XYBERNAUT CORP
SB-2, 1998-10-01
COMPUTER COMMUNICATIONS EQUIPMENT
Previous: UGLY DUCKLING CORP, SC 13E4/A, 1998-10-01
Next: SMITH BARNEY INC TAX EXEMPT SEC TRUST MARYLAND TR 104, 487, 1998-10-01






   As filed with the Securities and Exchange Commission on September __, 1998.
                                                   Registration No. 333-
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2

                                   -----------


                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   -----------


                              XYBERNAUT CORPORATION
             (Exact name of registrant as specified in its charter)

      Delaware                        3571                      54-1799851
  (Jurisdiction of        (Primary Standard Industrial       (I.R.S. Employer
   Incorporation)         Classification Code Number)     Identification Number)

 
       12701 Fair Lakes Circle, Fairfax, Virginia 22033, (703) 631-6925
                          (Address and telephone number
                  of registrant's principal executive offices)

                                Edward G. Newman
                             12701 Fair Lakes Circle
                             Fairfax, Virginia 22033
                                 (703) 631-6925
            (Name, address and telephone number of agent for service)

                                   -----------


                          Copies of communications to:

                           Martin Eric Weisberg, Esq.
                       Parker Chapin Flattau & Klimpl, LLP
                           1211 Avenue of the Americas
                            New York, New York 10036
                                 (212) 704-6000

                                   -----------


      Approximate  date of proposed  commencement of sale to public:  As soon as
practicable after this Registration Statement becomes effective.

      If any of the securities  being  registered on this Form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, please check the following box. |X|

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. |_| ___________

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration statement number of the earlier registration statement for the same
offering. |_| ___________

      If the delivery of the  prospectus is expected to be made pursuant to Rule
434, please check the following box. |_|


<PAGE>
<TABLE>
<CAPTION>



                         CALCULATION OF REGISTRATION FEE

                                                                  Proposed Maximum        Proposed Maximum  
             Title of Each Class               Amount to be        Offering Price        Aggregate Offering     Amount of
       of Securities to be Registered          Registered (1)         per Share (2)              Price         Registration Fee
- --------------------------------------------  --------------- ------------------------ ---------------------   -----------------
<S>                                          <C>                  <C>                  <C>      
Common Stock, $.01 par value per share......      1,995,000           $5.0469              $10,068,565          $2,970.21
Common Stock, $.01 par value per share......        105,000          $11.3555 (3)           $1,192,328            $351.74
Total Registration Fee......................   ..............................................................   $3,321.95
================================================================================================================================
</TABLE>


(1)  Represents  the shares of Common  Stock being  registered  for offer by the
     Company  in  connection   with  a  proposed   financing   (the   "Financing
     Arrangement").  Pursuant to Rule 416,  the shares of Common  Stock  offered
     hereby also include such presently indeterminate number of shares of Common
     Stock as shall be issued by the Company in  connection  with the  Financing
     Arrangement between the Company and the investor.  Such number of shares is
     subject to  adjustment  and could be  materially  less than such  estimated
     amount  depending  upon  factors that cannot be predicted by the Company at
     this time,  including,  among others, the future market price of the Common
     Stock.  This  presentation is not intended to constitute a prediction as to
     the future  market  price of the Common Stock or as to the number of shares
     of Common Stock  issuable upon exercise of the Warrants.  See "Risk Factors
     -- Dilution"; and "Description of Securities."

(2)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457(c) and (g) of the  Securities  Act of 1933, as amended
     (the  "Securities  Act");  based  on  the  average  ($5.0469)  of  the  bid
     (($5.0313)  and asked  ($5.0625)  price on the  Nasdaq  SmallCap  Market on
     September 25, 1998.

(3)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457(g) of the Securities  Act, based on,  according to the
     terms of the  warrant,  225% of the average  price  ($5.0469) of the Nasdaq
     SmallCap Market on September 25, 1998.




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


       The Registrant hereby amends this Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

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

                                       -2-

<PAGE>
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any state in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such state.

                 SUBJECT TO COMPLETION, DATED SEPTEMBER __, 1998
PROSPECTUS
                                2,100,000 Shares*

                              XYBERNAUT CORPORATION


      This Prospectus  covers an aggregate of 2,100,000 shares (the "Shares") of
common  stock,  par value  $.01 per share (the  "Common  Stock"),  of  Xybernaut
Corporation, a Delaware corporation (the "Company"),  which may be offered, from
time to time,  by the  Company or the  selling  stockholder  named  herein.  See
"Description  of  Securities."  The Company is offering the Shares in connection
with a proposed financing (the "Financing  Arrangement") whereby the Company, at
its option,  may issue up to (a) $31,200,000 of Common Stock to an investor (the
"Selling  Stockholder")  over a twelve month period based on weekly,  monthly or
quarterly  draw downs at a per share  purchase  price equal to the lesser of (i)
100% of the average of the daily  volume  weighted  average  price of the Common
Stock on NASDAQ SmallCap Market for a certain number of consecutive trading days
preceding the funding date of the draw down and (ii) $8.00;  provided,  however,
that if the purchase price of the Common Stock is less than $3.00,  the investor
will not be obligated to fund such weekly,  monthly or quarterly  draw down, (b)
$31,200,000 of Common Stock pursuant to the option granted by the Company to the
investor  to  purchase an  additional  amount of Common  Stock up to the maximum
amount of each draw down (the "Call  Options"),  and (c)  approximately  105,000
Shares,  which  Shares will be issued upon  exercise of the  warrants  which the
Company  will issue to the  investor  at each draw down (the  "Warrants").  Each
Warrant will give the  investor the right to purchase  shares of Common Stock at
an  exercise  price of 225% of the  average  daily price on the date the Company
furnishes  the  Selling  Stockholder  with a draw down  notice.  See  "Financing
Arrangement."

      The actual  number of Shares of Common Stock  offered by the Company will,
in certain cases, be subject to increase or decrease dependent upon the purchase
price per share in effect on the actual date of sale by the Company. The Company
will receive the net proceeds from the aggregate  number of draw downs requested
by the Company,  the aggregate number of Call Options  exercised by the investor
and the aggregate exercise price of the warrants exercised by the investor. Such
aggregate  net  proceeds  will be  used by the  Company  for  general  corporate
purposes.  The Company will not receive any proceeds from the sale of the Shares
by the Selling  Stockholder.  See "Use of  Proceeds."  The Company has agreed to
bear  all  expenses  relating  to this  registration,  other  than  underwriting
discounts and commissions.  In addition, the Company has agreed to indemnify the
Selling Stockholder against certain liabilities, including liabilities under the
Securities Act. See "Selling Stockholder" and "Plan of Distribution."

      The Common Stock is quoted on the NASDAQ  SmallCap Market under the symbol
"XYBR".  On  September  24,  1998,  the closing bid price of the Common Stock as
reported by NASDAQ was $5.4375.

      *Pursuant to Rule 416, the shares of Common Stock offered  hereby  include
such presently indeterminate number of shares of Common Stock as shall be issued
by the  Company to the  investor  pursuant  to the  Financing  Arrangement  upon
exercise  of warrants to be issued to the  investor  thereunder.  Such number of
shares is subject to adjustment and could be materially less than such estimated
amount  depending  upon  factors that cannot be predicted by the Company at this
time, including, among others, the future market price of the Common Stock. This
presentation  is not intended to constitute a prediction as to the future market
price of the Common Stock or as to the number of shares of Common Stock issuable
under  the  financing   arrangement.   See  "Risk  Factors  --  Dilution";   and
"Description of Securities."

      The  Company's  executive  offices are located at 12701 Fair Lakes Circle,
Fairfax, Virginia 22033 and its telephone number is (703) 631-6925.

         THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK AND
              PROSPECTIVE PURCHASERS SHOULD CAREFULLY CONSIDER THE
               FACTORS SPECIFIED UNDER THE CAPTION "RISK FACTORS"
                      LOCATED ON PAGE 8 OF THIS PROSPECTUS.

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

          THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
                 COMMISSION NOR HAS THE SECURITIES AND EXCHANGE
                  COMMISSION OR ANY STATE SECURITIES COMMISSION
                     PASSED UPON THE ACCURACY OR ADEQUACY OF

<PAGE>

                  COMMISSION OR ANY STATE SECURITIES COMMISSION
                     PASSED UPON THE ACCURACY OR ADEQUACY OF
                     THIS PROSPECTUS. ANY REPRESENTATION TO
                       THE CONTRARY IS A CRIMINAL OFFENSE.
               THE DATE OF THIS PROSPECTUS IS _____________, 1998

                             ADDITIONAL INFORMATION

      The Company has filed with the  Securities  and Exchange  Commission  (the
"Commission"), Washington, D.C., a Registration Statement on Form SB-2 under the
Securities  Act of 1933,  as amended,  with  respect to the  securities  offered
hereby.  This  Prospectus  does not contain all of the  information set forth in
such Registration  Statement and the exhibits thereto.  For further  information
with  respect to the  Company and the  Shares,  reference  is hereby made to the
Registration  Statement,  exhibits and schedules which may be inspected  without
charge at the public reference facilities  maintained at the principal office of
the Commission at 450 Fifth Street,  N.W., Room 1024,  Washington D.C. 20549 and
at the Commission's regional offices at 7 World Trade Center, New York, New York
10048 and  Northwestern  Atrium  Center,  500 West Madison  Street,  Suite 1400,
Chicago,  Illinois 60661.  Copies of such materials may be obtained upon written
request from the public reference  section of the Commission,  450 Fifth Street,
N.W.,  Washington,  D.C. 20549,  at prescribed  rates.  Electronic  registration
statements made through the Electronic Data Gathering,  Analysis,  and Retrieval
System   are   publicly    available   through   the   Commission's   Web   site
(http://www.sec.gov).  Statements contained in the Prospectus as to the contents
of any  contract  or other  document  referred  to  herein  are not  necessarily
complete and in each instance  reference is made to the copy of such contract or
other  document  filed as an exhibit to the  Registration  Statement,  each such
statement being qualified in all respects by such reference.

      The Company is subject to the informational requirements of the Securities
Exchange  Act of 1934 and,  in  accordance  therewith,  files  reports and other
information with the Commission. Such reports and other information filed by the
Company  may  be  inspected  and  copied  at  the  public  reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549,
and at the  following  Regional  Offices of the  Commission:  New York  Regional
Office,  Seven World Trade Center,  13th Floor,  New York,  New York 10048;  and
Chicago Regional Office, Northwest Atrium Center, 500 West Madison Street, Suite
1400, Chicago, Illinois 60661-2511. Copies of such material can be obtained from
the  Public  Reference  Section of the  Commission  at 450 Fifth  Street,  N.W.,
Washington, D.C. 20549, at prescribed rates. The Commission maintains a Web site
(http://www.sec.gov) that contains reports, proxy and information statements and
other information  regarding  registrants that file electronically.  Reports and
other information concerning the Company may also be inspected at the offices of
the National  Association  of Securities  Dealers,  Inc.,  1735 K Street,  N.W.,
Washington, D.C. 20006.

      This  Prospectus  contains  certain  statements  concerning  the Company's
future  results,   future  performance,   intentions,   objectives,   plans  and
expectations that are or may be deemed to be "forward-looking  statements".  The
Company's  ability  to do this  has  been  fostered  by the  Private  Securities
Litigation Reform Act of 1995 which provides a "safe harbor" for forward-looking
statements to encourage companies to provide prospective  information so long as
those statements are accompanied by meaningful cautionary statements identifying
important  factors that could cause  actual  results to differ  materially  from
those  discussed  in the  statement.  The  Company  believes  it is in the  best
interests of investors to take advantage of the "safe harbor" provisions of that
Act.  Such  forward-looking  statements  are  subject  to a number  of known and
unknown  risks and  uncertainties  that,  in  addition to general  economic  and
business conditions, could cause the Company's actual results,  performance, and
achievements  to differ  materially  from  those  described  or  implied  in the
forward-looking  statements.  Factors  that could  cause or  contribute  to such
differences  include,  but are not limited to, the  Company's  ability to profit
from  the  Mobile   Assistant(R)   as  expected   (see   "Products  and  Product
Development"),  the Company's  ability to meet competition (see  "Competition"),
the Company's ability to maintain superior technological capability,  foreseeing
changes and  continuing to identify,  develop and  commercialize  innovative and
competitive products and systems (see "Research and Development"), the Company's
ability to penetrate  different markets and successfully  expand its market base
(see  "Marketing  and  Sales"),  the  Company's  ability to  attract  and retain
technologically  qualified personnel,  particularly in the areas of research and
development (see "Employees"),  and the Company's ability to generate cash flows
and obtain  financing to support its  operations  and growth (see  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

                                      - 4 -

<PAGE>

                               PROSPECTUS SUMMARY

      The following  summary is qualified in its entirety by, and should be read
in conjunction with, the more detailed  information and financial statements and
notes  thereto  appearing   elsewhere  or  incorporated  by  reference  in  this
Prospectus.

         To inform investors of the Company's future plans and objectives,  this
Prospectus  (and other  reports  and  statements  issued by the  Company and its
officers from time to time) contain certain statements  concerning the Company's
future  results,   future  performance,   intentions,   objectives,   plans  and
expectations that are or may be deemed to be  "forward-looking  statements." The
Company's  ability  to do this  has  been  fostered  by the  Private  Securities
Litigation Reform Act of 1995 (the "Reform Act"), which provides a "safe harbor"
for  forward-looking  statements to encourage  companies to provide  prospective
information so long as those statements are accompanied by meaningful cautionary
statements  identifying  important  factors that could cause  actual  results to
differ materially from those discussed in the statement. The Company believes it
is in the best  interest of  investors to take  advantage  of the "safe  harbor"
provisions of the Reform Act. Such  forward-looking  statements are subject to a
number of known and unknown risks and uncertainties that, in addition to general
economic and business  conditions  and those  described in "Risk  Factors" could
cause the Company's  actual  results,  performance  and  achievements  to differ
materially from those described or implied in the forward-looking statements.

                                   The Company

         Xybernaut  Corporation,  a Delaware  corporation  (the  "Company"),  is
engaged in the research,  development and  commercialization  of mobile computer
systems   and  related   software   solutions   designed  to  enhance   personal
productivity,  especially in commercial,  industrial and military  applications.
The Company's current mobile computing  product is the Mobile  Assistant(R) 133P
model, which is a full-function,  body-worn, voice-controlled 133 MHZ Pentium(R)
computer  with a  head-mounted  video  display  ("133P").  The Company has begun
production of its  next-generation MMX Pentium(R) Mobile Assistant(R) ("MA IV").
With the speed, memory, processing, multimedia and communication capabilities of
a  desktop  personal   computer  ("PC")  in  a  lightweight   unit,  the  Mobile
Assistant(R) Series combines full-function PC features with hands-free operation
and  simultaneous  user mobility.  The Mobile  Assistant(R)  is a combination of
hardware and software  specifically designed for body-worn mobile computing (the
"Mobile Assistant(R)  Series").  The Mobile Assistant(R) Series with application
software is designed to allow workers with minimal  training to perform  complex
and time consuming tasks such as  maintenance,  repair and inspection of complex
technological  and  mechanical  systems,   retrieval  and  analysis  of  medical
information from remote  locations,  and  coordination of remote  commercial and
industrial activities and military field operations,  in a more efficient manner
than current technology  allows.  Purchasers of the Mobile  Assistant(R)  Series
have included, among others, AT&T, Lucent, NTT (Nippon Telegraph and Telephone),
Eaton Corporation,  Fujitsu, Battelle Memorial Institute, Shell Oil, Mitsubishi,
Rockwell International, Lockheed Martin, and the United States Army and Navy. In
March 1996,  Rockwell  International,  which  manufactured  the  computing  unit
utilized in the Mobile  Assistant  I(R),  licensed from the Company the right to
manufacture and market mobile computers utilizing certain intellectual  property
and related technical know-how which has been developed by the Company.

          The Mobile  Assistant(R) Series can utilize  technologically  advanced
features such as real time two-way video and audio communications  through radio
frequency transmissions,  integrated cellular linkups, global positioning system
tracking  capabilities and access to information  through the Internet and World
Wide Web. The new  head-mounted  display unit ("HMD")  includes a two-way  audio
system and optional  built-in video camera,  weighs  approximately l5 ounces and
presents  a  desk-top  quality  full  VGA  color  image  that  is  approximately
equivalent to that of a 15" VGA monitor at a distance of approximately two feet.
An optional light-weight,  6.4 inch, full VGA color, flat panel display ("FPD"),
with integrated  digitizer,  is offered for users who do not desire an HMD or do
not need to be 100%  hands-free  and  feet-free to perform  their job. The body-
worn computing unit is designed to allow operation in  environmental  conditions
in which conventional  portable computers could not previously  operate,  weighs
less than two pounds and is capable of running software

                                      - 5 -

<PAGE>


applications  designed for Microsoft(R)  Windows(R) 3.11,  Windows(R) 95 and 98,
Windows(R) NT(TM), DOS, SCO UNIX(R) and LINUX.

         The Company offers novel software  products,  to get user documentation
up and running on the Mobile Assistant  quickly,  that can be used on the Mobile
Assistant(R)  or  conventional  desktop or laptop  computers.  The following two
products  are  available  now  with  others  under  development.  The  Company's
linkAssist(TM)  software  allows  users to  develop  applications  that need for
information to be quickly and easily linked together regardless of the format of
the data or where it is stored,  avoiding the need to change, convert or reenter
the existing  information or to use the very technical HTML tagging process.  An
interesting  and  useful  feature of this  product  is that the linked  words or
phrases can then be activated by voice  automatically,  with no development work
by the author of the  documentation  or databases.  The  webAssist(TM)  software
offered by the Company  allows voice  navigation of HTML document  links such as
those found on web sites on the World Wide Web and intranets.  This provides the
user with  hands-free  access to all of the  information  found on, for example,
manufacturer and supplier and company-owned, web sites.

         The Company was  incorporated  in Virginia as  Contemporary  Products &
Services,  Inc.  in November  1990 and  changed its name to Computer  Products &
Services, Inc. in November 1992. In April 1996 the Company merged with Xybernaut
Corporation,   a  Delaware  corporation,   in  order  to  change  its  name  and
reincorporate in Delaware.

         The Company's executive and administrative offices are located at 12701
Fair Lakes  Circle,  Fairfax,  Virginia  22033.  Its  telephone  number is (703)
631-6925, and its e-mail address is [email protected].

                                      - 6 -

<PAGE>

                                  The Offering


Securities Offered by the Company.............. 2,100,000 Shares of Common Stock


Securities Offered by the Selling Stockholder.. 2,100,000 Shares of Common Stock
Common Stock Outstanding:
   Before the Offering (1)..................... 20,958,506
   After the Offering (1)...................... 23,058,506
Nasdaq Symbol.................................. XYBR
Use of Proceeds................................ The Company will not receive any
                                                proceeds  from the resale of the
                                                Shares     by    the     Selling
                                                Stockholder.     However,    the
                                                Company  will  receive  proceeds
                                                from  the draw  downs,  the Call
                                                Options,   if   any,   and   the
                                                exercise of the warrants  issued
                                                pursuant   to   the    Financing
                                                Agreement   and  will  use  such
                                                proceeds  for general  corporate
                                                purposes. See "Use of Proceeds."
Risk Factors................................... An investment in the  securities
                                                offered  hereby  involves a high
                                                degree  of  risk  and  immediate
                                                substantial  dilution  to public
                                                investors. See "Risk Factors."
- ---------------------

(1)       Based on shares of Common Stock outstanding at September 24, 1998, and
          does not include (i)  1,234,550  shares of Common  Stock  reserved for
          issuance upon the exercise of outstanding  options granted pursuant to
          Rule 701 of the  Securities  Act, the  Company's  1996  Omnibus  Stock
          Incentive  Plan and the 1997  Stock  Incentive  Plan;  (ii)  5,173,402
          shares  of  Common  Stock  reserved  for  issuance  upon  exercise  of
          outstanding warrants to purchase Common Stock, (iii) 141,700 shares of
          Common  Stock  registered  in  connection  with the Series C Preferred
          Stock but unissued,  (iv) 595,360 shares of Common Stock registered in
          connection  with the April 1998 Private  Equity Line of Credit Private
          Placement  but  unissued,  and (v)  420,000  shares  of  Common  Stock
          reserved for issuance upon exercise of an option  granted  pursuant to
          the  Company's  IPO to  purchase  210,000  shares of Common  Stock and
          210,000 redeemable  warrants,  each such warrant to purchase one share
          of Common Stock at an exercise  price of $9.075.  See "Risk Factors --
          Effect  of  Possible  Non-Cash  Future  Charge"  and  " --  Securities
          Issuable Pursuant to Options, Warrants and the Unit Purchase Option."

                                      - 7 -

<PAGE>



                                  RISK FACTORS

         An investment in the shares of Common Stock offered  hereby  involves a
high  degree  of risk.  Prospective  investors  should  carefully  consider  the
following risk factors,  in addition to the other  information set forth in this
Prospectus,  in  connection  with an  investment  in the shares of Common  Stock
offered hereby.

History and Expectation of Future Losses

         The Company was  incorporated in October 1990 and commenced  operations
in November 1992. In the fiscal years ended March 31, 1994 and 1995, the Company
incurred a net loss of $47,352 and $1,303,892,  respectively. In the years ended
December 31, 1996 and 1997,  the Company  incurred a net loss of $5,238,536  and
$9,479,966,  respectively.  For the six months ended June 30, 1998,  the Company
incurred a loss of  $3,792,505.  The  Company  intends  to  conduct  significant
additional  marketing  and  distribution  of its products  that,  together  with
existing research and development programs,  are expected to require substantial
funding  and to  result  in  continuing  operating  losses  until  such  time as
sufficient  gross margins from revenues are generated to cover operating  costs.
Management of the Company believes that as long as the Financing  Arrangement is
in effect, the Company will not need additional  financing in order to carry out
its programs. There can be no assurance that,  notwithstanding these efforts and
the expenditure of substantial funds, the Company ever will achieve  substantial
sales of any of its products or profitable operations or that it will be able to
meet the competitive  demands of the industry in which it operates.  The success
of the Company will be affected by expenses,  operational difficulties and other
factors frequently  encountered in the development of a business enterprise in a
competitive environment,  many of which may be beyond the Company's control. See
"Risk Factors - Competition."

Going Concern Qualification

         The  report  of  the  Company's  independent  accountants  contains  an
explanatory  paragraph  as to the  Company's  ability  to  continue  as a  going
concern.  Among the  factors  cited by the  independent  accountants  as raising
substantial  doubt as to the Company's ability to continue as a going concern is
that the Company has incurred  losses since  inception and has a working capital
deficit.  There  can  be  no  assurance  that  the  Company  will  ever  achieve
significant revenues or profitable operations.  See "Management's Discussion and
Analysis of  Financial  Condition  and Results of  Operations"  and the Combined
Financial Statements and Notes thereto.

Liquidity; Working Capital Needs

         To meet  working  capital cash  requirements,  the Company may obtain a
working capital line of credit and/or complete additional  financings  including
the sale of up to  $31,200,000  of the  Company's  Common Stock over a period of
twelve  months under the  Financing  Arrangement  with the investor and up to an
additional  $31,200,000  of the  Company's  Common  Stock in the event  that the
investor  exercises a Call Option.  To fully utilize the Financing  Arrangement,
the Company may need to register additional shares of Common Stock. There can be
no assurance  that the Company can or will obtain  sufficient  funds to meet, in
whole or in part, its working  capital needs from  collections of product sales.
In the event the Financing  Arrangement is terminated and funding  thereunder is
not  available,  the Company may  exercise a put option to sell shares of Common
Stock in the aggregate  principal amount of $7,000,000 pursuant to an April 1998
Private Equity Line of Credit Agreement among the Company and several investors.
There can be no assurance that the Company will be capable of raising additional
capital thereafter or of establishing and obtaining funds from a working capital
line of credit, that the sale of shares of Common Stock by the Company under its
Private Equity Line of Credit  Agreement and its Financing  Arrangement  will be
deemed advisable at such times as funds may be required,  or that the terms upon
which such capital or line of credit would be available to the Company  would be
acceptable,  in which case the Company could be required to curtail  materially,
suspend or cease operations.

                                      - 8 -

<PAGE>


Dilution; Impact of Sale of Common Stock Upon Conversion of Outstanding Options,
Redeemable Warrants, the Unit Purchase Option and Certain Repricing Options

         The purchasers of the Shares offered hereby will  experience  immediate
and substantial  dilution in the net tangible value of their Shares in the event
of the  continuous  sale of Common  Stock by the  Company  under  the  Financing
Arrangement with the Selling Stockholder, the conversion of outstanding options,
warrants  and the  issuance  of shares  of  Common  Stock  pursuant  to  certain
repricing  arrangements  entered  into by the  Company  in  connection  with its
exercise of a $3,000,000  Put Option under the April 1998 Private Equity Line of
Credit Agreement (the "Initial Put Option").  Specifically,  certain options and
warrants  (other  than  the  Warrants)  are  convertible  into  Common  Stock at
discounts  from future market prices of the Common Stock,  which could result in
substantial  dilution  to  existing  holders of Common  Stock.  The sale of such
Common Stock acquired at a discount could have a negative  impact on the trading
price of the Common Stock and could increase the volatility in the trading price
of the Common Stock.

         At the date of this  Prospectus,  the Company has reserved an aggregate
of  6,827,952  shares of Common  Stock for  issuance on exercise of  outstanding
options and warrants. The exercise price of the options presently outstanding is
between  $1.37 and $6.00 for  1,234,550  shares  granted  from  April 1, 1995 to
September 24, 1998. The exercise price of the 590,000 warrants outstanding as of
September 24, 1998 is between $1.76 and $18.00 per share. In connection with the
Company's IPO, warrants to purchase 3,846,429 shares were originally issued that
entitle the holders  thereof to purchase a share of common stock for $9.00 until
July 17,  1999.  These  warrants  contain  anti-dilution  provisions  that  have
resulted in the number of shares to be issued upon a complete  warrant  exercise
increasing to 4,583,402.  At the completion of the IPO, the underwriter received
an option (the "Unit Purchase  Option") to purchase 210,000 Units (the "Units"),
each unit consisting of one share of Common Stock and one Redeemable  Warrant (a
"Redeemable  Warrant")  to  purchase  one share of Common  Stock,  at a price of
$9.075 per Unit  during a period of four years  commencing  July 18,  1996.  The
Redeemable  Warrants  included in the Unit Purchase  Option are  exercisable  at
$12.60  per  share.  During  the terms of the  outstanding  options,  Redeemable
Warrants and the Unit Purchase Option,  the holders are given the opportunity to
profit from a rise in the market price of the Common Stock,  and their  exercise
may dilute the ownership interest of existing stockholders,  including investors
in this offering.  The existence of the options, the Redeemable Warrants and the
Unit  Purchase  Option may  adversely  affect the terms on which the Company may
obtain additional equity financing. Moreover, the holders are likely to exercise
their rights to acquire Common Stock at a time when the Company would  otherwise
be able to obtain capital on terms more favorable than could be obtained through
the exercise of such securities.

         In addition,  the Company agreed to certain  repricing  arrangements in
connection  with its  exercise  of the  Initial  Put  Option.  Pursuant  to such
arrangement,  one-sixth of the 545,454  shares of Common Stock (the "Initial Put
Shares") issued upon exercise of the Initial Put Option,  are subject to monthly
repricing commencing on September 30, 1998. Under the repricing calculation,  if
the closing price of the Common Stock on the trading date immediately  preceding
the  repricing  date is less than  $7.20 per share,  the shares of Common  Stock
subject to  repricing  shall be repriced at the lowest  closing bid price of the
Common Stock for the 30 days  preceding  such  repricing  date (the "Initial Put
Reset  Price").  The Company shall issue to the investors  such number of shares
(the "Initial Put Repricing  Shares")  equal to the  difference  between (a) the
quotient of 500,000 and the Initial Put Reset Price and (b) the number of shares
subject to repricing.  No  additional  shares of Common Stock shall be issued if
the Initial Put Reset Price is equal to or greater than $5.50.

Uncertainty of Completion of the Investment

         Pursuant to the terms of a Subscription  Agreement  between the Company
and HSBC James Capel Canada,  Inc.  ("HSBC"),  the Company,  at its option,  may
issue up to a total of  $31,200,000  million of Common Stock over a twelve month
period. The Financing Arrangement provides however that if the purchase price of
the Common Stock at the time of the draw down is less than $3.00,  HSBC will not
be required to fund a draw down.  On September  24, 1998,  the closing bid price
for a share of Common Stock as quoted on the NASDAQ SmallCap Market was $5.4375.
There can be no assurances that the closing bid price for a share of Common

                                      - 9 -

<PAGE>



Stock will equal or exceed $3.00 in the future. If a draw down is not completed,
the Company will receive  significantly  less proceeds than is estimated in this
Prospectus.  See "Financing  Arrangement." As a result, the financial  condition
and results of operations of the Company could be materially adversely affected.

Uncertainty of Market Development and Product Acceptance

         The mobile computing market is emerging and relatively undeveloped. The
Company sold its first Mobile  Assistant(R)  in 1993 and from  December 31, 1997
through June 30, 1998 had sold and delivered Mobile Assistant(R)  systems valued
at  approximately  $357,000.  The Company  commenced  delivery of the Pentium(R)
Mobile  Assistant  P-133(TM)  in  August  1997  and has  announced  that it will
commence delivery of Mobile Assistant(R) IV, a Pentium 233 MHZ based system ("MA
IV"), in the quarter  ending  December 31, 1998. In September  1997, the Company
announced linkAssist(TM),  a software development toolkit, which provides speech
linking of data in almost any format,  without  altering the  original  data and
webAssist(TM)  software that allows voice  navigation of HTML links found on the
Internet  and  intranet.  The size of the mobile  computing  market is currently
limited by the high unit prices of mobile  computers  as compared to laptops and
other portable  computers,  the specialized  nature of each  application and the
need for custom  applications  and system  integration and the limited supply to
date of components for completed systems.  The potential size of the market will
be limited by the rate at which prospective  customers  recognize and accept the
functions and capabilities of integrated mobile computing systems.  There can be
no assurance that a significant market will develop for mobile computing systems
or, if a market  develops,  that the Mobile  Assistant(R)  series and any of the
Company's  other  products will become a  significant  factor in any market that
develops.  In addition,  there is no assurance  that the Company will obtain the
working capital needed to meet the competitive  demands of the industry in which
it  operates.  See  "Risk  Factors  -  Liquidity;   Working  Capital  Needs;  --
Competition."

         The   commercial   success   of   the   Mobile   Assistant(R)   series,
linkAssist(TM),  webAssist(TM)  and software  toolkits  enabling  the  Company's
customers  to  more  rapidly  create  customized  software   applications  on  a
stand-alone basis or for use with the Mobile Assistant(R)  series, and any other
product  that the  Company  may  develop  will  depend  upon  acceptance  by the
commercial, healthcare, education and military markets, of which there can be no
assurance.

         The Company believes that any product  acceptance will be substantially
dependent  upon  educating the  commercial,  healthcare,  education and military
markets as to the  capabilities,  characteristics,  benefits and efficacy of the
Mobile Assistant(R) series and the Company's other products,  of which there can
be no assurance.

Competition

         The computer industry is intensely  competitive and is characterized by
rapid  technological  advances,  evolving  industry  standards and technological
obsolescence.  Many of the Company's  current  competitors have longer operating
histories and greater financial, technical, sales, marketing and other resources
than the Company.  Several other  companies are engaged in the  manufacture  and
development of body-mounted or hand-held computing systems that compete with the
Mobile  Assistant(R)  series,  including  Computing  Devices  International,   a
division of Ceridian Corporation,  ViA Inc., Texas Microsystems,  Telxon, Norand
and Teltronics,  Inc., a subsidiary of Interactive Solutions, Inc., Raytheon and
a  consortium  of Litton and TRW.  Personal  digital  assistants  and laptop and
notebook  computers  also are  products  that could  compete  against the Mobile
Assistant(R) in applications where hands-free,  voice-activated operation is not
required. Many of these computers are manufactured by major domestic and foreign
computer manufacturers which possess far more resources than the Company and can
be expected to compete  vigorously  with the Company for the market at which the
Mobile Assistant(R) is directed. In addition, new and competing technologies are
being  developed  in  hands-free  mobile  computing  systems.  There  can  be no
assurance  that the  Company  will be able to compete  successfully  against its
competitors,  that it will have the working  capital needed to  incorporate  the
constant  technological  advances  in  its  products  or  that  the  competitive
pressures  faced  by  the  Company  will  not  adversely  affect  its  financial
performance.

                                     - 10 -

<PAGE>



Dependence upon Suppliers

          The Company has entered into supplier  relationships with Sony Digital
Products and Shimadzu, among others, for the production of the MA IV system. The
Company  has  also  entered  into  written  agreements  with its  suppliers  for
batteries,  head-mounted  displays  and  computing  units.  Although the Company
believes there are multiple  sources for many parts and components,  the Company
currently depends heavily on its current suppliers. Although management believes
that the Company could adapt to any supply interruptions, such occurrences could
necessitate  changes  in  product  design or  assembly  methods  for the  Mobile
Assistant(R)  series and cause the  Company to  experience  temporary  delays or
interruptions in supply while such changes are  incorporated.  Further,  because
the  order  time for  certain  components  may range up to  approximately  three
months,  the Company also could experience  delays or interruptions in supply in
the  event the  Company  is  required  to find a new  supplier  for any of these
components. Any disruptions in supply of necessary parts and components from the
Company's key suppliers  could have a material  adverse  effect on the Company's
results of operations.  Any future shortage or limited  allocation of components
for the Mobile Assistant(R) could have a material adverse effect on the Company.

Currency Fluctuations

         Exchange rates for some local currencies in countries where the Company
operates may fluctuate in relation to the U.S. dollar and such  fluctuations may
have an adverse effect on the Company's expenses,  earnings or assets when local
currencies  are  translated  into U.S.  dollars.  The Company has entered into a
supplier  arrangement with Sony Digital Products for the production of the MA IV
system.  The fees payable to Sony Digital Products are paid in Japanese yen. Any
weakening of the value of the U.S.  dollar against the Japanese yen could result
in higher  production  expenses for the Company when U.S. dollars are translated
into Japanese yen.  Therefore,  there can be no assurance that currency exchange
rates will not have a material adverse effect on the Company.

Substantial Dependence upon Single Product Line;
Possibility of Unsuccessful New Product Development

         The Mobile  Assistant(R)  series currently consists of the MA IV, which
is expected to be available for sale in late 1998,  and the P-133 model based on
a 133 MHZ Intel Pentium(R)  processor.  The Mobile  Assistant(R)  series are the
Company's  principal  products,  and its success will depend upon its commercial
acceptance,  which  cannot be  assured.  For single unit  purchases,  the Mobile
Assistant(R)  P-133 currently is priced from $5,000 to $8,995 depending upon the
discount and selected features. As technological  developments cause declines in
hardware costs, the Company expects that mobile computer sales will be driven by
system  capabilities  and  integration.  There is no  assurance  that the Mobile
Assistant(R) will offer the performance  capabilities or features that customers
will value and, if not,  the  Company  could be required to modify the design of
the Mobile  Assistant(R) which may require the expenditure of additional capital
currently  available  to the Company.  While  linkAssist(TM)  and the  Company's
planned software toolkits are intended for use both with the Mobile Assistant(R)
series and  independently,  there can be no assurance that a separate market for
the Company's existing and planned software products will develop.  There can be
no assurance that any products,  if sold, will generate  significant revenues or
any profits.  The Company is also developing  additional products for the Mobile
Assistant(R)  series for  introduction  in the future and  intends to modify the
Mobile  Assistant(R)  series for use in other  applications and to develop other
products using its core technologies. Additional product development will result
in the Company incurring  significant research and development expenses that may
be unrecoverable  should  commercialization  of new products prove unsuccessful.
The Company also could require  additional  funding if research and  development
expenses  are  greater  than  anticipated.  There can be no  assurance  that the
Company  will be  successful  in its future  product  development  efforts or in
diversifying  its product line.  See "Risk Factors  Liquidity;  Working  Capital
Needs."

                                     - 11 -

<PAGE>


Uncertain Protection of Patent and Proprietary Rights;
No Assurance of Enforceability or Significant Competitive Advantage

         The Company considers its patent, trade secrets, and other intellectual
property and proprietary  information to be important to its business prospects.
The Company  relies on a  combination  of patent,  trade  secret,  copyright and
trademark  laws and  contractual  restrictions  to  establish  and  protect  its
proprietary  rights. The Company has entered into  confidentiality and invention
assignment  agreements  with  its  employees,  and  enters  into  non-disclosure
agreements with its suppliers,  VARs, OEMs and actual and potential customers to
limit access to and disclosure of its proprietary  information.  The Company has
registered its Mobile Assistant(R) and Xybernaut(R)  trademarks on the Principal
Register of the United States Patent and Trademark Office ("Patent  Office") and
the patent and trademark offices in several foreign countries.

         In   April   1994,   U.S.   patent   number   5,305,244   ("hands-free,
user-supported  portable  computers") (the "Patent") for the Mobile Assistant(R)
Series was granted to the Company.  This patent was  previously  assigned to the
Company by several  employees of the Company.  In September 1995 and April 1996,
the  Company  received  separate  reexamination  notifications  from the  Patent
Office,  which  reexaminations  of the Patent  were  initiated  as a result of a
request from one of the Company's  competitors.  In November  1996,  the Company
filed a written  response  to the  request  for  reexamination  and  preliminary
rejection.  The second  re-examination  has been concluded and the Patent Office
indicated  that the Company was  successful  in the  reexamination  and sent the
Company a "Notice of Intent to Issue Reexamination  Certificate" indicating that
the Patent Office ruled in the Company's  favor.  Subsequently  on September 23,
1997,  the Patent Office  issued the  Reexamination  Certificate  to the Company
indicating successful results for the Company in the second re-examination. Most
of the Company's  revenue for the twelve months ended December 31, 1997 and 1996
and the six  months  ended June 30,  1998 and 1997 were  derived  from  products
included within the scope of the patent. The Company has notified several of its
competitors of the existence of the Patent, which the Company's counsel believes
may have been infringed by some of such competitors. The Company intends to take
any and all appropriate measures,  including legal action, necessary to maintain
and enforce its rights  under the Patent and other  patents  held by the Company
and to recover any damages suffered as a result of any alleged infringement.

         Since July 1996,  the  Company  has filed  twenty  patent  applications
covering  various  aspects of  computers  in general and  wearable  computers in
particular.  Of these  twenty  applications,  six  additional  patents have been
issued,  one patent has been allowed pending  issuance and thirteen  patents are
pending.  Most of these applications have also been filed in European countries,
The  People's  Republic of China,  Japan,  Republic of Korea,  Republic of China
(Taiwan),  Canada and Australia. All patents obtained by Company employees under
pending  and future  applications  have been and will be assigned to the Company
under existing invention assignments.

         Notwithstanding  the  foregoing,  there  can be no  assurance  that the
Company's  pending patent  applications  will issue as patents,  that any issued
patent will provide the Company with significant  competitive advantages or that
challenges will not be instituted  against the validity or enforceability of any
patent held by the Company.
  The cost of  litigation  to uphold the  validity and prevent  infringement  of
patents can be substantial.  There also can be no assurance that others will not
independently  develop  similar or more  advanced  products,  design  patentable
alternatives to the Company's products or duplicate the Company's trade secrets.
The Company may in some cases be required to obtain licenses from  third-parties
or to redesign its products or processes to avoid infringement. The Company also
relies  on  trade   secrets   and   proprietary   technology   and  enters  into
confidentiality  agreements with its employees and consultants.  The Company has
implemented  a trade  secret  management  program to further  protect  its trade
secrets  and  proprietary  information.  There  can  be no  assurance  that  the
obligation to maintain the  confidentiality of such trade secrets or proprietary
information  will  not be  breached  by  employees  or  consultants  or that the
Company's  trade secrets or  proprietary  technology  will not otherwise  become
known or be  independently  developed by  competitors  in such a manner that the
Company has no practical recourse.

                                     - 12 -

<PAGE>

Dependence upon and Need for Key Personnel

         The Company's success depends to a significant  extent upon the efforts
of  senior  management  personnel  and a group of  employees  with  longstanding
industry  relationships  and technical  knowledge of the Company's  business and
operations.  The loss of  certain  key  members  of  senior  management  and the
inability  to replace such member  could have a material  adverse  effect on the
Company's  business and operations.  The Company's success also will depend upon
its ability to attract and retain highly  qualified and  experienced  management
and technical  personnel.  The Company faces competition for such personnel from
numerous other entities, many of which have significantly greater resources than
the Company.  There can be no assurance  that the Company will be  successful in
recruiting  such personnel or that, if recruited,  such persons would succeed in
establishing profitable operations for the Company.

Rapid Technological Change and Risk of Obsolescence

         The  market  for   computer   products   is   characterized   by  rapid
technological  advances,  evolving  industry  standards,  changes  in  end  user
requirements  and  frequent  new product  introductions  and  enhancements.  The
introduction  of products  embodying new  technologies  and the emergence of new
industry  standards  could render the Company's  existing  products and products
currently under  development  obsolete and  unmarketable.  The Company's success
will depend upon its  ability to enhance  its current  products  and develop and
successfully  introduce and sell new products that keep pace with  technological
developments and respond to evolving end user  requirements.  Any failure by the
Company to anticipate or respond adequately to technological developments or end
user  requirements,   or  any  significant  delays  in  product  development  or
introduction, could damage the Company's competitive position in the marketplace
and reduce  revenues.  The  Company  expects to increase  the use of  additional
external and internal resources in the near term to meet these challenges. There
can be no assurance that the Company will be successful in hiring,  training and
retaining qualified product  development  personnel to meet its needs. There can
be no assurance  that the Company will be successful in developing and marketing
new  products  or  product  enhancements  on a  timely  basis.  Any  failure  to
successfully develop and market new products and product enhancements would have
a material adverse effect on the Company's results of operations.

Year 2000 Issues

         The Year 2000 Issue is the result of computer  programs  being  written
using two digits  rather  than four to define the  applicable  year.  Any of the
Company's  computer programs that have  date-sensitive  software may recognize a
date using "00" as the year 1900 rather than the year 2000. This could result in
a  system  failure  or  miscalculations   causing   disruptions  of  operations,
including,  among other things, a temporary  inability to process  transactions,
send invoices, or engage in similar normal business activities.

         Based on a recent  assessment,  the Company  determined that it will be
required  to modify or replace  portions of its  software  so that its  computer
systems  will  properly  utilize  dates beyond  December  31, 1999.  The Company
presently  believes that with modifications to existing software and conversions
to new  software,  the  Year  2000  Issue  can be  mitigated.  However,  if such
modifications  and  conversions are not made, or are not completed  timely,  the
Year 2000 Issue could have a material impact on the operations of the Company.

         The  Company  has  initiated  formal  communications  with  all  of its
significant  suppliers and large  customers to determine the extent to which the
Company is vulnerable  to those third  parties'  failure to remediate  their own
Year 2000 Issue.  The  Company's  total Year 2000 project cost and  estimates to
complete  include the estimated  costs and time  associated with the impact of a
third party's Year 2000 Issue, and are based on presently available information.
However,  there can be no guarantee that the systems of other companies on which
the  Company's  systems  rely will be  timely  converted,  or that a failure  to
convert  by another  company,  or a  conversion  that is  incompatible  with the
Company's  systems,  would not have material adverse effect on the Company.  The
Company has determined it has no exposure to  contingencies  related to the Year
2000 Issue for the products it has sold.

                                     - 13 -

<PAGE>

         The Company  will  utilize  both  internal  and  external  resources to
reprogram,  or replace,  and test the software for Year 2000 modifications.  The
Company  plans to complete  the Year 2000 project  within six months.  The total
remaining  cost of the Year 2000 project is  estimated  at $6,000.  Of the total
project  cost,  approximately  $1,700 is  attributable  to the  purchase  of new
software which will be capitalized. The remaining $4,300, which will be expensed
as incurred over the next six months,  is not expected to have a material effect
on the results of  operations.  To date,  the Company has  incurred and expensed
approximately  $1,000 related to the assessment of, and  preliminary  efforts in
connection  with,  its Year 2000 project and the  development  of a  remediation
plan.

         The costs of the  project  and the date on which the  Company  plans to
complete the Year 2000  modifications  are based on management's best estimates,
which were derived utilizing numerous assumptions of future events including the
continued availability of certain resources,  third party modification plans and
other factors.  However,  there can be no guarantee that these estimates will be
achieved and actual results could differ  materially from those plans.  Specific
factors that might cause such material  differences include, but are not limited
to, the availability and cost of personnel  trained in this area, the ability to
locate and correct all relevant computer codes, and similar uncertainties.

Effect of Possible Non-Cash Future Charge

         As a condition to the Company's  initial  public  offering (the "IPO"),
certain of the Company's  stockholders,  primarily officers and directors,  have
been  required to deposit an aggregate of 1,800,000  shares of Common Stock into
an escrow account (the "Escrowed  Shares").  The Escrowed  Shares are subject to
incremental  release  over a three-year  period only in the event the  Company's
gross  revenues and earnings  (loss) per share for the 12-month  periods  ending
September  30, 1997,  1998 and 1999 equal or exceed  certain  gross  revenue and
earnings (loss) per share targets.  If such per share targets are not met in any
of the  relevant  12-month  periods  (and the price of the Common Stock does not
meet or exceed the price  described  below),  certain agreed upon amounts of the
Escrowed Shares will be returned to the Company for each period and canceled. In
addition to the foregoing,  all the then Escrowed Shares will be released to the
stockholders  if the closing price of the Common Stock as reported on The Nasdaq
SmallCap  Market  following  this  offering  equals  or  exceeds  $11.00  for 25
consecutive  trading  days or 30 out of 35  consecutive  trading days during the
period  ending  September  30, 1999.  In the event any  Escrowed  Shares held by
officers,  employees and  consultants are released,  the difference  between the
initial  offering  price  and the  market  value of such  shares  at the time of
release  will be deemed to be  additional  compensation  expense to the  Company
which,  depending  on the price per share,  may have the effect of  reducing  or
eliminating  any  earnings  per share and could  have a  negative  effect on the
market price for the Common  Stock.  The stock and  earnings  targets for escrow
release  for  September  30,  1997 were not  achieved  and  300,000  shares were
canceled  from the escrow  pool,  which  resulted in a reduction  of 2.1% of the
Company's  outstanding shares of Common Stock. Given the expenditures related to
the start of full-scale  production of the MA IV in the quarter ending  December
31, 1998, the Company's management believes that it is likely that the Company's
gross revenues and allowable  losses will not meet the  Performance  Targets for
the 12-month  period  ending  September  30, 1998  thereby  resulting in 750,000
shares of stock  being  canceled  from the escrow  pool,  which will result in a
reduction of 3.6% of the Company's outstanding shares of Common Stock.

High Concentration of Common Stock Held by Existing Stockholders

         Following this offering,  the Company's executive  officers,  directors
and  principal   stockholders   will,  in  the   aggregate,   beneficially   own
approximately  29.3% of the Company's  outstanding shares of Common Stock. These
stockholders,  if acting  together,  will be able to  effectively  control  most
matters  requiring  approval by the  stockholders of the Company,  including the
election of  directors.  The voting power of these  stockholders  under  certain
circumstances  could  have the  effect of  delaying  or  preventing  a change in
control of the Company.

Limitation of Liability

         The Company's  Certificate of Incorporation  provides that directors of
the Company shall not be personally  liable for monetary  damages to the Company
or its stockholders for a breach of fiduciary duty as a

                                     - 14 -

<PAGE>


director,  subject to limited exceptions.  Although such limitation of liability
does not affect the availability of equitable remedies such as injunctive relief
or  rescission,  these  provisions of the  Certificate  of  Incorporation  could
prevent the recovery of monetary damages against  directors of the Company.  See
"Indemnification for Securities Act Liabilities."

Shares Eligible for Future Sale

         Sales of a substantial  number of shares of the Company's  Common Stock
in the public market  following this offering could adversely  affect the market
price of the Common Stock. Of the 24,155,566 shares of Common Stock that will be
outstanding  or  registered  for sale  upon  the  completion  of this  offering,
22,391,426 will be freely tradeable without restriction or further  registration
under the Securities Act. This includes  19,194,366 shares of Common Stock which
are issued and  outstanding,  141,700 unissued shares of Common Stock registered
in connection  with the Series C Preferred  Stock,  955,360  unissued  shares of
Common Stock  registered in connection with the April 1998 Equity Line of Credit
Private  Placement and the 2,100,000  unissued shares of Common Stock registered
in connection with the Financing  Arrangement.  The remaining  1,764,140  shares
include  1,500,000  shares of Common  Stock  which are  "Escrowed  Shares"  (see
"Executive  Compensation  -- Escrowed  Shares")  and are subject to  incremental
release  over a two-year  period if certain  share  targets are met, and 264,140
shares of the Common Stock are  "restricted  securities" as that term is defined
in Rule 144 promulgated  under the Securities Act, and in the future may only be
sold pursuant to an effective  registration  statement under the Securities Act,
in compliance  with the exemption  provisions of Rule 144 or pursuant to another
exemption  under the  Securities  Act.  In the absence of any  agreement  to the
contrary,  the outstanding  restricted  Common Stock could be sold in accordance
with one or more other exemptions under the Securities Act (including Rule 144).
Rule 144, as  amended,  permits  sales of  restricted  securities  by any person
(whether or not an  affiliate)  after one year,  at which time sales can be made
subject  to  the  Rule's   existing   volume  and  other   limitations   and  by
non-affiliates   without  adhering  to  Rule  144's  existing  volume  or  other
limitations  after two years.  Future sales of substantial  amounts of shares in
the  public  market,  or the  perception  that such  sales  could  occur,  could
adversely  affect the price of the shares in any market that may develop for the
trading of such shares.

No Dividends Anticipated

         The Company has never paid any dividends on its securities and does not
anticipate the payment of dividends in the foreseeable future.

Volatility of Stock Price

         The trading  price of the Common  Stock has been  volatile,  and it may
continue to be so. Such trading price could be subject to wide  fluctuations  in
response to announcements of business and technical  developments by the Company
or its competitors,  quarterly variations in operating results, and other events
or factors,  including expectations by investors and securities analysts and the
Company's prospects.  In addition,  stock markets have experienced extreme price
volatility in recent years. This volatility has had a substantial  effect on the
market prices of development stage companies,  at times for reasons unrelated to
their operating performance. Such broad market fluctuations may adversely affect
the price of the Common Stock.

Anti-takeover Consideration; Rights of Preferred Stock

         The Company's  Certificate of Incorporation  authorizes the issuance of
up to  6,000,000  shares  of $.01 par  value  preferred  stock  (the  "Preferred
Stock").  As of the date of this  Prospectus,  only the Series C Preferred Stock
are issued and outstanding.  The authorized and unissued  Preferred Stock may be
issued  with  voting,  conversion  or other  terms  determined  by the  Board of
Directors  which  could be used to  delay,  discourage  or  prevent  a change of
control of the Company. Such terms could include,  among other things,  dividend
payment  requirements,  redemption  provisions,  preferences as to dividends and
distributions  and preferential  voting rights.  The issuance of Preferred Stock
with such rights could have the effect of limiting stockholder  participation in
certain  transactions  such as mergers or tender offers and could  discourage or
prevent a change in management

                                     - 15 -

<PAGE>



of the Company.  The Company has no present  intention  to issue any  additional
Preferred Stock. See "Description of Securities -- Preferred Stock."

         The Board of Directors has a classified or staggered Board of Directors
which  limits an  outsider's  ability to effect a rapid change of control of the
Board.  In  addition,  at the upcoming  annual  meeting of  stockholders  of the
Company to be held on September 24, 1998, the  shareholders  of the Company will
vote on proposed  measures to amend the Company's  Certificate of  Incorporation
and By-laws, where applicable,  to (i) implement an advance notice procedure for
the  submission of director  nominations  and other business to be considered at
annual  meetings  of  stockholders;  (ii) permit  only the  President,  the Vice
Chairmen of the Board,  the  Secretary or the Board of Directors to call special
meetings of stockholders and to limit the business  permitted to be conducted at
such  meetings to be brought  before the meetings by or at the  direction of the
Board of  Directors;  (iii)  provide that a member of the Board of Directors may
only be removed by the  stockholders  of the Company for cause by an affirmative
vote of holders of at least 66 2/3% of the voting power of the then  outstanding
shares of any class or series of capital  stock of the Company  entitled to vote
generally in the election of  directors  voting  together as a single class (the
"Voting  Stock");  (iv) fix the size of the Board of  Directors  at a maximum of
twelve  directors,  with the authorized  number of directors set at ten, and the
Board of Directors  having the sole power and  authority to increase or decrease
the number of directors  acting by an affirmative vote of at least a majority of
the total number of authorized  directors  most  recently  fixed by the Board of
Directors;  (v) provide that any vacancy on the Board of Directors may be filled
for the unexpired term (or for a new term in the case of an increase in the size
of the  board)  only by an  affirmative  vote  of at  least  a  majority  of the
remaining  directors  then in office even if less than a quorum,  or by the sole
remaining director;  (vi) eliminate stockholder action by written consent; (vii)
require the  approval  of holders of 80% of the then  outstanding  Voting  Stock
and/or the  approval  of 66 2/3% of the  directors  of the  Company  for certain
corporate transactions; and (viii) require an affirmative vote of 66 2/3% of the
Voting  Stock  in  order  to  amend or  repeal  any  adopted  amendments  to the
Certificate of Incorporation and Bylaws adopted at the meeting.

         Such measures,  if adopted,  in addition to the existing ability of the
Board of Directors  to issue "blank  check"  Preferred  Stock and the  staggered
Board of Directors could have the effect of delaying,  deterring or preventing a
change in control of the Company without any further action by the shareholders.
In addition,  issuance of Preferred Stock, without shareholder approval, on such
terms as the Board of Directors may determine, could adversely affect the voting
power of the holders of the Common Stock,  including the loss of voting  control
to others. See "Description of Securities."

                                     - 16 -

<PAGE>



                              FINANCING ARRANGEMENT


         Pursuant  to the  Subscription  Agreement  between the Company and HSBC
James Capel  Canada,  Inc.  (the  "Selling  Stockholder"  or "HSBC"),  HSBC will
purchase,  at the Company's  request,  up to  $31,200,000 of Common Stock of the
Company during the twelve month period following the initial draw down.

         Pursuant  to the  terms  of  the  Subscription  Agreement,  immediately
following  the  effective  date of the  Registration  Statement  of  which  this
Prospectus  is an integral  part,  the Company,  at its option,  may present the
Selling  Stockholder  with a weekly,  monthly or quarterly draw down request for
the purchase of up to $600,000, $2,400,000 and $7,200,000,  respectively, of the
Company's  Common Stock (each request a "Draw Down  Request")  during the twelve
month period commencing on the date of the initial draw down. The purchase price
of such  shares  shall be equal to the lesser of (i) 100% of the  average of the
daily  volume  weighted  average  price of the Common  Stock on NASDAQ  SmallCap
Market as reported by Bloomberg  Financial  using the AQR function for a certain
number of consecutive trading days preceding the draw down payment date and (ii)
$8.00;  provided,  however,  that if the  purchase  price is less than $3.00 the
Selling Stockholder will not be required to fund such draw down.

         The Company will set the lowest price at which it will issue its shares
under the Financing Arrangement (the "Threshold Price"). The Threshold Price may
not be set below  $3.00.  If the average  daily price on a given  trading day is
less than the Threshold Price then HSBC's payment obligation under the draw down
will be  reduced  by  1/5th,  1/20th or an agreed  upon  fraction  for a weekly,
monthly or quarterly draw down, respectively.

         Upon  acceptance  of the  Company's  draw  down  Request,  the  Selling
Stockholder, at its option, may purchase an additional amount of Common Stock up
to the maximum  amount of each draw down at a price per share equal to the daily
volume weighted  average price of the Company's Common Stock on the NASDAQ Small
Cap Market as reported by Bloomberg Financial using the AQR function on the date
the Company  furnishes the Selling  Stockholder  with a Draw Down  Request.  The
Selling  Stockholder's right to purchase additional shares of the Company may be
exercised  only with  respect  to each Draw Down  Request  and is waived for the
period it remains unexercised.

         In addition, for each draw down, the Selling Stockholder will receive a
Warrant to purchase  12,500,  50,000 and 150,000 shares of Common Stock for each
weekly, monthly and quarterly draw down, respectively.  Each Warrant will have a
three-year  exercise  period  commencing six months from the funding date of the
draw down. The exercise price of the warrants is 225% of the average daily price
of the  Common  Stock on the date the  Company  furnishes  HSBC with a draw down
notice.

         The shares  issuable upon acceptance of all Draw Down Requests and upon
exercise of the Warrants are the subject of this Prospectus.

         The term of the  Financing  Arrangement  is for twelve  months from the
initial  Draw Down,  unless  earlier  terminated  by either party or extended by
mutual consent of the parties.

                                     - 17 -

<PAGE>



                                 USE OF PROCEEDS

         The Company will not receive any  proceeds  from the sale of the Shares
by the Selling Stockholder.  However, the Company will receive proceeds from the
draw downs,  the Call Options,  if any, and the exercise of the warrants  issued
pursuant  to the  Financing  Arrangement.  The  Company  expects  to use the net
proceeds (after deduction of estimated offering expenses payable by the Company)
from the Financing Arrangement for general corporate purposes.

                                 DIVIDEND POLICY

         The Company has never  declared  or paid cash  dividends  on its Common
Stock. The Company currently anticipates that it will retain all available funds
for use in the operation of its  business,  and  therefore  does not  anticipate
paying any cash dividends on the Common Stock in the foreseeable future.

MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         On July 18, 1996, the Company  successfully  completed its IPO and sold
2,415,000  Units at a price of $5.50 per Unit.  Each Unit consisted of one share
of Common Stock and one  Redeemable  Warrant to purchase a share of Common Stock
at $9.00 ("Unit"). Units were traded on the NASDAQ SmallCap Market from July 18,
1996 until  August 20,  1996,  at which  time the Units were  delisted  from the
exchange. The Common Stock and the Redeemable Warrants have traded separately on
the NASDAQ SmallCap Market since July 29, 1997 under the symbols XYBR and XYBRW.

         As of June 30, 1998,  there are  approximately  1,200 holders of Common
Stock.  There have been no cash dividends paid on the Company's  Common Stock to
date and the  Company  does not  anticipate  the  payment  of  dividends  in the
foreseeable future.

         The table below sets forth by quarter,  for the periods indicated,  the
high  and low  market  prices  of the  Company's  Common  Stock  and  Redeemable
Warrants.  Quotations  reflect prices between  dealers,  without retail mark-up,
mark down or commissions and may not necessarily represent actual transactions.
<TABLE>
<CAPTION>


                                                Common Stock                       Redeemable Warrants
                                          High                Low               High               Low
                                          ----                ---               ----               ---

<S>                                  <C>               <C>                  <C>           <C>            
Fiscal 1996
    1st Quarter....................         --                  --               --                  --
    2nd  Quarter...................         --                  --               --                  --
    3rd  Quarter...................         12               4 1/2            6 1/4               1 3/8
    4th  Quarter...................      4 7/8               1 1/2            2 1/4                 5/8

Fiscal 1997
    1st Quarter....................    4 11/16             1 29/32          1 11/32               13/32
    2nd Quarter....................      3 1/2              1 5/16             7/16                3/16
    3rd Quarter....................     5 9/16               2 3/8            23/32                3/16
    4th Quarter....................          4             1 25/32            17/32                5/32

Fiscal 1998
    1st Quarter....................      2 1/2               1 3/8            13/32                5/32
    2nd Quarter....................     8 7/16             1 13/32            1 3/4                 1/8

</TABLE>


                                     - 18 -

<PAGE>

                             SELECTED FINANCIAL DATA

         The following  selected financial data as of December 31, 1997, and for
each of the  two  years  then  ended,  have  been  derived  from  the  Company's
consolidated  financial  statements,  which  statements  have  been  audited  by
PricewaterhouseCoopers  LLP,  independent  accountants,  as set  forth  in their
report dated March 31, 1998, which includes an explanatory paragraph, concerning
the Company's  ability to continue as a going  concern.  The selected  financial
data as of June 30,  1998 and for the six months  ended June 30,  1998 and 1997,
have been derived from the unaudited  consolidated  financial  statements of the
Company and, in the opinion of management,  contain all adjustments  (consisting
only of normal and recurring  adjustments) that the Company considers  necessary
for a fair  presentation of such data. The result of the interim periods are not
necessarily  indicative of the results of a full year. All of the financial data
set forth below should be read in conjunction  with the  consolidated  financial
statements  of the  Company and the notes  thereto  included  elsewhere  in this
Prospectus  and  also  with  the   information   appearing   under  the  caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."
<TABLE>
<CAPTION>

                                                  Year Ended December 31,               Six Months Ended June 30,
                                                 1997               1996                   1998               1997
                                                 ----               ----                   ----               ----
<S>                                                 <C>         <C>                <C>                    <C>     
Revenue:
      Product sales and leases                      $555,522    $  928,732                   $356,861          $220,458
      Consulting and license                         257,000       164,609                      1,839            30,000
                                                     -------       -------                  ---------       -----------
          Total revenue                              812,522     1,093,341                    358,700           250,458
Cost of sales                                      1,225,572     1,081,197                    379,476           409,790
                                                   ---------     ---------                    -------           -------
          Gross profit (loss)                       (413,050)       12,144                    (20,776)         (159,332)
Operating expenses:
      Sales and marketing                          3,280,356     1,442,146                  1,151,147         1,489,195
      General and administrative                   3,518,868     2,158,212                  1,617,879         1,885,214
      Research and development                     2,350,237     1,773,015                  1,010,769         1,196,319
                                                   ---------     ---------                  ---------         ---------
          Total operating expenses                 9,149,461     5,373,373                  3,779,795         4,570,728
                                                   ---------     ---------                  ---------         ---------
          Operating loss                          (9,562,511)   (5,361,229)                (3,800,571)       (4,730,060)
Interest income, net                                  82,545       122,693                      8,066            49,129
                                                      ------       -------                     ------           -------
     Net loss                                     (9,479,966)   (5,238,536)                (3,792,505)       (4,680,931)
                                                  ----------    ----------                -----------       -----------
Provisions for preferred stock                       571,598           ---                     2,344               ---
                                                  ----------    ----------                -----------       -----------
      Net loss applicable to holders of
         common stock                          $(10,051.564)    $5,238,536                $3,794,849         $4,680,931
                                              =============   ============              ============        ===========
    Net loss per share applicable to
        holders of common stock               $       (0.78)   $     (0.47)              $     (0.22)        $    (0.38)
                                              =============   ============              =============       ============
Weighted average number of common
shares outstanding (basic and diluted)           12,844,974     11,121,594                17,016,067         12,459,112
                                              =============   ============              =============       ============
</TABLE>


                                       December 31, 1997     June 30, 1998
                                       -----------------     -------------
Balance Sheet Data:
Working capital.....................      $1,753,477         $4,492,263
Total assets........................       4,531,617          7,433,903
Total liabilities...................       1,357,682          1,277,405
Stockholders' equity................       3,173,935          6,156,498


                                     - 19 -

<PAGE>


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

         The  following  discussion  should  be read  in  conjunction  with  the
consolidated  financial  statements  of the  Company and notes  thereto,  and is
qualified in its entirety by the foregoing and by other more detailed  financial
information appearing elsewhere in this Prospectus.

Results of Operations

         The following table sets forth certain consolidated financial data as a
percentage  of revenues  for the years ended  December 31, 1997 and 1996 and the
six month periods ended June 30, 1998 and 1997.
<TABLE>
<CAPTION>




                                                     Year Ended                        Six Months Ended
                                            December 31,        December 31,        June 30,        June 30,
                                               1997               1996                1998            1997

<S>                                         <C>                <C>                     <C>             <C> 
Revenues.................                     100.0%             100.0%                  100%            100%
Cost of sales............                      150.8               98.9                 105.8           163.6
                                               -----               ----                 -----           -----
  Gross margin...........                     (50.8)               1.1                  (5.8)          (63.6)
                                              ------               ---                  -----          ------
Operating expenses:
  Sales and marketing.................         403.7              131.9                 320.9           594.6
  General and administrative..........         433.1              197.4                 451.0           752.7
  Research and development............         289.3               162.2                281.8           477.7
                                               -----               -----                -----           -----
Total operating expenses..............       1,126.1               491.5              1,053.7         1,825.0
                                             -------               -----
Interest income, net..................         10.2                11.3                   2.2            19.6
                                               ----                ----                   ---            ----
Net loss..............................      (1,166.7)              (479.1)          (1,057.3)       (1,869.0)
                                            --------               ------           ---------       ---------
Provisions for preferred stock........            70.3                    -              0.6                -
                                            ----------           ----------           -------      ----------
Net loss applicable to holders of
       common stock...................      (1,237.1)%           (479.1)           (1,057.9%)      (1,869.0%)
                                           ==========            =======           ==========      ==========
</TABLE>

Six Months Ended June 30, 1998 Compared to Six Months Ended June 30, 1997

         Revenues.  Total  revenues  for the six months ended June 30, 1998 were
$358,700,  an  increase  of  $108,242,  or 43%,  compared  to  $250,458  for the
corresponding period in 1997. Product revenues for the six months ended June 30,
1998 were $356,861,  an increase of $136,403,  or 62%,  compared to $220,458 for
the corresponding period in 1997. The increase in product revenues for the three
months ended June 30, 1998 was related to the higher number of 133P Systems that
were sold  during  that  period,  compared  to the  lower  number of 486 and 586
Systems  that were sold in the  corresponding  period in 1997.  The  decrease in
consulting  and license  revenues was due to the lack of sales  activity under a
license  agreement  with  Rockwell   International   that  was  related  to  the
restructuring of Rockwell's operations.

         Cost of sales. The cost of goods sold for the six months ended June 30,
1998 was $379,476,  a decrease of $30,314,  or 7%,  compared to $409,790 for the
corresponding  period in 1997. The cost of goods sold  increased  commensurately
with the  increase in sales but were offset by charges in 1997 of  approximately
$97,000 of parts for 586 Systems  that were  replaced  and written off, and by a
full  reserve for  obsolescence  of  approximately  $225,000  for the  remaining
computing  units used in 486 Systems that are believed by Company  management to
be  saleable,  but whose value is  uncertain  given  changes in  technology  and
advances in the market.

                                     - 20 -

<PAGE>


         Sales and marketing expenses.  Sales and marketing expenses for the six
months  ended June 30, 1998 were  $1,151,147,  a decrease of  $338,048,  or 23%,
compared to $1,489,195 for the  corresponding  period in 1997. This decrease was
due to a change in compensation  structure for sales personnel which resulted in
lower  base  salaries,  a  reduction  in  travel  related  expenses  due  to the
centralization of sales staff, and a decrease in the use of outside  consultants
for sales and marketing programs.

         General  and  administrative   expenses.   General  and  administrative
expenses for the six months ended June 30, 1998 were  $1,617,879,  a decrease of
$267,335,  or 14%, compared to $1,885,214 for the corresponding  period in 1997.
This  decrease  resulted  primarily  from a reduction in  personnel  and related
occupancy  expenses,  along  with a  decrease  in travel  expenses.  These  were
partially  offset  by  an  increase  in  activities   related  to  international
operations.

         Research and development  expenses.  Research and development  expenses
for the six months ended June 30, 1998 were $1,010,769,  a decrease of $185,550,
or 16%,  compared  to  $1,196,319  for the  corresponding  period in 1997.  This
decrease resulted  primarily from reduced activity and related expense given the
substantial  completion  of  development  for the  head-mounted  display and the
body-worn  computing unit for the 133P, and the sharing of development  expenses
for  the  Mobile  Assistant  IV  System  with  the  Company's   development  and
manufacturing partners.

         Interest income, net. Net interest income for the six months ended June
30, 1998 was $8,066, a decrease of $41,063,  or 84%, compared to $49,129 for the
corresponding  period in 1997.  This decrease is the result of reduced  interest
income from the lower  average  cash  balances in the six months  ended June 30,
1998 than for the  corresponding  period in 1997,  which  reflected the interest
income on proceeds from the Company's initial public offering that was completed
in July 1996.

         Dividend on preferred stock. The Company's Series C Preferred Stock was
issued on May 15, 1998 and accrues  dividends at 5% per annum on the outstanding
principal amount.  For the six months ended June 30, 1998, the amount of accrued
dividend was $2,344,  with no comparable  item for the  corresponding  period in
1997.

         Net loss  attributable  to common  stock.  As a result  of the  factors
described  above,  the net  loss for the six  months  ended  June  30,  1998 was
$3,794,849,  a decrease of  $886,082,  or 19%,  compared to  $4,680,931  for the
corresponding  period in 1997.  Although  the  Company  was  subject to taxation
during the six  months  ended  June 30,  1998 and the six months  ended June 30,
1997, the Company  incurred net losses during these periods and no provision for
taxes was made.

Year Ended December 31, 1997 Compared to Year Ended December 31, 1996

         Revenues.  Revenues for the year ended December 31, 1997 were $812,522,
a decrease  of  $280,819,  or 26%,  compared  to  $1,093,341  for the year ended
December 31, 1996.  Product  revenues for the year ended  December 31, 1997 were
$555,522,  a  decrease  of  $373,210  or  40%,  compared  to  $928,732  for  the
corresponding period in 1996. The reduction in product revenues for the year was
related to the lower number of 133P Systems and Mobile  Assistant(R)  II Systems
that were sold during that period,  compared to the higher number of 486 Systems
that  were sold in the  corresponding  period in 1996.  Consulting  and  license
revenues  for the year ended  December  31, 1997 were  $257,000,  an increase of
$92,391,  or 56%,  compared to $164,609  for the  corresponding  period in 1996.
During the year ended  December 31, 1997,  the Company's  licensee  informed the
Company that as a result of the  restructuring of its business  operations,  the
licensee had elected to not  continue  with its  business  activities  under the
license.  A portion of the  consideration  received by the Company in March 1996
for  granting  this  license  was a $300,000  cash  payment,  which the  Company
recorded as deferred  license revenue and was amortizing this amount over a five
year period.  Given the licensee's  stated intent to not to continue  conducting
business operations under the license,  the remaining deferred licensing revenue
of  $220,000 as of June 30,  1997 was  recorded  as revenue in the three  months
ended September 30, 1997.

                                     - 21 -

<PAGE>



         Cost of sales.  The cost of sales for the year ended  December 31, 1997
was $1,225,572,  an increase of $144,375, or 13%, compared to $1,081,197 for the
year ended December 31, 1996.  The cost of goods sold  decreased  commensurately
with the  decrease in product  sales but was offset by charges of  approximately
$725,000 to reduce the carrying  value of the computing  unit for the 486 System
and the Mobile  Assistant(R) II to estimated market value and to reduce carrying
values of several components of the Company's head-mounted displays to estimated
market value.

         Research and development  expenses.  Research and development  expenses
for the year ended December 31, 1997 were  $2,350,237,  an increase of $577,222,
or 33%,  compared to  $1,773,015  for the year ended  December  31,  1996.  This
increase  reflects  the  Company's  ongoing  research and  development  efforts,
including the addition of new  personnel,  the operation of the design center in
California,  the internal development of a head-mounted display, the development
of the body-worn computing unit for the Mobile Assistant(R) II, the 133P and the
MA IV, and software development.

         Sales and marketing expenses. Sales and marketing expenses for the year
ended December 31, 1997 were  $3,280,356,  an increase of  $1,838,210,  or 128%,
compared to  $1,442,146  for the year ended  December  31, 1996.  This  increase
resulted  mainly from  increases in personnel,  related  travel,  infrastructure
costs to support sales,  VAR training  programs,  customer  service,  additional
marketing  programs  to  support  the  launch of new  products,  and  public and
investor  relations  efforts,  and expenses  related to the  establishment  of a
representative  office in Tokyo, Japan and negotiations with potential licensees
in Far East and Europe, along with charges of approximately  $253,000 related to
a receivables  whose  collectability  was deemed to be doubtful and were written
off and an expense of approximately $125,000 related to the issuance of warrants
to a consultant.

         General  and  administrative   expenses.   General  and  administrative
expenses for the year ended  December 31, 1997 were  $3,518,868,  an increase of
$1,360,656, or 63%, compared to $2,158,212 for the year ended December 31, 1996.
This increase resulted primarily from an increase in personnel,  consulting, and
travel  expenses  related to the  expansion  and  continued  development  of the
Company's  infrastructure,  and  activities  related  to  discussions  regarding
certain strategic partnerships and international operations.

         Interest  income,  net. Net interest income for the year ended December
31, 1997 was $82,545,  an decrease of $40,148,  or 33%, compared to net interest
income of  $122,693  for the year ended  December  31,  1996.  This  decrease is
primarily  the result of lower  average  monthly  cash  balances  in fiscal 1997
versus those during fiscal 1996, when cash was received from the Company's IPO.

         Dividend on preferred  stock,  deemed  dividend  accretion on preferred
stock.  The Company's  Series A Preferred  Stock was issued on June 30, 1997 and
accrues  dividends  at 5% per annum on the  outstanding  principal  amount.  The
Company's  Series B Preferred  Stock was issued on November 11, 1997 and accrues
dividends  at 4% per annum on the  outstanding  principal  amount.  For the year
ended  December  31,1997,  the amount of accrued  dividend was $82,905,  with no
comparable  item for the  corresponding  period in 1996. In accordance  with the
Emerging  Issues Task Force report from the Securities  and Exchange  Commission
titled  "Accounting  for the Issuance of  Convertible  Preferred  Stock and Debt
Securities  with a  Nondetachable  Conversion  Feature," a deemed  dividend  was
assumed  for the Series A and Series B Preferred  Stock,  which will be accreted
periodically  as  portions  of the  Series A and  Series B  Preferred  Stock are
convertible  into Common Stock.  The amount of this accretion for the year ended
December 31, 1997 was $488,693,  with no comparable  item for the  corresponding
period in 1996. Additional paid in capital is reduced by the amount of accretion
and  preferred  stock is increased by the amount of  accretion,  resulting in no
impact on the overall amount of stockholder's equity.

                                     - 22 -

<PAGE>


         Net loss  attributable  to holders of common stock.  As a result of the
factors  described above,  the net loss  attributable to holders of Common Stock
for the year ended December 31, 1997 was $10,051,564, an increase of $4,813,028,
or 92% compared to $5,238,536 for the year ended December 31, 1996. Although the
Company was subject to taxation  during the year ended December 31, 1997 and the
year ended  December 31,  1996,  the Company  incurred  net losses  during these
periods and no provision for taxes was made.

Liquidity and Capital Resources

         Since  its  inception  until the  completion  of the IPO,  the  Company
financed its  operations  from the private sale of its  securities,  from vendor
credit and from  short-term  loans received from  management,  stockholders  and
others.

         From  October  1994 to August  1995 the  Company  raised  approximately
$1,243,000  from the private  sale of shares of Common Stock at $6.00 per share.
In November 1995, the Company raised $1,505,000 through the private placement of
convertible  debentures and in April 1996, the Company raised $1,000,000 through
a second  private  placement of  convertible  debentures.  The Company  received
approximately  $2,140,000  from these  financings  net of  offering  costs.  The
placement  fees in respect of these  financings  were  carried by the Company as
interest-bearing loans and were repaid from the proceeds of the IPO and realized
gross proceeds of  approximately  $13,280,000 and net proceeds of  approximately
$10,840,000 after related expenses.

      On June 30, 1997, the Company  completed a $3 million private placement of
an aggregate  of 3,180 shares of the  Company's  Series A Preferred  Stock,  par
value $0.01 per share ("Series A Preferred Stock"),  and realized gross proceeds
of  $3,000,000  and net  proceeds  of  approximately  $2,762,000  after  related
expenses. All of such Series A Preferred Stock has been converted as of the date
hereof resulting in the issuance of 1,958,984 shares of Common Stock.

      On November 12, 1997, the Company completed a $3 million private placement
of an aggregate of 3,000 shares of the Company's  Series B Preferred  Stock, par
value $0.01 per share ("Series B Preferred Stock"),  and realized gross proceeds
of  $3,180,000  and net  proceeds  of  approximately  $2,950,000  after  related
expenses.  On February 23, 1998, the Company completed a follow-on  placement of
its Series B Preferred  Stock and realized  gross proceeds of $1,000,000 and net
proceeds of approximately  $990,000 after related expenses. All of such Series B
Preferred  Stock  has been  converted  as of the date  hereof  resulting  in the
issuance of 3,172,239 shares of Common Stock.

      In April 1998, the Company entered into an equity line of credit agreement
with  institutional  investors who had formerly invested in the Company in which
the Company  received an initial  gross  amount of  $1,000,000  in exchange  for
Common Stock.  Under this line of equity the Company has the right,  but not the
obligation, to obtain up to an additional $10,000,000 in a series of equity draw
downs  based  on terms  and  conditions  specified  in the  line of  credit.  In
connection with this line of equity,  the Company issued warrants to purchase up
to 40,000  shares of stock at $1.76 and  20,000  shares of stock at $2.81 at any
time starting six months after closing and ending five years after closing.  The
placement agent for this transaction received a cash fee of 5% and 50,000 shares
of unregistered stock.

      In May 1998,  the Company  completed a $750,000  private  placement  of an
aggregate of 375 shares of the  Company's  Series C Preferred  Stock,  par value
$0.01 per share ("Series C Preferred  Stock") and 110,294 shares of Common Stock
with  institutional  investors  who had formerly  invested in the  Company.  The
Series C Preferred  Stock has a stated value of $1,000 per share and a holder of
the Series C Preferred Stock is entitled to receive, if and when declared by the
Company, a dividend equal to 5% of the stated value per share per annum, payable
in shares of Common Stock or in cash,  payable upon  conversion  of the Series C
Preferred  Stock.  The Series C Preferred  Stock also  provides the Company with
several redemption options and allows for the periodic

                                     - 23 -

<PAGE>


conversion  of portions of unredeemed  Series C Preferred  Stock over a two-year
period ending May 15, 2000. Any Series C Preferred Stock  outstanding on May 15,
2000 must be converted into Common Stock at that date.

      In June 1998, the Company completed a $1,000,000 private placement with an
institutional  investor  who had  formerly  invested in the Company in which the
Company issued 153,846  unregistered  shares of Common Stock at a price of $6.50
per share.

      In June  1998,  the  Company  amended  and  exercised  a put option in the
aggregate principal amount of $3,000,000 under the private equity line of credit
agreement  mentioned  above. In connection with such action,  the Company issued
545,454  shares of Common  Stock.  Such  shares are subject to  restrictions  on
resale for a period of nine months and to repricing upon  occurrences of certain
conditions. In addition, the Company issued five-year warrants to purchase up to
300,000 shares of Common Stock at a price of $5.25.

      For the six months ended June 30, 1998, the Company's operating activities
used cash of  $3,366,073.  The net use of cash by operations  for the six months
ended June 30, 1998 was primarily the result of a $3,792,505 net loss.  This was
offset  by  a  net  decrease  in  inventories  of  $109,731,   depreciation  and
amortization  of $152,185  and non-cash  charges for tooling  costs of $138,682.
Cash used for  investing  activities  for the six months ended June 30, 1998 was
$198,765  which included  $91,190  related to patents and $74,060 in capitalized
tooling  costs.  Proceeds from the Company's  financing  activities  for the six
months  ended  June 30,  1998  were  $6,627,195  which  primarily  consisted  of
$5,307,048 from the issuance of the Company's  Common Stock, net of related fees
and  $1,348,496  from  the  issuance  of the  Company's  Series  B and  Series C
Preferred  Stock,  net of related fees. As a result of the above,  cash and cash
equivalents  on hand  as of  June  30,  1998  was  $4,014,723,  an  increase  of
$3,062,357 from the $952,366 of cash and cash equivalents on hand as of December
31, 1997.

      For the six months ended June 30, 1997, the Company's operating activities
used cash of $4,986,509. The net use of cash for the six month period ended June
30,  1997 was  primarily  the result of a  $4,680,931  net loss,  an increase in
inventories of $295,792  largely related to the production of the 586 System and
the  Company's  head mounted  display,  an increase in prepaid and other current
assets of $184,312,  offset by depreciation and  amortization  costs of $160,547
and non-cash compensation costs of $125,488.  Cash used for investing activities
for the six months ended June 30, 1997 was $747,144 which included  $306,962 for
the acquisition of property and equipment, $284,294 in capitalized tooling costs
related  to the  production  of the 586 System and the  Company's  head  mounted
display, and $155,188 related to patents.  Proceeds from the Company's financing
activities  for the six  months  ending  June 30,  1997  were  $2,951,076  which
primarily  consisted of  $2,785,000  from the issuance of its Series A Preferred
Stock and deferred placement fees of $215,000. As a result of the above, cash on
hand as of June 30, 1997,  was  $3,492,390,  a decrease of  $2,782,577  from the
$6,274,967 of cash and cash equivalents on hand as of December 31, 1996.

        For the year ended December 31, 1997, the Company's operating activities
used cash of  $10,062,427  compared  to a use of  $5,133,942  for the year ended
December 31, 1996.  The net use of cash during the year ended  December 31, 1997
was primarily the result of a $9,479,966  net loss and cash used by inventory of
$1,930,378, offset by a net increase in accounts payable and accrued expenses of
$515,466 and depreciation  and amortization of $277,299.  Cash used by investing
activities  for the year ended  December 31, 1997 was $866,228,  which  included
$364,678 for the  acquisition  of property and  equipment,  $231,298  related to
obtaining and  maintaining  patents and $270,252 in  capitalized  tooling costs.
Proceeds from the Company's financing activities for the year ended December 31,
1997 were $5,606,054  which primarily  consisted of $5,710,406 from the issuance
of the  Company's  Series A Preferred  Stock and Series B Preferred  Stock,  and
$56,500 of proceeds from notes and loans,  offset by payments on notes and loans
totaling  $72,232,  and $16,667 for the remaining  payment on the acquisition of
Tech  Virginia and repayment of loans.  As a result of the above,  cash and cash
equivalents  on hand as of  December  31,  1997  was  $952,366,  a  decrease  of
$5,322,601 from the $6,274,967 of cash on hand as of December 31, 1996.

                                     - 24 -

<PAGE>



      For the year ended December 31, 1996, the Company's  operating  activities
used  cash of  $5,133,942.  The use of cash by  operations  for the  year  ended
December 31, 1996 was  primarily  the result of a $5,238,536  net loss  combined
with $354,871 of cash used by inventories,  $337,065 used by accounts receivable
and  $177,094  for prepaid and other  assets,  offset by an increase in accounts
payable and accrued  expenses of $177,619 and an increase in deferred  licensing
revenue  of  $250,000.  Cash  used by  investing  activities  in the year  ended
December  31, 1996  consisted of $315,257  for the  acquisition  of property and
equipment,  $114,618  related to the  acquisition  of patents,  and  $106,738 of
capitalized  tooling and other assets.  Proceeds  from the  Company's  financing
activities  in  the  year  ended  December  31,  1996  consisted   primarily  of
$13,282,500  raised  at  the  Company's  Initial  Public  Offering  ("IPO")  and
$1,000,000 from the placement of Convertible Debentures prior to the IPO, offset
by fees of $2,561,149 and net loan repayments of $251,161.

      At June 30,  1998,  the Company had no material  capital  commitments  and
working capital of $4,492,263.

      In September 1998, the Company entered into the Financing Arrangement with
the Selling Stockholder  pursuant to which, the Company may, at its option, sell
up to  $31,200,000  of Common Stock to the Selling  Stockholder  during a twelve
month period,  and the Selling  Stockholder  may exercise its Call Option for an
additional $31,200,000. To fully utilize the Financing Arrangement,  the Company
may  need  to  register  additional  shares  of  Common  Stock.  See  "Financing
Arrangement."

      The  Company  anticipates  that  its  working  capital   requirements  and
operating  expenses will increase as the Company expands production and sales of
the Mobile  Assistant(R),  and  expands its full  sales,  service and  marketing
functions,  and develops the support structure for these activities.  The timing
of increases  in personnel  and other  expenses,  the amount of working  capital
consumed  by  operations,  marketing  and  rollout  expenses  for the MA IV, and
competitive  pressures on gross  margins will impact the magnitude and timing of
the Company's cash requirements.  To meet working capital needs, the Company has
entered  into the  Financing  Arrangement  with the  Selling  Stockholders  (see
"Financing   Arrangement")  and  in  the  event  the  Financing  Arrangement  is
terminated  and  funding  thereunder  is not  available,  the  Company  may also
exercise an existing put option to sell up to  $7,000,000  of Common Stock under
the Private Equity Line of Credit Agreement  described  above. In addition,  the
Company intends to use funds from  operations,  and may obtain a working capital
line of credit and/or complete additional  financings,  if necessary.  It is the
opinion of the Company's  management that additional  funding  arrangements  are
readily  available to the Company and the execution of any such arrangement will
depend on timing,  market  conditions and the final terms and conditions of such
arrangements. Full production of the MA IV model of the Mobile Assistant(R) will
begin in the quarter ending December 31, 1998 and receivables  from sales of the
MA IV are expected to provide collateral for borrowing facilities at that point.
Although there can be no assurance that such facilities  will be available,  the
Company intends to seek to establish secured  borrowing  facilities at such time
as appropriate  collateral is available.  The Company's management believes that
the  combination of cash on hand,  operating cash flow, and outside funding will
provide  sufficient  liquidity to meet the Company's cash requirements  until at
least March 1999.  However,  there can be no  assurance  that the Company can or
will obtain  sufficient  funds from operations or from a working capital line of
credit or from closing additional financings on terms acceptable to the Company.

Possible Impact on Near-Term Revenues

      The Company has agreements with  third-party  suppliers to manufacture and
supply the body-worn  computing unit, the HMD and the batteries for the 133P and
the MA IV. Production of the computing unit for the 133P has been  substantially
curtailed pending the introduction of the MA IV in the fourth quarter,  although
management  believes that it can restart  production to meet large orders.  As a
result, revenue growth is expected to be modest through the first three quarters
of the year ending December 31, 1998, until full-scale production by these MA IV
suppliers  is started and these  units are sold in volume,  which is expected to
begin in the quarter  ending  December 31, 1998.  In the event that the start of
full-scale  production  is delayed for any reason,  revenues for the year ending
December 31, 1998 will be adversely affected.

                                     - 25 -

<PAGE>




      Exchange  rates for some local  currencies in countries  where the Company
operates may fluctuate in relation to the U.S. dollar and such  fluctuations may
have an adverse  effect on the  Company's  earnings  when local  currencies  are
translated into U.S. dollars.

Possible Non-Cash Future Charge

      As a condition  to the  Company's  initial  public  offering  (the "IPO"),
certain of the Company's  stockholders,  primarily officers and directors,  have
been  required to deposit an aggregate of 1,800,000  shares of Common Stock into
an escrow account (the "Escrowed  Shares").  The Escrowed  Shares are subject to
incremental  release  over a three-year  period only in the event the  Company's
gross  revenues and earnings  (loss) per share for the 12-month  periods  ending
September  30, 1997,  1998 and 1999 equal or exceed  certain  gross  revenue and
earnings (loss) per share targets.  If such per share targets are not met in any
of the  relevant  12-month  periods  (and the price of the Common Stock does not
meet or exceed the price  described  below),  certain agreed upon amounts of the
Escrowed Shares will be returned to the Company for each period and canceled. In
addition to the foregoing,  all the then Escrowed Shares will be released to the
stockholders  if the closing price of the Common Stock as reported on The Nasdaq
SmallCap  Market  following  this  offering  equals  or  exceeds  $11.00  for 25
consecutive  trading  days or 30 out of 35  consecutive  trading days during the
period  ending  September  30, 1999.  In the event any  Escrowed  Shares held by
officers,  employees and  consultants are released,  the difference  between the
initial  offering  price  and the  market  value of such  shares  at the time of
release  will be deemed to be  additional  compensation  expense to the  Company
which,  depending  on the price per share,  may have the effect of  reducing  or
eliminating  any  earnings  per share and could  have a  negative  effect on the
market price for the Common  Stock.  The stock and  earnings  targets for escrow
release  for  September  30,  1997 were not  achieved  and  300,000  shares were
canceled  from the escrow  pool,  which  resulted in a reduction  of 2.1% of the
Company's  outstanding shares of Common Stock. Given the expenditures related to
the start of full-scale  production of the MA IV in the quarter ending  December
31, 1998, the Company's management believes that it is likely that the Company's
gross revenues and allowable  losses will not meet the  Performance  Targets for
the 12-month  period  ending  September  30, 1998  thereby  resulting in 750,000
shares of stock  being  canceled  from the escrow  pool,  which will result in a
reduction of 3.6% of the Company's outstanding shares of Common Stock..

                                     - 26 -

<PAGE>



                                    BUSINESS

General

      The Company is engaged in the research,  development and commercialization
of mobile computer  systems and related software  solutions  designed to enhance
personal  productivity,   especially  in  commercial,  industrial  and  military
applications.  The  Company's  current  mobile  computing  product is the Mobile
Assistant(R) 133P model, which is a full-function,  body-worn,  voice-controlled
133Pentium computer with a head-mounted video display. The Company has delivered
both  developmental  and sales  samples of its new MA IV system,  and will begin
full  production  of  this  next-generation  series.  With  the  speed,  memory,
processing,  multimedia  and  communication  capabilities  of a desktop  PC in a
lightweight  unit, the Mobile  Assistant(R)  Series  combines  full-function  PC
features with hands-free  operation and simultaneous  user mobility.  The Mobile
Assistant(R) is a combination of hardware and software specifically designed for
body-worn  mobile  computing.  The Mobile  Assistant(R)  Series with application
software is designed to allow workers with minimal  training to perform  complex
and time consuming tasks such as  maintenance,  repair and inspection of complex
technological  and  mechanical  systems,   retrieval  and  analysis  of  medical
information from remote  locations,  and  coordination of remote  commercial and
industrial activities and military field operations,  in a more efficient manner
than current technology  allows.  Purchasers of the Mobile  Assistant(R)  Series
have included, among others, AT&T, Lucent, NTT (Nippon Telegraph and Telephone),
Eaton Corporation,  Fujitsu, Battelle Memorial Institute, Shell Oil, Mitsubishi,
Rockwell International, Lockheed Martin, and the United States Army and Navy. In
March 1996,  Rockwell  International,  which  manufactured  the  computing  unit
utilized in the Mobile  Assistant  I(R),  licensed from the Company the right to
manufacture and market mobile computers utilizing certain intellectual  property
and related technical know-how which has been developed by the Company.

      The  Mobile  Assistant(R)  Series  can  utilize  technologically  advanced
features such as real time two-way video and audio communications  through radio
frequency transmissions,  integrated cellular linkups, global positioning system
tracking  capabilities and access to information  through the Internet and World
Wide Web. The new HMD/FPD includes a two-way audio system and optional  built-in
video camera,  weighs  approximately  15 ounces and presents a desk-top  quality
full VGA  color  image  that is  approximately  equivalent  to that of a 15" VGA
monitor at a distance of approximately two feet. An optional  light-weight,  6.4
inch, full VGA color, flat panel display, with integrated digitizer,  is offered
for users  who do not  desire  an HMD or do not need to be 100%  hands-free  and
feet-free to perform  their job.  The  body-worn  computing  unit is designed to
allow  operation in  environmental  conditions  in which  conventional  portable
computers  could not  previously  operate,  weighs  less than two  pounds and is
capable of running software  applications  designed for Microsoft(R)  Windows(R)
3.11, Windows(R) 95 and 98, Windows(R) NT(TM), DOS, SCO UNIX(R) and LINUX.

         The Company offers novel software products, including the following two
designed  to get user  documentation  up and  running  on the  Mobile  Assistant
quickly,  that can be used on the Mobile Assistant(R) or conventional desktop or
laptop computers.  The Company's linkAssist(TM) software allows users to develop
applications  that need for information to be quickly and easily linked together
regardless of the format of the data or where it is stored, avoiding the need to
change, convert or reenter the existing information or to use the very technical
HTML tagging process.  An interesting and useful feature of this product is that
the linked words or phrases can then be activated by voice  automatically,  with
no  development  work by the  author  of the  documentation  or  databases.  The
webAssist(TM)  software  offered by the Company allows voice  navigation of HTML
document  links  such as those  found on web  sites  on the  World  Wide Web and
intranets.  This  provides  the  user  with  hands-free  access  to  all  of the
information found on, for example,  manufacturer and supplier and company-owned,
web sites.  Additional  authoring and inspection toolkits are in development and
are expected to available this calendar year.

                                     - 27 -

<PAGE>



Industry Overview

         Since the  introduction of the first large  mainframe  computers in the
1950's,  there has been an ongoing evolution in computer hardware to reduce size
and increase  performance and  functionality.  The  commercialization  of mobile
computing  products combined with significant  increases in the number and scope
of software  applications  has resulted in a  multi-billion  dollar market.  The
Company sees the next phase in this  evolution to be body-worn,  voice-activated
computers, which will provide hands-free portability.  The Company believes that
the potential to develop a substantial  market for its mobile computing hardware
and software products is demonstrated by the substantial  historic and projected
growth in all forms of mobile and portable computers.  According to MarkIntel, a
service which compiles market research reports,  total revenues from the overall
portable  computer  market (20 pounds or lighter),  will have an average  annual
growth of approximately 13% to over $23 billion through the year 2000. MarkIntel
reports that notebook  computers  (i.e.  weighing from 5 to 8 pounds)  currently
constitute  over  70%  of  portable  units  sold.  MarkIntel  also  states  that
sub-notebook computers (3 to 5 pounds) currently constitute approximately 15% of
sales of portable  computers and are expected to increase to almost 19% of sales
by the year 2000.  Mini-computing  and communication  devices (3 pounds or less,
and which still are considered to be in an evolutionary  cycle) are projected by
MarkIntel  to  experience  an average  annual  revenue  growth rate of 33%.  The
Company  believes  that these  projected  figures  demonstrate  the  significant
potential  size of this  still-evolving  market for various  forms of mobile and
portable computers.

         In  conjunction  with the  changes  in  computer  hardware,  a  similar
evolution  has  occurred in computer  software to move from  processing  data to
providing  information.  Mainframe computers were initially used to process vast
amounts of data such as population statistics, corporate accounting information,
etc., for users. With personal computers came software to provide information to
users in the form of analysis,  relationships,  etc. The Company  believes  that
providing  "how to"  knowledge to users is the next step in the evolution of the
computer software and one that is well suited for use with body-worn computers.

Business Strategy

         The   Company's   objective   is  to  be  the   leading   provider   of
voice-activated,  hands-free  mobile  computing  systems and related software to
enhance   productivity  in  a  wide  variety  of  applications  for  commercial,
industrial  and  military  customers.  To achieve  this  objective,  the Company
intends to pursue the following strategies:

         Develop and Strengthen Strategic Alliances. The Company has established
and  intends to continue  to  establish  strategic  alliances  with  world-class
distribution  partners,  as well as selected  systems  integrators,  independent
software vendors, VARs, OEMs and industrial and commercial equipment and service
providers.  The  benefits  that the  Company  receives  from these  associations
include access to a larger potential customer base, complementary  technologies,
reduced capital investment through utilization of outside resources,  and access
to manufacturing  expertise and efficiencies of world-class  manufacturers.  The
Company has already announced signed distribution and support agreements with En
Pointe for North American  distribution,  Hewlett  Packard for European,  Middle
East and African  distribution  and  support,  and with Nissho Iwai for Far East
distribution.  All agreements have resulted in a worldwide  distribution network
to be operational  this calendar year to support the launch of the MA IV Series.
Additionally,  large  systems  integrators,  such as DynCorp,  have already been
signed to both provide  implementation support for Xybernaut customers worldwide
as well as to place our products within their own client bases.  The Company has
been pursuing, and will continue to pursue, additional strategic associations to
enhance its product offerings and expand its marketing activities.

         In  addition to  marketing  and support  strategic  relationships,  the
company  has signed and is  executing  other  developmental  relationships  with
organizations such as the SBS in Europe (over 30 software companies serving as a
Xybernaut  Center of  Excellence  for speech  and  wearable  applications),  and
companies  in the USA and Asia for  hardware  development  and field  testing of
application-specific solutions for industry.

         Provide  Custom  Software  Solutions for Diverse  Customer  Needs.  The
Company  intends to continue the  development,  or acquisition of, software that
enables its customers to more rapidly create  customized  software  applications
for use with the  Mobile  Assistant(R)  Series  and on  conventional  PCS.  This
software will be designed

                                     - 28 -

<PAGE>



to provide  prepackaged  application  expertise that incorporates the end user's
existing programs,  procedures and technical  documentation,  thereby permitting
the cost-effective  development of productivity-enhancing  software applications
by  customers.  The Company  believes  that revenue from software will become an
important contributor to operating margins in the future.

         Penetrate Target Markets Through Licensees,  OEMs, VARs,  Distributors,
and Direct Sales. The Company  believes that its mobile computing  technology is
especially well suited for the repair and maintenance of commercial,  industrial
and  military   equipment  and  facilities.   The  Company  also  believes  that
forms-based applications,  such as inventory and data collection,  are extremely
well-suited  for its flat panel  display  configuration,  requiring  the user to
carry  only a 1 - 1 1/2  pound  VGA  color  display/digitizer  instead  of their
current much heavier pen tablets  offering  only limited  computing  power.  The
Company intends to penetrate its target markets through effective use OEMs, VARs
and  distributors  that  demonstrate  comprehensive  market  knowledge  in their
markets.   Through  the  use  of  already   approved,   as  well  as  additional
Distributors,   Systems   Integrators,   Industrial  and  Commercial   Equipment
Suppliers, Independent Software Suppliers, OEMs and VARs, the Company intends to
leverage internal  marketing and sales resources,  and achieve rapid foreign and
domestic  market  penetration  resulting in a  diversified  customer  base.  The
Company also intends to continue  marketing directly to key national accounts in
order  to build  multiple  reference  accounts  for its  distributors  to use to
quickly expand their own sales world-wide. These reference accounts also provide
the  Company's  RD&E  organizations  with  valuable   unfiltered  feedback  from
customers  for future  product  development.  The Company  expects that as large
computer  and  equipment   manufacturers   attempt  to  enter  the  wearable  or
user-supported computing marketplace that it will have numerous opportunities to
license its strong intellectual property. Such licensing,  the Company believes,
will yield significant revenue as well as accelerated market penetration.

         Achieve and Maintain Technology Leadership. The Company is committed to
achieving and maintaining  technological  superiority of the Mobile Assistant(R)
Series and its other mobile computing hardware and software products through the
continuous   reassessment  of  product   performance  and  the  utilization  and
integration of state of the art hardware and software technologies.  The Company
believes that the  substantial  expenditure of time and effort in developing the
Mobile  Assistant(R)  Series has  resulted in a set of core  competencies  which
provide the Company with a solid foundation in the hands-free,  mobile computing
industry.  The  Company  intends to  maintain  this  advantage  through  ongoing
research and development,  which will ensure that the Mobile Assistant(R) Series
will  continue  to provide a full range of PC  capabilities,  including  two-way
video communication and access to the Internet,  intranets, remote databases and
other computerized reference resources. The Company also intends to rely heavily
on joint developments with its strategic partners worldwide, and cross-licensing
of its valuable  intellectual  property to build and market new technology.  The
current MA IV Series,  for example,  was the result of the Company's  successful
relationships with Fujitsu, Sony Digital Products,  Hitachi, Shimadzu,  Toshiba,
JAE  and  Moli  Energy,  all  under  the  auspices  of  the  Company's  Japanese
operations.

         Commitment  to Open  Architecture.  The  Company  utilizes  standard PC
hardware and software  architectures and designs its products using open systems
technologies,  including  industry  standard  operating  systems and open system
computer  platforms.  The  Company  continually  evaluates  the  feasibility  of
integrating  its software and hardware  products with new  technologies as these
are developed and accepted in the marketplace.  The Company anticipates that its
current  products  will be  upgraded  to  incorporate,  and its future  products
designed  using  open  architectures  to allow use with  existing  and  emerging
standards in hardware and software technology.

         Leverage Core Competencies. The Company believes its core competencies,
which  have  been  developed  since  its  inception,  are  the  integration  and
adaptation  of  innovative  computer  hardware  and software  technologies  into
hands-free  mobile computing  products that enhance end user  productivity.  The
Company will seek to expand  applications for its technologies and to capitalize
on the breadth of its expertise by assisting its customers in the development of
new hardware and software products.  Consistent with this strategy,  the Company
will continue to focus on integration of hands-free  mobile  computing  hardware
with  internally  developed,  or acquired,  software  applications  and hardware
products.  The  Company's  goal is to  adhere  to the  model of an  Intellectual
Property-Virtual Hardware-Communications-Software Company, concentrating on RD&E
and marketing strategies. It intends to continue to allow its strategic partners
to execute the Company's

                                     - 29 -

<PAGE>



manufacturing, service, sales and marketing functions, under the watchful eye of
Company  management.  The Company  intends to remain  small and nimble,  able to
react quickly to market needs and world economic changes.

Products and Product Development

         In order to address the market,  which the Company  believes exists for
body-worn mobile  computers,  the Mobile  Assistant(R)  Series has been designed
with five key features:

         o Compact,  lightweight and rugged hardware  specifically  designed for
           mobile, body-worn use

         o Easy to use human interface

         o Voice command control

         o Head-worn miniature display

         o Flat panel miniature display/digitizer

         Compact  Hardware  for  Mobile,  Body-Worn  Use.  The  MA IV  currently
utilizes  primarily  off-the-  shelf  miniaturized   hardware  components  in  a
body-worn  computing package weighing under two pounds.  Design features for the
MA IV currently include:

         o Intel Pentium(R) 200 or 233 MHZ processor w/ 512 KB L2 cache (266 MHZ
           scheduled for early 1999)

         o Extended Data Output ("EDO") RAM (currently ranging from 32 Mb to 128
           Mb)

         o Internal  hard disk  currently  ranging from 2 - 4 GB ( 8GB scheduled
           for early 1999)

         o  Protected   internal   dual   PC   Card   readers   using   CardBus
           (industry-standard peripheral cards)

         o Enclosure to allow use in a wide range of environmental conditions
        
         o Advanced-technology, hot-swappable lithium-ion battery and charger

         o HMD/FPD, USB, Power and Replicator ports

         o  Mini-port replicator for mobile use, and desk-top port replicator

         o  Wrist-mounted miniature keyboard

         o Miniature integrated full color video camera

         o Compatibility  with DOS, Windows(R)  3.11(TM),  Windows(R) 95 and 98,
           Windows(R) NT(TM) , SCO UNIX(R) and LINUX operating systems

         o Integrated pointing device (mouse)

         o Built-in sound system for speech recognition and generation

         The Mobile  Assistant(R)  Series are full-featured  "Wintel" PCS, which
can readily be used as a desktop PC and allows for the  incorporation  of a wide
range of  capabilities  including  portable  CD-ROM  readers,  bar code readers,
battery-operated  printers,  still and motion video cameras,  global positioning
technologies,  cellular and radio  frequency  communications  and interfaces for
medical and test equipment.

                                     - 30 -

<PAGE>



         Voice   Command    Control.    The   Mobile    Assistant(R)    supports
state-of-the-art   voice  recognition  software,   hardware  and  algorithms  to
communicate  digitized  speech as input to the  processor  through an integrated
analog-   to-digital/digital-to-analog   circuit.   Significant   user  training
generally is not required because the operable  vocabulary is created in advance
to be  recognizable  by a wide range of users or a phonetic  engine is utilized.
The  system  can also be  programmed  to "learn"  the user,  on the fly,  during
real-time  field use. The  speaker-independent  approach works well for the menu
and button-driven  programs used in the Mobile Assistant(R).  System accuracy is
improved  greatly  since the  words and  phrases  for each  menu  screen  can be
predetermined  and used to limit  recognition  ranges to the screen at hand. The
combination of voice  recognition and head-worn display provides the user of the
Mobile  Assistant(R)  with  hands-free  access to information and the ability to
apply this  information  to operations  and tasks with direct lines of sight and
tactile access. In addition to basic command-and-control speech recognition, the
MA IV also offers dictation features,  and natural language speech processing is
planned for introduction in 1999. The Company's main speech development partners
are IBM and Texas Instruments.

         Head-Worn Miniature Display.  The MA IV uses a lightweight HMD with 640
X 480 pixels (VGA color). It is anticipated that this display will be offered in
color SVGA, 1280 X 1024 pixel  resolution,  and eventually in color  resolutions
exceeding those planned for  High-Definition  TV. All displays are approximately
one square inch in size and use advanced  optics to present an image to the user
that is  equivalent  to a 15" desktop  monitor at a distance of two feet.  These
displays are available in monocular  form, and can be worn on a mounting  device
similar  to a  runner's  visor or  sunglasses,  or on  helmets,  hardhats,  soft
baseball  caps or similar  headgear.  These  high  quality,  miniature  displays
present  information  in  a  heads-mounted  display  format  without  completely
occluding vision.

         Flat Panel Display. The MA IV uses an optional light-weight,  6.4 inch,
full VGA color, flat panel display ("FPD"), with integrated digitizer,  which is
offered for users who do not desire an HMD or do not need to be 100%  hands-free
and feet-free to perform their job.

         Computer  Software for Mobile,  Body-worn and Desk-top Use. The Company
has two software  products  ready for the market,  and two others in preparation
for the market.  All products,  while  designed to speed up the  development  of
applications  for  the  Company's  line  of  wearable  computers,   are  equally
applicable to lap-top and desk-top applications.

The Company offers novel software products, including the following two designed
to get user  documentation up and running on the Mobile  Assistant(TM)  quickly,
that can be used on the Mobile  Assistant(R) or  conventional  desktop or laptop
computers.  The  Company's  linkAssist(TM)  software  allows  users  to  develop
applications  that need for information to be quickly and easily linked together
regardless of the format of the data or where it is stored, avoiding the need to
change, convert or reenter the existing information or to use the very technical
HTML tagging process.  An interesting and useful feature of this product is that
the linked words or phrases can then be activated by voice  automatically,  with
no  development  work by the  author  of the  documentation  or  databases.  The
webAssist(TM)  software  offered by the Company allows voice  navigation of HTML
document  links  such as those  found on web  sites  on the  World  Wide Web and
intranets.  This  provides  the  user  with  hands-free  access  to  all  of the
information found on, for example,  manufacturer and supplier and company-owned,
web sites.

In  addition  to  webAssist(TM)  and  linkAssist(TM),  the Company has two other
software  products in development.  Mobile  Inspector(TM) is a toolkit to assist
developers in the creation of inspection  applications  - whether the item under
inspection  is a car, a furnace or a human body.  This toolkit,  already  proven
without speech  navigation and entry  features,  is being updated to incorporate
the Company's speech recognition software offerings.  The second product, as yet
unnamed,  is an  authoring  toolkit to  quickly  create  Interactive  Electronic
Technical  Manuals  (combinations  of expert  software and electronic  books and
drawings and charts) and on-the-fly training programs.
It is also expected to be ready for market in 1999.

                                     - 31 -

<PAGE>



Marketing and Sales

Markets

         The Company's  marketing efforts are designed to increase  awareness of
and demand for its products in the commercial,  industrial and military markets.
The  following  are examples of selected  horizontal  and vertical  markets that
initially are being, or will be, addressed by the Company:

         Commercial Maintenance and Repairs.  Information from the United States
Bureau of Labor  Statistics and Bureau of Census indicates that as of 1996 there
were more than  5,460,000  commercial  mechanics and  technicians  in the United
States,  all of which the Company  believes  are  potential  users of the Mobile
Assistant(R) Series and the Company's other products.  There are many sources of
savings available from use of the Mobile  Assistant(R)  Series and the Company's
other  products  in  maintenance  and repair  operations  such as:  less  formal
training is required for a similar level of  performance,  the time required for
diagnostic and repair tasks is reduced as "just in time" refreshers and improved
technical  information can be provided,  and personnel can address a wider range
of complex tasks or products with the same level of basic training.  While these
savings can be realized in most industries,  the Company  anticipates that these
savings will be most immediate and apparent in those  industries  that require a
large  investment in equipment  and  machinery,  including  the  transportation,
automotive, construction, power generation, health services, agriculture and the
military.  In industries such as construction  or mining,  the Company  believes
downtime  on  critical  equipment  can  cost  up to  $75,000  or more  per  day.
Accordingly,  a  reduction  measured  in minutes or hours of  downtime  in these
industries can, in the Company's view,  provide ample cost  justification  for a
Mobile Assistant(R).  The telecommunications  industry is expected to be a prime
candidate   for  mobile   computing   systems  given  the   industry's   complex
technologies,  increased  competition  and assets spread over a wide  geographic
area. The Mobile Assistant(R) can provide needed knowledge to workers on the top
of a telephone  pole,  at a remote relay  station or in a conduit  tunnel.  Crew
locations  can be  monitored  and  coordinated  in the  field  with  the  Mobile
Assistant(R)  through optional global positioning  system  technology.  Crews at
remote  locations  can consult with  experts  using  two-way  audio and/or video
communications.

         Healthcare.  According to the National Center for Health Statistics, in
the United States spent  approximately 13.6% of the U.S. Gross Domestic Product,
or  approximately  $1 trillion,  on  healthcare,  with an estimated  25% of such
expenses consumed by administrative  expenses.  According to the National Center
for Health  Statistics,  United  States,  1994, the United States has over 6,000
hospitals and over 540 health maintenance organizations. According to the United
States  Department  of  Labor,  in  1994  there  were  approximately   4,714,000
healthcare  workers in the United States.  The Company believes that many of the
current processing and data systems used in healthcare, both in institutions and
in the field,  are not well developed or integrated and that  hands-free  mobile
computing  systems  could  reduce  expenses  and  increase  efficiency  in  this
industry.  The Mobile  Assistant(R)  is believed to present  great  potential in
field medical  operations by providing  on-board and remote  diagnostics,  audio
and/or  video   communication  with  doctors  for  emergency   procedures,   and
transmission  of locations for  helicopter  pickup  through  global  positioning
systems integrated into the Mobile Assistant(R).  Another anticipated benefit of
the Company's hands-free mobile computing  technologies is that fewer healthcare
personnel will be needed to perform complex tasks. By providing  remote delivery
of medical  information,  the Company's  hands-free mobile computing systems can
become a key component within both managed care and telemedicine  organizations,
which are two key submarkets developing within the healthcare industry.

         Public  Sector.  The  Company  has  demonstrated  the  ability  of  its
technology to aid in law enforcement,  fire protection,  emergency  services and
control of national  borders.  The North American  distributor of Xybernaut's MA
IV, EnPointe, has demonstrated the success of establishing  purchasing schedules
for most  significant  city,  state and  municipal  agencies,  thus  making  the
technology readily available.

                                     - 32 -

<PAGE>



         Education.  The Company believes that its mobile computing  systems are
well suited for educational applications.  The Mobile Assistant(R) is especially
suited for hands-free applications,  such as laboratory work, field research and
dissections and has the potential to serve as a mobile student  workstation.  In
addition,  it can provide an ideal  computing  and control  platform for special
education and handicapped needs.

         Military.  There are several  potential  military  applications for the
Company's   hands-free  mobile  computing   systems,   including   intelligence,
maintenance and field operations. The military has long been an early adopter of
advanced weapons  technologies and, as a result, was one of the first sectors to
experience  problems  with the ability of personnel  to  maintain,  diagnose and
repair the advanced  technology  employed in both weapons and  equipment.  These
problems have been  compounded by the  downsizing of the United States  military
and related  budget  constraints.  As a result,  even greater  pressure  will be
placed upon the military to maintain its  equipment and weapons  platforms  with
fewer  personnel.  The  Company  believes  that  most of the  estimated  700,000
military maintenance personnel in the United States could be made more efficient
and productive by the Company's hands-free mobile computing systems.

         The United States military's increasingly  sophisticated weapon systems
require  volumes of  operational  and  technical  manuals and have  dramatically
increased the  importance of  maintenance.  The United States Army has purchased
the Mobile  Assistant(R) and has tested its use in the maintenance and repair of
the AH64 Apache Attack helicopter.  The Apache can send and receive  maintenance
data via an  industry  standard  electrical  interface  which  can be read by an
optional interface for the Mobile  Assistant(R).  Operating and performance data
can be downloaded  directly from the Apache and the Mobile  Assistant(R)  can be
used to diagnose  existing and potential  maintenance and repair  problems.  The
Company  anticipates  that  manufacturers  of complex  military  and  commercial
equipment   increasingly   will  incorporate   integrated  data  collection  and
transmission capabilities into their technologies to reduce downtime, repair and
maintenance related costs.

         The  ability  to  deliver  information  to  soldiers  in  combat  field
operations is the focus of several development  programs sponsored by the United
States Army.  The Army has been  conducting  simulated  combat  maneuvers  using
body-worn  computing  components,  including  those provided by the Company,  to
determine  effectiveness for use in coordinating  troop locations and movements,
determining  enemy locations,  and using global  positioning  systems to provide
coordinates for artillery, helicopter pickup and air support.

         The Company has already  sold many  systems  into the US Army and Navy,
and expects that its sales  partners  will sell heavily into the armed  services
both in the USA and overseas.

Marketing

         Because the Company's  products are  frequently  combined with products
from other  manufacturers to form integrated  information  systems,  the Company
believes that it is more  effective to sell  principally  through  Distributors,
Systems  Integrators,   Industrial  and  Commercial   Equipment   Manufacturers,
Independent  Software  Vendors and VARs with defined market niche  expertise and
presence as well as to end users. In preparation for the  introduction of the MA
IV,  the  Company  has  and  is  negotiating  terms  with  several   specialized
distributors  for higher volume  distribution of the MA IV. The Company believes
that by  forming  relationships  with these  partners  we can gain entry to many
various sub-markets and types of end users, and serve customers or have in-place
sales  and   distribution   channels  that  identify  new  customers  and  sales
opportunities. The Company can then reach end users more rapidly in a variety of
industries.

         To try to ensure  outstanding  partner  performance,  the  Company  has
offered detailed  in-house training sessions to prepare and update personnel for
field sales and training. In addition,  the Company is developing  comprehensive
sales and operations manuals to be used by these channels and end-users.

                                     - 33 -

<PAGE>



         The  Company's  marketing  and  sales  employees  are  responsible  for
implementing  direct  marketing  plans and sales  programs,  coordinating  sales
activities with sales and marketing and service  partners.  All fulfillment will
be accomplished through distribution partners,  regardless of which entity makes
the actual sales.

License Granted to the Company by Data Disk

         During  1997,  the Company  entered  into a series of  agreements  with
Data-Disk  Technology,  Inc., a Virginia-based  company,  that produces a memory
product  known as the Data Disk that  consists  of a  non-volatile  memory  chip
encapsulated  in a rugged  polymer  casing  slightly  smaller  than a  soldier's
"dogtag" that is highly resistant to temperature and  environmental  conditions.
The Company's  management  believes that the Data Disk provides an ideal storage
medium for  body-worn  computer  applications,  especially  those that involve a
large number of people, inspection sites or equipment. These tags can be used to
store  information such as medical history,  repair history or other data unique
to an individual or piece of equipment and from which information can be read by
inserting  the tag into a reader that fits in the  existing PC card slots on all
models of the Mobile Assistant(R).  The U.S. Department of Defense is evaluating
the Data Disk and  competing  technologies  to  replace  the  current  system of
stamped metal dogtags for soldiers.  Under the  agreements  with Data Disk,  the
Company  received  an  exclusive,  perpetual  worldwide  license to use and sell
present and future Data Disk technology for user-supported  (wearable) computing
applications.

Key Suppliers

         The Company has entered into supplier  relationships  with Sony Digital
Products and  Shimadzu,  among others,  for the  production of the MA IV system.
(See  "--Production").  The Company has designed a proprietary HMD that is being
manufactured  by Greenway  Engineering  using  purchased and  fabricated  parts.
Greenway was contracted to purchase and manage parts and  components  inventory,
manufacture  computer  boards,  and  assemble  and  test  the HMD of the  Mobile
Assistant(R),  as well as obtain Federal Communications Commission certification
for the Mobile Assistant(R) system.

         The  Company  has also  entered  into  design,  production,  supply and
support  agreements  with many companies,  in the USA and overseas,  in order to
complete its wearable  line of  computers.  They include  Fujitsu,  Sony Digital
Products,  Hitachi, Shimadzu, JAE, Toshiba, Moli Energy, IBM, Texas Instruments,
the SBS, etc.

         The  Company   currently  has  subcontracted  the  manufacture  of  the
body-worn   computing  unit,  headset  and  battery  portions  of  the  133P  to
third-party  vendors.  These  components are assembled and  integrated  with the
software applications for the Mobile Assistant(R) at the Company's headquarters.

         Although the Company believes there are multiple sources for many parts
and components,  the Company currently depends heavily on its current suppliers.
While   management   believes  that  the  Company  could  adapt  to  any  supply
interruptions,  such occurrences could necessitate  changes in product design or
assembly  methods  for the Mobile  Assistant(R)  Series and cause the Company to
experience  temporary  delays or  interruptions in supply while such changes are
incorporated.  Further,  because the order time for certain components may range
up to approximately  three months,  the Company also could experience  delays or
interruptions  in  supply in the event the  Company  is  required  to find a new
supplier for any of these  components.  Any  disruptions  in supply of necessary
parts and  components  from the Company's  key  suppliers  could have a material
adverse effect on the Company's  results of operations.  Any future  shortage or
limited  allocation  of  components  for the  Mobile  Assistant(R)  could have a
material adverse effect on the Company.

Production

         The Company has a manufacturing agreement with Sony Digital Products, a
subsidiary of Sony  Corporation  based in Nagano,  Japan, for the manufacture of
the MA IV,  which is scheduled to begin full  production  in the quarter  ending
December 31, 1998. Shimadzu Corporation, a supplier of head-mounted displays and
other commercial  technology products based in Kyoto, Japan, has been engaged by
the Company

                                     - 34 -

<PAGE>



to develop and manufacture a color HMD for use with the MA IV. Most of the parts
and components for the Mobile  Assistant(R) are off-the-shelf PC components that
are available in high quantity from multiple vendors. The Company currently uses
a monochrome Active Matrix Liquid Crystal Display ("AMLCD") from one supplier in
its HMD and has been  notified by that supplier  that the  monochrome  AMLCD has
been  discontinued  and is  being  replaced  by a  color  AMLCD.  The  Company's
management  believes  that there are  sufficient  quantities  available  of this
monochrome  AMLCD to meet currently  forecast  requirements  for the 133P system
until the MA IV system is introduced.  If the start of full-scale  production of
the MA IV model of the Mobile  Assistant(R)  is delayed past the quarter  ending
December  31, 1998,  such delay will have an adverse  effect on revenues for the
twelve  months  ending  December  31, 1998.  See  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations."

Warranties

         The  Company  currently  provides  customers  with a  parts  and  labor
warranty for one year. Warranty services for the 133P are provided by Matrix and
warranty  services for the Company's  HMD are provided by Greenway  Engineering,
except for the AMLCD,  which is provided by its manufacturer.  Warranty services
for  the  MA IV  Series  is an  integrated  offering  by  several  vendors.  Our
distribution  partners  are  responsible  for  levels one and two  service.  The
Company intends to pass on Level 3 maintenance and call-center  support to a 3rd
party service firm.

Competition

         The  Company  anticipates  that  ultimately  it  will  face  widespread
competition from other portable computing systems  manufacturers.  Several other
companies are engaged in the  manufacture  and  development of  body-mounted  or
hand-held  computing systems which can also compete with the Mobile Assistant(R)
Series,  including CDI, Teltronics,  Inc. (a subsidiary of Interactive Solutions
Inc.),  ViA Inc.,  Texas  Microsystems,  Telxon,  Norand,  Raytheon  and others.
Personal digital  assistants and laptop and notebook computers also are products
that  could  compete  against  the  Mobile  Assistant(R)  Series.  Some of these
computers are manufactured by major domestic and foreign computer  manufacturers
which possess far more resources than the Company and can be expected to compete
vigorously  with the  Company  for the market at which the  Mobile  Assistant(R)
Series  is  directed.  There can be no  assurance  the  Company  will be able to
compete successfully  against its competitors or that the competitive  pressures
faced by the  Company  will not  adversely  affect  its  financial  performance.
However, the Company considers entry by reputable,  large computer manufacturers
to be healthy  for the  marketplace  in that it would  bring  legitimacy  to the
market  in  a  more  rapid  fashion.  The  Company  is  also  confident  in  its
intellectual property position.

Intellectual Property

         The Company relies on a combination of patent, trade secret,  copyright
and trademark  laws and  contractual  restrictions  to establish and protect its
proprietary  rights. The Company has entered into  confidentiality and invention
assignment  agreements  with  its  employees,  and  enters  into  non-disclosure
agreements with its suppliers,  VARs, OEMs and actual and potential customers to
limit access to and disclosure of its proprietary  information.  The Company has
registered its Mobile Assistant(R) and Xybernaut(R)  trademarks on the Principal
Register of the United States Patent and Trademark Office ("Patent  Office") and
the patent and trademark offices in several foreign countries.

         In   April,   1994   U.S.   patent   number   5,305,244   ("hands-free,
user-supported  portable  computers") (the "Patent") for the Mobile Assistant(R)
Series was granted to the Company.  This patent was  previously  assigned to the
Company by several  employees of the Company.  In September 1995 and April 1996,
the  Company  received  separate  reexamination  notifications  from the  Patent
Office,  which  reexaminations  of the Patent  were  initiated  as a result of a
request from one of the Company's competitors.


                                     - 35 -

<PAGE>



         In November 1996,  the Company filed a written  response to the request
for reexamination and preliminary rejection.  The second re-examination has been
concluded and the Patent Office indicated that the Company was successful in the
reexamination  and sent the  Company a "Notice of Intent to Issue  Reexamination
Certificate"  indicating  that the Patent Office ruled in the  Company's  favor.
Subsequently  on September 23, 1997, the Patent Office issued the  Reexamination
Certificate to the Company indicating  successful results for the Company in the
second re-examination. Most of the Company's revenue for the twelve months ended
December  31, 1997 and 1996 and the six months ended June 30, 1998 and 1997 were
derived from products included within the scope of the patent.

         The Company has notified several of its competitors of the existence of
the Patent, which the Company's counsel believes may have been infringed by some
of  such  competitors.  The  Company  intends  to take  any and all  appropriate
measures,  including legal action,  necessary to maintain and enforce its rights
under the Patent  and other  patents  held by the  Company  and to  recover  any
damages suffered as a result of any alleged infringement.

         Since July 1996,  the  Company  has filed  twenty  patent  applications
covering  various  aspects of  computers  in general and  wearable  computers in
particular.  Of these  twenty  applications,  six  additional  patents have been
issued,  one patent has been allowed pending  issuance and thirteen  patents are
pending.  Most of these applications have also been filed in European countries,
The  People's  Republic of China,  Japan,  Republic of Korea,  Republic of China
(Taiwan),  Canada and Australia. All patents obtained by Company employees under
pending  and future  applications  have been and will be assigned to the Company
under existing invention assignments.

         Notwithstanding  the  foregoing,  there  can be no  assurance  that the
Company's pending patent  applications will issue as a patents,  that any issued
patent will provide the Company with significant  competitive advantages or that
challenges will not be instituted  against the validity or enforceability of any
patent held by the Company.  The cost of  litigation  to uphold the validity and
prevent  infringement  of  patents  can be  substantial.  There  also  can be no
assurance that others will not  independently  develop  similar or more advanced
products,  design patentable alternatives to the Company's products or duplicate
the Company's trade secrets. The Company may in some cases be required to obtain
licenses  from  third-parties  or to redesign its products or processes to avoid
infringement.   The  Company  also  relies  on  trade  secrets  and  proprietary
technology  and enters into  confidentiality  agreements  with its employees and
consultants.  The Company has implemented a trade secret  management  program to
further protect the Company's trade secrets and proprietary  information.  There
can be no assurance that the obligation to maintain the  confidentiality of such
trade secrets or  proprietary  information  will not be breached by employees or
consultants or that the Company's  trade secrets or proprietary  technology will
not otherwise become known or be independently  developed by competitors in such
a manner that the Company has no practical recourse.

Research and Development

         Research and development  expenditures for the years ended December 31,
1997 and 1996 and the six months  ended June 30, 1998 and 1997 were  $2,350,237,
$1,773,015, $1,010,769 and $1,196,319,  respectively. These expenditures consist
primarily  of  personnel  engaged in the research and design of new hardware and
software  products,  test components,  consulting  fees,  equipment and purchase
software costs required to conduct the Company's development activities.

Employees and Consultants

         As of June 30, 1998,  the Company had 30 full-time  and nine  part-time
employees,  and had consulting  arrangements  with ten  individuals or firms for
advice  and  assistance  on  selected  technical  and  business  issues.  Of the
Company's full-time employees, two are executive officers,  eleven are technical
and  administrative  support  employees,   five  are  engaged  in  research  and
development,  four are engaged in assembly  and testing and eight are engaged in
sales and marketing.  None of the Company's employees are represented by a union
and  management  believes  that the Company's  relations  with its employees are
good.

                                     - 36 -

<PAGE>


         The Company is a party to employment  and  consulting  agreements  with
certain of its executive  officers and directors.  See "Management -- Employment
Agreements; -- Consulting Agreements."

Properties

         The Company's office and development facility consists of 18,642 square
feet  located at 12701 Fair  Lakes  Circle,  Fairfax,  Virginia.  The  Company's
current lease is for a three-year term expiring  September 30, 1998 and requires
monthly rent of approximately $26,000.

         To minimize  lodging  expenses for visiting  employees and consultants,
the Company leases an apartment located at 4401 Sedgehurst Drive, #301, Fairfax,
Virginia  22033 pursuant to a  month-to-month  lease  requiring  monthly rent of
$975.  The  Company  must  give at least 45 days  prior  written  notice  before
termination  of the  lease.  The  Company  also  leases  an  apartment  at 11842
Federalist Way for a twelve-month period ending November 30, 1998 with a monthly
rent of $1,099  and an  apartment  at 4705 Quiet  Woods Lane for a  twelve-month
period ending July 6, 1999 with a monthly rent of $1,016.

         During  the  year  ended   December  31,  1997,   the  Company   leased
approximately  650  square  feet of  office  space at FM  Building  102,  7-39-5
Nishikamata,  Ohta-ku,  Tokyo 144, Japan, for use as its Far East representative
office. The initial lease term is for two years ending April 1999 at a base rent
of  approximately  $1,700 per month and is renewable at the Company's option for
an additional two year period.  Subsequent to year-end,  the Company  terminated
this lease and moved its offices to Wakadayashi Building, 5-12-6 Kita-Shinagawa,
Shinagawa-ku, Tokyo 141, Japan.

Legal Proceedings

         On March  19,  1998,  Matrix  Corporation,  with whom the  Company  had
entered into an agreement in June 1997 (the "June  Agreement"),  filed a summons
against the Company in the United States  District  Court,  Eastern  District of
North Carolina,  alleging that: Matrix has been damaged by a purported breach of
the December 1997 Agreement (the "December  Agreement") by the Company; that the
Company  should return all goods shipped by Matrix under both the June Agreement
and the December  Agreement;  that the Company did not intend to comply with the
December Agreement and therefore the governing contract between the two entities
should revert to the June Agreement. In addition, this summons requests that any
damages  incurred by Matrix as a result of this purported  breach of contract be
trebled.  On August 6,  1998,  the Court  rendered  an Order  dismissing  all of
Matrix's  claims,  except for the breach of contract  claim  under the  December
Agreement.  On September 9, 1998,  the Company  filed an answer which denies the
material allegations of the complaint,  and asserts a counterclaim alleging that
Matrix failed to perform to the requirements of the December  Agreement and that
Xybernaut  has been  damaged by this  failure to perform.  While there can be no
assurance  of the outcome of this legal  proceeding,  the  Company's  management
believes that the remaining claim by Matrix is groundless and that the impact of
this  legal  proceeding  will  not  be  materially   adverse  to  the  Company's
operations.  The  maximum  amount  payable  by the  Company  under the  December
Agreement if Matrix  performs  defined tasks is  approximately  $250,000 and the
maximum  amount of  inventory  that could be assumed  by the  Company  under the
December Agreement is approximately $600,000.

                                     - 37 -

<PAGE>



                                   MANAGEMENT

Directors and Executive Officers

         The  officers  and  directors  of the  Company,  their ages and present
positions held with the Company are as follows:
<TABLE>
<CAPTION>


                                                      Present Position
Name                                   Age            with the Company
- ----                                   ---            ----------------
<S>                                   <C>   <C>                                                      
Edward G. Newman                        54    President, Chief Executive Officer and Chairman of the
                                              Board of Directors
George Allen, Esq.                      46    Director
Eugene J. Amobi                         52    Director
Keith P. Hicks, Esq.                    75    Director
Steven A. Newman, M.D.                  52    Director and Vice Chairman of the Board of Directors
Phillip E. Pearce                       69    Director
James J. Ralabate, Esq.                 70    Director
Lt. Gen. Harry E. Soyster               62    Director
(Ret.)
Kaz Toyosato                            54    Executive Vice President and Director
Martin Eric Weisberg, Esq.              47    Director
Dr. Edwin Vogt                          65    Director
Maarten Heybroek                        56    Chief Operating Officer and Chief Financial Officer
</TABLE>

         The Company Board of Directors is divided into three different classes.
At each annual meeting of  stockholders  of the Company,  one class of directors
will be elected to succeed those directors in the class whose terms then expire,
for terms expiring at the third succeeding  annual meeting of stockholders.  The
following is a brief  summary of the  background  of each director and executive
officer of the Company:

Class I Directors

         Keith P. Hicks, Esq. has been a director of the Company since July 1994
and  currently is a principal in C&H  Properties  and the owner of Hicks Bonding
Co., Hicks  Auctioneering Co. and Hicks Cattle Company.  Mr. Hicks is a graduate
of the  University of Denver (B.A.  1954) and LaSalle  University  School of Law
(L.L.B. 1969).

         Kaz  Toyosato  joined the  Company in October  1996 as  Executive  Vice
President of Asian  Operations.  Mr.  Toyosato is responsible for overseeing the
Company's operations in Asia, including Japan. Prior to joining the Company, Mr.
Toyosato  spent 27 years with Sony  Corporation in Japan where his last position
was the Vice President of Sony USA. He previously  served as product manager for
the Sony Walkman  product  line,  as well as Sony's 8mm video  camcorder and its
battery line of products.

         Martin Eric Weisberg,  Esq.,  who currently  serves as Secretary of the
Company,  is a partner of the law firm,  Parker  Chapin  Flattau & Klimpl,  LLP,
which serves as general counsel to the Company.  Mr. Weisberg specializes in the
areas of  securities,  mergers and  acquisitions,  financing  and  international
transactions  and has been in the  private  practice  of law for 23  years.  Mr.
Weisberg is a summa cum laude graduate of Union College (B.A. 1972) and received
his law degree from The Northwestern  University School of Law (1975),  where he
graduated summa cum laude, was Articles Editor of the Law Review and was elected
to the Order of the Coif.  Mr.  Weisberg  also  attended  The  London  School of
Economics and Political Science.

                                     - 38 -

<PAGE>


Class II Directors

         Eugene J. Amobi has been a director of the Company  since January 1996.
Since 1983, Mr. Amobi has been President, a director and a principal stockholder
of Tech International, Inc. ("Tech International"),  which provides engineering,
technical  support  and  consulting  services to  government  and  domestic  and
international  commercial clients.  Mr. Amobi has been president and director of
Tech   International   of  Virginia  Inc.  ("Tech   Virginia"),   the  Company's
wholly-owned  subsidiary,  since its spin-off from Tech International.  Prior to
1983, Mr. Amobi was a Senior Engineer with E.I. DuPont de Nemours and a Managing
Director of Stanley Consultants,  an international  engineering consulting firm.
Mr. Amobi is a graduate of The Technion,  Israel  Institute of Technology  (B.S.
1969), Princeton University (M.S. 1970) and Syracuse University (M.B.A. 1973).

         Phillip E.  Pearce has been a director  of the  Company  since  October
1995. Mr. Pearce has been an independent business consultant with Phil E. Pearce
& Associates,  Chairman and Director of Financial Express Corporation since 1990
and since 1988 has been a principal of Pearce-Henry  Capital Corp. Prior to 1988
Mr. Pearce was Senior Vice President and a director of E.F. Hutton,  Chairman of
the Board of Governors of the National  Association  of  Securities  Dealers,  a
Governor of the New York Stock Exchange and a member of the Advisory  Council to
the United States Securities and Exchange  Commission on the Institutional Study
of the Stock  Markets.  Mr.  Pearce also is a director  of RX Medical  Services,
Inc., an operator of medical  diagnostic  facilities and clinical  laboratories,
InfoPower  International,  Inc.,  a software  development  company and  StarBase
Corporation,  a software development company, and United Digital Networks, Inc.,
a provider of voice and data long distance services. Mr. Pearce is a graduate of
the University of South Carolina (B.A.  1953) and attended the Wharton School of
Investment Banking at the University of Pennsylvania.

         Lt.  Gen.  Harry E.  Soyster  (Ret.) has been a director of the Company
since January 1995. He is currently  Director of Washington  Operations and Vice
President  of  International  Operations  of  Military  Professional  Resources,
Incorporated. From 1988 until his retirement in 1991, Lieutenant General Soyster
(Ret.) was the Director of the United States Defense  Intelligence Agency. Prior
to that time,  he was  Commander  of the United  States  Army  Intelligence  and
Security  Command  and a  Deputy  Assistant  Chief of  Staff  for  Intelligence,
Department of the Army.  Lieutenant  General Soyster (Ret.) is a graduate of the
United States Military Academy at West Point (B.S.  1957), Penn State University
(M.S. 1963), the University of Southern  California (M.S. 1973) and the National
War College (1977).

         Dr. Edwin Vogt was  appointed a director on September  28, 1998 and has
been a  consultant  to the Company  since  1996.  Mr. Vogt joined IBM in 1961 as
Development Programmer and worked in the fields of hardware development, holding
28 patents, as well as software  development.  As manager he was responsible for
hardware  projects (IBM /360, /370,  433x) as well as various software  projects
(a.o. voice recognition  products) before being appointed Director as manager of
several Hardware and Software Product Development Laboratories.  As IBM Software
Group  Executive he held the worldwide  responsibility  for the  development and
marketing of IBM Workflow products and  Reengineering  tools until retiring from
IBM end of 1995. In early 1996 he was appointed Director for the SBS association
(Softwarezentrum Boeblingen / Sindelfingen e.V.) and, since then, has grown this
center to 39 member  companies with over 200 experts,  predominantly  working in
high-growth areas such as Internet,  Workflow,  Process Automation,  Multimedia.
Dr. Vogt is a graduate of the University of Stuttgart with an M.S. in Electrical
Engineering and Mathematics in Theoretical Electrical Engineering.

Current Class III Directors

         George Allen, Esq. is a partner of the law firm of McGuire Woods Battle
& Boothe,  LLP. Mr. Allen was Virginia's  67th governor from  1994-1998,  during
which period state taxes were cut by $1 billion,  $14 billion in new investments
were made in the state  resulting in 300,000 net new private  sector  jobs.  Mr.
Allen's term in office also was noted for  comprehensive  reforms in primary and
secondary  education,  the abolition of parole,  reform of the juvenile  justice
systems and the  replacement  of the welfare  system with reforms  which promote
work  ethic  and  personal  responsibility.  Prior to  serving  as  Governor  of
Virginia, Mr. Allen was a member of the

                                     - 39 -

<PAGE>



         U.S.  House of  Representatives  in 1991 and a member  of the  Virginia
House of  Delegates  from  1983-1991.  Mr.  Allen is a  member  of the  Board of
Directors  of  Commonwealth  Biotechnology,  Inc. Mr. Allen is a graduate of the
University of Virginia at  Charlottesville  (B.A. 1974),  with distinction,  and
received his law degree from the University of Virginia at Charlottesville (J.D.
1977).

         Edward G.  Newman has been the  Company's  President  since March 1993,
Chief  Executive  Officer and Chairman of the Board of Directors  since December
1994,  and a director  since 1990. Mr. Newman served as Treasurer of the Company
from 1993 to 1994.  From 1984 to 1992 Mr.  Newman was  President of  ElectroTech
International  Corporation,  a software  consulting  firm. From 1973 to 1981 Mr.
Newman was  employed by Xerox  Corporation  in several  management  positions in
office systems strategy,  legal systems and international financial systems. Mr.
Newman served with the Central Intelligence Agency from 1966 to 1972. Mr. Newman
also has been an Executive Vice President of Tech International  since 1990, and
a director and Chief Executive Officer of Tech Virginia since 1994. See "Certain
Transactions."  Mr.  Newman is a graduate of the  University  of Maryland  (B.A.
1971) and the University of New Haven (M.B.A.  1984).  Mr. Newman is the brother
of Steven A. Newman, M.D., a director of the Company.

         Steven A. Newman, M.D. has been a director of the Company since January
1995, a consultant  to the Company  since  January 1996 and Vice Chairman of the
Board  of  Directors   since  August  1997.   See   "Business  -  Employees  and
Consultants."  Dr.  Newman was  Executive  Vice  President  and Secretary of the
Company from  December  1994 through  October  1995.  Dr.  Newman also  provides
business,  management and administrative  consulting services to various medical
and business groups. Dr. Newman was President and Chief Executive Officer of Fed
American,  Inc., a mortgage banking firm, from 1988 to 1991. Dr. Newman has been
a director of Tech Virginia since 1994. See "Certain  Transactions."  Dr. Newman
is a graduate of Brooklyn  College (B.A.  1967) and the  University of Rochester
(M.D.  1972).  Dr.  Newman is the  brother of Edward G.  Newman,  the  Company's
President, Chief Executive Officer and Chairman of the Board of Directors.

         James J.  Ralabate,  Esq.  has been a  director  of the  Company  since
January  1995 and served as the  Company's  Secretary  until  August  1997.  Mr.
Ralabate  has been in the private  practice  of patent law since 1982.  Prior to
that time,  Mr.  Ralabate  was General  Patent  Counsel  for Xerox  Corporation,
responsible for worldwide patent  licensing and litigation,  and an examiner for
the Patent Office. Mr. Ralabate is intellectual property counsel to the Company,
and is a graduate of Canisius  College (B.S.  1950) and The American  University
(J.D. 1959).

         All Directors of the Company hold office until the third annual meeting
of shareholders  following their election or until their  successors are elected
and qualified. Officers are appointed to serve at the discretion of the Board of
Directors.  The  Company  has  three  committees,   Compensation,  Auditing  and
Nominating.

         The  functions  of  the  Audit  Committee  include  the  nomination  of
independent  auditors for appointment by the Board; meeting with the independent
auditors to review and approve the scope of their audit engagement; meeting with
the  Company's  financial  management  and the  independent  auditors  to review
matters  relating to internal  accounting  controls,  the  Company's  accounting
practices and procedures and other matters  relating to the financial  condition
of the  Company;  and to report to the Board  periodically  with respect to such
matters. The Audit Committee currently consists of Keith P. Hicks, Dr. Steven A.
Newman and Phillip E. Pearce.

         The function of the  Compensation  Committee is to review and recommend
to the Board of Directors the appropriate  compensation of executive officers of
the Company and to administer the 1996 Omnibus Stock Incentive Plan and the 1997
Stock  Incentive  Plan. The  Compensation  Committee  currently  consists of Dr.
Steven A. Newman,  Lt. Gen.  Harry E. Soyster  (Ret.) and Martin Eric  Weisberg,
Esq.

         The function of the Nominating  Committee is to select and recommend to
the Board of Directors  appropriate  candidates  for  election to the  Company's
Board of Directors. The Nominating Committee currently consists of Dr. Steven A.
Newman, Lt. Gen. Harry E. Soyster (Ret.) and Martin Eric Weisberg, Esq.

                                     - 40 -

<PAGE>



         The Company also has an Advisory Board which was established to provide
council and support to the Board of Directors. The members of the Advisory Board
are appointed by the Board of Directors. Its members currently include:

         Lawrence  Berk  is  currently   Senior   Managing   Director  of  Brill
Securities. He has been a money manager and has structured and advised companies
on financings  and strategic  planning,  having held  executive  positions  with
various  investment  banking firms,  including  Oppenheimer & Co. where he was a
partner.  Mr.  Berk has also held  many  leadership  roles in the  entertainment
business.  He served as a member of the Board of the Actors  Studio for 15 years
where he produced  plays;  he was a founding  Chairman of the Veterans  Ensemble
Theatre,  a group of writers,  actors and directors from the Vietnam war; he was
on the  Board of the  Association  of  American  Dance  Companies;  and he was a
trustee of the  Manhattan  Theatre  Club.  Mr. Berk is a member of the Financial
Investment Analyst Association and the Regional Investment Bankers Association.

         Wayne Coleson is at present and since 1994 has been the President and a
Director  of  Avalon   Capital,   Inc.,   a  Director  of   Settondown   Capital
International, Ltd. and a Director of Manchester Asset Management, Ltd., each of
which is an investment company which invests in and structures private placement
transactions.  Mr. Coleson is a founder of all three companies.  During the last
three years Mr. Coleson completed over 75 transactions resulting in $500 million
of  investments.  Prior to these  activities  Mr.  Coleson was  affiliated  with
Shoreline Pacific Institutional  Finance,  Laffer-Warren  Investment Brokers and
Lehman  Brothers,  during  which  period  Mr.  Coleson  had  extensive  roles in
structuring,  evaluating, negotiating and raising capital for small to micro-cap
companies  in the United  States and  Europe.  Mr.  Coleson  graduated  from the
University of Georgia in 1985 with a B.A. in Political Science.

         Dr. Andrew  Heller has been an advisor to the Board of Directors  since
1995.  Since 1989 Dr.  Heller has been Chairman and Chief  Executive  Officer of
Heller Associates, a consulting firm to high technology companies.  From 1990 to
1993 Dr.  Heller  was  Chairman  and Chief  Executive  Officer  of Hal  Computer
Systems, Inc., a software and hardware systems development company. From 1966 to
1989 Dr. Heller was employed by IBM (where he was the youngest person ever to be
selected  as an IBM  Fellow)  in a  variety  of  positions  including  Corporate
Director of Advanced  Technology  Systems,  member of the Executive Committee on
Technology,  member of the Technical Review Board, and General Manager, Advanced
Workstation  Independent Business Unit. While at IBM, Dr. Heller created and ran
the business unit that created the AIX (UNIX)  operating  system for IBM and the
RISC RS/6000 family of workstations and servers, from which the current Power PC
was developed.  Dr. Heller is a director of Rambus, Inc., Cross/Z, Inc., Network
Translation,  Inc., EPR, Inc., Eco Instrumentation,  Inc. and UDI Software, Inc.
Dr. Heller has a three-year  consulting  agreement with the Company  whereby Dr.
Heller has agreed to provide strategic planning, business management,  strategic
product  development  and  market and  financial  introduction  services  to the
Company.

         Maarten  Heybroek has been an advisor to the Board of  Directors  since
1992. Since 1986, Mr. Heybroek has been employed by Citibank,  as Chief of Staff
and  Controller  for consumer  banking  activities  in Central  Europe and, most
recently,  as Director,  Compliance and Risk  Management  for Citibank's  United
States  consumer  banking  operations.  Prior to that  time,  Mr.  Heybroek  was
Director,  Finance-European Operations and then Director,  Corporate Finance for
Intergraph Corporation,  a publicly-traded  computer hardware and software firm,
and with Xerox  Corporation in a variety of financial and management  positions.
Mr. Heybroek is a graduate of Pace University.

         Vice Admiral  Stephan F. Loftus  (ret.)  retired from the United States
Navy in May of  1994.  Prior  to that he  served  as the  Deputy  Chief of Naval
Operations  (Logistics).  Vice Admiral  Loftus held previous  positions with the
U.S. Navy as Commander, Fleet Air Mediterranean;  Director, Office of Budget and
Reports;  and  Director,  Office  of  Program  Appraisal.  Vice  Admiral  Loftus
presently serves as Executive Vice President of Quarterdeck Investment Partners,
Inc. (specializing in  merger/acquisitions)  and The Spectrum Group (a strategic
planning  group).  He consults  for Lockheed  Martin  Corporation,  SAIC,  Johns
Hopkins  University - Applied Physics Lab,  Systems  Planning  Corporation,  and
Global Planning Corporation. He is on the Board of Directors of AMSEC,

                                     - 41 -

<PAGE>


Inc.  and LLD,  Inc.,  and  serves  as a member of the  Logistics  Panel for the
Defense Science Board.  Also, Admiral Loftus serves as the Chairman of the Board
of Trustees at NMCCG Foundation.

         General  Richard H. Thompson  (ret.) retired from the U.S. Army in 1987
after 43 years of service.  His last assignment was as the Commander of the U.S.
Army Material  Command,  an organization  of 132,000  personnel at 171 locations
worldwide with an annual budget in excess of $35 billion.  Since his retirement,
General Thompson has served on the Board of Directors of several companies,  has
consulted with many others,  and has  participated  as a member of several Study
Groups for the National Academy of Sciences and the House of Representatives. He
is currently the Chairman and Chief  Executive  Officer and actively  engaged in
the operations of three companies he has established: Thompson Delstar Inc., TMI
Asia, and TDIS.

                                     - 42 -

<PAGE>



                             EXECUTIVE COMPENSATION

         The  following  sets forth the annual and  long-term  compensation  for
services in all capacities to the Company (i) for the fiscal year ended December
31,  1997,  for the fiscal  year ended  December  31,  1996,  for the nine month
transitional  year ended  December  31, 1995 and the fiscal year ended March 31,
1995 of Edward G. Newman, the Company's  President,  Chief Executive Officer and
Chairman of the Board of Directors, and (ii) for the fiscal years ended December
31, 1997 and December 31, 1996, and for the transitional year dated December 31,
1995  and the  fiscal  years  ended  March  31,  1995 of John P.  Moynahan,  the
Company's former Senior Vice President,  Chief Financial Officer,  Treasurer and
director.  Mr.  Moynahan  resigned from his various  positions  with the Company
effective June 3, 1998. No other officer of the Company  received  annual salary
and bonus exceeding $100,000 during the relevant periods.
<TABLE>
<CAPTION>


                                                                                 
                                                                                    Long Term   
                                                                                   compensation 
                                                                                    awards(1)   
     Name and                                       Annual compensation (1)       --------------           
                                                  ----------------------------        Options          All other
principal position                      Year          Salary            Bonus        (Shares)        compensation
                                      ---------   --------------       -------    --------------   ----------------

<S>                                      <C>          <C>               <C>          <C>          <C>
Edward G. Newman                           1997         $211,211(1)       $- 0 -             - 0 -      $43,600 (2)
President and Chief Executive Officer      1996         $149,635(1)       $- 0 -             - 0 -         $- 0 -
  and Chairman of the Board of             1995*        $112,500          $- 0 -             - 0 -         $- 0 -
  Directors                                1995         $ 68,750          $- 0 -             - 0 -         $- 0 -

John F. Moynahan                           1997         $142,083          $- 0 -             - 0 -      $15,465 (2)
Senior Vice President, Chief Financial     1996         $139,688          $- 0 -             - 0 -         $- 0 -
  Officer and Treasurer
                                           1995*        $105,000          $- 0 -             - 0 -         $- 0 -
                                           1995         $ 64,167          $- 0 -         200,000           $- 0 -
</TABLE>

- -----------------
*   Transitional year ended December 31, 1995.

(1)      Compensation  does not include (i) $50,000 and $50,084  paid to Frances
         C. Newman, wife of Edward G. Newman in 1997 and 1996, respectively, and
         (ii)$87,314  paid by Tech of Virginia  in 1997 and 1996,  as payment of
         accrued salaries and expenses.

(2)       Includes  payment  of  non-accountable   expense  allowances  and  car
          allowances.

Options/SAR Grants in Last Fiscal Year

         The following  table sets forth  information on grants of stock options
during fiscal 1997 to executive officers and directors of the Company.  All such
options are exercisable to purchase shares of Common Stock.
<TABLE>
<CAPTION>


                              Options         Percent of total       Exercise or
                              granted        options granted to       base price
Name                         (shares)        officers/directors       ($/Share)       Expiration date
- ----                                               in year
                             ------------   ---------------------   -------------- ----------------------

<S>                              <C>              <C>                <C>        <C>        
Steven A. Newman                   50,000           18.5%              $2.6125     January 2, 2007
                                   60,000           22.2%              $2.8125     August 28, 2007
Eugene J. Amobi                    10,000           3.7%               $2.8125     August 28, 2007
Keith P. Hicks, Esq.               10,000           3.7%               $2.8125     August 28, 2007
Phillip E. Pearce                  10,000           3.7%               $2.8125     August 28, 2007
James J. Ralabate, Esq.            10,000           3.7%               $2.8125     August 28, 2007

</TABLE>

                                     - 43 -

<PAGE>
<TABLE>
<CAPTION>



                                Options         Percent of total       Exercise or
                                granted        options granted to       base price
Name                           (shares)        officers/directors       ($/Share)       Expiration date
- ----                                                 in year
                               ------------   ---------------------   -------------- ----------------------
<S>                                <C>              <C>                <C>         <C> 
Lt. Gen. Harry E. Soyster            10,000           3.7%               $2.8125     August 28, 2007
Kaz Toyosato                         50,000           18.5%              $2.8125     August 28, 2007
Martin Eric Weisberg, Esq.           50,000           18.5%              $1.6875     August 28, 2007
                                     10,000           3.7%               $2.8125     August 28, 2007

</TABLE>

         Fiscal Year-End Options/Option Values Table.
<TABLE>
<CAPTION>


                                               Number of Securities                   Value of Unexercised
                                          underlying unexercised options              in-the-money options
                                                at fiscal year-end                   at fiscal year-end ($)
                                       ------------------------------------   -------------------------------------
Name                                     Exercisable        Unexercisable        Exercisable        Unexercisable
- ----                                   ----------------    ----------------   -----------------   -----------------

<S>                                   <C>                       <C>                 <C>                 <C>
Steven A. Newman                         110,000                   0                   0                   0
Eugene J. Amobi                           60,000                   0                   0                   0
Keith P. Hicks, Esq.                      60,000                   0                   0                   0
Phillip E. Pearce                         60,000                   0                   0                   0
James J. Ralabate, Esq.                   60,000                   0                   0                   0
Lt. Gen. Harry E. Soyster                 60,000                   0                   0                   0
Kaz Toyosato                              50,000                   0                   0                   0
Martin Eric Weisberg, Esq.                60,000                   0                   0                   0
</TABLE>

         None  of the  foregoing  options  were  exercisable  within  60 days of
December 31, 1997.

         The Company has no retirement,  pension or profit  sharing  program for
the  benefit of its  directors,  officers or other  employees,  but the Board of
Directors may recommend one or more such programs for adoption in the future.

Employment Agreements

         The Company has entered  into an  employment  agreement  with Edward G.
Newman which provides for a three-year term through  December 31, 1998;  initial
annual base  compensation  of $150,000  subject to a minimum annual  increase to
$198,000  on January 1, 1997 and of at least the annual  increase  in the United
States  Consumer Price Index ("CPI") plus two percent  annually  thereafter,  an
annual cash bonus in an amount to be determined by the Board of Directors; and a
$2,000,000 life insurance  policy payable to his designated  beneficiaries.  Mr.
Newman received  payments in 1997 for accrued  salaries and expenses  related to
his  employment  with Tech  Virginia and  continues to provide  services to Tech
Virginia  without  contract  at a fixed  payment of $1,000 per month with a $650
automobile  allowance per month.  The employment  agreement with Mr. Newman also
entitles him to  participate  in all benefits which the Company may offer to its
executive officers and employees,  as a group. The Company anticipates that such
benefits will include an automobile, health insurance and expense reimbursement.
The employment agreement  automatically renews for an additional three-year term
unless  terminated in writing by either party on or before October 31, 1998. The
employment  agreement also provides for  termination at the option of Mr. Newman
in the event of a change of  control  (which is  defined  as Mr.  Edward  Newman
ceasing to serve as either the Chairman of the  Company's  Board of Directors or
its President and Chief  Executive  Officer) and that upon any such  termination
Mr.  Newman is entitled to at least two years of annual  compensation  under his
employment agreement.

                                     - 44 -

<PAGE>


         Mr. Toyosato is employed pursuant to a three-year  Employment Agreement
with a term expiring on March 3, 2000. The Employment  Agreement provides for an
annual salary of $153,575.23.

Consulting Agreements

         The  Company  and  Dr.  Steven  A.  Newman  entered  into a  Consulting
Agreement dated as of January 1, 1996, as amended  January 1, 1997.  Pursuant to
the  Consulting  Agreement,  Dr. Newman will provide  consulting  services which
includes,  among other things,  the review and assistance in the  preparation of
the Company's business strategies,  assisting with the recruitment and hiring of
key executives and provide advice regarding financing, contracting,  management,
overseas operations, strategic alliances and ventures. The annual consulting fee
is $150,000 payable on a monthly basis.  The Consulting  Agreement also provides
for  additional  compensation,  as  determined  by  the  Company's  Compensation
Committee,  for  services  by Dr.  Newman  in  connection  with  the  successful
completion of financings,  mergers, acquisitions,  dispositions,  joint ventures
and other material  transactions.  The term of the Consulting  Agreement is four
years terminating on December 31, 2000 unless renewed by the parties.

         In 1996, the Company entered into a two-year consulting  agreement with
Victor J. Lombardi whereby Mr. Lombardi agreed to provide  business  development
and marketing services to the Company in exchange for warrants which entitle Mr.
Lombardi to purchase  100,000  shares of Common Stock at $6.00 per share through
December 31, 1999. For the year ended  December 31, 1997,  the Company  recorded
$125,489 in expense connected with the issuance of these warrants.

Compensation of Directors

         The Company  currently  does not pay or accrue  salaries or  consulting
fees to outside directors for each board or committee meeting attended. While it
is the Company's  intention to establish such payments  eventually,  it does not
currently  anticipate doing so. Any payments when implemented will be comparable
to those made by companies of similar size and stage.  Directors receive a grant
of options  for 50,000  shares of Common  Stock  upon  election  to the Board of
Directors and are entitled for each full year of service,  commencing with those
directors  who were  elected at the 1997 Annual  Meeting,  to receive a grant of
options to purchase 10,000 shares of Common Stock which vests at the end of such
year of service.  The Company also has adopted an Omnibus Stock  Incentive  Plan
and  the  1997  Stock   Incentive  Plan  in  which  directors  are  eligible  to
participate. See "Executive Compensation - Omnibus Stock Incentive Plan; -- 1997
Stock Incentive Plan." Steven A. Newman has entered into a consulting  agreement
with the Company. See "Executive Compensation --Consulting Agreements."

Omnibus Stock Incentive Plan

         The 1996 Omnibus Stock Incentive Plan (the "1996  Incentive  Plan") was
adopted by the Company's Board of Directors  effective January 1, 1996. The 1996
Incentive Plan provides for the granting of incentive stock options  ("Incentive
Stock Options")  within the meaning of Section 422 of the Internal  Revenue Code
of 1986, as amended (the "Code"), nonqualified stock options, stock appreciation
rights  ("SARs")  and  grants  of  shares of Common  Stock  subject  to  certain
restrictions ("Restricted Stock") up to a maximum of 650,000 shares to officers,
directors,  employees and others. Incentive Stock Options can be awarded only to
employees  of the  Company  at the  time  of the  grant.  No  options,  SARs  or
restricted  stock  ("Restricted  Stock") may be granted under the 1996 Incentive
Plan  subsequent  to December  31, 2006.  To date,  options have been granted to
purchase all of the 650,000  shares of Common Stock  reserved for issuance under
the 1996 Incentive Plan.

         The 1996 Incentive Plan is administered by the  Compensation  Committee
of the  Board of  Directors  (subject  to the  authority  of the  full  Board of
Directors),  which determines the terms and conditions of the options,  SARs and
Restricted  Stock granted under the 1996 Incentive Plan,  including the exercise
price,  number of shares subject to the option and the  exercisability  thereof.
Dr. Steven A. Newman, Lt. Gen. Harry E. Soyster (Ret.) and Martin Eric Weisberg,
Esq. currently are the members of the Compensation Committee.

                                     - 45 -

<PAGE>



         The exercise  price of all Incentive  Stock  Options  granted under the
1996  Incentive  Plan must  equal at least the fair  market  value of the Common
Stock on the date of grant. In the case of an optionee who owns stock possessing
more than ten percent of the total combined voting power of all classes of stock
of the Company  ("Substantial  Stockholders"),  the exercise  price of Incentive
Stock Options must be at least 110% of the fair market value of the Common Stock
on the date of grant.  The  exercise  price of all  nonqualified  stock  options
granted under the 1996  Incentive  Plan shall be determined by the  Compensation
Committee.  The  term of any  Incentive  Stock  Option  granted  under  1996 the
Incentive Plan may not exceed ten years, or, for Incentive Stock Options granted
to Substantial Stockholders,  five years. The 1996 Incentive Plan may be amended
or  terminated  by the Board of  Directors,  but no such  action  may impair the
rights of a participant under a previously granted option.

         The  1996  Incentive  Plan  provides  the  Board  of  Directors  or the
Compensation   Committee  the  discretion  to  determine  when  options  granted
thereunder shall become exercisable and the vesting period of such options. Upon
termination of a participant's  employment or relationship with the Company, all
options  terminate and no longer are  exercisable  unless  termination is due to
death or disability,  in which case the options are exercisable  within one year
of termination.  The Compensation Committee has granted extensions of the period
before which options may be exercised for certain terminated employees.

         The 1996  Incentive  Plan provides that upon a change in control of the
Company,  all  previously  granted  options and SARs  immediately  shall  become
exercisable  in full and all  Restricted  Stock  immediately  shall vest and any
applicable restrictions shall lapse. The 1996 Incentive Plan defines a change of
control as the consummation of a tender offer for 25% or more of the outstanding
voting securities of the Company,  a merger or consolidation of the Company into
another  corporation less than 75% of the outstanding voting securities of which
are owned in aggregate by the stockholders of the Company  immediately  prior to
the merger or  consolidation,  the sale of  substantially  all of the  Company's
assets  other  than to a  wholly-owned  subsidiary,  or the  acquisition  by any
person,  business or entity other than by reason of  inheritance  of over 25% of
the Company's outstanding voting securities. The change of control provisions of
the 1996 Incentive Plan may operate as a material  disincentive or impediment to
the consummation of any transaction which could result in a change of control.

         The  1996  Incentive  Plan  provides  the  Board  of  Directors  or the
Compensation  Committee discretion to grant SARs in connection with any grant of
options.  Upon the  exercise of a SAR, the holder shall be entitled to receive a
cash payment in an amount equal to the difference between the exercise price per
share of options  then  exercised by him and the fair market value of the Common
Stock as of the  exercise  date.  The holder is  required  to  exercise  options
covering the number of shares,  which are subject to the SAR so exercised.  SARs
are not exercisable during the first six months after the date of grant, and may
be transferred only by will or the laws of descent and distribution.

         The 1996  Incentive  Plan also  provides  the Board of Directors or the
Compensation  Committee  discretion to grant to key persons shares of Restricted
Stock  subject to certain  limitations  on  transfer  and  substantial  risks of
forfeiture.

1997 Stock Incentive Plan

         The 1997 Stock Incentive Plan (the "1997  Incentive  Plan") was adopted
by the Company's  Board of Directors on April 10, 1997.  The 1997 Incentive Plan
provides  for the  granting of  Incentive  Stock  Options  within the meaning of
Section 422 of the  Internal  Revenue  Code of 1986,  as amended  (the  "Code"),
nonqualified stock options, SARs and grants of shares of Common stock subject to
certain  restrictions  (collectively,  "Awards")  up to a maximum  of  1,650,000
shares to officers, directors, key employees and others. Incentive Stock Options
can be awarded only to employees of the Company at the time of the grant. No ISO
may be granted under the 1997 Incentive Plan after April 9, 2007.

                                     - 46 -

<PAGE>



         The 1997 Incentive Plan is  administered by the Board of Directors or a
Committee of the Board of Directors,  which  determines the terms and conditions
of the Awards  granted  under the 1997  Incentive  Plan,  including the exercise
price,  number of shares subject to the option and the  exercisability  thereof.
Dr. Steven A. Newman, Lt. Gen. Harry E. Soyster (Ret.) and Martin Eric Weisberg,
Esq. currently are the members of the Committee.

         The exercise  price of all Incentive  Stock  Options  granted under the
1997  Incentive  Plan must  equal at least the fair  market  value of the Common
Stock  on the  date of  grant.  In the  case of  Substantial  Stockholders,  the
exercise  price of  Incentive  Stock  Options  must be at least 110% of the fair
market value of the Common Stock on the date of grant. The exercise price of all
nonqualified  stock  options  granted  under the 1997  Incentive  Plan  shall be
determined by the Compensation Committee. The term of any Incentive Stock Option
granted  under  the 1997  Incentive  Plan may not  exceed  ten  years,  or,  for
Incentive Stock Options  granted to Substantial  Stockholders,  five years.  The
1997 Incentive Plan may be amended or terminated by the Board of Directors,  but
no such action may impair the rights of a participant under a previously granted
option.

         The 1997  Incentive  Plan  provides the  Committee  the  discretion  to
determine  when options  granted  thereunder  shall become  exercisable  and the
vesting period of such options.  Upon termination of a participant's  employment
or  relationship  with the Company,  options may be exercised only to the extent
exercisable  on the date of such  termination  (within  three  months),  but not
thereafter,  unless termination is due to death or disability, in which case the
options are exercisable within one year of termination.

         The 1997 Incentive Plan provides the Committee discretion to grant SARs
to key employees,  consultants  and directors.  Promptly after exercise of a SAR
the holder  shall be  entitled  to  receive  in chase,  by check or in shares of
Common  Stock,  an amount  equal to the excess of the fair  market  value on the
exercise  date of the  shares of Common  Stock as to which the SAR is  exercised
over the base price of such shares, which shall be determined by the Committee

         The 1996 Incentive Plan also provides the Committee discretion to grant
to key persons shares of restricted stock subject to certain  contingencies  and
restrictions as the Committee may determine.

         As of December 31, 1997 a total of 1,627,430  options were outstanding.
Each of the outstanding options has an exercise price at least equal to the fair
market  value of the  Common  Stock on the date of grant with the  exception  of
80,000 shares which are subject to  acquisition by an officer of the Company and
20,000 shares which are subject to  acquisition by an employee of the Company at
$0.0l per share over the period 1995  through  1999.  As of December  31,  1997,
there were no SARs  outstanding and there has been one grant of Restricted Stock
of 10,000 shares of Common Stock to a former officer of the Company.

Escrowed Shares

         As a condition to the Company's  initial  public  offering (the "IPO"),
Royce Investment  Group, the  Representative  of the several  underwriters  (the
"Representative"),  required certain of the Company's  stockholders to deposit a
total of 1,800,000  shares of Common Stock (the  "Escrowed  Shares"),  in escrow
pursuant to an escrow agreement with Continental Stock Transfer & Trust Company,
the escrow agent and the  Representative.  Of such  Escrowed  Shares,  1,707,210
shares are owned by officers and directors of the Company.  The Escrowed  Shares
are subject to incremental release to the depositing stockholders based upon the
Company's total revenues and net earnings (loss) for the 12-month periods ending
September 30, 1997,  1998 and 1999. The Escrowed  Shares will be released in the
amounts  set  forth  below  only  upon the  achievement  by the  Company  of the
following Performance Targets:

                  - 300,000 shares if the Company  achieves gross revenues of at
least  $20,000,000  and a net loss, if any, not in excess of $500,000 for the 12
months ending September 30, 1997;

                                     - 47 -

<PAGE>



                  - 750,000 shares if the Company  achieves gross revenues of at
least  $45,000,000,  and  earnings per share of at least $1.00 for the 12 months
ending September 30, 1998; and

                  - 750,000 shares if the Company  achieves gross revenues of at
least  $90,000,000  and  earnings  per share of at least $1.25 for the 12 months
ending September 30, 1999.

         Notwithstanding the foregoing,  if at any time the closing bid price of
the Common Stock reported on The Nasdaq SmallCap Market equals or exceeds $11.00
per  share  for 25  consecutive  trading  days  or for 30 out of 35  consecutive
trading days (the "Nasdaq Price Target") during the period ending  September 30,
1999,  all Escrowed  Shares then  remaining in escrow will be released  from the
escrow and returned to the stockholders.

         The Escrowed Shares will be subject to incremental  release only in the
event the  Company  achieves  the  Performance  Targets in the 12 months  ending
September  30, 1997,  1998 and/or 1999. In addition,  upon  achieving the Nasdaq
Price Target at any time during the period  ending on or prior to September  30,
1999 all then Escrowed Shares will be released.  If the Performance  Targets are
not met in any of the  relevant  12-month  periods  (and the price of the Common
Stock has not met or exceeded the price  described above prior to the expiration
of the applicable  12-month  period),  the Escrowed Shares in the amounts stated
above will be returned to the Company and canceled.  Pursuant to such agreement,
300,000  shares of the Company's  Common Stock have been returned to the Company
and  canceled  for failure to meet the  required  Performance  Target for the 12
months ending  September 30, 1997.  The earnings per share  calculation  will be
based on the fully  diluted  earnings per share,  but  excluding  shares  issued
pursuant  to  the  Unit   Purchase   Option   granted  to  the   Representative,
extraordinary  items, or any compensation expense charged to the Company related
to the release of the Escrowed Shares.  The  determination of earnings per share
will be made in accordance  with generally  accepted  accounting  principles and
will be based on the financial  statements of the Company filed  pursuant to the
Securities   Exchange  Act  of  1934,  as  amended.   Escrowed  Shares  are  not
transferable or assignable although they may be voted by the holder.

         The Performance  Targets and the Nasdaq Price Target were determined by
negotiation  between  the  Company  and the  Representative  and do not imply or
predict any future performance by the Company.  The market value of any Escrowed
Shares held by officers,  employees or consultants at the time they are released
will be deemed to be additional  compensation expense to the Company.  Upon such
an occurrence the Company will recognize a potentially material charge to income
which could reduce or  eliminate  earnings,  if any. The amount of  compensation
expense   recognized  by  the  Company  will  not  affect  the  Company's  total
stockholders' equity or working capital.

         Given the expected start of volume  production in the current  quarter,
the Company's  management  believes  that it is likely that the Company's  gross
revenues  and  allowable  losses will not meet the  Performance  Targets for the
12-month  period  ending  September  30, 1998.  Accordingly,  the release of the
Escrowed  Shares for this  period is only  likely if the stock  price  equals or
exceeds  $11.00  for 25  consecutive  trading  days or 30 out of 35  consecutive
trading days prior to September 30, 1998. If conditions  are not met for release
from  escrow,  then  750,000  Escrowed  Shares of stock will be  returned to the
Company on September 30, 1998 and canceled,  resulting in no earnings impact and
a commensurately lower number of outstanding shares.

                                     - 48 -

<PAGE>



                             PRINCIPAL SHAREHOLDERS

         The  following  table  sets forth as of  September  24,  1998,  certain
information  regarding the ownership of voting securities of the Company by each
stockholder  known to the  management  of the  Company to be (i) the  beneficial
owner  of more  than 5% of the  Company's  outstanding  Common  Stock,  (ii) the
directors  of the Company,  (iii) the  executive  officers  named in the Summary
Compensation Table herein under "Executive  Compensation" and (iv) all executive
officers and  directors as a group.  The Company  believes  that the  beneficial
owners of the Common Stock listed below, based on information  furnished by such
owners, have sole investment and voting power with respect to such shares.
<TABLE>
<CAPTION>


                                              Amount of Shares
                                                Beneficially
Name(1)                                             Owned                      Percentage Owned
- -------                                       ----------------                 -----------------
<S>                                            <C>                           <C>  
Edward G. Newman ..........................       3,771,721 (2)                   18.0%
Dr. Steven A. Newman.......................       1,683,897 (3)                    8.0%
George Allen...............................           ----                           *
Eugene J. Amobi............................         360,000 (4)                    1.7%
Keith P. Hicks, Esq........................         414,171 (4)                    2.0%
Phillip E. Pearce..........................          60,000 (4)                      *
James J. Ralabate, Esq.....................         108,121 (4)                      *
Jacques Rebibo.............................         197,500 (5)                      *
Lt. Gen. Harry E. Soyster (Ret.)...........          84,061 (4)                      *
Kaz Toyosato ..............................          50,000 (6)                      *
Martin Eric Weisberg, Esq..................          60,000 (4)                      *
Officers and directors (13 persons)........       7,135,556 (7)                   32.2%

</TABLE>


(1)       The address for Mr. Edward G. Newman and Dr. Steven A. Newman is 12701
          Fair Lakes Circle, Suite 550, Fairfax, Virginia 22033; the address for
          Mr. Allen is 1 James Center, 901 East Cary Street, Richmond,  Virginia
          23219;  the  address  for Mr.  Amobi  is 100 Jade  Drive,  Wilmington,
          Delaware  19810;  the  address  for Mr.  Hicks is 4121  Roberts  Road,
          Fairfax, Virginia 22032; the address for Mr. John P. Moynahan is 12303
          Blair Ridge Road, Fairfax,  Virginia 22033; the address for Mr. Pearce
          is 6624 Glenleaf Court,  Charlotte,  North Carolina 28270; the address
          for Mr. Ralabate is 5792 Main Street,  Williamsville,  New York 14221;
          the address  for Mr.  Rebibo is 7216 Dulany  Drive,  McLean,  Virginia
          22101;  the address for Lt. Gen.  Soyster  (Ret.) is 1201 E.  Abingdon
          Drive,  Suite 425,  Alexandria,  Virginia  22314;  the address for Mr.
          Toyosato is Kita-Shinagawa 5-12-6, Wakabayashi Bldg. 2F, Shinagawa-Ku,
          Tokyo Japan 141-0001;  and the address for Mr. Weisberg is 1211 Avenue
          of the Americas, New York, New York 10036.

(2)       Excludes  200,000  shares of  Common  Stock  beneficially  owned by an
          irrevocable  trust for Mr.  Newman's  children  and 747,753  shares of
          Common  Stock  beneficially  owned by Mr.  Newman's  wife,  Francis C.
          Newman. Mr. Newman disclaims beneficial ownership of all such shares.

(3)       Includes  110,000  shares of Common Stock  issuable  upon  exercise of
          currently exercisable options. Excludes 100,000 shares of Common Stock
          beneficially owned by a trust for the benefit of Dr. Newman's children
          and 57,800  shares of Common Stock owned by a trust for the benefit of
          two relatives of Dr. Newman. Dr. Newman disclaims beneficial ownership
          of such shares.

(4)       Includes  60,000  shares of Common  Stock  issuable  upon  exercise of
          currently exercisable options.


                                     - 49 -

<PAGE>

(5)       Mr.  Rebibo  served as a director  of the Company  through  August 28,
          1997. His holdings include 10,000 shares of Common Stock issuable upon
          exercise of currently exercisable options.

(6)       Includes  50,000  shares of Common  Stock  issuable  upon  exercise of
          currently exercisable options.

(7)       Includes  580,250  shares of Common Stock  issuable  upon  exercise of
          currently  exercisable options.  Also includes the holdings of Frances
          C. Newman and Jeffrey  Pagano,  two  additional  key executives of the
          Company,  who hold,  respectively,  797,753  shares  of  Common  Stock
          (including  50,000  shares of Common  Stock  issuable  upon  currently
          exercisable options) and 250 shares of Common Stock.


                                     - 50 -

<PAGE>



                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         In connection with  transactions  described  below, the Company did not
secure an independent  determination of the fairness and  reasonableness of such
transactions and arrangements  with affiliates of the Company.  In each instance
described below, the disinterested directors (either at or following the time of
the transaction)  reviewed and approved the fairness and  reasonableness  of the
terms of the  transaction.  The Company  believes that each transaction was fair
and  reasonable  to the Company and on terms at least as favorable as could have
been obtained from non-affiliates.  Transactions between any corporation and its
officers and directors are subject to inherent conflicts of interest.

Tech International and Tech Virginia

         Since  December  1992,  the Company  has  maintained  various  business
relationships with Tech  International and since 1994, with Tech Virginia.  Tech
International  operates a  computer  software  and  consulting  business.  Until
December 30, 1994,  Tech  International's  Virginia  operations  were  conducted
through its Virginia  business  unit. In December 30, 1994,  Tech  International
spun-off the Virginia business unit (the "Spin-Off") as Tech Virginia. Edward G.
Newman, a principal stockholder,  director and the Chairman, President and Chief
Executive  Officer  of the  Company  and Steven A.  Newman and Eugene J.  Amobi,
directors of the Company,  were the  stockholders,  and continue as officers and
directors of Tech Virginia. Eugene J. Amobi is the sole director and stockholder
of Tech International.

Management Personnel Agreements with Tech Virginia

         Messrs.  Edward G.  Newman,  Steven A. Newman and Eugene Amobi each had
employment  agreements  with Tech Virginia under which each of them was entitled
to a salary and each was eligible to receive  certain  bonuses.  The  agreements
with  Messrs.  Edward G.  Newman and Steven A. Newman  required  each of them to
devote only  reasonable  time and  attention to Tech  Virginia,  provided  their
activities  for Tech Virginia did not interfere  with their  obligations  to the
Company.  Upon the acquisition of Tech Virginia by the Company,  such employment
agreements were terminated by agreement with Messrs.  Newman, Newman, and Amobi.
Messrs.  Newman,  Newman and Amobi have  continued  to provide  services to Tech
Virginia  since the  acquisition  without  contract but under  similar terms and
conditions as their terminated agreements.

         During fiscal 1997, the Company accrued, but did not pay, approximately
$97,800,  respectively,  in salaries and automobile allowances payable to Eugene
Amobi, a director of the Company, for services provided to Tech Virginia.  As of
December 31, 1997, the total amount accrued and owed for such items to Mr. Amobi
was  approximately  $215,000,  which was  reduced by  $25,000  paid to an entity
affiliated with Mr. Amobi after December 31, 1997.

Consulting Agreement

         Steven A.  Newman has  entered  into a  consulting  agreement  with the
Company. See "Executive Compensation - Consulting Agreements."

Legal Services

         James J.  Ralabate,  Esq.  was paid  $68,031  and  $275,548 in fees and
disbursements  for legal services rendered to the Company during fiscal 1996 and
fiscal 1997, respectively.

         Parker  Chapin  Flattau & Klimpl,  LLP,  the law firm where Martin Eric
Weisberg,  Esq.  is a  partner,  was paid  $5,179  and  $137,346.15  in fees and
disbursements  for legal services rendered to the Company during fiscal 1996 and
fiscal 1997, respectively.

                                     - 51 -

<PAGE>



                               SELLING STOCKHOLDER

         The Shares  being  offered  for resale by the Selling  Stockholder  are
issuable  to the  Selling  Stockholder  pursuant  to the  Financing  Arrangement
between the Company and the Selling  Stockholder.  See "Financing  Arrangement."
The following  table sets forth certain  information  regarding the ownership of
shares of  Common  Stock by the  Selling  Stockholder  assuming  the sale by the
Company of up to  approximately  $10,100,000 of Common Stock under the Financing
Arrangement,  and as adjusted to reflect the sale of the Shares. The information
in the table  concerning the Selling  Stockholder who may offer Shares hereunder
from  time to time is based  on  information  provided  to the  Company  by such
stockholder. Information concerning the Selling Stockholder may change from time
to time and any changes of which the  Company is advised  will be set forth in a
Prospectus Supplement to the extent required. See "Plan of Distribution."
<TABLE>
<CAPTION>


                                                                                         Shares of Common Stock Owned
                                                                                                after Offering
                                                                                  -------------------------------------------
                                     Shares of
                                      Common                  Shares of
                                    Stock Owned                Common
                                     Prior to                Stock to be
                                   Offering (2)                 Sold                    Number                  Percent
                                 -----------------        -----------------       ------------------       ------------------
HSBC James Capel Canada,
<S>                           <C>                        <C>                     <C>                        <C>  
  Inc.                                  ---                   2,100,000               2,100,000                  10.0%
                                 -----------------        -----------------       ------------------       ------------------
</TABLE>


(1)       Assumes that the Company will sell up to approximately  $10,100,000 of
          Common  Stock  to  the  Selling   Stockholder   under  the   Financing
          Arrangement. See "Financing Arrangement."

(2)       As of the date of this  Prospectus,  the Selling  Stockholder does not
          own any shares of the  Company's  Common  Stock.  If all of the shares
          offered hereby were purchased and held by the Selling Stockholder,  it
          would hold 10.0% of the outstanding Common Stock of the Company.

         The Selling Stockholder is not affiliated with the Company. The Selling
Stockholder  has not had any material  relationship  with the Company within the
past three years.

                                     - 52 -

<PAGE>



                         SHARES ELIGIBLE FOR FUTURE SALE


         Sales of a substantial  number of shares of the Company's  Common Stock
in the public market  following this offering could adversely  affect the market
price of the Common Stock. Of the 24,155,566 shares of Common Stock that will be
outstanding  or  registered  for sale  upon  the  completion  of this  offering,
22,391,426 will be freely tradeable without restriction or further  registration
under the Securities Act. This includes  19,194,366 shares of Common Stock which
are issued and  outstanding,  141,700 unissued shares of Common Stock registered
in connection  with the Series C Preferred  Stock,  955,360  unissued  shares of
Common Stock  registered in connection with the April 1998 Equity Line of Credit
Private  Placement and the 2,100,000  unissued shares of Common Stock registered
in connection with this Financing  Arrangement.  The remaining  1,764,140 shares
include  1,500,000  shares of Common  Stock  which are  "Escrowed  Shares"  (see
"Executive  Compensation  -- Escrowed  Shares")  and are subject to  incremental
release  over a two-year  period of certain  share  targets are met, and 264,140
shares of the Common Stock are  "restricted  securities" as that term is defined
in Rule 144 promulgated  under the Securities Act, and in the future may only be
sold pursuant to an effective  registration  statement under the Securities Act,
in compliance  with the exemption  provisions of Rule 144 or pursuant to another
exemption  under the  Securities  Act.  In the absence of any  agreement  to the
contrary,  the outstanding  restricted  Common Stock could be sold in accordance
with one or more other exemptions under the Securities Act (including Rule 144).
Rule 144, as  amended,  permits  sales of  restricted  securities  by any person
(whether or not an  affiliate)  after one year,  at which time sales can be made
subject  to  the  Rule's   existing   volume  and  other   limitations   and  by
non-affiliates   without  adhering  to  Rule  144's  existing  volume  or  other
limitations  after two years.  Future sales of substantial  amounts of shares in
the  public  market,  or the  perception  that such  sales  could  occur,  could
adversely  affect the price of the shares in any market that may develop for the
trading of such shares.

                                     - 53 -

<PAGE>



                            DESCRIPTION OF SECURITIES

General

         The  authorized  capital  stock of the Company  consists of  40,000,000
shares of Common  Stock,  par value  $.01 per  share,  and  6,000,000  shares of
Preferred  Stock,  par value $.01 per share.  As of the date  hereof,  there are
20,958,506  shares of Common  Stock and 281 shares of Series C  Preferred  Stock
issued and outstanding.  The Company currently has reserved  6,827,952 shares of
Common Stock for issuance pursuant to outstanding options and warrants.

Common Stock

         The holders of the Common Stock are entitled to one vote for each share
held of record on all matters submitted to a vote of stockholders. The Company's
Certificate of  Incorporation  and By-Laws do not provide for cumulative  voting
rights in the election of directors.  Accordingly,  holders of a majority of the
shares of Common Stock  entitled to vote in any election of directors  may elect
all of the directors standing for election. Holders of Common Stock are entitled
to receive  ratably such  dividends as may be declared by the Board of Directors
out of  funds  legally  available  therefor.  In  the  event  of a  liquidation,
dissolution  or winding up of the Company,  holders of Common Stock are entitled
to share ratably in the assets  remaining after payment of liabilities.  Holders
of Common Stock have no preemptive,  conversion or redemption rights. All of the
outstanding shares of Common Stock are fully-paid and nonassessable.

Preferred Stock

         The Board of Directors has the authority,  without further  stockholder
approval,  to issue up to 6,000,000  shares of Preferred Stock from time to time
in one or more series,  to establish the number of shares to be included in each
such series, and to fix the designations,  powers, preferences and rights of the
shares of each such series and the  qualifications,  limitations or restrictions
thereof.  The  issuance  of  Preferred  Stock may have the effect of delaying or
preventing a change in control of the Company.  The issuance of Preferred  Stock
could decrease the amount of earnings and assets  available for  distribution to
the holders of Common Stock,  if any, or could  adversely  affect the rights and
powers,  including voting rights, of the holders of the Common Stock. In certain
circumstances,  such  issuances  could have the effect of decreasing  the market
price of the Common Stock.

         Series C Preferred Stock

         On May 15, 1998,  the Board of Directors  authorized  the issuance of a
series of  Preferred  Stock  consisting  of 375 shares (the  "Series C Preferred
Stock"),  each such  share of  Series C  Preferred  Stock has a stated  value of
$1,000 (the "Liquidation Preference"),  pursuant to a Certificate of Designation
(the "Certificate of Designation").

         Dividends.  The holders of the shares of Series C  Preferred  Stock are
entitled to  receive,  when and as  declared  by the Board of  Directors  of the
Company,  dividends  at the  rate  of five  percent  of the  stated  Liquidation
Preference per share per annum, and no more,  payable,  at the discretion of the
Board of Directors,  in Common Stock or cash.  Dividends accrue on each share of
Series C Preferred Stock from the date of initial  issuance.  Such dividends are
in preference to any distributions on any outstanding  shares of Common Stock or
any other  equity  securities  of the Company  that are junior to the  Preferred
Stock as to the payment of dividends.

         Conversion  Rights.  The holders of Series C Preferred Stock shall have
conversion  rights as follows:  (i) no shares of Series C Preferred Stock may be
converted  prior to August  15,  1998;  (ii) at any time after  August 15,  1998
through  November 14, 1998,  up to  twenty-five  (25%)  percent of the shares of
Series C Preferred Stock then outstanding may be converted, at the option of the
holders thereof;  and (iii) thereafter,  on November 15, 1998, February 15, 1999
and May 15,  1999,  an  additional  twenty-five  (25%)  percent of the shares of
Series C Preferred Stock then outstanding may be converted,  on a cumulative and
pro rata basis, at the option of the

                                     - 54 -

<PAGE>



holders  thereof.  The number of shares of fully-paid and  nonassessable  Common
Stock into which each share of Series C Preferred  Stock may be converted  shall
be  determined  by  dividing  the  Liquidation  Preference  by  an  amount  (the
"Conversion  Price") equal to the lesser of (A) 100% of the average  closing bid
price of the  Common  Stock as  reported  on the Nasdaq  SmallCap  Market or any
successor exchange in which the Common Stock is listed for the five trading days
preceding  the date on which the  holder  of the  Series C  Preferred  Stock has
telecopied a notice of conversion to the Company (the "Conversion Date") and (B)
$4.00.

         On May 15, 2000,  the holders of the Series C Preferred  Stock shall be
required to convert all of their outstanding  shares of Series C Preferred Stock
into shares of Common Stock.  Until converted,  the Company shall be entitled to
redeem shares of Series C Preferred  Stock in accordance with the Certificate of
Designation,  regardless  of  whether  or not a notice  of  conversion  has been
received by the Company with respect to such shares.

         The  Company  shall at all times when any shares of Series C  Preferred
Stock shall be outstanding, reserve and keep available out of its authorized but
unissued stock, such number of shares of Common Stock as shall from time to time
be sufficient to effect the  conversion  of all  outstanding  shares of Series C
Preferred Stock.

         Redemption.  At any time after May 15,  1998,  the Company  may, at the
option of the Board of Directors, redeem up to 100% of the outstanding shares of
the Series C Preferred Stock at the applicable redemption price, provided,  that
(x) the  Company  shall  have  received  a  notice  of  conversion,  and (y) the
Conversion  Price is below  $3.40.  The  Company  shall give  written  notice by
telecopy,  to the holder of Series C Preferred Stock to be redeemed at least one
business  day  after  receipt  of the  notice  of  conversion  prior to the date
specified for redemption (the  "Redemption  Date").  Such notice shall state the
Redemption  Date, the Redemption Price (as hereinafter  defined),  the number of
shares of Series C Preferred Stock of such holders to be redeemed and shall call
upon such  holders to  surrender  to the Company on the  Redemption  Date at the
place designated in the notice such holders' redeemed stock.

         The Company shall have the option to redeem all or a portion of all the
outstanding  shares of Series C  Preferred  Sock at a cash price  equal to $3.40
multiplied  by the number of shares the Series C Preferred  Stock would  convert
into on the date of redemption.

         Voting Rights.  Except as otherwise required by law, the holders of the
Series C Preferred  Stock shall not be entitled to vote upon any matter relating
to the business or affairs of the Company or for any other purpose.

         Status.  In case any  outstanding  shares of Series C  Preferred  Stock
shall be  redeemed,  the shares so  redeemed  shall be deemed to be  permanently
canceled and shall not resume the status of  authorized  but unissued  shares of
Series C Preferred Stock.

         Other Designations of Preferred Stock

         As of the date of this  Prospectus,  the Company has not designated any
shares of  Preferred  Stock  other than the Series A Preferred  Stock,  Series B
Preferred  Stock and  Series C  Preferred  Stock.  There are no other  shares of
Preferred Stock outstanding, and the Company currently has no plans to issue any
other shares of Preferred Stock.

Transfer Agent and Registrar

         The Company has appointed Continental Stock Transfer & Trust Company as
Transfer Agent and Registrar for the Common Stock and the Redeemable Warrants.

                                     - 55 -

<PAGE>



                    DELAWARE BUSINESS COMBINATION PROVISIONS

         As a Delaware  corporation,  the  Company  is  subject  to Section  203
("Section  203") of the Delaware  General  Corporation  Law (the "DGCL"),  which
regulates large accumulations of shares,  including those made by tender offers.
Section 203 may have the effect of significantly  delaying a purchaser's ability
to acquire  the  entire  interest  in the  Company  if such  acquisition  is not
approved by the Company's Board of Directors.  In general,  Section 203 prevents
an "Interested Stockholder" (defined generally as a person with 15% or more of a
corporation's   outstanding   voting   stock)  from   engaging  in  a  "Business
Combination"  (defined  below)  with a  Delaware  corporation  for  three  years
following the date such person became an Interested Stockholder. For purposes of
Section  203,  the term  "Business  Combination"  is defined  broadly to include
mergers  and  certain  other  transactions  with  or  caused  by the  Interested
Stockholder,  sales or other dispositions to the Interested  Stockholder (except
proportionately  with the  corporation's  other  stockholders)  of assets of the
corporation or a subsidiary  equal to 10% or more of the aggregate  market value
of the corporation's  consolidated assets or its outstanding stock; the issuance
or transfer by the  corporation  or a subsidiary of stock of the  corporation or
such  subsidiary  to the  Interested  Stockholder  (except  for  transfers  in a
conversion or exchange or a pro-rata distribution or certain other transactions,
none of which increase the Interested  Stockholder's  proportionate ownership of
any class or series of the corporation's or such subsidiary's stock); or receipt
by  the  Interested  Stockholder  (except  proportionately  as  a  stockholder),
directly or indirectly,  of any loans,  advances,  guarantees,  pledges or other
financial benefits provided by or through the corporation or a subsidiary.

         The three-year  moratorium imposed on Business  Combinations by Section
203 does not apply if: (a) prior to the date on which a  stockholder  becomes an
Interested  Stockholder,  the Company's  Board of Directors  approves either the
Business  Combination or the transaction that resulted in the person becoming an
Interested  Stockholder,   (b)  the  Interested  Stockholder  owns  85%  of  the
corporation's voting stock upon consummation of the transaction that made him or
her an Interested  Stockholder  (excluding from the 85% calculation shares owned
by  directors  who are also  officers  of the  corporation  and  shares  held by
employee  stock plans  which do not permit  employees  to decide  confidentially
whether  to accept a tender or  exchange  offer);  or (c) on or after the date a
person  becomes an  Interested  Stockholder,  the  Company's  Board of Directors
approves  the Business  Combination,  and it is also  approved at a  stockholder
meeting  by  two-thirds  of  the  voting  stock  not  owned  by  the  Interested
Stockholder.

         Under Section 203, the  restrictions  described  above do not apply if,
among other things,  the  corporation's  original  certificate of  incorporation
contains a provision  electing not to be governed by Section 203. The  Company's
Certificate of Incorporation does not contain such a provision. The restrictions
described above also do not apply to certain Business  Combinations  proposed by
an Interested  Stockholder  following the announcement or notification of one of
certain  extraordinary  transactions  involving the corporation and a person who
had not been an Interested  Stockholder  during the previous  three years or who
became  an  Interested  Stockholder  with  the  approval  of a  majority  of the
corporation's directors.

                              PLAN OF DISTRIBUTION

         The shares of Common  Stock being  registered  for offer by the Company
will be issued directly to HSBC James Capel Canada,  Inc. ("HSBC") in connection
with the Financing  Arrangement whereby the Company, at its option, may issue up
to (a)  $31,200,000 of Common Stock to HSBC over a twelve-month  period based on
weekly,  monthly or quarterly  draw downs at a per share purchase price equal to
the lesser of (i) 100% of the average of the daily volume weighted average price
of  the  Common  Stock  on  NASDAQ  SmallCap  Market  for a  certain  number  of
consecutive  trading days  preceding  the funding date of the draw down and (ii)
$8.00; provided, however, that if the purchase price of the Common Stock is less
than $3.00, HSBC will not be obligated to fund such weekly, monthly or quarterly
draw down, (b) $31,200,000 of Common Stock pursuant to the option granted by the
Company to HSBC to purchase an  additional  amount of Common  Stock equal to the
maximum  amount  permitted  to be drawn  down  for each  draw  down  (the  "Call
Options") and (c) approximately  98,000 Shares, which Shares will be issued upon
exercise of the  Warrants  which the Company  will issue to the investor at each
draw down. See "Financing Arrangement."

                                     - 56 -

<PAGE>




         The  distribution  of the  Shares  by the  Selling  Stockholder  may be
effected from time to time in one or more transactions  (which may involve block
transactions),  in special offerings,  exchange  distributions  and/or secondary
distributions,  in  negotiated  transactions,  in  settlement  of short sales of
Shares, or a combination or such methods of sale, at market prices prevailing at
the time of sale,  at prices  related  to such  prevailing  market  prices or at
negotiated prices. Such transactions may be effected on a stock exchange, on the
over-the-counter  market or privately.  The Selling  Stockholder may effect such
transactions  by  selling  the  Shares to or  through  broker-dealers,  and such
broker-dealers may receive  compensation in the form of underwriting  discounts,
concessions or commissions from the Selling Stockholder for whom they may act as
agent (which  compensation may be in excess of customary  commissions).  Without
limiting the  foregoing,  such brokers may act as dealers by purchasing  any and
all of the Shares covered by this  Prospectus  either as agents for others or as
principals for their own accounts and reselling such securities pursuant to this
Prospectus.  The Selling  Stockholder  and any  broker-dealers  or other persons
acting on the behalf of parties that participate  with such Selling  Stockholder
in the  distribution  of the  Shares  may be deemed to be  underwriters  and any
commissions  received or profit realized by them on the resale of the Shares may
be deemed to be underwriting discounts and commissions under the Securities Act.
As of the date of this  Prospectus,  the Company is not aware of any  agreement,
arrangement  or  understanding  between  any  broker or dealer  and the  Selling
Stockholders  with  respect to the offer or sale of the Shares  pursuant to this
Prospectus.

         To the  extent  required  under  the  Securities  Act,  a  supplemental
prospectus  will be filed,  disclosing (a) the name of any such  broker-dealers,
(b) the number of Shares involved,  (c) the price at which such Shares are to be
sold,  (d) the  commissions  paid or  discounts or  concessions  allowed to such
broker-dealers,  where applicable,  (e) that such broker-dealers did not conduct
any  investigation  to verify the  information  set out in this  Prospectus,  as
supplemented, and (f) other facts material to the transaction.

         The Company will not receive any  proceeds  from the sale of the Shares
by the Selling  Stockholder  offered  hereby.  However,  the Company  expects to
receive  proceeds  from the Financing  Arrangement  and to use such proceeds for
general corporate purposes. The Company has agreed to pay all costs and expenses
incurred in connection with the registration of the Common Stock offered hereby.

         Pursuant  to the  Subscription  Agreement,  the  Company  and HSBC have
agreed  to  indemnify  each  other  against   certain   liabilities,   including
liabilities  under the  Securities  Act,  which may be based  upon,  among other
things, any untrue statement or alleged untrue statement of a material fact made
by the Company or HSBC, as the case may be, or any omission or alleged  omission
of a material  fact with respect to the Company or HSBC, as the case may be. The
Company shall bear customary expenses incident to the registration of the Shares
for  the  benefit  of  HSBC in  accordance  with  such  agreements,  other  than
underwriting discounts and commissions directly attributable to the sale of such
securities by or on behalf of the HSBC.

         The Company has agreed to keep the Registration  Statement  relating to
the offering and sale of the Common Stock to HSBC  continuously  effective until
the earlier of sale of all the Shares or 12 months.

            
                                     - 57 -

<PAGE>



                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

         Section  145 of the  DGCL  provides,  in  general,  that a  corporation
incorporated  under the laws of the State of Delaware,  such as the  registrant,
may  indemnify  any person who was or is a party or is  threatened  to be made a
party to any threatened,  pending or completed action, suit or proceeding (other
than a derivative action by or in the right of the corporation) by reason of the
fact that such  person is or was a director,  officer,  employee or agent of the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director,  officer,  employee or agent of another  enterprise,  against expenses
(including  attorneys'  fees),  judgments,  fines and amounts paid in settlement
actually and reasonably  incurred by such person in connection with such action,
suit or  proceeding  if such  person  acted in good  faith and in a manner  such
person reasonably  believed to be in or not opposed to the best interests of the
corporation,  and,  with respect to any criminal  action or  proceeding,  had no
reasonable cause to believe such person's conduct was unlawful. In the case of a
derivative action, a Delaware  corporation may indemnify any such person against
expenses  (including  attorneys' fees) actually and reasonably  incurred by such
person in  connection  with the defense or  settlement of such action or suit if
such person acted in good faith and in a manner such person reasonably  believed
to be in or not opposed to the best interests of the corporation, except that no
indemnification  shall be made in respect  of any  claim,  issue or matter as to
which such  person  shall  have been  adjudged  to be liable to the  corporation
unless  and only to the  extent  that  the  Court of  Chancery  of the  State of
Delaware or any other court in which such  action was  brought  determines  such
person is fairly and reasonably entitled to indemnity for such expenses.

         The Company's  Certificate  of  Incorporation  provides that  directors
shall not be  personally  liable  for  monetary  damages  to the  Company or its
stockholders  for breach of fiduciary  duty as a director,  except for liability
resulting from a breach of the director's  duty of loyalty to the Company or its
stockholders,  intentional  misconduct  or wilful  violation of law,  actions or
inactions not in good faith, an unlawful stock purchase or payment of a dividend
under Delaware law, or  transactions  from which the director  derives  improper
personal benefit.  Such limitation of liability does not affect the availability
of equitable  remedies such as injunctive  relief or  rescission.  The Company's
Certificate  of  Incorporation  also  authorizes  the Company to  indemnify  its
officers, directors and other agents, by bylaws, agreements or otherwise, to the
fullest  extent  permitted  under  Delaware law. The Company has entered into an
Indemnification  Agreement (the  "Indemnification  Agreement")  with each of its
directors  and officers  which may, in some cases,  be broader than the specific
indemnification   provisions   contained  in  the   Company's   Certificate   of
Incorporation or as otherwise permitted under Delaware law. Each Indemnification
Agreement  may require  the  Company,  among other  things,  to  indemnify  such
officers and directors  against certain  liabilities that may arise by reason of
their status or service as a director or officer,  against  liabilities  arising
from willful  misconduct  of a culpable  nature,  and to obtain  directors'  and
officers' liability insurance if available on reasonable terms.

         The Company  maintains a directors and officers  liability  policy with
Genesis  Insurance  Company that contains a limit of liability of $3,000,000 per
policy year.

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

                                  LEGAL MATTERS

         The validity of the  securities  offered hereby will be passed upon for
the Company by Parker Chapin Flattau & Klimpl,  LLP, New York, New York.  Martin
Eric  Weisberg,  Esq., a member of the firm,  is a Director and the Secretary of
the Company.

                                     - 58 -

<PAGE>



                                     EXPERTS

         The  consolidated  balance  sheets as of December 31, 1997 and 1996 and
the related consolidated statements of operations, stockholders' equity and cash
flows for the two years  then ended  included  in this  Prospectus  have been so
included in  reliance on the report  dated  March 31,  1998,  which  includes an
explanatory  paragraph  concerning the Company's  ability to continue as a going
concern, of PricewaterhouseCoopers LLP, independent accountants,  given on their
authority as experts in accounting and auditing.


                                     - 59 -

<PAGE>

<TABLE>
<CAPTION>


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




<S>                                                                                                          <C>
Report of Independent Accountants........................................................................        F-2
Consolidated Balance Sheets as of December 31, 1997 and 1996 and June 30, 1998 (unaudited)...............        F-3
Consolidated Statements of Operations for the years ended December 31, 1997 and 1996 and the
   six months ended June 30, 1998 (unaudited) and 1997 (unaudited).......................................        F-4
Consolidated Statements of Stockholders' Equity for the years ended December 31, 1996 and
   1997 and the six months ended June 30, 1998 (unaudited)...............................................        F-5
Consolidated Statements of Cash Flows for the years ended December 31, 1997 and 1996 and the
   six months ended June 30, 1998 (unaudited) and 1997 (unaudited).......................................        F-6
Notes to Consolidated Financial Statements...............................................................        F-7
</TABLE>

                                      F- 1

<PAGE>



                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors
of Xybernaut Corporation and Subsidiary

   We have audited the  accompanying  consolidated  balance  sheets of Xybernaut
Corporation  and Subsidiary  (the Company) as of December 31, 1997 and 1996, and
the related  consolidated  statements of operations,  stockholders'  equity, and
cash  flows  for the  years  then  ended.  These  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

   In our opinion, the financial statements referred to above present fairly, in
all  material  respects,   the  consolidated  financial  position  of  Xybernaut
Corporation   and  Subsidiary  as  of  December  31,  1997  and  1996,  and  the
consolidated results of their operations and their cash flows for the years then
ended, in conformity with generally accepted accounting principles.

   The accompanying  financial  statements have been prepared  assuming that the
Company will continue as a going concern.  The Company experienced a net loss of
$9,479,966  in 1997 and as discussed in Note 1 to the financial  statements,  is
currently  negotiating a commitment for an equity placement and a standby equity
line. The Company's  ability to draw upon this line of credit is contingent upon
their ability to file and have the  Securities and Exchange  Commission  declare
effective  a  registration  statement  for  these  securities.  In the event the
Company can draw upon this standby  equity line of credit,  continuation  of the
business  thereafter  is  dependent  on  the  Company's  ability  to  achieve  a
sufficient  cash  flow  to meet  its  cash  requirements.  These  matters  raise
substantial  doubt about the Company's  ability to continue as a going  concern.
Management's  plan in regard to these  matters is also  described in Note 1. The
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.



PricewaterhouseCoopers LLP

McLean, VA
March 31, 1998

                                      F- 2

<PAGE>
<TABLE>
<CAPTION>



                              XYBERNAUT CORPORATION
                           CONSOLIDATED BALANCE SHEETS

                            ASSETS                                  December 31,     December 31,        June 30,
                                                                        1997             1996              1998
                                                                ---------------- ----------------  ----------------
                                                                                                      (unaudited)

<S>                                                            <C>               <C>               <C>         
Current assets: 

   Cash and cash equivalents                                           $ 952,366     $  6,274,967      $  4,014,723
   Accounts receivable                                                   216,767          427,790           182,363
   Inventories                                                         1,607,781          402,381         1,172,699
   Prepaid and other current assets                                      334,245          197,711           399,883
                                                                ---------------- ----------------  ----------------
       Total current assets                                            3,111,159        7,302,849         5,769,668
                                                                ---------------- ----------------  ----------------
Fixed assets:
   Property and equipment, net                                           505,695          323,828           773,788
                                                                ---------------- ----------------  ----------------
Other assets:
   Patent costs, net                                                     384,422          247,612           414,683
   Tooling costs, net                                                    376,990          106,738           312,368
   Other                                                                 153,351           33,547           163,396
                                                                ---------------- ----------------  ----------------
       Total other assets                                                914,763          387,897           890,447
                                                                ---------------- ----------------  ----------------
       Total assets                                                 $  4,531,617     $  8,014,574      $  7,433,903
                                                                ================ ================  ================
                       LIABILITIES AND
                     STOCKHOLDERS' EQUITY
Current liabilities:
   Notes and loans payable                                              $ 19,530           $7,849                $-
   Accounts payable                                                      429,780          250,944           468,337
   Deferred licensing revenue                                                  -           60,000                 -
   Accrued expenses                                                      908,372          571,742           809,068
                                                                ---------------- ----------------  ----------------
       Total current liabilities                                       1,357,682          890,535         1,277,405
                                                                ---------------- ----------------  ----------------
Long-term liabilities:
   Notes and loans payable                                                     -           44,080                 -
   Deferred licensing revenue                                                  -          190,000                 -
                                                                ---------------- ----------------  ----------------
       Total long-term liabilities                                             -          234,080                 -
                                                                ---------------- ----------------  ----------------
       Total liabilities                                               1,357,682        1,124,615         1,277,405
                                                                ---------------- ----------------  ----------------

Commitments and contingencies
Stockholders' equity:
   Preferred stock, $.01 par value, 6,000,000, 5,000,000              
       and 6,000,000 (unaudited), shares authorized in 1997,
       1996 and as of June 30, 1998 3,000 shares designated as
       Series A, for all periods 2,250 shares issued and
       outstanding as of December 31, 1997, no shares issued
       and outstanding 1996 or as of June 30, 1998 (unaudited)
       3,180 shares designated as Series B for all periods, 3,180
       shares issued and outstanding as of December 31, 1997,
       no shares issued and outstanding 1996 or as of June 30,
       1998 (unaudited); 375 shares designated as Series C,
       375 shares issued and outstanding as of June 30, 1998
        no shares issued and outstanding;       
       for 1997 or 1996                                                4,193,355                -           364,754
Common stock, $.01 par value, 40,000,000, 30,000,000
       and 40,000,000 (unaudited) shares authorized in 1997,
        1996 and as of June 30, 1998, 14,360,515, 14,259,112
        and 20,934,765 (unaudited) shares issued 
        and outstanding as of December 31, 1997, 1996 and as of
       June 30, 1998                                                     143,605          142,591           209,348
   Additional paid-in capital                                         17,181,329       15,520,245        27,636,785
   Deferred compensation                                                 (91,511)               -            (9,042)
Accumulated deficit                                                  (18,252,843)      (8,772,877)      (22,045,347)
                                                                ---------------- ----------------  ----------------
       Total stockholders' equity                                      3,173,935        6,889,959         6,156,498
                                                                ---------------- ----------------  ----------------
       Total liabilities and stockholders' equity                   $  4,531,617       $8,014,574   $     7,433,903
                                                                ================ ================  ================

</TABLE>

       The accompanying notes are an integral part of the consolidated financial
statements.
                                      F- 3

<PAGE>
<TABLE>
<CAPTION>



                              XYBERNAUT CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS


                                           Year Ended December 31,                 Six Months Ended June 30,
                                    -------------------------------------   ---------------------------------------
                                          1997                1996                 1998                 1997
                                    ----------------   ------------------   ------------------   ------------------
                                                                               (unaudited)          (unaudited)

<S>                                 <C>                  <C>                  <C>                   <C>          
Revenue:
   Product sales and leases           $      555,522       $      928,732       $      356,861        $     220,458
   Consulting and license                    257,000              164,609                1,839               30,000
                                    ----------------   ------------------   ------------------   ------------------
       Total revenue                         812,522            1,093,341              358,700              250,458

Cost of sales                              1,225,572            1,081,197              379,476              409,790
                                    ----------------   ------------------   ------------------   ------------------
       Gross profit (loss)                 (413,050)               12,144             (20,776)            (159,332)

Operating expenses:
   Sales and marketing                     3,280,356            1,442,146            1,151,147            1,489,195
   General and administrative              3,518,868            2,158,212            1,617,879            1,885,214
   Research and development                2,350,237            1,773,015            1,010,769            1,196,319
                                    ----------------   ------------------   ------------------   ------------------
       Total operating expenses            9,149,461            5,373,373            3,779,795            4,570,728
                                    ----------------   ------------------   ------------------   ------------------


       Operating loss                    (9,562,511)          (5,361,229)          (3,800,571)          (4,730,060)

Interest income, net                          82,545              122,693                8,067               49,129
                                    ----------------   ------------------   ------------------   ------------------

Net loss                                 (9,479,966)          (5,238,536)          (3,792,504)          (4,680,931)
                                    ----------------   ------------------
Provision for preferred stock
   dividends                                  82,905                    -                2,344                    -
Provision for accretion on
   preferred stock beneficial
   conversion feature                        488,693                    -                    -                    -
                                    ----------------   ------------------
Net loss applicable to holders of
   common stock                       $ (10,051,564)        $ (5,238,536)       $  (3,794,848)       $  (4,680,931)
                                    ================   ==================   ==================   ==================

Per common share (basic and diluted):
Net loss before provisions for                                                                         
   preferred stock                  $         (0.74)        $      (0.47)       $      (0.22)        $       (0.38)

Total provisions for preferred
   stock                                      (0.04)                   -                   -                    -
                                    ----------------   ------------------   ------------------   ------------------
Net loss applicable to holders of                                                       
   common stock                     $         (0.78)        $      (0.47)       $      (0.22)                (0.38)    
                                    ================   ==================   =================    ==================
Weighted average number of       
   common shares outstanding
   (basic and diluted)                   12,844,974           11,121,594          17,016,067            12,459,112
                                    ================   ==================   ==================   ==================

</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.

                                      F- 4

<PAGE>
<TABLE>
<CAPTION>

                              XYBERNAUT CORPORATION

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY


                                                               Total Value of Shares
                                                                                    
                                     Total Number of Shares                        Additional                            Total      
                                     ----------------------   -                     Paid-in     Accumulated   Deferred Stockholder's
                                       Common     Preferred    Common Preferred   Capital       Deficit   Compensation Equity       
                                       ------     ---------    ------ ---------  ---------   ------------------------- -------------
                                                                                               

<S>                             <C>              <C>   <C>                      <C>         
Balance, December 31, 1995.........   10,372,489     --   $ 103,725         --$  2,337,663  $(3,534,341)          --  $(1,092,953)
Shares issued pursuant to IPO......    2,415,000     --      24,150         --  10,818,337            --          --    10,842,487
Shares issued pursuant to conversion
   debentures......................  of1,431,427     --      14,314         --   2,290,244            --          --     2,304,558
Shares issued pursuant to redemption
   warrants........................  of   20,000     --         200         --      34,800            --          --        35,000
Shares issued for services and incentives 20,496     --         205         --      89,201            --          --        89,406
Acquisition of Tech Virginia.......        (300)     --         (3)         --    (50,000)            --          --      (50,003)
Net loss...........................           --     --          --         --          --   (5,238,536)          --   (5,238,536)
                                     ----------- ------   --------- ----------------------  ------------  ----------  ------------
Balance, December 31, 1996.........   14,259,112     --     142,591         --  15,520,245   (8,772,877)          --     6,889,959
Issuance of Series A Preferred Stock          --  3,000          -- $2,761,669          --            --          --     2,761,669
Partial conversion of Series A Stock
   Common Stock....................  into250,000  (750)       2,500  (690,417)     687,917            --          --            --
Cancellation of escrow shares of
   Common Stock....................    (300,000)     --     (3,000)         --       3,000            --          --            --
Cancellation of accrued shares of
   Common Stock....................      (1,747)     --        (17)         --          17            --          --            --
Issuance of Series B Preferred Stock          --  3,180          --  2,948,737          --            --          --     2,948,737
Exercise of stock options..........      150,000     --       1,500         --          --            --          --         1,500
Value of beneficial conversion featur
   on Series A and B Preferred Stock e        --     --          --  1,219,712   (1,219,712)          --          --            --
Accretion of deemed dividend of
   Preferred Stock.................           --     --          --    488,693   (488,693)            --          --            --
Preferred stock dividend requirements         --     --          --         --    (82,905)            --          --      (82,905)
Issuance of warrants on Common Stock          --     --          --         --     217,000            --  $ (217,000)            --
Compensation related to Common Stock
   warrants........................           --     --          --         --          --            --     125,489       125,489
Warrants issued in connection with
   Preferred Stock offerings.......           --     --          --   (95,615)    95,615            --          --            --
Dividends on preferred stock paid with
   Common Stock....................          --      31           --     9,421          --          --       9,452
Net loss...........................           --     --          --         --          --   (9,479,966)          --   (9,479,966)
                                     ----------- ------   --------- ---------- -----------  ------------  ----------  ------------
Balance, December 31, 1997.........   14,360,515  5,430     143,605  4,193,355  17,181,329  (18,252,843)       (91,511)  3,173,935
Issuance of Series B Preferred Stock
   (unaudited).....................           --  1,000          --    875,299          --            --          --       875,299
Issuance of Series C Preferred Stock
   (unaudited).....................           --    375                364,754                                             364,754
Partial conversion of Series A Prefer                                1,887,277
   Stock into Common Stock
   (unaudited).....................  re1,652,649 (2,250)     16,527 (         )  1,870,750            --          --            --
Partial conversion of Series B Preferre3,128,045                     3,555,602
   Stock into Common Stock (unaudited)           (4,180)     31,280 (         )  3,524,322            --          --            --
Sales of Common Stock (unaudited)..    1,649,718             16,498              5,265,556                               5,282,054
Issuance of accrued Common Stock
   (unaudited).....................       50,000                500                 97,938                                  98,438
Accretion of deemed dividend of
   Preferred Stock (unaudited).....           --     --          --    374,225    (374,225)           --          --            --
Preferred Stock dividend requirements
   (unaudited).....................           --     --          --         --     (52,220)           --          --       (52,220)
Compensation related to Common
   Stock warrants (unaudited)......           --     --          --         --          --            --      82,469        82,469
Dividends on preferred stock paid
   with Common Stock (unaudited)...       96,988     --         970         --     126,453            --          --       127,423
Cancellation of accrued shares of
   Common Stock (unaudited)........       (3,150)    --         (32)        --      (3,118)           --          --        (3,150)
Net loss (unaudited)...............           --     --          --         --          --    (3,792,504)         --    (3,792,504)
                                     ----------- ------   --------- ---------- -----------  ------------  ----------  ------------
Balance, June 30, 1998 (unaudited).   20,934,765    375    $209,348   $364,754 $27,636,785  $(22,045,347)    $(9,042)   $6,156,498
                                     =========== ======   ========= ========== ===========  ============  ==========  ============
</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.        
                   
                                      F- 5

<PAGE>
<TABLE>
<CAPTION>


                              XYBERNAUT CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOW

                                                      Year Ended December 31,          Six Months Ended June 30,
                                                  -------------------------------  ---------------------------------

                                                            1997             1996             1998              1997
                                                  --------------  ---------------  ---------------  ----------------
    
Cash flows from operating activities:                                                  (unaudited)       (unaudited)
<S>                                            <C>              <C>              <C>               <C>           
Net loss                                           $  (9,479,966)   $  (5,238,536)   $  (3,792,504)    $  (4,680,931)
Adjustments to reconcile net loss to net cash
 used in operating activities:
   Depreciation and amortization                         277,299          264,699          152,185           160,547
   Provision for write-down of inventory                 724,978          202,440                -                 -
   Provision for bad debts                               253,211                -          (30,697)                -
   Non cash charges for tooling costs                          -                -          138,682                 -
   Non cash charges for stock and options issued for
       services                                          125,489           89,406           82,469           125,488
   Changes in assets and liabilities:
       Inventories                                    (1,930,378)        (354,871)         109,730          (295,792)
       Accounts receivable                               (42,188)        (337,065)          65,101            (2,338)
       Prepaid and other current assets                 (136,534)        (177,094)         (65,638)         (184,312)
       Other assets                                     (119,804)         (10,540)         (10,528)           (4,798)
       Accounts payable and accrued expenses             515,466          177,619          (14,873)          (74,373)
       Deferred licensing revenue                       (250,000)         250,000                -           (30,000)
                                                   --------------  ---------------  ---------------  ----------------
           Net cash used in operating activities     (10,062,427)      (5,133,942)      (3,366,073)       (4,986,509)
                                                   --------------  ---------------  ---------------  ----------------

Cash flows from investing activities:
   Acquisition of property and equipment                (364,678)        (315,257)         (33,515)         (306,962)
   Acquisition of patents and related costs             (231,298)        (114,618)         (91,190)         (155,888)
   Capitalization of tooling costs and other assets     (270,252)        (106,738)         (74,060)         (284,294)
                                                  --------------  ---------------  ---------------  ----------------
       Net cash used in investing activities            (866,228)        (536,613)        (198,765)         (747,144)
                                                  --------------  ---------------  ---------------  ----------------
Cash flows from financing activities:
   Proceeds from:
       Preferred stock offerings, net                  5,710,406                -        1,348,496         2,785,000
       Common stock offerings, net                             -                -        5,307,048                 -
       Debentures                                              -        1,000,000                -                 -
       Notes and loans                                    56,500          340,000                -                 -
   Initial public offering                                     -       13,282,500                -           215,000
   Payments for:
       Notes and loans                                   (72,232)        (591,161)         (19,530)          (48,924)
   Acquisition of Tech Virginia                          (16,667)         (33,334)                -                -
   Initial public offering and debenture fees                  -      (2,561,149)                -                 -
   Other                                                 (71,953)                -          (8,819)                -
                                                  --------------  ---------------  ---------------  ----------------
       Net cash provided by financing activities       5,606,054       11,436,856        6,627,195         2,951,076
                                                  --------------  ---------------  ---------------  ----------------
Net increase (decrease) in cash and cash equivalents  (5,322,601)        5,766,301        3,062,357       (2,782,577)
Cash and cash equivalents, beginning of period         6,274,967          508,666          952,366         6,274,967
                                                  --------------  ---------------  ---------------  ----------------
Cash and cash equivalents, end of period          $      952,366   $   6,274,967   $    4,014,723      $  3,492,390
                                                  ==============  ===============  ===============  ================

Supplemental disclosure of cash information:
   Cash paid during the period for interest       $        7,124   $     71,750    $        2,500      $      8,527
Supplemental disclosure of non-cash financing activities:
   Common stock issued for preferred stock dividen                                 
       requirements                               $        9,421  $           -    $      126,453      $          -
                                                  ==============  ===============  ===============  ================
   Common stock issued for services rendered      $            -  $      89,406    $       98,438      $          -
                                                  ==============  ===============  ===============  ================
 
 Deferred compensation in connection with stock                                   
   warrants granted                                $     217,000  $          -     $            -     $          -
                                                  ==============  ===============  ===============  ================

   Issuance of warrants in connection with preferred
   stock offering                                         95,615  $                $            -     $          -
                                                  ==============  ===============  ===============  ================
</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


                                      F- 6

<PAGE>

                              XYBERNAUT CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       Business and Financing:

The Company:

         Xybernaut  Corporation  (the "Company") was originally  incorporated in
Virginia in October 1990 as Contemporary  Products & Services,  Inc. and changed
its name to Computer Products & Services,  Inc. ("CPSI") in 1992. In April 1996,
the Company was merged with Xybernaut Corporation to change the Company name and
reincorporate  in Delaware.  Since the  commencement  of  operations in November
1992, the Company has engaged in the research, development and commercialization
of products  intended to bridge the widening gap between  people and  knowledge.
The  first  product  to be  commercialized  by the  Company  is the  proprietary
portable computer technology and related software  applications  embodied in its
Mobile  Assistant(R)  product.  Additional  software  products  are  planned for
development and use on the Mobile Assistant(R) and other personal computers.

         On July 18, 1996, the Company successfully completed the Initial Public
Offering ("IPO") of its Common Stock and warrants (NASDAQ symbol XYBR and XYBRW)
which are traded on the NASDAQ SmallCap Market.

         The Company was a development stage enterprise  through March 31, 1995.
Subsequently,  the Company has commenced principal operations and,  accordingly,
these  financial  statements  are not presented in compliance  with Statement of
Financial  Accounting Standard No. 7 which describes the financial  presentation
for development stage enterprises.


Financing:

         The Company has  received a  commitment  for an equity  placement of $1
million  and a standby  equity  line of $10  million  and is in the  process  of
finalizing these  arrangements.  The Company's ability to draw upon this line of
credit  is  contingent  upon its  ability  to file and have the  Securities  and
Exchange  Commission  declare  effective  a  registration  statement  for  these
securities.  In the event the Company can draw upon this standby  equity line of
credit,  continuation  of the business  thereafter is dependent on the Company's
ability to achieve a sufficient  cash flow to meet its cash  requirements.  This
commitment  expires  on April  14,  1998.  It is the  opinion  of the  Company's
management that such funding  arrangements are readily  available to the Company
and the  execution of any such  arrangements  is a decision  that will depend on
timing,   market   conditions  and  the  final  terms  and  conditions  of  such
arrangements.  Production  of the MA IV  model  of the  Mobile  Assistant(R)  is
expected to begin in the quarter ending December 31, 1998, and receivables  from
sales of the Mobile Assistant(R) are expected to provide significant  collateral
for borrowing facilities at that point.  Although there can be no assurance that
such  facilities  will be  available,  the Company  intends to seek to establish
secured borrowing facilities as soon as appropriate collateral is available. The
Company's  management  believes that the combination of cash on hand,  operating
cash flows, and additional outside funding will provide sufficient  liquidity to
meet the Company's cash requirements until at least March 1999.


2.       Summary of Significant Accounting Policies

Principles of Consolidation:

          The  consolidated  financial  statements  include the  accounts of the
Company and its wholly owned  subsidiary,  Tech  International  of Virginia Inc.
("TechVirginia"). In connection with the IPO, the Company

                                      F- 7

<PAGE>



exercised  its  option to acquire  all of the  capital  stock of Tech  Virginia.
Financial  statements  prior to the exercise of the option  reflect the combined
financial position and results of operations of the Company and Tech Virginia.
All significant intercompany accounts and transactions have been eliminated.

Use of Estimates in the Preparation of Financial Statements:

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.


Cash and Cash Equivalents:

         The Company considers all highly liquid  investments  purchased with an
original maturity of three months or less to be cash equivalents.

Inventories:

         Inventories, consisting principally of component parts held for resale,
are stated at the lower of cost or market, with cost determined by the first-in,
first-out  method.  As of December  31, 1997 and 1996,  the  allowance to reduce
inventory   balances  to  net  realizable   value  was  $724,978  and  $202,440,
respectively.  Most of the reserves and write downs in inventory  values  result
from the introduction of new products and technology resulting in a reduction or
loss of value of older  products  or  technology.  The sales  prices of the 133P
model of the Mobile  Assistant(R) will be monitored in light of the introduction
of the MA IV model and reserves will be taken as appropriate if the value of the
133P inventory is determined to have been impaired. At this point, the Company's
management  does  not  believe  that  the  value  of the  133P  model  has  been
significantly impaired by the introduction of the MA IV.

Property, Equipment, Furniture and Fixtures:

         Property, equipment,  furniture and fixtures are stated at cost and are
depreciated  on a  straight-line  basis over the  estimated  useful lives of the
assets, as follows:


Equipment.............................          3-5 years
Furniture and fixtures................            5 years
Demonstrator units....................            2 years
Leasehold improvements................            3 years

         Expenditures  for maintenance  and repairs are charged  directly to the
appropriate operating account at the time the expense is incurred.  Expenditures
determined to represent additions and betterments are capitalized.

Software Development Costs:

         The Company's policy is to capitalize  software  development costs when
technological  feasibility  has been  established,  based on a detailed  program
design  that is  complete,  has  been  confirmed  and  for  which  no  high-risk
development issues remain.

                                      F- 8

<PAGE>



         The   establishment  of  technological   feasibility  and  the  ongoing
assessment of the recovery of capitalized  software costs requires  considerable
judgment by management with respect to certain external factors  including,  but
not limited to,  technological  feasibility,  anticipated future gross revenues,
estimated  economic  life and changes in  software  and  hardware  technologies.
Capitalization  of software  costs will cease when the software is available for
general  release to customers,  at which time  amortization of the costs begins.
These costs will be amortized using the greater of the amount computed using the
straight-line  method over the remaining  estimated economic life of the product
or the ratio of current gross  revenues from the product to the total of current
and  anticipated  future gross  revenues from the product.  Since the Company is
currently in the planning and development phase for software toolkits,  no costs
have been capitalized to date.

Intangible Assets:

         Patent costs consist of legal fees,  filing fees and other direct costs
incurred  in  obtaining  and   maintaining   patents  and  are  amortized  on  a
straight-line basis over a five-year period.

Tooling Costs:

         Tooling costs consist of reimbursed expenses to third-party vendors for
molds to be used exclusively in the  manufacturing of the Company's  proprietary
head-mounted  display  ("HMD") and the computing  unit for the Mobile  Assistant
(R).  Capitalized  tooling costs will be transferred  to inventory  based on the
estimated  total  number of HMDs and  computing  units to be  produced  from the
molds. No costs have been transferred to inventory as of December 31, 1997.

Impairment of Long-Lived Assets:

         Management  of the Company  monitors the carrying  value of  long-lived
assets for potential impairment on an on-going basis. Potential impairment would
be  determined  by  comparing  the  carrying  value of these  assets  with their
related, expected future net cash flows. Should the sum of the related, expected
future  net  cash  flows be less  than  the  carrying  value,  management  would
determine  whether an impairment  loss should be recognized.  An impairment loss
would be measured by the amount by which the carrying value of the asset exceeds
the future discounted cash flows.

Revenue Recognition and Warranties:

         Product  sales are  recorded on shipment  pursuant to a valid  customer
purchase  order.  For  equipment  shipped  under  equipment  rental  or  leasing
agreements,  revenue is recognized on a straight-line basis over the term of the
rental or lease agreement.  Consulting revenue is recognized as the services are
performed pursuant to a written agreement with the client. The Company generally
provides a one-year warranty on parts. The Company's suppliers for the computing
unit and the HMD provide the Company  with  similar  warranties  and as a result
warranty reserves are immaterial.

Research and Development Programs:

         Research and  development  costs are charged to operations as incurred,
including the cost of components  purchased for testing and product  development
that are salable but are intended for development work only.

Income Taxes:

         Deferred income tax assets and  liabilities  are computed  annually for
differences  between the financial  statement and income tax bases of assets and
liabilities  that will  result in taxable or  deductible  amounts in the future.
Such deferred income tax asset and liability  computations  are based on enacted
tax laws and rates  applicable to periods in which the  differences are expected
to affect taxable income. Income tax expense is the

                                      F- 9

<PAGE>



tax payable or  refundable  for the period  plus or minus the change  during the
period in deferred income tax assets and liabilities.

Net Loss Per Share:

         Effective  December  31,  1997,  the  Company  adopted  SFAS  No.  128,
"Earnings  Per Share," which  requires the  presentation  of basic  earnings per
share and diluted earnings per share.  Basic earnings per share are based on the
weighted average number of outstanding shares of Common Stock.  Diluted earnings
per share  adjusts the weighted  average for the  potential  dilution that could
occur if stock options,  warrants or other convertible securities were exercised
or  converted  into  Common  Stock.  For all  periods  presented  herein and for
historical  quarterly earnings per share amounts,  diluted earnings per share is
the same as basic earnings per share for the Company because the effects of such
items were anti-dilutive given the losses incurred in such periods.
Earnings per share for all periods presented conform to SFAS No. 128.

Escrowed Shares:

         Escrowed  shares,  if any, are considered  issued and  outstanding  and
reported as such on the balance  sheet.  For purposes of computing  the net loss
per common and common  equivalent  share,  they are not  considered  outstanding
until the conditions for their release are met.

Fair Value of Financial Instruments:

         The carrying amounts of financial  instruments  including cash and cash
equivalents, accounts receivable and accounts payable approximated fair value as
of December 31, 1997 and 1996, because of the relatively short maturity of these
instruments. The carrying value of the notes and loans payable approximated fair
value as of December 31, 1997 and 1996, based upon market prices for the same or
similar debt issues.

Recent Accounting Pronouncements:

         The Financial  Accounting  Standards Board has issued two new standards
which become effective for reporting  periods beginning after December 15, 1997.
SFAS No. 130, "Reporting  Comprehensive Income," requires additional disclosures
with respect to certain changes in assets and  liabilities  that previously were
not required to be reported as results of operations for the period. The Company
will begin  making the  additional  disclosures  required by SFAS No. 130 in the
first  quarter  of  1998.  SFAS  No.  131,  "Disclosures  about  Segments  of an
Enterprise  and  Related   Information,"   requires  financial  and  descriptive
information  with respect to "operating  segments" of an entity based on the way
management desegregates the entity for making internal operating decisions.  The
Company  will  begin  making  the  disclosures  required  by SFAS  No.  131 with
financial statements for the period ending December 31, 1998.

Interim results (unaudited):

         The  accompanying  consolidated  balance  sheet at June 30,  1998,  the
consolidated  statements of  operations  and cash flows for the six months ended
June 30, 1998 and 1997 and the consolidated  statement of  stockholders'  equity
for the six  months  ended  June  30,  1998 are  unaudited.  In the  opinion  of
management, these statements have been prepared on the same basis as the audited
consolidated  financial  statements and include all  adjustments,  consisting of
only normal  recurring  adjustments  necessary for the fair  presentation of the
results for the interm periods.  The data disclosed in the Notes to Consolidated
Financial Statements for these periods are unaudited.  The results of operations
for such periods are not necessarily  indicative of the results expected for the
full fiscal year or for any future period.

                                      F- 10

<PAGE>



3.       Property and Equipment:

Property and equipment consists of the following:
                                  

                                                 December, 31,
                                     --------------------------------------
                                           1997                  1996
                                     -----------------     ----------------
Equipment.........................           $ 537,635            $ 227,068
Furniture and fixtures............              74,207               44,814
Demonstrator units................              53,144               53,144
Leasehold improvements............             149,659              124,941
                                     -----------------     ----------------
                                               814,645              449,967
Less accumulated depreciation.....            (308,950)            (126,139)
                                     -----------------     ----------------
                                             $ 505,695            $ 323,828
                                     =================     ================

         Depreciation expense for the years ended December 31, 1997 and 1996 was
$186,761 and $80,231, respectively.

4.       Debt:

         Effective  November 17, 1995,  the Company  sold  $1,505,000  principal
amount of 7% Convertible Debentures due in 1997 (the "November 1995 Debentures")
and  paid a  placement  fee of 10% to the  placement  agent  in the  form  of an
interest-bearing  promissory note due at the time of the IPO. On April 16, 1996,
the Company sold $1,000,000 principal amount of 7% Convertible Debentures due in
1997  (the  "April  1996  Debentures")  and paid a  placement  fee of 12% to the
placement  agent in the form of an  interest-bearing  promissory note due at the
time of the IPO.

         Under  the  terms of these  debentures,  the  Company  had the right to
redeem all  debentures,  at a price  equal to 105% of  principal,  plus  accrued
interest,  if the IPO had not occurred  within one year after the closing  date.
The November 1995  Debentures and the April 1996 Debentures were to convert into
Units  upon a  successful  IPO by the  Company  at the rate of one Unit for each
$1.75 in principal.  The November 1995  Debentures and the April 1996 Debentures
were  converted  into  1,431,427  Units on July 18,  1996,  concurrent  with the
Company's IPO.

5.       Stockholders' Equity:

Initial Public Offering

         On July 18,  1996,  the Company  completed  its IPO and sold  2,415,000
Units at a price of $5.50 per Unit.  Each Unit  consisted of one share of Common
Stock and one  warrant to  purchase a share of Common  Stock at $9.00  ("Unit").
Gross  proceeds  from the sale of the Units were  $13,282,500  and net  proceeds
after expenses were $10,842,487.

         At the completion of the offering,  the underwriter  received an option
to purchase  210,000 Units at a price equal to 165% of the unit  offering  price
per unit during a period of four years commencing one year from July 18, 1996.

         In connection with this offering,  the Company's officers and directors
and certain  stockholders  deposited an aggregate of 1,800,000  shares of Common
Stock of the Company in an escrow account ("Escrowed Shares").  The Common Stock
in the escrow account is subject to release to such  stockholders  in increments
over a three year  period only in the event the  Company's  gross  revenues  and
earnings  (loss) per share for the twelve month  periods  ending  September  30,
1997,  1998  and  1999  meet  or  exceed  certain  performance  targets.  If the
performance  targets  are  not met in any of the  twelve  month  periods  ending
September 30, 1997,  1998, or 1999, the Escrowed  Shares will be returned to the
Company. In addition to the foregoing, all Escrowed Shares will be

                                      F- 11

<PAGE>



released to the  stockholders if certain stock price targets are met. The market
value of any Escrowed  Shares held by officers,  employees or consultants at the
time they are released will be deemed to be additional  compensation  expense to
the Company.  The parameters for the September 30, 1997 release were not met and
300,000 shares were canceled from the Escrowed Shares.

Common Stock (unaudited)

         In April  1998,  the  Company  entered  into an  equity  line of credit
agreement in which the Company received an initial gross amount of $1,000,000 in
exchange for 840,124  shares of Common Stock  Common  Stock.  Under this line of
equity the Company  has the right,  but not the  obligation,  to obtain up to an
additional  $10,000,000  in a series of  equity  draw  downs  based on terms and
conditions  specified  in the line of equity.  In  connection  with this line of
equity,  the Company issued warrants to purchase up to 40,000 shares of stock at
$1.76 and 20,000  shares of stock at $2.81 at any time starting six months after
closing  and ending  five years  after  closing.  The  placement  agent for this
transaction received a cash fee of 5% and 50,000 shares of unregistered stock.

         In May 1998,  the Company  completed a $375,000  private  placement  in
which the Company issued 110,294 shares of Common Stock

         In June 1998, the Company  completed a $1,000,000  private placement in
which the Company issued 153,846 unregistered shares of Common Stock.

         In June 1998,  the Company  amended  and  exercised a put option in the
aggregate  principal  amount  of  $3,000,000  under the  private  line of equity
agreement  mentioned  above. In connection with such action,  the Company issued
545,454 shares of Common Stock.

Preferred Stock (unaudited)

         In January 1998,  the Company placed 1,000 shares of Series B Preferred
Stock and received cash proceeds of  approximately  $974,000 from this issuance.
In connection  with this placement and the placement of 3,000 shares of Series B
Preferred  Stock in November 1997, the placement agent received 50,000 shares of
Common  Stock in lieu of 60 shares of Series B  Preferred,  warrants to purchase
25,000 shares of Common Stock at $2.1313 and warrants to purchase  75,000 shares
of Common  Stock at $3.025.  During the six months  ended June 30,  1998,  2,250
shares of Series A Preferred  Stock and 4,180 shares of Series B Preferred Stock
were converted to 4,878,074 shares of Common Stock, pursuant to their respective
terms.  As of the current  date,  all of the 3,000  shares of Series A Preferred
Stock and 4,180  shares of Series B Preferred  Stock  issued by the Company have
been fully converted resulting in the issuance of 1,958,984 and 3,172,239 shares
of Common Stock, respectively.

         In May 1998, the Company placed 375 shares of Series C Preferred  Stock
and received cash proceeds of $375,000 from this issuance. No shares of Series C
Preferred Stock have been converted as of the date hereof.

                  
                                      F- 12

<PAGE>



         The  Company's   outstanding  common  stock  and  preferred  stock  are
summarized below:
<TABLE>
<CAPTION>


                                                           Dec. 31, 1997   Number of Shares Issued and Outstanding
                                                           ------------   ------------------------------------------
                                                            Number of      
                                             Par Value        Shares       December 31,  December 31,     June 30,
                                             Per Share      Authorized        1997          1996            1998
                                           --------------  ------------   ------------  -------------   ------------
                                                                                                        (unaudited)
                                                                                                        
<S>                                            <C>           <C>            <C>            <C>            <C>       
Common Stock...............................    $0.01         40,000,000     14,360,515     14,259,112     20,934,765
Preferred Stock............................    $0.01          6,000,000                                            -
         Series A Preferred stock..........    $0.01                             2,250              -              -
         Series B Preferred stock..........    $0.01                             3,180              -              -
         Series C Preferred stock..........    $0.01                                 -              -            375
</TABLE>

         Under the terms of the Company's  Articles of Incorporation,  the Board
of Directors may determine the rights,  preferences,  and terms of the Company's
authorized  but  unissued  shares of  preferred  stock.  During  the year  ended
December  31,  1996,  the Company  issued  100,000  warrants of Common  Stock in
exchange  for  services  provided  by  an  independent  contractor,   for  which
compensation  expense of $125,489 was  recorded for the year ended  December 31,
1997.  On June 30,  1997 and  November  12,  1997,  the  Company  granted to the
underwriters  of the  Series A  Preferred  Stock and  Series B  Preferred  Stock
warrants  to  purchase a total of 97,860  shares of Common  Stock at prices that
range from $3.44 to $4.50 per share.  For the year ended  December 31, 1997, the
Company  recorded  approximately  $96,000 as a reduction of proceeds  from these
preferred stock offerings.

Outstanding Warrants:

         At December 31,  1997,  outstanding  warrants  pursuant to the IPO were
2,415,000 and  outstanding  warrants  pursuant to the conversion of the November
1996 Debentures and the April 1997  Debentures  were 1,431,427.  These 3,846,427
warrants  originally  entitle the holder to purchase one share of the  Company's
Common Stock at an exercise  price of $9.00 and expire on July 17,  1999.  These
warrants  contain  anti-dilution  provisions that, upon issuance of the Series A
Preferred  Stock and the Series B Preferred  Stock,  have adjusted the number of
shares  that can be  purchased  with  one  warrant  to  $1.19,  resulting  in an
effective  exercise  price of $7.55,  and 4,583,402  shares that would be issued
upon full conversion of the warrants.

6.       Stock Options:

         On April 18, 1996, the Board of Directors  approved,  effective January
1, 1996, the Company's 1996 Omnibus Stock Incentive Plan (the "Plan"). Under the
Plan,  the Company has reserved  650,000  shares of Common Stock for issuance of
both  incentive and  non-qualified  options,  restricted  stock awards and stock
appreciation  rights  ("SARs").  The Plan is  administered  by the  Compensation
Committee of the Board of Directors.  At the annual meeting of  stockholders  on
August 28, 1997,  Company  stockholders  approved the 1997 Stock Incentive Plan,
which provides for up to 1,650,000  shares of the Company's  stock.  Under these
plans,  Options generally become exercisable,  beginning one year after the date
granted,  in five  equal  annual  installments.  No option  may be  granted at a
priceless than the stock's fair market value on the date of the grant.

         Prior to the approved Plan, the Company's  Board of Directors  approved
250,000 of non-Plan stock options which become  exercisable,  beginning one year
after the date granted, in five equal annual installments.

         Information on options is as follows:
 .                                                                
                                      F- 13

<PAGE>

<TABLE>
<CAPTION>



                                         Shares           Range of            Weighted
                                          Under           Exercise             Average
                                         Option            Prices           Strike Price
                                       ------------   ----------------   -------------------
<S>                                   <C>              <C>           <C>  
Outstanding at December 31, 1995.......     555,530        $ 0.01-6.00          $2.62
Granted................................     542,000        $2.00-12.00          $3.25
Exercised..............................           -                  -            -
Canceled...............................   (103,600)   $           6.00          $6.00
                                          ---------
Outstanding at December 31, 1996.......     993,930        $0.01-12.00          $2.97
Granted................................   1,033,300       $  1.37-6.00          $3.13
Exercised..............................   (150,000)   $           0.01          $0.01
Canceled...............................   (249,800)       $  2.25-6.00          $4.85
                                          ---------
Outstanding at December 31, 1997.......   1,627,430       $  0.01-6.00          $3.04
                                          =========
Exercisable at December 31, 1997.......     271,906       $  2.25-6.00          $3.55
                                       ============
</TABLE>

         At December 31, 1997,  weighted average remaining  contractual life for
options outstanding was 3.69 years. The fair value of the options granted during
the years  ended  December  31,  1997 and 1996 was  $1,246,600  and  $1,504,643,
respectively.

         During the six months ended June 30, 1998, the Company canceled 575,380
(unaudited) stock options with exercise prices ranging from $0.01 (unaudited) to
$6.00 (unaudited) per share.

         In October  1996,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation"  ("SFAS No.  123")  effective  for fiscal  years  beginning  after
December 15, 1996. SFAS No. 123 established  financial  accounting and reporting
standards  for  stock-based  compensation  plans.  The  Company  has adopted the
disclosure-only provisions of SFAS No. 123. In accordance with the provisions of
SFAS No. 123, the Company applies APB Opinion 25 and related  interpretations in
accounting  for its  Plan  and,  accordingly,  does not  recognize  compensation
expense.

         Had  compensation  expense for the Company's plan been determined based
on the fair value at the grant date for awards in 1997 and 1996  consistent with
the  provisions  of SFAS No. 123, the Company's net loss and net loss per common
and common equivalent  shares  outstanding would have been the pro forma amounts
indicated below:


                                         Year Ended           Year Ended  
                                        December, 31         December 31,
                                            1997                 1996
                                      -----------------   ----------------
Net loss - as reported................   $  (9,479,966)    $  (5,238,536)
Net loss - pro forma..................   $ (10,170,223)    $  (5,508,736)
Net loss per share - as reported......   $       (0.74)    $       (0.47)
Net loss per share - pro forma........   $       (0.79)    $       (0.50)
 
         The fair value of each option  grant is  estimated on the date of grant
using   the   Black-Scholes   option-   pricing   model   with   the   following
weighted-average assumptions used for grants in 1997 and 1996: dividend yield of
0%;  expected  volatility of 60%;  risk-free  interest rate of 6.41% in 1997 and
5.92% in 1996; and expected lives of 3 years.


                                      F- 14

<PAGE>



7.       Significant Customers:

         The  percentages  of total revenue from sales to customers in excess of
10% of the total for each period were as follows:
<TABLE>
<CAPTION>


                                          Year Ended           Year Ended           Six Months
                                         December 31,         December 31,             Ended
                                             1997                 1996             June 30, 1998
                                       -----------------    -----------------    -----------------
                                                                                  (unaudited)

<S>                                        <C>                  <C>                <C>                 
Customer A..........................          34%                  64%                     --
Customer B..........................           -                   24%                     --
Customer C..........................          10%                   -                      --

</TABLE>

8.       Licensing Agreement:

         In March  1996,  the Company  entered  into a  non-exclusive  five-year
licensing agreement with Rockwell International. Pursuant to this agreement, the
Company was granted a price reduction of $1,395,000  related to a purchase order
issued in 1996 and  received  an  initial  cash  payment  of  $300,000  that was
recorded as deferred  licensing  revenue and is being recognized as revenue on a
straight-line  basis over the five year term. Revenue of $50,000 related to this
licensing  agreement was recognized for the year ended December 31, 1996. During
the year ended  December 31, 1997, the Company's  licensee  informed the Company
that as a result of the restructuring of its business  operations,  the licensee
had elected to not continue with its business  activities  under the license.  A
portion of the consideration  received by the Company in March 1996 for granting
this license was a $300,000 cash payment, which the Company recorded as deferred
license  revenue and was amortizing  this amount over a five year period.  Given
the licensee's stated intent to not to continue  conducting  business operations
under the license,  the remaining  deferred  licensing revenue of $250,000 as of
December 31, 1996, was recorded as revenue in the year ended December 31, 1997.


9.       Income Taxes:

         For the year ended  December  31,  1997 no income tax  benefit has been
provided  because the losses  could not be carried back and  realization  of the
benefit of the net operating losses carried forward was not assured. At December
31, 1997, the Company has approximately  $16,026,000 of net operating loss carry
forwards for federal  income tax purposes.  These losses expire in 2012. The use
of these carry  forwards may be limited in any one year under  Internal  Revenue
Code Section 382 if  significant  ownership  changes  occurring the future.  Net
deferred tax assets are comprised of the following:


                                               December, 31      December 31,
                                                   1997             1996
                                              --------------   ---------------

Excess of book over tax depreciation..........$       23,000   $        30,000
Net operating loss carryforwards..............     6,084,000         2,758,000
Adjustment to accrual basis of accounting.....       283,000            56,000
Accrued vacation..............................             -            11,000
Deferred revenue..............................             -            95,000
Tax credit carryforwards......................        63,000            63,000
Less valuation allowance......................   (6,453,000)       (3,013,000)
                                              --------------   ---------------
         Net deferred tax asset...............             -                 -
                                              ==============   ===============
10.      Commitments and Contingencies:

Lease Commitments:

         During  1994  and  1996,   the  Company  began  leasing  its  operating
facilities and certain  equipment  under various  operating  leases  expiring on
various  dates  through  2001.  Future  minimum  payments  under   noncancelable
operating leases at December 31, 1997 are:


Year Ending December 31,

1998.....................................     $       289,614
1999.....................................              38,891
2000.....................................              21,202
2001.....................................               2,721
2002.....................................                   -

         Total rental expense  charged to operations for the year ended December
31,1997 and December 31, 1996 was $258,071 and $202,812, respectively.

Purchase Agreements

         The  Company  has  agreements   with  certain   suppliers  to  purchase
specialized parts and components  necessary to produce the Mobile  Assistant(R).
Failure  of any of these  parties  to comply  with the terms and  conditions  of
existing agreements could adversely affect the Company's ability to complete and
deliver Mobile  Assistant(R)  units.  The Company is engaged in discussions with
the supplier of the computing unit for its 133P model of the Mobile Assistant(R)
regarding  direct  assumption by the Company of certain  components for the 133P
currently held by this supplier.  While the outcome of these  discussions is not
certain, if the Company were to assume ownership of the maximum amounts of these
components,  approximately  $600,000  would be added to  inventory  and accounts
payable would increase by the same amount.

Patents

         The  Company   considers  its  patents,   trade   secrets,   and  other
intellectual  property  and other  proprietary  information  to be an  important
factor in its business  prospects.  In September  1995,  the Company  received a
notification from the United States Patent and Trademark Office ("PTO") entitled
"office action in  re-examination"  which  indicated  that the Company's  claims
under  its  existing  patent  for  the  Mobile   Assistant(R)  were  subject  to
re-examination and had been preliminary rejected.  During 1996, this preliminary
rejection  was over turned.  In April 1997 a second  re-examination  request was
filed  with the PTO and the  Company  received  a  notification  from the United
States  Patent  and  Trademark   Office  ("PTO")   entitled  "office  action  in
re-examination"  which  indicated  that the Company's  claims under its existing
patent for the Mobile  Assistant(R) were subject to re-examination  and had been
preliminary rejected. During 1997, this preliminary rejection was overturned. In
October  1996,  the  Company  filed a  patent  application  covering  additional
embodiments and extensions of the technologies used in the Mobile  Assistant(R).
In addition,  eight additional patent  applications have been filed with the PTO
since the Company's IPO.

Commitments (unaudited)

         The Company  entered into a Memorandum  of  Understanding  ("MOU") with
Sony Digital  Products  ("SODP") on May 14, 1998.  This agreement  obligates the
Company to reimburse  SODP Yen 100 million  over a ten month  period  commencing
April 1998.  These  payments  are  reimbursements  to SODP for  engineering  and
development of the Company's Mobile Assistant IV(TM). The Company,  through June
1998, has remitted to SODP

                                      F- 15

<PAGE>



Yen 15 million under the  Memorandum  of  Understanding  in accordance  with the
payment  terms.  The  balance of the  payments  and the related  recognition  of
expense will occur as the services are provided by SODP to the Company.

11.      Legal Proceedings:

         On March 19, 1998,  Matrix  Corporation (see "Key  Suppliers")  filed a
summons  against  the  Company  in the United  States  District  Court,  Eastern
District  of  North  Carolina,  alleging  that:  Matrix  has been  damaged  by a
purported  breach of the December  Agreement  by the  Company;  that the Company
should return all goods shipped by Matrix under both the June  Agreement and the
December Agreement;  that the Company did not intend to comply with the December
Agreement and therefore the governing  contract  between the two entities should
revert to the June  Agreement.  In  addition,  this  summons  requests  that any
damages  incurred by Matrix as a result of this purported  breach of contract be
trebled.  The Company and its legal counsel have initiated a thorough  review of
these allegations and intend to file a counterclaim  against Matrix stating that
Matrix failed to perform to the  requirements of both the June Agreement and the
December  Agreement  and that  Xybernaut  has been  damaged  by this  failure to
perform.  While  there  can  be no  assurance  of  the  outcome  of  this  legal
proceeding,  the  Company's  management  believes  that the claims by Matrix are
groundless  and that the impact of this legal  proceeding  will not be adversely
material to the Company's operations.  The maximum amount payable by the Company
under the December  Agreement if Matrix performs  defined tasks is approximately
$250,000  and the  maximum  amount of  inventory  that  could be  assumed by the
Company under the December Agreement is approximately $600,000.


12.      Related Party Transactions:

         The Company  uses a director  of the Company as its patent  counsel and
paid  cash  to  this  director  for  fees  and   reimbursement  of  expenses  of
approximately$276,000  in 1997 and for  reimbursement  of expenses of $93,250 in
1996. An individual  who was a director of the Company  through  August 1997 was
paid$20,750  during 1997 for consulting  services pursuant to a contract between
that director and the Company.  A director of the Company serves as a consultant
to the Company and during 1997 was paid $305,000 in consulting  payments for the
years 1996 and 1997 and $111,000 as reimbursement  for expenses  incurred during
those two  years.  The  Company  accrued,  but did not pay in cash,  $97,800  in
salaries  and  automobile  allowances  payable to a director  of the Company for
services  provided to Tech  Virginia.  The Company paid  $172,000 as advances on
commissions and expenses to an individual consultant who is an uncle by marriage
to the  President of the Company.  During 1997,  the Company paid  approximately
$81,000 for sales and marketing  consulting  fees and expenses to two members of
the SBS software center in Germany and the Company sold  approximately  $135,000
of products to the SBS software center during this period.


13.      Concentration of Credit Risk Arising from Cash Deposits:

         The  Company's  December  31,  1997  cash and cash  equivalent  balance
includes  approximately $1.0 million of cash invested in a pool of United States
Government and Agency Securities.  The amount in excess of insurance provided by
the Federal Deposit Insurance Company is approximately $900,000.

                                      F- 16

<PAGE>
- --------------------------------------------------------------------------------


     No  dealer,  salesman  or any other        _________ Shares           
person has been  authorized  to give any                                   
information     or    to    make     any      XYBERNAUT CORPORATION        
representations,    other   than   those                                   
contained  in this  Prospectus,  and, if                                   
given  or  made,  such   information  or                                   
representations  must not be relied upon                                   
as having been authorized by the Company                                   
or by the  Underwriter.  This Prospectus                                   
does not constitute an offer to sell, or                                   
a  solicitation  of an offer to buy, any                                   
securities  offered  hereby by anyone in                                   
any  jurisdiction in which such offer or           -----------             
solicitation  is not qualified and to do                                   
so or to anyone  to whom it is  unlawful                                   
to make such offer or solicitation.                                        
                                                   PROSPECTUS              
 -------------------------                                                 
                                                                           
            TABLE OF CONTENTS                      -----------          
                                                                           
                                                                               
Additional Information......................        
Prospectus Summary..........................        
Risk Factors................................        
Financing Arrangement.......................        
Use of Proceeds.............................        
Dividend Policy.............................        
Market for Registrant's Common Equity and           
    Related Stockholder Matters........        
Selected Financial Data.....................        
Management's Discussion and Analysis of             
    Financial Condition and Results of                                          
    Operations..............................           __________________, 1998 
Business ...................................                                    
Management..................................                                    
Executive Compensation......................
Principal Stockholders......................
Certain Relationships and Related 
     Transactions...........................
Selling Stockholder.........................
Shares Eligible for Future Sale.............
Description of Securities...................
Delaware Business Combination Provisions....
Plan of Distribution........................
Indemnification for Securities Act
     Liabilities............................
Legal Matters...............................
Experts  ...................................
Index to Consolidated Financial Statements.F-1
- --------------------------------------------------------------------------------


                                       F- 17

<PAGE>



                                    PART II.
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.  Indemnification of Directors and Officers

         Section  145 of the  General  Corporation  Law of the State of Delaware
(the "DGCL") provides,  in general,  that a corporation  incorporated  under the
laws of the State of Delaware, such as the registrant,  may indemnify any person
who was or is a party or is  threatened  to be made a party  to any  threatened,
pending or completed action,  suit or proceeding (other than a derivative action
by or in the right of the corporation) by reason of the fact that such person is
or was a director,  officer, employee or agent of the corporation,  or is or was
serving at the request of the  corporation as a director,  officer,  employee or
agent of another  enterprise,  against  expenses  (including  attorneys'  fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by such person in connection with such action, suit or proceeding if such person
acted in good faith and in a manner such person reasonably  believed to be in or
not opposed to the best interests of the  corporation,  and, with respect to any
criminal action or proceeding,  had no reasonable cause to believe such person's
conduct was unlawful. In the case of a derivative action, a Delaware corporation
may indemnify  any such person  against  expenses  (including  attorneys'  fees)
actually and reasonably  incurred by such person in connection  with the defense
or settlement of such action or suit if such person acted in good faith and in a
manner  such  person  reasonably  believed  to be in or not  opposed to the best
interests of the corporation,  except that no  indemnification  shall be made in
respect of any claim,  issue or matter as to which such  person  shall have been
adjudged to be liable to the corporation  unless and only to the extent that the
Court of  Chancery  of the State of  Delaware  or any other  court in which such
action was brought  determines such person is fairly and reasonably  entitled to
indemnity for such expenses.

         The Company's  Certificate  of  Incorporation  provides that  directors
shall not be  personally  liable  for  monetary  damages  to the  Company or its
stockholders  for breach of fiduciary  duty as a director,  except for liability
resulting from a breach of the director's  duty of loyalty to the Company or its
stockholders,  intentional  misconduct  or wilful  violation of law,  actions or
inactions not in good faith, an unlawful stock purchase or payment of a dividend
under Delaware law, or  transactions  from which the director  derives  improper
personal benefit.  Such limitation of liability does not affect the availability
of equitable  remedies such as injunctive  relief or  rescission.  The Company's
Certificate  of  Incorporation  also  authorizes  the Company to  indemnify  its
officers, directors and other agents, by bylaws, agreements or otherwise, to the
fullest  extent  permitted  under  Delaware law. The Company has entered into an
Indemnification  Agreement (the  "Indemnification  Agreement")  with each of its
directors  and officers  which may, in some cases,  be broader than the specific
indemnification   provisions   contained  in  the   Company's   Certificate   of
Incorporation or as otherwise permitted under Delaware law. Each Indemnification
Agreement  may require  the  Company,  among other  things,  to  indemnify  such
officers and directors  against certain  liabilities that may arise by reason of
their status or service as a director or officer,  against  liabilities  arising
from willful  misconduct  of a culpable  nature,  and to obtain  directors'  and
officers' liability insurance if available on reasonable terms.

         The Company  maintains a directors and officers  liability  policy with
Genesis  Insurance  Company that contains a limit of liability of $3,000,000 per
policy year.

                                      II-1

<PAGE>



Item 25.  Other Expenses of Issuance and Distribution

         It is  estimated  that  the  following  expenses  will be  incurred  in
connection with the proposed  offering  hereunder.  All of such expenses will be
borne by the Company.


Registration fee - Securities and Exchange Commission......    $3,321.95
Nasdaq listing expenses....................................    $7,500.00
Legal fees and expenses....................................   $60,000.00
Accounting fees and expenses...............................   $60,000.00
Printing expenses..........................................    $5,000.00
Miscellaneous expenses.....................................    $5,000.00

      Total................................................  $140,821.95


Item 26.  Recent Sales of Unregistered Securities

         The  following  sets  forth  certain  information  regarding  sales  of
securities  of the Company  issued  within the past three years,  which were not
registered  pursuant to the Securities Act of 1933, as amended (the  "Securities
Act").

         In May 1998, the Company  completed a $750,000 private  placement of an
aggregate of 375 shares of the  Company's  Series C Preferred  Stock,  par value
$0.01 per share ("Series C Preferred  Stock") and 110,294 shares of Common Stock
with  institutional  investors  who had formerly  invested in the  Company.  The
110,294  shares of  Common  Stock  issued  under  this  private  placement  were
unregistered,  restricted  shares.  The  shares of Common  Stock  issuable  upon
conversion   of  the  Series  C  Preferred  are  the  subject  of  an  effective
registration statement of the Company.

         In June 1998, the Company completed a $1,000,000 private placement with
an institutional  investor who had formerly invested in the Company in which the
Company issued 153,846  unregistered  shares of Common Stock at a price of $6.50
per share.

         In  December  1997,  two  employees  of the Company  exercised  options
granted to them for an aggregate of 150,000  shares of Common  Stock.  No shares
have been issued under the  Company's  1996  Omnibus  Stock Option Plan and 1997
Stock Option Plan.

         The securities  listed above were (i) sold pursuant to exemptions  from
registration  under  Section  4(2) of the  Securities  Act  and/or  (ii) sold to
persons who were neither  nationals nor residents of the U.S., and no facilities
or  instrumentalities  of U.S.  interstate commerce were used in connection with
any offer or sale thereof. No underwriter or underwriting discount or commission
was involved in any of such sales.

Item 27.  Exhibits and Financial Statement Schedules

         The  following   exhibits  are  filed  as  part  of  this  Registration
Statement:
<TABLE>
<CAPTION>

      Number        Description of Exhibit
      ------        ----------------------

       <S>    <C>                                                                                             
       1.1          Form of Financial Consulting Agreement between the Company and the Representative.*
       3.1          Certificate of Incorporation of the Company, as amended.*
       3.2          Bylaws of the Company (as amended on September 24, 1998).**
       4.1          Warrant Exercise Fee Agreement.*
       4.2          Form of Forfeiture Escrow.*
       4.3          Form of specimen certificate for Common Stock.*
       4.4          Form of Redeemable Warrant.*

                                      II-2

<PAGE>



       4.5         Subscription Agreement.
       4.6         Form of Warrant.**
       5.1         Opinion of Parker Chapin  Flattau & Klimpl,  LLP re:  legality.  
      10.1         December  31,  1994  Acquisition  Agreement  between the Company and Tech
                   Virginia.*  
      10.2         Form of  Indemnification  Agreement  to be entered  into
                   between the Company and each director and officer of the Company.*
      10.3         Form of  Employment  Agreement  between  the  Company  and Edward G.
                   Newman.
      10.4         Form of Consulting Agreement between the Company and Steven
                   A. Newman.* 
      10.5         November 30, 1994 Lease  Agreement  between Hyatt Plaza
                   Limited Partnership and the Company.*
      10.6         March 22, 1996 Month-to-Month Tenancy Agreement between the Company and The
                   Original Tollhouse Historical Preservation Company.*
      10.7         October 27, 1994 Residential Deed of Lease between the Company and Frank E. and Heather
                   H. Moxley.*
      10.8         June 10, 1994 Rockwell International Corporation contract.*
      10.9         January 5, 1995 Kopin Corporation contract.*
      10.10        June 19, 1995 License Agreement for Mobile Inspector(TM)software.*
      10.11        1996 Omnibus Stock Incentive Plan.*
      10.12        1997 Stock Option Plan.**
      10.13        November 20, 1995 Consulting Agreement with CMC Services.*
      10.14        Form of Consulting Agreement with Victor J. Lombardi.*
      10.15        March 29, 1996 License Agreement with Rockwell International Corporation.*
      10.16        Interim 90-Day Agreement with Kopin Corporation.*
      10.17        December 7, 1995 Multicosm Ltd. software licensing agreement.*
      10.18        April 4, 1996 Electronic Surveillance Technologies Corporation VAR agreement.*
      10.19        January 22, 1996 FC Imaging, Inc. VAR agreement.*
      10.20        June 18, 1996 NeuroSystems Europe Limited VAR agreement.*
      10.21        Business Loan Agreement, Promissory Note and Commercial Security  Agreement by and
                   between Fairfax Bank & Trust Company and the Company.*
      10.22        Distributor Agreement with Hewlett-Packard B.V.***
      10.23        May 19, 1998  Distribution  Agreement  with En Pointe  Technologies
                   Sales,  Inc.*** 10.24 1998 Agreement with Sony Digital  Products  Inc.***
      23.1         Consent of Parker Chapin Flattau & Klimpl,  LLP (included in Exhibit 5.1).
      23.2         Consent of PricewaterhouseCoopers LLP
      24.1         Power of Attorney (included in signature page hereto).**

</TABLE>

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

*      Incorporated  by reference to the  exhibits  filed with the  registration
       statement on Form SB-2 (Commission file #333-04156).

**     To be filed by amendment.

***    Not filed  herewith.  Confidential  treatment  has been  requested  via a
       concurrent  filing  with the  Commission  pursuant  to Rule 406 under the
       Securities Exchange Act.

Item 28.  Undertakings

       The undersigned registrant hereby undertakes:

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

               (i) To include any prospectus required by Section 10(a)(3) of the
Securities  Act of 1933; 
              (ii) To reflect  in the   prospectus  any facts or events arising 
after the  effective  date of the  registration  statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement; and

                                      II-3

<PAGE>




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

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

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

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the "Act") may be permitted to directors,  officers and controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Act and is,  therefore,  unenforceable.  In the  event  that a claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding) is asserted by such director,  officer or controlling  person of the
Registrant in connection with the securities  being  registered,  the Registrant
will,  unless in the  opinion of its  counsel  the  matter  has been  settled by
controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

         The  undersigned  Registrant  hereby  undertakes  (i) to provide to the
Underwriter at the closing specified in the Underwriting  Agreement certificates
in  such  denominations  and  registered  in  such  names  as  required  by  the
Underwriter to permit prompt delivery to each purchaser,  (ii) that for purposes
of determining  any liability  under the Securities Act of 1933, the information
omitted from the form of prospectus filed as part of this Registration Statement
in reliance upon Rule 430A and  contained in a form of  prospectus  filed by the
Registrant  pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act
of 1933 shall be deemed to be part of this Registration Statement as of the time
it was  declared  effective,  and (iii) that for  purposes  of  determining  any
liability under the Securities Act of 1933, each  post-effective  amendment that
contains a form of prospectus shall be deemed to be a new Registration Statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

                                      II-4

<PAGE>



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant certifies that it has reasonable grounds to believe that it meets all
of  the  requirements  for  filing  on  Form  SB-2  and  has  duly  caused  this
registration statement to be signed on its behalf by the undersigned,  thereunto
duly authorized,  in the City of Fairfax,  Commonwealth of Virginia on September
30, 1998.


                                          XYBERNAUT CORPORATION


                                          By: /s/ Edward G. Newman
                                                  Edward G. Newman
                                                Chairman of the Board, President
                                                and Chief Executive Officer


                                      II-5

<PAGE>



                                POWER OF ATTORNEY

         KNOW ALL MEN BY THESE PRESENTS,  that each  individual  whose signature
appears  below  constitutes  Edward G. Newman and Steven A. Newman,  each acting
alone,  his true and  lawful  attorney-in-fact  and  agent,  with full  power of
substitution  and  resubstitution,  for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments)  to this  registration  statement and to file the same with exhibits
thereto,  and all documents in connection  therewith,  with the  Securities  and
Exchange Commission,  granting unto said  attorneys-in-fact and agents, and each
of them, full power and authority to do and perform each and every act and thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming all that said  attorneys-in-fact  and agents or any of them, or their
or his substitute or substitutes,  may lawfully do or cause to be done by virtue
hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  on Form  SB-2 has been  signed  below by the  following
persons in the capacities and on the date indicated.
<TABLE>
<CAPTION>


                SIGNATURE                                     TITLE              DATE
                ---------                                     -----              ----


<S>                                    <C>                                <C>                 <C> <C> 
/s/ Edward G. Newman                        Chairman of the Board,             September 30, 1998
- -------------------------
Edward G. Newman                            President and Chief Executive
                                            Officer

                                                                               September 30, 1998
/s/ Kaz Toyosato                            Executive Vice President 
- --------------------------                  Asian Operations and Director
Kaz Toyosato

/s/ Maarten Heybroek                        Chief Operating Officer            September  30,1998
- --------------------------                  and Chief Financial Officer
Maarten Heybroek


/s/ Martin Eric Weisberg                    Secretary and Director             September 30, 1998
- ---------------------------
Martin Eric Weisberg



/s/ Lt. Gen. Harry E. Soyster              Director                            September 30, 1998
- -----------------------------
Lt. Gen. Harry E. Soyster


/s/James J. Ralabate                       Director                           September 30, 1998
- -----------------------------
James J. Ralabate

                                      II-6

<PAGE>

/s/  Keith P. Hicks                        Director                           September 30, 1998
- ------------------------------
Keith P. Hicks

                                           Director                          September 30 , 1998



/s/Steven A. Newman
- -------------------------------            Director                          September 30, 1998
Steven A. Newman

                                             



/s/Phillip E. Pearce                       Director                          September  30, 1998
- --------------------------------
Phillip E. Pearce



/s/ Eugene J. Amobi                        Director                          September  30, 1998
- --------------------------------
Eugene J. Amobi 


/s/ Edwin Vogt                             Director                          September  30, 1998
- ----------------------
Edwin Vogt   
</TABLE>


By:    /s/ Edward G. Newman
       ---------------------
       Edward G. Newman
       Attorney-in-fact

                  II-7

<PAGE>
<TABLE>
<CAPTION>



                                  EXHIBIT INDEX

<S>         <C>  
      Number        Description of Exhibit  
      -----         ----------------------
                                                        
       1.1          Form of Financial Consulting Agreement between the Company and the Representative.*
       3.1          Certificate of Incorporation of the Company, as amended.*
       3.2          Bylaws of the Company (as amended on September 24, 1998).**
       4.1          Warrant Exercise Fee Agreement.*
       4.2          Form of Forfeiture Escrow.*
       4.3          Form of specimen certificate for Common Stock.*
       4.4          Form of Redeemable Warrant.*
       4.5          Subscription Agreement.
       4.6          Form of Warrant.**
       5.1          Opinion of Parker Chapin Flattau & Klimpl, LLP re: legality.
       10.1         December 31, 1994 Acquisition Agreement between the Company and Tech Virginia.*
       10.2         Form of Indemnification Agreement to be entered into between the Company and each
                    director and officer of the Company.*
       10.3         Form of  Employment  Agreement  between  the  Company  and Edward G.
                    Newman.* 
       10.4         Form of Consulting Agreement between the Company and Steven
                    A. Newman.* 
       10.5         November 30, 1994 Lease  Agreement  between Hyatt Plaza
                    Limited Partnership and the Company.*
       10.6         March 22, 1996 Month-to-Month Tenancy Agreement between the Company and The
                    Original Tollhouse Historical Preservation Company.*
       10.7         October 27, 1994 Residential Deed of Lease between the Company and Frank E. and Heather
                    H. Moxley.*
       10.8         June 10, 1994 Rockwell International Corporation contract.*
       10.9         January 5, 1995 Kopin Corporation contract.*
       10.10        June 19, 1995 License Agreement for Mobile Inspector(TM)software.*
       10.11        1996 Omnibus Stock Incentive Plan.*
       10.12        1997 Stock Option Plan.**
       10.13        November 20, 1995 Consulting Agreement with CMC Services.*
       10.14        Form of Consulting Agreement with Victor J. Lombardi.*
       10.15        March 29, 1996 License Agreement with Rockwell International Corporation.*
       10.16        Interim 90-Day Agreement with Kopin Corporation.*
       10.17        December 7, 1995 Multicosm Ltd. software licensing agreement.*
       10.18        April 4, 1996 Electronic Surveillance Technologies Corporation VAR agreement.*
       10.19        January 22, 1996 FC Imaging, Inc. VAR agreement.*
       10.20        June 18, 1996 NeuroSystems Europe Limited VAR agreement.*
       10.21        Business Loan Agreement, Promissory Note and Commercial Security  Agreement by and
                    between Fairfax Bank & Trust Company and the Company.*
       10.22        Distributor Agreement with Hewlett-Packard B.V.***
       10.23        May 19, 1998  Distribution  Agreement  with En Pointe  Technologies
                    Sales,  Inc.*** 10.24 1998 Agreement with Sony Digital  Products  Inc.***
       23.1         Consent of Parker Chapin Flattau & Klimpl,  LLP (included in Exhibit5.1).
       23.2         Consent of PricewaterhouseCoopers LLP
       24.1         Power of Attorney (included in signature page hereto).**
</TABLE>


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

*      Incorporated  by reference to the  exhibits  filed with the  registration
       statement on Form SB-2 (Commission file # 333-04156).

**     To be filed by amendment.

                                      II-8

<PAGE>


***    Not filed  herewith.  Confidential  treatment  has been  requested  via a
       concurrent  filing  with the  Commission  pursuant  to Rule 406 under the
       Securities Exchange Act.

                                      II-9



                            SUBSCRIPTION AGREEMENT

         THIS SUBSCRIPTION  AGREEMENT (the "Agreement") is made and entered into
as of this ______ day of September,  1998, by and between Xybernaut Corporation,
a Delaware corporation  ("Xybernaut"),  with offices at 12701 Fair Lakes Circle,
Fairfax,  Virginia 22033, and HSBC James Capel Canada,  Inc., an Ontario company
("HSBC"), with offices at 105 Adelaide Street West, Suite 1200, Toronto, Ontario
M5H 1P9,  Canada,  providing  for the  purchase and sale of shares of the common
stock, par value $.01 per share (the "Common Stock"),  of Xybernaut,  by HSBC or
its designated affiliates (collectively with HSBC, the "Buyer").

         Xybernaut and Buyer hereby represent and agree as follows:

         1.       Definitions.

                  (a) "Average Daily Price" shall be the price based on the VWAP
of Xybernaut on the NASDAQ Small Cap Market.

                  (b) "Average  Price" shall be the average of the Average Daily
Price for the applicable Draw Down Pricing Period on the NASDAQ SmallCap Market.

                  (c) "Draw Down"  shall have the meaning  assigned to such term
in Section 4(a) - hereof.

                  (d) "Draw Down Exercise Date" shall have the meaning  assigned
to such term in Section 4(b) hereof.

                  (e) "Draw Down Pricing Period" shall mean a period of five (5)
consecutive trading days preceding a weekly Draw Down Exercise Date, a period of
twenty (20) consecutive trading days preceding a monthly Draw Down Exercise Date
and an agreed upon period of consecutive trading days preceding a quarterly Draw
Down Exercise Date.

                  (f)  "Effective  Date"  shall  mean the date the  Registration
Statement  of the Company  covering the Shares  being  subscribed  for hereby is
declared effective.

                  (g)  "Material  Adverse  Effect"  shall mean any effect on the
business,  operations,  properties or financial  condition of Xybernaut  that is
material and adverse to Xybernaut and its subsidiaries and affiliates,  taken as
a whole and/or any condition,  circumstance, or situation that would prohibit or
otherwise  interfere with the ability of Xybernaut to enter into and perform any
of its obligations under this Agreement or the Warrant in any material respect.

                  (h)  "Material  Change  in  Ownership"  shall  mean  that  the
officers and directors of Xybernaut  shall own less than 20% of the  outstanding
Common Stock of Xybernaut.


<PAGE>



                  (i) "Monthly Draw Down Pricing  Period" shall mean a period of
twenty (20)  consecutive  trading days  preceding the monthly Draw Down Exercise
Date.

                  (j) "Quarterly  Draw Down Pricing Period" shall mean an agreed
upon period of  consecutive  trading  days  preceding  the  quarterly  Draw Down
Exercise Date.

                  (k)  "Registration  Statement"  shall  mean  the  registration
statement  under the  Securities  Act of 1933, as amended,  to be filed with the
Securities and Exchange Commission for the registration of the Shares.

                  (l)  "Securities"  shall  mean,  collectively,  the  shares of
Common Stock of Xybernaut being  subscribed for hereunder,  the shares of Common
Stock issuable to Buyer upon exercise of the Option and the Warrants, the Option
and the Warrants.

                  (m) "Shares"  shall mean,  collectively,  the shares of Common
Stock of Xybernaut  being  subscribed  for  hereunder and those shares of Common
Stock issuable to Buyer upon exercise of the Option and the Warrants.

                  (n) "Threshold  Price" is the lowest price that Xybernaut will
issue new shares of Common Stock.

                  (o) "VWAP" shall mean the daily volume weighted  average price
of Xybernaut  on the NASDAQ Small Cap Market as reported by Bloomberg  Financial
using the AQR function.

                  (p) "Warrants" shall have the meaning assigned to such term in
Section 7 hereof.

                  (q) "Weekly Draw Down Pricing  Period"  shall mean a period of
five (5) consecutive trading days preceding the weekly Draw Down Exercise Date.

         2.       Agreement to Subscribe; Pricing.

                  (a) For at least the twelve (12) month period beginning on the
Effective  Date of the  Registration  Statement,  Buyer hereby  subscribes for a
total of up to Thirty-One Million, Two Hundred Thousand Dollars ($31,200,000) of
Xybernaut's  Common  Stock based upon weekly Draw Downs of Six Hundred  Thousand
Dollars  ($600,000) per weekly Draw Down, monthly Draw Downs of Two Million Four
Hundred Thousand Dollars  ($2,400,000) per monthly Draw Down, and quarterly Draw
Downs of Seven Million Two Hundred Thousand  Dollars  ($7,200,000) per quarterly
Draw Down, and a per share purchase price equal to the lesser of (i) 100% of the
Average  Price for the Draw Down  Pricing  Period and (ii) $8.00 (the  "Purchase
Price").

                  (b) If the Average  Daily Price on a given trading day is less
than the Threshold  Price then Buyer's  payment  obligation  under the Draw Down
will be  reduced  by  1/5th,  1/20th or an agreed  upon  fraction  for a weekly,
monthly or quarterly Draw Down, respectively. At no time shall

                                        2

<PAGE>



the Threshold Price be set below $3.00;  provided,  however,  that if trading in
Xybernaut's  Common  Stock is  suspended  for more  than  three (3) hours in any
trading  day,  the  price of the  Common  Stock  shall be deemed to be below the
Threshold Price for that trading day.

         3.  Conditions  Precedent.  The  parties  recognize  that  all  of  the
obligations set forth herein are subject to the following conditions:

                  (a)  Xybernaut   shall  cause  to  be  filed  a   Registration
Statement,  which  Registration  Statement  shall  provide for the resale of the
Common Stock  purchased by and issued to HSBC in accordance  of this  Agreement.
Xybernaut shall cause the Registration Statement to be declared effective by the
Securities  and Exchange  Commission  (the  "Commission")  as  expeditiously  as
practicable, and in any event prior to the initial Draw Down by Xybernaut.

                  (b)  Before  Buyer  shall be  obligated  to accept a Draw Down
request  from  Xybernaut,  Xybernaut  shall have caused a  sufficient  number of
shares of Common Stock to be  registered  to cover the shares of Common Stock to
be issued in connection with such Draw Down.

         4.  Draw Down  Terms.  Subject  to the  satisfaction  of the  foregoing
conditions, the parties agree as follows:

                  (a) Xybernaut, may, in its sole discretion, issue and exercise
a weekly,  monthly or quarterly draw down (a "Draw Down") during any Weekly Draw
Down Pricing  Period,  Monthly Draw Down Pricing  Period or Quarterly  Draw Down
Pricing Period, which Draw Down Buyer will be obligated to accept.

                  (b) Only one Draw  Down  shall be  allowed  in each  Draw Down
Pricing Period. The Draw Down shall occur on the first trading day following the
end of the Draw Down Pricing  Period (the "Draw Down Exercise  Date"),  based on
the Average Daily Price during the Draw Down Pricing Period.

                  (c) There  shall be a  maximum  of 52 weekly  Draw  Downs,  12
monthly Draw Downs and 4 quarterly Draw Downs during the term of this Agreement.

                  (d)  Xybernaut  shall  have the right to issue and  exercise a
weekly Draw Down of up to  $600,000  of  Xybernaut's  Common  Stock per week,  a
monthly Draw Down of up to $2,400,000 of Xybernaut's  Common Stock per month and
a  quarterly  Draw Down of up to  $7,200,000  of  Xybernaut's  Common  Stock per
quarter, in each case for a period of 12 months.

                  (e) Subject to all restrictions being satisfied,  the exercise
a Draw Down will be automatic.  Exercise will be "European Style"( i.e. the Draw
Down can be exercised only on the Draw Down Exercise Date).

                                        3

<PAGE>



                  (f) Each Draw Down will expire on the  calendar  day after the
Draw Down Exercise Date.

                  (g) Xybernaut must inform Buyer via facsimile  transmission as
to the amount of the Draw Down Xybernaut wishes to exercise before the first day
of the Draw Down Pricing Period (the "Draw Down Notice").  The closing bid price
of the Common Stock on each Draw Down  Exercise  Date must be greater than $3.00
per share as reported by the NASDAQ Small Cap Market.  At no time shall Buyer be
required to purchase more than the scheduled  Draw Down amount for a given week,
month or quarter so that if Xybernaut chooses not to exercise the Draw Down in a
given week,  month or quarter  Buyer is not  obligated to purchase more than the
scheduled amount in subsequent weeks, months or quarters.

                  (h) On or before three  trading days of the Draw Down Exercise
Date,  Xybernaut shall deliver the Shares  purchased by Buyer to Buyer or to The
Depositary  Trust Company ("DTC") on Buyer's  behalf.  Xybernaut and Buyer shall
cause such Shares to be credited  to the DTC  account  designated  by Buyer upon
receipt by Xybernaut of payment for the Draw Down into an account  designated by
Xybernaut.  The  delivery of the shares of Common Stock into Buyer's DTC account
in exchange for payment  therefor  shall be referred to herein as  "Settlement".
Buyer shall coordinate Settlement with Xybernaut through DTC.

         5.  Buyer's  Call  Option.  Buyer  shall have the right to  purchase an
additional  amount up to the maximum amount  permitted to be drawn down for each
Draw Down (the "Option").  For each  additional  amount that Buyer exercises its
right pursuant to this Section,  Buyer must notify  Xybernaut in writing of such
exercise  no later  than  5:00  p.m.  (East  coast  time) on the last day of the
applicable  Draw  Down  Pricing  Period.  If Buyer so  exercises  its  Option to
purchase  additional  shares,  the price for the shares of Common Stock shall be
the VWAP for the Common  Stock on the date  Xybernaut  furnishes  Buyer with the
Draw Down Notice.  If Buyer does not exercise its right by such time on the last
day of the applicable  Draw Down Pricing  Period,  Buyer's right with respect to
the applicable Draw Down Pricing Period shall terminate.

         6.       Restrictions.  The parties agree as follows:

                  (a) A  Registration  Statement  must be  effective  before the
first day of the Draw Down Pricing Period.

                  (b) Xybernaut  must remain listed or admitted for trading,  as
applicable,  on the NASDAQ  Small Cap Market  Systems,  NASDAQ  National  Market
Systems,  the New York Stock  Exchange or the  American  Stock  Exchange for the
entire Draw Down Pricing Period.

                  (c)  Xybernaut  is  restricted  from  entering  in  any  other
financing  agreement  without the prior consent of Buyer or without  terminating
its agreement with Buyer,  except that Xybernaut may enter into a loan or credit
facility  with a bank or  financing  institution,  establish  an employee  stock
option plan or finance the  acquisition  of other  companies;  provided that any
shares of Common Stock

                                        4

<PAGE>



or  securities  convertible  into  shares of Common  Stock used to  finance  any
acquisition  shall  constitute  "restricted  securities"  under  Rule 144 of the
Securities Act of 1933, as amended (the "Securities Act"), except that Xybernaut
may issue  registered  shares of Common Stock in connection with an acquisition.
Xybernaut may terminate  this  Agreement upon not less than thirty (30) business
days' notice to Buyer. Upon termination on the Agreement,  Buyer will retain all
Warrants previously received, but forfeit all unissued "Call" privileges granted
pursuant to Section 5 hereof.

                  (d) No Draw  Down  will  be  permitted  if  there  has  been a
Material Adverse Effect or Material Change in Ownership in Xybernaut.

                  (e) All cash payable to Xybernaut  upon  settlement  of a Draw
Down or the exercise of the Option  shall be paid by Buyer to a mutually  agreed
upon escrow account  against the concurrent  delivery to the escrow agent of the
escrow  amount of the  shares of Common  Stock  subject  to the Draw Down or the
exercise of the Option.

                  (f) At all times during the term of this Agreement  there must
be a minimum of eight active Market Makers for  Xybernaut's  Common Stock on the
NASDAQ Small Cap Market or NASDAQ National Market Systems, as applicable, unless
Xybernaut's  Common  Stock is  listed  on the New  York  Stock  Exchange  or the
American Stock Exchange.

                  (g) All Draw Downs shall be settled on the Draw Down  Exercise
Date.

         7. Warrants; Fees. The parties agree as follows:

                  (a)  For  each  Draw  Down,   Buyer  will   receive   warrants
("Warrants")  to  purchase  12,500  shares of Common  Stock for each weekly Draw
Down,  50,000  shares of Common  Stock for each  monthly  Draw Down and  150,000
shares of Common Stock for each  quarterly  Draw Down.  Each Warrant will have a
three (3) year life  beginning  six (6) months from the closing date of the Draw
Down.   Common  Stock   underlying  the  Warrants  will  be  registered  in  the
Registration  Statement. If no Draw Down has occurred during a Draw Down Pricing
Period, no Warrants will be issued to Buyer.

                  (b) The  Warrant  Strike  Price  shall be 225% of the  Average
Daily Price of the Common Stock on the date Xybernaut  furnishes  Buyer with the
Draw Down Notice.

                  (c) Settondown Capital International, Ltd. ("Settondown") will
receive  a fee of 5% of the  distribution  total  amount  drawn  down by  Buyer.
Xybernaut  acknowledges  that  Settondown  may  use a  portion  of  its  fee  to
compensate other parties relative to a particular Draw Down.

                  (d) Xybernaut will incur all costs and expenses related to the
transactions contemplated by this Agreement.

                                        5

<PAGE>



         8.   Representations,   Warranties   and  Covenants  of  Buyer.   Buyer
represents, warrants and covenants to Xybernaut as follows:

                  (a) This Agreement has been duly authorized,  validly executed
and  delivered on behalf of Buyer and is a valid and binding  agreement of Buyer
enforceable  in  accordance  with its terms,  subject to general  principles  of
equity and of bankruptcy or other laws  affecting the  enforcement of creditors'
rights;

                  (b) Buyer has received and  carefully  reviewed  copies of the
Public Documents (as defined herein). No representations or warranties have been
made to Buyer by  Xybernaut,  the  officers or directors  or  Xybernaut,  or any
agent,  employee or affiliate of any of them,  except as specifically  set forth
herein or as set forth in documents referenced herein. Buyer understands that no
federal or state  governmental  authority has made any finding or  determination
relating to the fairness of an investment in the  Securities and that no federal
or state governmental  authority has recommended or endorsed,  or will recommend
or endorse, the investment herein. Buyer, in making the decision to purchase the
Securities subscribed for, has relied upon independent  investigation made by it
and has not relied on any information or representations made by third parties;

                  (c) Buyer  understands  that the  Securities are being offered
and  sold  to it in  reliance  on  specific  provisions  of  federal  and  state
securities laws and that Xybernaut is relying upon the truth and accuracy of the
representations,  warranties, agreements,  acknowledgments and understandings of
Buyer set forth herein;

                  (d) For as long as Buyer or any affiliate  thereof is a holder
of securities of Xybernaut,  neither Buyer nor any affiliate shall,  directly or
indirectly,  bid for, purchase,  contract to buy, acquire any option to purchase
or  otherwise  acquire any Common  Stock,  warrants or other  securities  of the
Company  in the open  market  or  otherwise,  except  in  accordance  with  this
Agreement or directly from Xybernaut;

                  (e) Buyer is an  "accredited  investor" as defined  under Rule
501 of Regulation D under the Securities Exchange Act of 1933; and

                  (f) Buyer is  capable  of  evaluating  the risks and merits of
this  investment by virtue of its  experience as an investor and its  knowledge,
experience, and sophistication in financial and business matters.

         9.  Representations,  Warranties and Covenants of Xybernaut.  Xybernaut
represents, warrants and covenants to Buyer as follows:

                  (a)  Xybernaut  has  been  duly  incorporated  and is  validly
existing and in good standing under the laws of the State of Delaware, with full
corporate  power and authority to own,  lease and operate its  properties and to
conduct  its  business  as  currently  conducted,  and is  duly  registered  and
qualified to conduct its business and is in good  standing in each  jurisdiction
or place


                                        6

<PAGE>



where the nature of its properties or the conduct of its business  requires such
registration or  qualification,  except where the failure to register or qualify
is not reasonably anticipated to have a Material Adverse Effect;

                  (b)  Xybernaut  has  registered  shares  of its  Common  Stock
pursuant to Section 12 of the  Securities  Exchange Act of 1934, as amended (the
"Exchange  Act"),  and is in full compliance with all reporting  requirements of
the Exchange Act;

                  (c) Xybernaut has furnished  Buyer with copies of  Xybernaut's
most recent  Annual  Report on Form 10-KSB  (the "Form  10-KSB")  filed with the
Commission,  its Form 10- QSB for the quarterly  period ended June 30, 1998 (the
"Form  10-QSB")(collectively  with the Form  10-KSB  and the  Form  10-QSB,  the
"Public  Documents").  The Public  Documents at the time of their filing did not
include any untrue  statement  of a material  fact or omit to state any material
fact necessary in order to make the statements  contained  therein,  in light of
the circumstances under which they were made, not misleading;

                  (d) The Shares shall be duly authorized and validly issued and
when issued and delivered, will be fully paid and nonassessable;

                  (e) This Agreement has been duly authorized,  validly executed
and  delivered  on behalf of Xybernaut  and is a valid and binding  agreement of
Xybernaut   enforceable  in  accordance  with  its  terms,  subject  to  general
principles of equity and to bankruptcy or other laws  affecting the  enforcement
of creditors'  rights  generally,  and Xybernaut has full power and authority to
execute  and deliver  this  Agreement  and the other  agreements  and  documents
contemplated hereby and to perform its obligations hereunder and thereunder;

                  (f) The execution and delivery of this Agreement, the issuance
of the Shares and the  consummation  of the  transactions  contemplated  by this
Agreement by  Xybernaut,  will not  conflict  with or result in a breach of or a
default  under any of the terms or provisions  of,  Xybernaut's  certificate  of
incorporation  or  By-laws,  or of any  material  provision  of  any  indenture,
mortgage,  deed of trust or other  material  agreement  or  instrument  to which
Xybernaut is a party or by which it or any of its properties or assets is bound,
any material provision of any law, statute,  rule,  regulation,  or any existing
applicable decree,  judgment or order by any court,  federal or state regulatory
body, administrative agency, or other governmental body having jurisdiction over
Xybernaut,  or any of its properties or assets or will result in the creation or
imposition  of any material  lien,  charge or  encumbrance  upon any property or
assets of  Xybernaut  or any of its  subsidiaries  pursuant  to the terms of any
agreement or  instrument to which any of them is a party or by which any of them
may be bound or to which any of their property or any of them is subject;

                  (g) Except as disclosed herein,  no  authorization,  approval,
filing with or consent of any governmental body is required for the issuance and
sale of the Shares;


                                        7

<PAGE>



                  (h) There is no action,  suit or  proceeding  before or by any
court or governmental agency or body,  domestic or foreign,  now pending against
or affecting  Xybernaut,  or any of its  properties,  which would  reasonably be
anticipated  to result in a Material  Adverse  Effect except as set forth in the
Public Documents;

                  (i)  Subsequent to the dates as of which  information is given
in the  Public  Documents,  except as  contemplated  herein,  Xybernaut  has not
incurred any material liabilities or material obligations, direct or contingent,
or  entered  into  any  material  transactions  not in the  ordinary  course  of
business,  and  there  has not  been any  change  in its  capitalization  or any
Material Adverse Effect; and

                  (j)  Xybernaut  has  sufficient  title  and  ownership  of all
trademarks,  service marks, trade names, copyrights,  patents, trade secrets and
other  proprietary  rights  necessary  for its business as now  conducted and as
proposed  to be  conducted  as  described  in the Public  Documents  without any
conflict with or  infringement  of the rights of others.  Except as set forth in
the Public Documents,  there are no material  outstanding  options,  licenses or
agreements of any kind relating to the foregoing,  nor is Xybernaut  bound by or
party to any material  options,  licenses or agreements of any kind with respect
to the  trademarks,  service  marks,  trade names,  copyrights,  patents,  trade
secrets, licenses and other proprietary rights of any other person or entity.

         10.      Indemnification.

                  (a)  Xybernaut  hereby  agrees to indemnify  and hold harmless
Buyer and its officers, directors, shareholders, employees, agents and attorneys
against any and all losses, claims,  damages,  liabilities and expenses incurred
by each such person in  connection  with  defending  or  investigating  any such
claims or liabilities, whether or not resulting in any liability to such person,
to which any such indemnified party may become subject under the Securities Act,
or under any other statute, at common law or otherwise,  insofar as such losses,
claims, demands, liabilities and expenses arise out of or are based upon (i) any
untrue  statement  or  alleged  untrue  statement  of a  material  fact  made by
Xybernaut (ii) any omission or alleged  omission of a material fact with respect
to  Xybernaut or (iii) any breach of any  representation,  warranty or agreement
made by Xybernaut in this Agreement.

                  (b)  Buyer  hereby  agrees  to  indemnify  and  hold  harmless
Xybernaut  and its  officers,  directors,  shareholders,  employees,  agents and
attorneys against any and all losses, claims, damages,  liabilities and expenses
incurred by each such person in connection with defending or  investigating  any
such claims or  liabilities,  whether or not  resulting in any liability to such
person,  to which  any such  indemnified  party  may  become  subject  under the
Securities Act, or under any other statute, at common law or otherwise,  insofar
as such losses,  claims,  demands,  liabilities and expenses arise out of or are
based upon (i) any untrue  statement or alleged  untrue  statement of a material
fact made by Buyer,  (ii) any  omission or alleged  omission of a material  fact
with  respect to Buyer or (iii) any breach of any  representation,  warranty  or
agreement made by Buyer in this Agreement.

                                        8

<PAGE>



         11.  Publicity.  Neither  Xybernaut  nor  Buyer  shall  issue any press
release or make any other public  announcement  relating to this Agreement which
has not been  mutually  agreed to by Xybernaut  and Buyer.  Neither  party shall
unreasonably  withhold  its  agreement  to the text of any such  proposed  press
release or other public announcement.

         12. Term. The term of this  Agreement  shall be twelve (12) months from
the initial Draw Down, unless earlier  terminated by either party or extended by
mutual consent of the parties.

         13.  Governing Law. This Agreement shall be governed by and interpreted
in accordance  with the laws of the State of Delaware  without  giving effect to
the rules governing the conflicts of laws.

         14.  Expenses.  Each of the  parties  agrees  to pay  its own  expenses
incident to this  Agreement and the  performance of its  obligations  hereunder,
except that Xybernaut will pay the reasonable fees and expenses of Buyer's legal
counsel.

         15.  Notices.  All notices  and other  communications  provided  for or
permitted hereunder shall be made in writing by hand delivery, express overnight
courier,   registered  first  class  mail,  overnight  courier,  or  telecopier,
initially to the address set forth below,  and thereafter at such other address,
notice of which is given in accordance with the provisions of this Section.

                  if to Xybernaut:

                  Xybernaut Corporation
                  12701 Fair Lakes Circle
                  Fairfax, Virginia 22033
                  Attn: Edward G. Newman
                           President and Chief Executive Officer
                  Telephone:        (703) 631-6925
                  Telecopier:       (703) 631-6734

                  with a copy to:

                  Parker Chapin Flattau & Klimpl, LLP
                  1211 Avenue of the Americas
                  New York, New York 10036
                  Attn: Martin Eric Weisberg, Esq.
                  Telephone:        (212) 704-6000
                  Telecopier:       (212) 704-6288

                                        9

<PAGE>


                  if to Buyer:

                  HSBC James Capel Canada, Inc.
                  105 Adelaide Street West
                  Suite 1200
                  Toronto, Ontario M5H IP9 Canada
                  Attn:    Isser Elishis
                  Telephone:        (416) 947-2700
                  Telecopier:       (416) 947-9450

         All such notices and  communications  shall be deemed to have been duly
given: when delivered by hand, if personally delivered;  three (3) business days
after being deposited in the mail, postage prepaid, if mailed; the next business
day after  being  deposited  with an  overnight  courier,  if  deposited  with a
nationally recognized,  overnight courier service; when receipt is acknowledged,
if telecopied.

         15. Entire Agreement.  This Agreement  constitutes the entire agreement
of the parties  with respect to the subject  matter  hereof and  supersedes  all
prior oral or written proposals or agreements  relating thereto.  This Agreement
may not be amended or any provision hereof waived in whole or in part, except by
a written amendment signed by both of the parties.

         16. Counterparts.  Agreement may be executed by facsimile signature and
in  counterparts,  each of which shall be deemed an  original,  but all of which
together shall constitute one and the same instrument.

         IN WITNESS WHEREOF,  this Agreement was duly executed on the date first
written above.

                                               Xybernaut Corporation


                                               By:
                                                    Name: Steven A. Newman
                                                    Title: Vice Chairman



                                               HSBC James Capel Canada, Inc.

                                                 By:   
                                                Name:  
                                               Title:  
                                               

                                       10

                          LETTERHEAD OF PCFK



                                                     September 30, 1998

Xybernaut  Corporation
12701 Fair Lakes Circle
Fairfax, Virginia  22033

Ladies and Gentlemen:

         We have acted as counsel to Xybernaut  Corporation  (the  "Company") in
connection with a Registration  Statement on Form SB-2 filed by the Company with
the Securities and Exchange Commission (the "Registration  Statement")  relating
to up to 2,002,000  shares (the  "Shares") of the Company's  Common  Stock,  par
value  $0.01 per share (the  "Common  Stock").  Of such  Shares,  105,000 may be
issued upon the  exercise of warrants  which may be issued to the holders of the
Shares (the "Warrants").

         In connection with the foregoing, we have examined, among other things,
the  Registration  Statement,  the  Subscription  Agreement,  the  Warrants  and
originals or copies,  satisfactory  to us, of all such corporate  records and of
all such agreements, certificates and other documents as we have deemed relevant
and  necessary  as a  basis  for  the  opinion  hereinafter  expressed.  In such
examination, we have assumed the genuineness of all signatures, the authenticity
of all  documents  submitted  to us as  originals  and the  conformity  with the
original  documents  submitted to us as copies. As to any facts material to such
opinion,  we have,  to the extent  that  relevant  facts were not  independently
established by us, relied on certificates of public officials and  certificates,
oaths and declarations of officers or other representatives of the Company.

         Based upon the  foregoing,  we are of the opinion  that (i) the Shares,
when issued  pursuant to the  Subscription  Agreement,  will be legally  issued,
fully paid and non-assessable; and (ii) the Shares issuable upon the exercise of
the Warrants  (when such Shares are paid for and issued in  accordance  with the
terms of the Warrants) will be legally issued, fully paid and non-assessable.

         We  hereby  consent  to the use of our name  under the  caption  "Legal
Matters" in the Prospectus constituting a part of the Registration Statement and
to the filing of a copy of this opinion as an exhibit.


                                     Very truly yours,

                                     /s/ PARKER CHAPIN FLATTAU & KLIMPL, LLP



                       Consent of Independent Accountants





We  consent  to the  inclusion  in  this  registration  statement  of  Xybernaut
Corporation on Form SB- 2 of our report, which includes an explanatory paragraph
concerning the Company's ability to continue as a going concern, dated March 31,
1998,  on our  audits of the  consolidated  financial  statements  of  Xybernaut
Corporation as of December 31, 1997 and 1996,  and for the years then ended.  We
also  consent  to the  references  to our  firm  under  the  captions  "Selected
Financial   Data"   and   "Experts".   However,   it   should   be  noted   that
PricewaterhouseCoopers   LLP  has  not  prepared  or  certified  such  "Selected
Financial Data".






McLean, Virginia
September 29, 1998

<TABLE> <S> <C>

  <ARTICLE>      5
<CIK>            0001013148
<NAME>           Xybernaut Corporation
<MULTIPLIER>      1,000
         
  <S>                      <C>
  <FISCAL-YEAR-END>                 Dec-31-1998
  <PERIOD-START>                    JAN-01-1998
  <PERIOD-END>                      Jun-30-1998
  <PERIOD-TYPE>                     6-MOS
  <CASH>                              4,014,723
  <SECURITIES>                            0
  <RECEIVABLES>                        204,876
  <ALLOWANCES>                          22,513
  <INVENTORY>                         1,172,699
  <CURRENT-ASSETS>                    5,769,668
  <PP&E>                              1,173,511
  <DEPRECIATION>                       399,723
  <TOTAL-ASSETS>                      7,433,903
  <CURRENT-LIABILITIES>               1,277,405
  <BONDS>                                 0
  <COMMON>                             209,348
                     0
                            364,754
  <OTHER-SE>                          5,582,396
  <TOTAL-LIABILITY-AND-EQUITY>        7,433,903
  <SALES>                              356,861
  <TOTAL-REVENUES>                     358,700
  <CGS>                                379,476
  <TOTAL-COSTS>                        379,476
  <OTHER-EXPENSES>                    3,779,795
  <LOSS-PROVISION>                        0
  <INTEREST-EXPENSE>                      0
  <INCOME-PRETAX>                    (3,792,505)
  <INCOME-TAX>                            0
  <INCOME-CONTINUING>                (3,792,505)
  <DISCONTINUED>                          0
  <EXTRAORDINARY>                         0
  <CHANGES>                               0
  <NET-INCOME>                       (3,792,505)
  <EPS-PRIMARY>                         (.22)
  <EPS-DILUTED>                         (.22)
          

</TABLE>


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