  occur,  the  Company's  results  of  operations,
liquidity and financial  condition  could be materially and adversely  affected.
The Company is unable to determine the readiness of its key business partners at
this time and is therefore  unable to determine  whether the consequences of Y2K
failures  will have a material  impact on the Company's  results of  operations,
liquidity or financial  condition.  The Y2K project is expected to significantly
reduce the Company's  level of uncertainty  about the Y2K problem and reduce the
possibility of significant interruptions of normal business operations.




                                       14

<PAGE>



                           PART II - OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

         The Company has  previously  reported in its Annual Report on Form 10-K
for the fiscal year ended June 30, 1998,  that on June 15, 1998, the Company was
served  with a  complaint  filed in the  United  States  District  Court for the
Eastern District of New York (case number CV 98 3777), by Martin  Hoffenberg,  a
former consultant to the Company.  The Company,  its Amertranz,  Target, and CAS
subsidiaries,  Stuart  Hettleman  (president  and a  director  of the  Company),
Richard A.  Faieta (a former  officer  and  director  of the  Company),  and two
principal  shareholders of the Company, are named defendants in the lawsuit. The
complaint  is  based  on  events  occurring  prior to  February  1996,  when Mr.
Hoffenberg  controlled  the Amertranz  subsidiary as its president and chairman,
and on events occurring  subsequent  thereto,  when Mr.  Hoffenberg  served as a
consultant to the Company. The complaint alleges breach of contract,  violations
of the  federal  anti-racketeering  laws,  fraud,  and  failure to pay wages and
benefits.  The complaint seeks economic  damages in excess of $5.6 million,  and
punitive damages of $7.5 million.  The Company intends to vigorously  defend the
action.  The Company  believes  that the complaint is without merit and that any
material recovery by Mr. Hoffenberg is unlikely.  No material  developments have
occurred in this litigation since first reported.

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

         On  November  30,  1998,   the  Company  held  its  Annual  Meeting  of
Shareholders. The only matters submitted to the shareholders for a vote were (i)
the election of directors and (ii) the amendment to the Company's Certificate of
Incorporation  to change the Company's name from  "Amertranz  Worldwide  Holding
Corp." to "Target Logistics, Inc.".

         The nominees  submitted for election as directors  were Michael  Barsa,
Christopher  A.  Coppersmith,  Brian K. Coventry,  Philip J. Dubato,  and Stuart
Hettleman.  At least 7,138,672 shares were voted in favor of each director,  and
no more than 26,545 shares were voted to withhold approval of any director. As a
result, Messrs. Barsa, Coppersmith, Coventry, Dubato, and Hettleman were elected
to serve as  directors  until the next  annual  meeting of  shareholders  of the
Company and until their successors are duly elected and qualified.

         The  Company's  shareholders  approved the  amendment to the  Company's
Certificate of  Incorporation  to change the Company's  name. At least 7,100,849
shares were voted in favor of the amendment, and no more than 23,080 shares were
voted to withhold approval of the amendment, with 41,298 shares abstaining.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits:

Exhibit No.
3.1      Certificate of Incorporation of Registrant, as amended (incorporated by
         reference to Exhibit 3.1 to the Registrant's Current Report on Form 8-K
         dated November 30, 1998, File No. 0-29754)
3.2      By-Laws of Registrant, as amended
4.1      Warrant Agent  Agreement  (incorporated  by reference to Exhibit 4.3 to
         the Registrant's  Registration  Statement on Form S-1, Registration No.
         333-03613)
4.2      Form of Amendment No. 1 to Warrant Agent  Agreement dated June 13, 1997
         (incorporated   by  reference  to  Exhibit  4.7  to  the   Registrant's
         Registration Statement on Form S-1, Registration No. 333-30351)
4.3      Certificate of Designations  with respect to the  Registrant's  Class A
         Preferred Stock (contained in Exhibit 3.1)
4.4      Certificate of Designations  with respect to the  Registrant's  Class B
         Preferred Stock (contained in Exhibit 3.1)

                                       15

<PAGE>



4.5      Certificate of Designations with respect to the Registrant's Class C 
         Preferred Stock (contained in Exhibit 3.1)
4.6      Certificate of Designations with respect to the Registrant's Class D 
         Preferred Stock (contained in Exhibit 3.1)
4.7      Certificate of Designations with respect to the Registrant's Class E 
         Preferred Stock (contained in Exhibit 3.1)
10.1     1996 Stock  Option Plan  (incorporated  by reference to Exhibit 10.1 to
         the  Registrant's  Quarterly  Report on Form 10-Q for the Quarter Ended
         December 31, 1997, File No. 0-29754)
10.2     Accounts Receivable  Management and Security  Agreement,  dated January
         16, 1997 by and between BNY Financial  Corp., as Lender,  and Amertranz
         Worldwide,  Inc.,  Caribbean Air Services,  Inc., and  Consolidated Air
         Services,  Inc., as Borrowers,  and  guaranteed by Amertranz  Worldwide
         Holding Corp. ("BNY Facility Agreement")  (incorporated by reference to
         Exhibit 10.1 to the Registrant's  Quarterly Report on Form 10-Q for the
         Quarter Ended March 31, 1997, File No. 0-29754)
10.3     Letter Amendment to BNY Facility Agreement,  dated April 16, 1997 ("BNY
         Letter  Amendment")  (incorporated  by reference to Exhibit 10.2 to the
         Registrant's  Quarterly Report on Form 10-Q for the Quarter Ended March
         31, 1997, File No. 0-29754)
10.4     Shadow Warrant entered into in connection with the BNY Letter Amendment
         (incorporated   by  reference  to  Exhibit  10.3  to  the  Registrant's
         Quarterly  Report on Form 10-Q for the Quarter  Ended  March 31,  1997,
         File No. 0-29754)
10.5     Letter  Amendment to BNY Facility  Agreement,  dated September 25, 1997
         (incorporated by reference to Exhibit 10.5 to the  Registrant's  Annual
         Report on Form 10-K for the Year Ended June 30, 1997, File No.
         0-29754)
10.6     Employment  Agreement dated June 24, 1996 between  Amertranz  Worldwide
         Holding  Corp.  and Stuart  Hettleman  (incorporated  by  reference  to
         Exhibit  10.13 to the  Registrant's  Annual Report on Form 10-K for the
         Fiscal Year Ended June 30, 1996, File No. 0-29754)
10.7(P)  Lease Agreement for Los Angeles Facility  (incorporated by reference to
         Exhibit  10.17 to the  Registrant's  Annual Report on Form 10-K for the
         Year Ended June 30, 1997, File No. 0-29754)
27       Financial Data Schedule

(b)      Reports on Form 8-K:

                  On December 21, 1998, the Registrant filed a Current Report on
         Form  8-K,  dated  November  30,  1998,  reporting  the  change  of the
         Company's  name from  "Amertranz  Worldwide  Holding  Corp." to "Target
         Logistics, Inc.".

                                       16

<PAGE>



                                   SIGNATURES

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

Dated: February 12, 1999               TARGET LOGISTICS, INC.
                                                  Registrant


                                            /s/  Stuart Hettleman           
                                       ---------------------------------------
                                       President, Chief Executive Officer



                                            /s/  Philip J. Dubato         
                                       --------------------------------------- 
                                       Vice President, Chief Financial Officer


C76412B.198

                                       17
<PAGE>


                                   EXHIBIT 3.2

                                     BY-LAWS
                                       OF
                             TARGET LOGISTICS, INC.

                      (AS AMENDED THROUGH FEBRUARY 5, 1999)

                                    ARTICLE I
                                     OFFICES


                  SECTION 1. REGISTERED OFFICE. - The registered office shall be
established  and  maintained  at c/o the  corporation,  112  East  25th  Street,
Baltimore,  Maryland 21218, and the corporation shall be the registered agent of
this corporation in charge thereof.

                  SECTION 2. OTHER  OFFICES.  - The  corporation  may have other
offices, either within or without the State of Delaware, at such place or places
as the Board of  Directors  may from time to time appoint or the business of the
corporation may require.


                                   ARTICLE II
                            MEETINGS OF STOCKHOLDERS


                  SECTION 1. ANNUAL MEETINGS.  - Annual meetings of stockholders
for the  election of directors  and for such other  business as may be stated in
the notice of the meeting, shall be held at such place, either within or without
the State of Delaware,  and at such time and date as the Board of Directors,  by
resolution,  shall  determine and as set forth in the notice of meeting.  In the
event the Board of Directors  fails to so determine the time,  date and place of
meeting,  the annual  meeting of  stockholders  shall be held at the  registered
office of the corporation in Delaware.

                  If the date of the  annual  meeting  shall  fall  upon a legal
holiday,  the meeting shall be held on the next succeeding business day. At each
annual  meeting,  the  stockholders  entitled  to vote  shall  elect a Board  of
Directors and they may transact such other corporate business as shall be stated
in the notice of the meeting.

                  SECTION 2. OTHER MEETINGS.  - Meetings of stockholders for any
purpose other than the election of directors may be held at such time and place,
within or without the State of Delaware, as shall be stated in the notice of the
meeting.

                  SECTION 3.  VOTING.  - Each  stockholder  entitled  to vote in
accordance with the terms of the Certificate of Incorporation  and in accordance
with the provisions of these By-Laws shall be entitled to one vote, in person or
by proxy, for each share of stock entitled to vote held by such stockholder, but
no proxy  shall be voted  after  three  years  from its date  unless  such proxy
provides for a longer period.  Upon the demand of any stockholder,  the vote for
directors and the vote upon any question before the meeting, shall be by ballot.
All  elections  for  directors  shall be decided by  plurality  vote;  all other
questions shall be decided by majority vote except as otherwise  provided by the
Certificate of Incorporation or the laws of the State of Delaware.

                  A complete  list of the  stockholders  entitled to vote at the
ensuing election,  arranged in alphabetical order, with the address of each, and
the  number  of shares  held by each,  shall be open to the  examination  of any
stockholder,  for any purpose germane to the meeting,  during ordinary  business
hours, for a period of at least ten days prior to the meeting, either at a place
within the city where the meeting is to be held,  which place shall be specified
in the notice of the meeting,  or, if not so  specified,  at the place where the
meeting is to be held.  The list shall also be produced and kept at the time and
place of the meeting during the whole time thereof,  and may be inspected by any
stockholder who is present.

                                        1

<PAGE>




                  SECTION 4. QUORUM . - Except as otherwise  required by law, by
the Certificate of Incorporation or by these By-Laws, the presence, in person or
by proxy,  of  stockholders  holding a majority of the stock of the  corporation
entitled to vote shall constitute a quorum at all meetings of the  stockholders.
In case a quorum shall not be present at any meeting,  a majority in interest of
the stockholders entitled to vote thereat,  present in person or by proxy, shall
have power to adjourn the meeting from time to time,  without  notice other than
announcement  at the meeting,  until the requisite  amount of stock  entitled to
vote shall be  present.  At any such  adjourned  meeting at which the  requisite
amount of stock  entitled  to vote shall be  represented,  any  business  may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
noticed;  but  only  those  stockholders  entitled  to  vote at the  meeting  as
originally  noticed shall be entitled to vote at any adjournment or adjournments
thereof.  If the  adjournment is for more than thirty (30) days, or if after the
adjournment  a new record date is fixed for the adjourned  meeting,  a notice of
the adjourned  meeting shall be given to each  stockholder of record entitled to
vote the meeting.

                  SECTION  5.  SPECIAL  MEETINGS.  -  Special  meetings  of  the
stockholders  for any  purpose or  purposes  may be called by the  President  or
Secretary, or by resolution of the directors.  Stockholders holding at least 10%
of the outstanding shares entitled to vote at a stockholders' meeting shall also
have the right to call special meetings of the stockholders.

                  SECTION 6. NOTICE OF MEETINGS.  - Written notice,  stating the
place,  date and time of the meeting,  and the general nature of the business to
be considered,  shall be given to each  stockholder  entitled to vote thereat at
his address as it appears on the records of the  corporation,  not less than ten
nor more than sixty days before the date of the meeting.  No business other than
that  stated in the  notice  shall be  transacted  at any  meeting  without  the
unanimous consent of all the stockholders entitled to vote thereat.

                  SECTION 7. ACTION WITHOUT MEETING. - Unless otherwise provided
by the  Certificate  of  Incorporation,  any action  required to be taken at any
annual or special meeting of  stockholders,  or any action which may be taken at
any annual or special  meeting,  may be taken  without a meeting,  without prior
notice and without a vote, if a consent in writing,  setting forth the action so
taken,  shall be signed by the holders of outstanding stock having not less than
the minimum  number of votes that would be  necessary  to authorize or take such
action at a meeting at which all shares  entitled to vote  thereon  were present
and voted. Prompt notice of the taking of the corporate action without a meeting
by less than unanimous written consent shall be given to those  stockholders who
have not consented in writing.


                                   ARTICLE III
                                    DIRECTORS


                  SECTION 1. NUMBER AND TERM. - The number of directors shall be
as designated  from time to time by  resolution  of the Board of Directors.  The
directors  shall be elected at the annual meeting of the  stockholders  and each
director  shall be elected to serve  until his  successor  shall be elected  and
shall qualify. A director need not be a stockholder.

                  SECTION 2. RESIGNATIONS. - Any director, member of a committee
or other  officer  may  resign at any time.  Such  resignation  shall be made in
writing,  and shall take effect at the time specified therein, and if no time be
specified,  at the  time of its  receipt  by the  President  or  Secretary.  The
acceptance of a resignation shall not be necessary to make it effective.

                  SECTION 3.  VACANCIES - If the office of any director,  member
of a committee or other  officer  becomes  vacant,  the  remaining  directors in
office,  though less than a quorum by a majority vote, may appoint any qualified
person to fill such vacancy,  who shall hold office for the  unexpired  term and
until his successor shall be duly chosen.

                  SECTION 4. REMOVAL. - Any director or directors may be removed
either for or without cause at any time by the  affirmative  vote of the holders
of a majority of all the shares of stock outstanding and

                                        2

<PAGE>



entitled  to vote,  at a special  meeting  of the  stockholders  called  for the
purpose and the  vacancies  thus created may be filled,  at the meeting held for
the purpose of removal, by the affirmative vote of a majority in interest of the
stockholders entitled to vote.

                  SECTION 5. FILLING OF VACANCIES.  - In the case of any vacancy
in the Board of Directors through death, resignation,  disqualification, removal
or other cause,  the remaining  directors,  by affirmative  vote of the majority
thereof,  may elect a successor to hold office for the unexpired  portion of the
term of a director  whose place shall be vacant,  and until the  election of his
successor,  or until he shall be removed, prior thereto in accordance with these
By-Laws.  In the event of the number of directors being increased as provided in
these By-Laws,  the additional directors so provided for shall be elected by the
directors already in office, and shall hold office until the next annual meeting
of stockholders and thereafter until his or their successors shall be elected.

                  SECTION 6. POWERS. - The Board of Directors shall exercise all
of  the  powers  of the  corporation  except  such  as  are  by  law,  or by the
Certificate of  Incorporation  of the corporation or by these By-Laws  conferred
upon or reserved to the stockholders.

                  SECTION  7.  COMMITTEES.  - The  Board of  Directors  may,  by
resolution or resolutions passed by a majority of the whole board, designate one
or more committees, each committee to consist of two or more of the directors of
the  corporation.  The board may  designate  one or more  directors as alternate
members of any committee,  who may replace any absent or disqualified  member at
any meeting of the committee.  In the absence or  disqualification of any member
or such committee or committees,  the member or members  thereof  present at any
such  meeting  and  not  disqualified  from  voting,  whether  or not he or they
constitute a quorum,  may  unanimously  appoint  another  member of the Board of
Directors to act at the meeting in the place of any such absent or  disqualified
member.

                  Any such  committee,  to the extent provided in the resolution
of the Board of Directors,  or in these By-Laws, shall have and may exercise all
the powers and  authority  of the Board of Directors  in the  management  of the
business  and  affairs of the  corporation,  and may  authorize  the seal of the
corporation  to be  affixed  to all  papers  which may  require  it; but no such
committee  shall  have the power of  authority  in  reference  to  amending  the
Certificate of Incorporation,  adopting an agreement of merger or consolidation,
recommending  to  the  stockholders  the  sale,  lease  or  exchange  of  all or
substantially all of the corporation's property and assets,  recommending to the
stockholders a dissolution of the  corporation or a revocation of a dissolution,
or amending the By-Laws of the  corporation;  and unless the  resolution,  these
By-Laws,  or the  Certificate  of  Incorporation  expressly so provide,  no such
committee  shall  have the  power or  authority  to  declare  a  dividend  or to
authorize the issuance of stock.

                  SECTION 8.  MEETINGS.  - The newly  elected Board of Directors
may hold their first meeting for the purpose of organization and the transaction
of business, if a quorum be present, immediately after the annual meeting of the
stockholders;  or the time and place of such meeting may be fixed by consent, in
writing, of all the directors.

                  Unless restricted by the  incorporation  document or elsewhere
in these By-laws,  members of the Board of Directors or any committee designated
by such Board may  participate  in a meeting of such Board or committee by means
of conference telephone or similar communications equipment allowing all persons
participating in the meeting to hear each other at the same time.  Participation
by such means shall constitute presence in person at such meeting.

                  Regular meetings of the Board of Directors may be scheduled by
a resolution adopted by the Board. The Chairman of the Board or the President or
Secretary  may call,  and if requested by any two  directors,  must call special
meeting of the Board and give five  days'  notice by mail,  or two days'  notice
personally or by telegraph or cable to each director. The Board of Directors may
hold an annual meeting, without notice,  immediately after the annual meeting of
shareholders.

                  SECTION  9.  QUORUM.  - A  majority  of  the  directors  shall
constitute a quorum for the  transaction  of business.  If at any meeting of the
board there shall be less than a quorum present, a majority of those

                                        3

<PAGE>



present may adjourn  the meeting  from time to time until a quorum is  obtained,
and no further  notice thereof need be given other than by  announcement  at the
meeting which shall be so adjourned.

                  SECTION 10.  COMPENSATION.  - Directors  shall not receive any
stated salary for their services as directors or as members of  committees,  but
by resolution of the board a fixed fee and expenses of attendance may be allowed
for attendance at each meeting.  Nothing herein  contained shall be construed to
preclude any director from serving the  corporation  in any other capacity as an
officer, agent or otherwise, and receiving compensation therefor.

                  SECTION 11. ACTION WITHOUT  MEETING.  - Any action required or
permitted  to be taken at any  meeting  of the  Board  of  Directors,  or of any
committee  thereof,  may be taken  without a meeting,  if prior to such action a
written  consent  thereto  is signed by all  members  of the  board,  or of such
committee as the case may be, and such written consent is filed with the minutes
of proceedings of the board or committee.


                                   ARTICLE IV
                                    OFFICERS


                  SECTION 1. OFFICERS.  - The officers of the corporation  shall
be a President,  a Treasurer,  and a Secretary,  all of whom shall be elected by
the Board of  Directors  and who shall hold office  until their  successors  are
elected and qualified. In addition, the Board of Directors may elect a Chairman,
one or  more  Vice-Presidents  and  such  Assistant  Secretaries  and  Assistant
Treasurers as they may deem proper. None of the officers of the corporation need
be directors. The officers shall be elected at the first meeting of the Board of
Directors  after each annual  meeting.  More than two offices may be held by the
same person.

                  SECTION 2. OTHER OFFICERS AND AGENTS. - The Board of Directors
may appoint such other officers and agents as it may deem  advisable,  who shall
hold their  offices  for such terms and shall  exercise  such powers and perform
such duties as shall be determined from time to time by the Board of Directors.

                  SECTION 3. CHAIRMAN. - The Chairman of the Board of Directors,
if one be elected,  shall  preside at all meetings of the Board of Directors and
he shall have and perform such other duties as from time to time may be assigned
to him by the Board of Directors.

                  SECTION  4.  PRESIDENT.  - The  President  shall be the  chief
executive  officer  of the  corporation  and shall have the  general  powers and
duties of supervision  and management  usually vested in the office of President
of a  corporation.  He shall  preside at all  meetings  of the  stockholders  if
present thereat, and in the absence or non-election of the Chairman of the Board
of Directors, at all meetings of the Board of Directors,  and shall have general
supervision,  direction and control of the business of the  corporation . Except
as the Board of Directors  shall  authorize the execution  thereof in some other
manner,  he shall execute bonds,  mortgages and other contracts in behalf of the
corporation,  and shall cause the seal to be affixed to any instrument requiring
it and when so  affixed  the seal  shall be  attested  by the  signature  of the
Secretary or the Treasurer or Assistant Secretary or an Assistant Treasurer.

                  SECTION 5.  VICE-PRESIDENT.  - Each Vice-President  shall have
such  powers and shall  perform  such  duties as shall be assigned to him by the
directors.

                  SECTION 6.  TREASURER.  - The Treasurer shall have the custody
of the corporate  funds and securities and shall keep full and accurate  account
of receipts and  disbursements in books belonging to the  corporation.  He shall
deposit  all  moneys  and other  valuables  in the name and to the credit of the
corporation in such depositaries as may be designated by the Board of Directors.

                  The Treasurer  shall disburse the funds of the  corporation as
may be  ordered  by the Board of  Directors,  or the  President,  taking  proper
vouchers for such  disbursements.  He shall render to the President and Board of
Directors at the regular  meetings of the Board of  Directors,  or whenever they
may  request  it, an account of all his  transactions  as  Treasurer  and of the
financial condition of the corporation. If required by the Board of Directors,

                                        4

<PAGE>



he shall give the corporation a bond for the faithful discharge of his duties in
such amount and with such surety as the board shall prescribe.

                  SECTION 7. SECRETARY.  - The Secretary shall give, or cause to
be given,  notice of all meetings of stockholders  and directors,  and all other
notices  required by the law or by these By-Laws,  and in case of his absence or
refusal  or  neglect  so to do,  any such  notice  may be  given  by any  person
thereunto directed by the President, or by the directors, or stockholders,  upon
whose  requisition the meeting is called as provided in these By-Laws.  He shall
record  all  the  proceedings  of the  meetings  of the  corporation  and of the
directors in a book to be kept for that  purpose,  and shall  perform such other
duties as may be assigned to him by the  directors  or the  President.  He shall
have the custody of the seal of the  corporation and shall affix the same to all
instruments requiring it, when authorized by the directors or the President, and
attest the same.

                  SECTION 8. ASSISTANT TREASURERS AND ASSISTANT  SECRETARIES.  -
Assistant  Treasurers  and Assistant  Secretaries,  if any, shall be elected and
shall have such  powers and shall  perform  such  duties as shall be assigned to
them, respectively, by the directors.


                                    ARTICLE V
                                  MISCELLANEOUS


                  SECTION 1.  CERTIFICATES  OF STOCK.  - A certificate of stock,
signed by the Chairman or  Vice-Chairman  of the Board of Directors,  if they be
elected,  President  or  Vice-President,  and  the  Treasurer  or  an  Assistant
Treasurer,  or  Secretary  or  Assistant  Secretary,  shall  be  issued  to each
stockholder  certifying  the number of shares  owned by him in the  corporation.
When such  certificates are countersigned (1) by a transfer agent other than the
corporation or its employee,  or, (2) by a registrar  other than the corporation
or its employee, the signatures of such officers may be facsimiles.

                  SECTION 2. LOST CERTIFICATES. - A new certificate of stock may
be issued in the place of any certificate theretofore issued by the corporation,
alleged  to have  been  lost or  destroyed,  and the  directors  may,  in  their
discretion, require the owner of the lost or destroyed certificate, or his legal
representatives, to give the corporation a bond, in such sum as they may direct,
not  exceeding  double  the value of the stock,  to  indemnify  the  corporation
against any claim that may be made  against it on account of the alleged loss of
any such certificate, or the issuance of any such new certificate.

                  SECTION 3.  TRANSFER  OF SHARES.  - The shares of stock of the
corporation shall be transferrable only upon its books by the holders thereof in
person or by their duly authorized attorneys or legal representatives,  and upon
such transfer the old certificate shall be surrendered to the corporation by the
delivery  thereof  to the person in charge of the stock and  transfer  books and
ledgers,  or to such other person as the directors may  designate,  by whom they
shall be cancelled,  and new  certificates  shall thereupon be issued.  A record
shall  be made of each  transfer  and  whenever  a  transfer  shall  be made for
collateral security,  and not absolutely,  it shall be so expressed in the entry
of the transfer.

                  SECTION  4.  STOCKHOLDERS  RECORD  DATE.  - In order  that the
corporation may determine the  stockholders  entitled to notice of or to vote at
any meeting of stockholders or any adjournment thereof, or to express consent to
corporate action in writing without a meeting, or entitled to receive payment of
any dividend or other  distribution  or allotment of any rights,  or entitled to
exercise any rights in respect of any change, conversion or exchange of stock or
for the  purpose of any date,  which  shall not be more than sixty nor less than
ten days before the date of such meeting,  nor more than sixty days prior to any
other action. A determination of stockholders of record entitled to notice of or
to vote at a meeting  of  stockholders  shall  apply to any  adjournment  of the
meeting;  provided,  however,  that the Board of Directors  may fix a new record
date for the adjournment meeting.

                  SECTION  5.  DIVIDENDS.  - Subject  to the  provisions  of the
Certificate of  Incorporation,  the Board of Directors may, out of funds legally
available therefor at any regular or special meeting, declare dividends upon the
capital  stock  of the  corporation  as and when  they  deem  expedient.  Before
declaring any dividend there may

                                        5

<PAGE>



be set apart out of any funds of the corporation  available for dividends,  such
sum or sums as the directors from time to time in their  discretion  deem proper
for working capital or as a reserve fund to meet contingencies or for equalizing
dividends or for such other  purposes as the directors  shall deem  conducive to
the interests of the corporation.

                  SECTION 6. SEAL.  - The  corporate  seal shall be  circular in
form and shall contain the name of the corporation, the year of its creation and
the words "Corporate Seal, Delaware,  1996". Said seal may be used by causing it
or a facsimile thereof to be impressed or affixed or reproduced or otherwise.

                  SECTION 7. FISCAL YEAR.  - The fiscal year of the  corporation
shall be determined By resolution of the Board of Directors.

                  SECTION 8.  CHECKS.  - All checks,  drafts or other orders for
the payment of money,  notes or other  evidences of  indebtedness  issued in the
name of the  corporation  shall be signed by such officer or officers,  agent or
agents of the  corporation,  and in such manner as shall be determined from time
to time by resolution of the Board of Directors.

                  SECTION 9. NOTICE AND WAIVER OF NOTICE.  - Whenever any notice
is required by these  By-Laws to be given,  personal  notice is not meant unless
expressly so stated, and any notice so required shall be deemed to be sufficient
if given by  depositing  the same in the United States mail,  postage,  prepaid,
addressed  to the person  entitled  thereto at his  address as it appears on the
records of the  corporation,  and such notice shall be deemed to have been given
on the day of such  mailing.  Stockholders  not  entitled  to vote  shall not be
entitled  to receive  notice of any  meetings  except as  otherwise  provided by
Statute.

                  Whenever any notice whatever is required to be given under the
provisions  of  any  law,  or  under  the  provisions  of  the   Certificate  of
Incorporation of the corporation of these By-Laws,  a waiver thereof in writing,
signed by the person or persons entitled to said notice, whether before or after
the time stated therein, shall be deemed equivalent thereto.


                                   ARTICLE VI
                                   AMENDMENTS


                  These  By-Laws may be altered or  repealed  and By-Laws may be
made at any annual meeting of the stockholders or at any special meeting thereof
if notice of the proposed  alteration  or repeal of By-Law or By-Laws to be made
be contained in the notice of such special meeting, by the affirmative vote of a
majority of the stock issued and outstanding and entitled to vote thereat, or by
the  affirmative  vote of a majority of the Board of  Directors,  at any regular
meeting of the Board of  Directors,  or at any  special  meeting of the Board of
Directors,  if notice of the proposed  alteration or repeal of By-Law or By-Laws
to be made, be contained in the notice of such special meeting.


                                   ARTICLE VII
                                 INDEMNIFICATION


                  SECTION 1. INDEMNIFICATION. - The corporation shall indemnify,
to the full extent that it shall have power under applicable law to do so and in
a manner permitted by such law, any person made or threatened to be made a party
to any threatened,  pending, or completed action,  suit, or proceeding,  whether
civil, criminal, administrative, or investigative (hereinafter, a "Proceeding"),
by reason of the fact that such  person is or was a  director  or officer of the
corporation,or  is or was serving at the request of corporation as a director or
officer of another  corporation,  partnership,  joint venture,  trust,  or other
enterprise. The corporation may indemnify, to the full extent that it shall have
power under  applicable law to do so and in a manner  permitted by such law, any
person made or threatened to be made party to any  Proceeding,  by reason of the
fact that such person is or was an employee

                                        6

<PAGE>



or  agent  of the  corporation,  or is or was  serving  at  the  request  of the
corporation as an employee or agent of another corporation,  partnership,  joint
venture, trust, or other enterprise.

                  SECTION 2.  ADVANCEMENT  OF  EXPENSES.  - With  respect to any
person made or  threatened  to be made a party to any  threatened,  pending,  or
completed  Proceeding,  by  reason  of the fact  that  such  person  is or was a
director or officer of the corporation,  the corporation  shall pay the expenses
(including  attorneys'  fees)  incurred  by such  person in  defending  any such
Proceeding in advance of its final  disposition  (hereinafter an "advancement of
expenses");   provided,   however,  that  the  payment  of  expenses  (including
attorneys' fees) incurred by such person in advance of the final  disposition of
such Proceeding  shall be made only upon receipt of an undertaking  (hereinafter
an  "undertaking")  by such  person to repay all  amounts  advanced  if it shall
ultimately  be  determined  by final  judicial  decision  from which there is no
further right to appeal (hereinafter a "final adjudication") that such person is
not  entitled to be  indemnified  for such  expenses  under this  Article VII or
otherwise;  and further  provided  that with respect to a  Proceeding  initiated
against the corporation by a director or officer of the corporation (including a
person serving at the request of the  corporation as a director or officer shall
be entitled under this Section to the payment of expenses (including  attorneys'
fees)  incurred  by such  person in  defending  any  counterclaim,  cross-claim,
affirmative  defense,  or like claim of the  corporation in connection with such
Proceeding in advance of the final  disposition of such  proceeding only if such
proceeding  was  authorized by the Board of Directors of the  corporation.  With
respect to any person made or threatened  to be made a party to any  Proceeding,
by reason of the fact that  such  person is or was an  employee  or agent of the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director, officer, employee, or agent of another corporation, partnership, joint
venture, trust, or other enterprise,  the corporation may, in its discretion and
upon such terms and conditions,  if any, as the corporation  deems  appropriate,
pay the expense (including attorneys' fees) incurred by such person in defending
any such Proceeding in advance of its final disposition.

                  SECTION  3.  CLAIMS.  - With  respect  to any  person  made or
threatened to be made a party to any Proceeding, by reason of the fact that such
person is or was a director or officer of the corporation,  or is or was serving
at  the  request  of  the  corporation  as a  director  or  officer  of  another
corporation,  partnership, joint venture, trust, or other enterprise, the rights
to  indemnification  and to the advancement of expenses  conferred in Sections 1
and 2 of this Article VII shall be contract  rights.  If a claim under Section 1
or 2 of this  Article VII with respect to such rights is not paid in full by the
corporation  within sixty days after a written  demand has been  received by the
corporation,  except in the case of a claim for an advancement of expenses by an
officer or  director of the  corporation,  in which case the  applicable  period
shall be twenty days, the person  seeking to enforce a right to  indemnification
or an advancement of expenses  hereunder may at any time  thereafter  bring suit
against the corporation to recover the unpaid amount of the claim. If successful
in whole or in part in any such suit, or in a suit brought by the corporation to
recover an advancement of expenses  hereunder may at any time  thereafter  bring
suit  against  the  corporation  to recover the unpaid  amount of the claim.  if
successful  in whole or in part in any such  suit,  or in a suit  brought by the
corporation to recover an  advancement  of expenses  pursuant to the terms of an
undertaking,  the person  seeking to  enforce a right to  indemnification  or an
advancement of expenses  hereunder or the person from whom the corporation seeks
to recover an  advancement  of  expenses  shall also be  entitled to be paid the
expenses  (including  attorneys' fees) of prosecuting or defending such suit. In
any suit  brought  by a person  seeking  to  enforce a right to  indemnification
hereunder  (but not in a suit brought by a person  seeking to enforce a right to
an  advancement  of expenses  hereunder)  it shall be a defense  that the person
seeking  to  enforce  a right  to  indemnification  has  not met any  applicable
standard for  indemnification  under  applicable law. In any suit brought by the
corporation to recover an  advancement  of expenses  pursuant to the terms of an
undertaking,  the corporation  shall be entitled to recover such expenses upon a
final adjudication that the person from whom the corporation seeks to recover an
advancement of expenses has not met any applicable  standard for indemnification
under  applicable  law. With respect to any suit brought by a person  seeking to
enforce a right to  indemnification  hereunder  (including  any suit  seeking to
enforce a right to the advancement of expenses hereunder) or any suit brought by
the  corporation to recover an advancement of expenses  pursuant to the terms of
an  undertaking,  neither  the  failure  of  the  corporation  to  have  made  a
determination  prior to commencement of such suit that  indemnification  of such
person is proper in the circumstances because such person has met the applicable
standards of conduct under  applicable law, nor an actual  determination  by the
corporation  that such person has not met such applicable  standards of conduct,
shall create a presumption that such person has not met the applicable standards
of conduct or, in a case  brought by such  person  seeking to enforce a right to
indemnification or to an advancement of expenses or the person from whom the

                                        7

<PAGE>


corporation  seeks to recover an  advancement  of expenses is not entitled to be
indemnified,  or to such an advancement  of expenses,  under this Article VII or
otherwise shall be on the corporation.

                  SECTION 4.  NON-EXCLUSIVE  RIGHTS. - The  indemnification  and
advancement  of  expenses  provided  in this  Article  VII  shall  not be deemed
exclusive  of any other rights to which any person  indemnified  may be entitled
under any bylaw, agreement,  vote of stockholders or disinterested directors, or
otherwise, both as to action in such person's official capacity and as to action
in another capacity while holding such office, and shall continue as to a person
who has ceased to be such director,  officer, employee, or agent and shall inure
to the benefit of the heirs, executors, and administrators of such person.

                  SECTION 5.  INSURANCE.  - The  corporation  may  purchase  and
maintain  insurance  on behalf of any person who is or was a director,  officer,
employee,  or agent of the  corporation,  or is or was serving at the request of
the  corporation  as  a  director,   officer,  employee,  or  agent  of  another
corporation,  partnership, joint venture, trust, or other enterprise against any
liability  asserted  against such person and incurred by such person in any such
capacity,  or arising out of such  person's  status as such,  whether or not the
corporation would have the power to indemnify such person against such liability
under the provisions of this Article VII or otherwise.

                                        8
<PAGE>


<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
financial  statements  as of and for the period  ended  December 31, 1998 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<CIK>                         0001009480
<NAME>                        TARGET LOGISTICS, INC.
<MULTIPLIER>                  1
       
<S>                                                     <C>

<PERIOD-TYPE>                                                  6-MOS
<FISCAL-YEAR-END>                                        JUN-30-1999
<PERIOD-START>                                           JUL-01-1998
<PERIOD-END>                                             JUN-30-1999
<CASH>                                                         8,524
<SECURITIES>                                                       0
<RECEIVABLES>                                                  8,196
<ALLOWANCES>                                                     678
<INVENTORY>                                                        0
<CURRENT-ASSETS>                                              16,555
<PP&E>                                                         1,319
<DEPRECIATION>                                                   922
<TOTAL-ASSETS>                                                30,758
<CURRENT-LIABILITIES>                                         10,449
<BONDS>                                                            0
                                              0
                                                    4,572
<COMMON>                                                          80
<OTHER-SE>                                                    15,580
<TOTAL-LIABILITY-AND-EQUITY>                                  30,758
<SALES>                                                       21,754
<TOTAL-REVENUES>                                              21,754
<CGS>                                                         16,317
<TOTAL-COSTS>                                                 24,102
<OTHER-EXPENSES>                                             (24,951)
<LOSS-PROVISION>                                                   0
<INTEREST-EXPENSE>                                              (152)
<INCOME-PRETAX>                                               22,755
<INCOME-TAX>                                                   8,600
<INCOME-CONTINUING>                                           14,155
<DISCONTINUED>                                                     0
<EXTRAORDINARY>                                                    0
<CHANGES>                                                          0
<NET-INCOME>                                                  14,155
<EPS-PRIMARY>                                                   1.67
<EPS-DILUTED>                                                   0.98

        


</TABLE>


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