HAWAIIAN NATURAL WATER CO INC
SB-2/A, 1997-01-17
GROCERIES & RELATED PRODUCTS
Previous: FIRST AVIATION SERVICES INC, 8-A12G, 1997-01-17
Next: ASTOR CORP, S-4/A, 1997-01-17



<PAGE>

   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 17, 1997 
                                                    REGISTRATION NO. 333-18289 
===============================================================================
                      SECURITIES AND EXCHANGE COMMISSION 
                            WASHINGTON D.C. 20549 
                                    ------ 
                               AMENDMENT NO. 1 
                                      TO 
                                  FORM SB-2 
                            REGISTRATION STATEMENT 
                                    UNDER 
                          THE SECURITIES ACT OF 1933 
                                    ------ 
                     HAWAIIAN NATURAL WATER COMPANY, INC. 
            (Exact name of Registrant as specified in its charter) 
    

          Hawaii                         5149                     99-0314848 
 (State or jurisdiction of   (Primary Standard Industrial      (I.R.S. Employer
   incorporation or           Classification Code Number)       Identification 
    organization)                                                  Number) 

                                 248 Mokauea Street 
                               Honolulu, Hawaii 96819 
                                   (808) 832-4550 
            (Address and telephone number of principal executive offices) 

                                       ------ 

                       Marcus Bender, Chief Executive Officer 
                        Hawaiian Natural Water Company, Inc. 
                                 248 Mokauea Street 
                               Honolulu, Hawaii 96819 
                                   (808) 832-4550 
             (Name, address, and telephone number of agent for service) 

                                       ------ 

                                     Copies to: 

    RICHARD P. MANSON, ESQ.                 RUBI FINKELSTEIN, ESQ.
    Graham & James LLP                      Orrick, Herrington & Sutcliffe LLP 
    801 South Figueroa Street               666 Fifth Avenue 
    Los Angeles, California 90017           New York, New York 10103 
    (213) 624-2500                          (212) 506-5000 

   Approximate date of proposed sale to the 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, check the following box. /X/

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

   If 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 effective registration statement 
for the same offering. / / 

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

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

                     HAWAIIAN NATURAL WATER COMPANY, INC. 
             CROSS REFERENCE SHEET SHOWING LOCATION IN PROSPECTUS 
                OF INFORMATION REQUIRED BY ITEMS OF FORM SB-2 

<TABLE>
<CAPTION>
                    Form SB-2 Item Number and Caption                                Caption or Location in Prospectus 
                    ---------------------------------                                --------------------------------- 
<S>       <C>                                                           <C>    
 1.       Front of Registration Statement and Outside Front 
          Cover Page of Prospectus...............................       Outside Front Cover Page of Prospectus 

 2.       Inside Front and Outside Back Cover Pages of                  
          Prospectus.............................................       Inside Front and Outside Back Cover Pages of 
                                                                        Prospectus 

 3.       Summary Information, Risk Factors and Ratio of                 
          Earnings to Fixed Charges .............................       Prospectus Summary; The Company; Risk Factors 
                                                                        (Inapplicable as to Ratio of Earnings to Fixed 
                                                                        Charges) 

 4.       Use of Proceeds........................................       Prospectus Summary; Use of Proceeds; 
                                                                        Management's Discussion and Analysis of 
                                                                        Financial Condition and Results of Operations 

 5.       Determination of Offering Price........................       Outside Front Cover Page of Prospectus; 
                                                                        Underwriting 

 6.       Dilution ..............................................       Dilution 

 7.       Selling Security Holders...............................       Prospectus Summary; Selling Securityholders 

 8.       Plan of Distribution...................................       Outside Front Cover Page of Prospectus; 
                                                                        Underwriting; Selling Securityholders 

 9.       Legal Proceedings......................................       Inapplicable 

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

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

12.       Description of Securities..............................       Risk Factors; Dividend Policy; Description of 
                                                                        Capital Stock 

13.       Interests of Named Experts and Counsel.................       Legal Matters; Experts 

14.       Disclosure of Commission Position on 
          Indemnification for Securities Act Liabilities.........       Inapplicable 

15.       Organization Within Last Five Years....................       The Company; Management's Discussion and Analysis of 
                                                                        Financial Condition and Results of Operations; Certain 
                                                                        Transactions 

16.       Description of Business................................       Prospectus Summary; The Company; Capitalization; 
                                                                        Selected Financial Data; Management's Discussion and 
                                                                        Analysis of Financial Condition and Results of 
                                                                        Operations; Business; Management; Principal 
                                                                        Stockholders; Certain Transactions; Financial Statements 

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

18.       Description of Property................................       Business 

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


</TABLE>
<PAGE>



<TABLE>
<CAPTION>


                    Form SB-2 Item Number and Caption                                Caption or Location in Prospectus 
                    ---------------------------------                                --------------------------------- 
<S>       <C>                                                            <C>
20.       Market for Common Equity and Related
          Stockholder Matters....................................       Outside Front Cover Page of Prospectus; Risk Factors; 
                                                                        Dividend Policy; Description of Capital Stock; 
                                                                        Securities Eligible for Future Sale 

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

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

23.       Changes in and Disagreements With Accountants on 
          Accounting and Financial Disclosure....................       Inapplicable 
</TABLE>

<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 JANUARY 17, 1997 

PROSPECTUS 

                     HAWAIIAN NATURAL WATER COMPANY, INC. 
                               2,000,000 UNITS 
              EACH UNIT CONSISTING OF ONE SHARE OF COMMON STOCK 
                          AND ONE REDEEMABLE WARRANT 

   This Prospectus relates to an offering (the "Offering") of 2,000,000 Units 
(the "Units"), each Unit consisting of one share of common stock, no par 
value ("Common Stock"), and one redeemable common stock purchase warrant 
("Redeemable Warrant") of Hawaiian Natural Water Company, Inc., a Hawaii 
corporation (the "Company"). The shares of Common Stock and Redeemable 
Warrants comprising the Units will be separately tradeable upon issuance. 
Each Redeemable Warrant entitles the registered holder thereof to purchase 
one share of Common Stock at an initial exercise price of $ per share [150% 
of the initial public offering price per Unit], subject to adjustment, at any 
time following the date of issuance until , 2002 [60 months from the date of 
this Prospectus]. The Company shall have the right to redeem all, but not 
less than all, of the Redeemable Warrants commencing , 1998 [12 months from 
the date of this Prospectus] at a price of $.05 per Redeemable Warrant on 30 
days' prior written notice, provided that the Company shall have obtained the 
consent of Joseph Stevens & Company, Inc. (the "Underwriter"), and the 
average closing bid price of the Common Stock equals or exceeds 150% of the 
then exercise price per share, subject to adjustment, for any 20 trading days 
within a period of 30 consecutive trading days ending on the fifth trading 
day prior to the date of the notice of redemption. See "Description of 
Capital Stock." 

   Prior to the Offering, there has been no public market for the Units, the 
Common Stock or the Redeemable Warrants, and there can be no assurance that 
such a market will develop after the Offering or, if developed, that it will 
be sustained. It is currently anticipated that the initial public offering 
price will be $4.00 per Unit. The offering price of the Units and the 
exercise price and other terms of the Redeemable Warrants were determined by 
negotiation between the Company and the Underwriter and are not necessarily 
related to the Company's assets or book value, results of operations or any 
other established criteria of value. See "Risk Factors," "Description of 
Capital Stock" and "Underwriting." The Company has applied to include the 
Units, the Common Stock and the Redeemable Warrants on the Nasdaq SmallCap 
Market ("Nasdaq") under the symbols "HNWCU," "HNWC" and "HNWCW", 
respectively. The Company and the Underwriter may jointly determine, based 
upon market conditions, to delist the Units upon the expiration of the 30 day 
period commencing on the date of this Prospectus. 

                                    ------ 

THE SECURITIES OFFERED HEREBY ARE SPECULATIVE, INVOLVE A HIGH DEGREE OF RISK 
           AND IMMEDIATE SUBSTANTIAL DILUTION. SEE "RISK FACTORS," 
                    COMMENCING ON PAGE 8, AND "DILUTION." 

                                    ------ 
    

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

===============================================================================
                           Price to     Underwriting     Proceeds to 
                           Public      Discounts(1)      Company(2) 
- -------------------------------------------------------------------------------
Per Unit  .............     $              $                $ 
- -------------------------------------------------------------------------------
Total(3)  .............       $              $                $ 
===============================================================================
<PAGE>


   
1. Does not include additional compensation payable to the Underwriter in the 
   form of a non-accountable expense allowance. In addition, see 
   "Underwriting" for information concerning indemnification and contribution 
   arrangements and other compensation payable to the Underwriter. 
2. Before deducting expenses of the Offering payable by the Company, 
   estimated at $550,000, including the Underwriter's non-accountable expense 
   allowance. 
3. The Company has granted the Underwriter an option (the "Over-Allotment 
   Option"), exercisable for a period of 45 days from the date of this 
   Prospectus, to purchase up to 300,000 additional Units on the same terms 
   and conditions set forth above, solely to cover over-allotments, if any. 
   If the Over-Allotment Option is exercised in full, the total Price to 
   Public, Underwriting Discounts and Proceeds to Company will be $  , $  , 
   and $  , respectively. See "Underwriting." 


   The Units are being offered by the Underwriter, subject to prior sale, 
when, as and if delivered to and accepted by the Underwriter, and subject to 
approval of certain legal matters by their counsel and subject to certain 
other conditions. The Underwriter reserves the right to withdraw, cancel or 
modify the Offering and to reject any order in whole or in part. It is 
expected that delivery of the Units offered hereby will be made against 
payment therefor, at the offices of Joseph Stevens & Company, Inc., New York, 
New York, on or about    , 1997. 
    

                                    ------ 

   
                        JOSEPH STEVENS & COMPANY, INC. 
                  The date of this Prospectus is    , 1997. 
    

                                     
<PAGE>
   
[Artwork consisting of three different size bottles of the Company's natural
water and a pink orchid superimposed upon a background consisting of water in
motion and three white orchids. Each bottle of water bears the label that
appears on the Company's bottled water which is sold to consumers. Each label
consists of a pink orchid superimposed on a blue, green and white rectangular
background with the following text "BOTTLED AT THE SOURCE" appearing above the
rectangle and "MAUNA LOA VOLCANO HAWAIIAN SPRINGS(TM) NATURAL ARTESIAN WATER
sodium-free-noncarbonated" appearing below the rectangle.]

   IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE SECURITIES
OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ SMALLCAP MARKET OR 
OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

    

<PAGE>

(continued from cover page) 

   This Prospectus also relates to 750,000 Redeemable Warrants (the "Selling 
Securityholders Warrants") and 750,000 shares of Common Stock (the "Selling 
Securityholders Shares") issuable upon exercise of the Selling 
Securityholders Warrants. The Selling Securityholders Warrants will be issued 
at the consummation of the Offering to certain security holders (the "Selling 
Securityholders") upon the automatic conversion of certain warrants (the 
"Bridge Warrants") issued to the Selling Securityholders in a private 
financing consummated in October 1996 (the "Bridge Financing"). Neither the 
Selling Securityholders Warrants nor the Selling Securityholders Shares may 
be sold for a period of 18 months following the date of this Prospectus 
without the prior written consent of the Underwriter. The Selling 
Securityholders Warrants and the Selling Securityholders Shares are not being 
underwritten in the Offering. The Company will not receive any proceeds from 
the sale of the Selling Securityholders Warrants or the Selling 
Securityholders Shares by the holders thereof, although the Company will 
receive proceeds from the exercise, if any, of the Selling Securityholders 
Warrants. See "Management"s Discussion and Analysis of Financial Condition 
and Results of Operations--Liquidity and Capital Resources," The 
Company--Recent Bridge Financing" and "Selling Securityholders." 

   
   The Company intends to furnish to registered holders of the Units, 
Redeemable Warrants and Common Stock annual reports containing financial 
statements examined by an independent accounting firm. 
    

                                        3
<PAGE>

                              PROSPECTUS SUMMARY 

   The following summary is qualified in its entirety by the more detailed 
information and financial statements appearing elsewhere in this Prospectus. 
In August 1996, the Company effected a 1,111.428-for- one Common Stock split. 
In addition, in October 1996, the holders of the Company's then outstanding 
Convertible Preferred Stock converted all outstanding shares of such 
Convertible Preferred Stock into an aggregate of 389,000 shares of Common 
Stock. Except as otherwise noted, all information in this Prospectus (i) 
gives retroactive effect to the aforementioned stock split and conversion of 
Convertible Preferred Stock, (ii) assumes no exercise of the Over-Allotment 
Option, (iii) assumes no exercise of the Redeemable Warrants or the Selling 
Securityholders Warrants, and (iv) assumes no exercise of the Underwriter's 
Warrants. Investors should carefully consider the information set forth under 
the heading "Risk Factors." 

                                 THE COMPANY 

   Hawaiian Natural Water Company, Inc. (the "Company") bottles, markets and 
distributes "natural" water under the name "Hawaiian Springs(TR)." The 
Company draws its water from a well located at the base of the Mauna Loa 
volcano in Kea'au on the Big Island of Hawaii. The water is "bottled at the 
source" in polyethylene therephthalate ("PET") plastic bottles, which are 
manufactured at the Company's bottling facility. This on-site bottle 
manufacturing operation enables the Company to reduce its packaging costs 
while at the same time improving its quality control, inventory management 
and delivery scheduling. The Company markets its water on the basis of 
superior quality and taste and on the worldwide reputation of Hawaii. 

   The Company has met all Food and Drug Administration ("FDA") requirements 
for the labeling of its water as "bottled at the source" and "natural." 
"Bottled at the source" signifies that the water is pumped directly from the 
source to the bottling facility, thereby eliminating handling and 
transportation procedures which might lead to contamination. "Natural" 
signifies that the chemical composition and mineral content of the bottled 
water are the same as those at the source. This contrasts with "purified" 
water from which certain chemicals and minerals are removed by means of 
filtration. 

   The Company began commercial operations in February 1995, selling 
initially in the Hawaiian market exclusively. The Company has since expanded 
its distribution on a limited basis into the West Coast and Southeastern 
portion of the United States, Guam and the Middle East. 

   Approximately 2.88 billion gallons of bottled water were sold in the 
United States in 1995, of which approximately 29.3% were sold in California. 
Non-sparkling water accounted for approximately 2.43 billion gallons, or 
approximately 84.4%, of total U.S. bottled water sales. The fastest growing 
segment of the non-sparkling bottled water market in the United States is the 
retail, premium (bottles of two liters or less are considered premium), PET 
market, the market in which the Company currently competes. This segment, 
which grew from a total of 335.8 million gallons in 1994 to 426.8 million 
gallons in 1995 (a 27.1% increase), has grown at double digit rates since 
1992, and is projected to continue growing at an average annual growth rate 
of approximately 9.4% through the year 2000. 

   Most of the Company's product is sold through retail channels such as 
convenience stores and supermarkets, although the Company also sells through 
food service outlets such as restaurants, bars, airlines, hotels, country 
clubs and military installations. The Company distributes its product 
primarily through distributors, but also utilizes brokers and in California 
sells directly to specialty retail chains. 

   The Company's objective is to become a leading provider of premium quality 
bottled water on a national and international basis. The Company plans to 
achieve this objective by expanding its presence in its current markets, 
entering new geographic markets and establishing distributor relationships as 
well as strategic distribution alliances with other national or international 
beverage companies in order to take advantage of their established 
distribution networks. 

                                        4
<PAGE>

                                 THE OFFERING 

Securities offered by the 
  Company......................  2,000,000 Units, each Unit consisting of one 
                                 share of Common Stock and one Redeemable 
                                 Warrant. The shares of Common Stock and 
                                 Redeemable Warrants comprising the Units 
                                 will be detachable and separately tradeable 
                                 upon issuance. Each Redeemable Warrant 
                                 entitles the registered holder thereof to 
                                 purchase one share of Common Stock at an 
                                 initial exercise price of $ per share [150% 
                                 of the initial public offering price per 
                                 Unit], subject to adjustment, at any time 
                                 following the date of issuance until , 2002 
                                 [60 months from the date of this 
                                 Prospectus]. The Company shall have the 
                                 right to redeem all, but not less than all, 
                                 of the Redeemable Warrants commencing , 1998 
                                 [12 months from the date of this Prospectus] 
                                 at a price of $.05 per Redeemable Warrant on 
                                 30 days' prior written notice, provided that 
                                 (i) the average closing bid price of the 
                                 Common Stock equals or exceeds 150% of the 
                                 then exercise price per share, subject to 
                                 adjustment, for any 20 trading days within a 
                                 period of 30 consecutive trading days ending 
                                 on the fifth trading day prior to the date 
                                 of the notice of redemption, and (ii) the 
                                 Company shall have obtained the consent of 
                                 the Underwriter. See "Description of Capital 
                                 Stock." 

Securities offered by Selling 
  Securityholders..............  750,000 Redeemable Warrants, which will be 
                                 issued to the Selling Securityholders upon 
                                 the automatic conversion of the Bridge 
                                 Warrants, and 750,000 shares of Common Stock 
                                 issuable upon exercise of such Redeemable 
                                 Warrants (the "Concurrent Offering"). The 
                                 Concurrent Offering is being registered at 
                                 the Company's expense but is not being 
                                 underwritten in the Offering. The Selling 
                                 Securityholders Warrants and the Selling 
                                 Securityholders Shares may be offered for 
                                 resale at any time on or after the date 
                                 hereof by the Selling Securityholders; 
                                 provided, however, that the Selling 
                                 Securityholders have agreed not to sell such 
                                 securities for a period of 18 months 
                                 following the date hereof without the prior 
                                 written consent of the Underwriter. The 
                                 Company will not receive any proceeds from 
                                 the sale of the Selling Securityholders 
                                 Warrants or the Selling Securityholders 
                                 Shares by the holders thereof, although the 
                                 Company will receive proceeds from the 
                                 exercise, if any, of the Selling 
                                 Securityholders Warrants. See "Selling 
                                 Securityholders." 

                                       5
<PAGE>

Common Stock outstanding before 
  the Offering.................  1,599,212 shares(1) 

Common Stock to be 
  outstanding after the 
  Offering ....................  3,599,212 shares(1) 

Redeemable Warrants to be 
  outstanding after the 
  Offering ....................  2,750,000(2) 

Proposed trading symbols on 
  NASDAQ SmallCap Market.......  Units:                 "HNWCU" 
                                 Common Stock:          "HNWC" 
                                 Redeemable Warrants:   "HNWCW" 

Use of Proceeds................  The net proceeds of the Offering will be 
                                 used (i) to repay indebtedness of 
                                 approximately $1,550,000, including accrued 
                                 interest, incurred in connection with the 
                                 Bridge Financing, (ii) to repay other 
                                 indebtedness of approximately $642,000, 
                                 including accrued interest, owed to 
                                 stockholders and other investors, (iii) to 
                                 pay deferred compensation and consulting 
                                 fees of approximately $115,000, (iv) for 
                                 improvements to plant and equipment of up to 
                                 $1,500,000, (v) for sales and marketing 
                                 programs of up to $2,000,000, and (vi) the 
                                 balance ($843,000) for working capital and 
                                 general corporate purposes. 

Risk Factors...................  Investment in the Units offered hereby is 
                                 highly speculative. See "Risk Factors." 

   
- ------ 
(1) Excludes (i) warrants to purchase an aggregate of 24,351 shares of Common 
    Stock at an exercise price of $.000009 per share, (ii) outstanding 
    options to purchase 225,000 shares of Common Stock at an exercise price 
    of $4.00 per share and (iii) 775,000 shares of Common Stock issuable 
    pursuant to options which may be granted under the Company's stock option 
    plan. 
    
(2) Includes 750,000 Selling Securityholders Warrants. 

                                        6
<PAGE>

                        SUMMARY FINANCIAL INFORMATION 

   The following table sets forth summary financial data of the Company for 
the period from inception (September 13, 1994) through December 31, 1994, for 
the year ended December 31, 1995 (collectively, the "Year-End Data") and for 
the nine month periods ended September 30, 1995 and 1996 (the "Nine-Month 
Data"). The Year-End Data has been derived from the audited financial 
statements of the Company appearing elsewhere herein, which have been audited 
by Arthur Andersen LLP. The Nine-Month Data has been derived from the 
unaudited financial statements of the Company. In the opinion of management, 
the Nine-Month Data has been prepared in accordance with generally accepted 
accounting principles on a basis consistent with the Year-End Data and 
includes all adjustments, consisting only of normal recurring adjustments, 
necessary for the fair presentation of the Company's financial position and 
results of operations set forth therein. The Nine-Month Data may not be 
indicative of the results expected for a full year or any other period. The 
summary financial data set forth below should be read in conjunction with 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations," the Financial Statements and notes thereto and other financial 
and statistical data appearing elsewhere in this Prospectus. 

<TABLE>
<CAPTION>
                                   Period From 
                                  Inception to      Year Ended          Nine Months Ended 
                                  December 31,     December 31,           September 30, 
                                 --------------   --------------   ---------------------------- 
                                      1994             1995            1995           1996 
                                 --------------   --------------    ------------   ------------ 
<S>                              <C>              <C>              <C>             <C>
Statement of Operations Data: 
Net sales  ...................      $     --        $  588,920      $  534,611     $  748,600 
Cost of sales  ...............            --           620,593         531,335        698,710 
Gross margin  ................            --           (31,673)          3,276         49,890 
Sales & marketing  ...........        10,565           220,651         117,241        137,742 
General & administrative  ....        69,862           437,289         294,138        533,464 
                                 --------------   --------------    ------------   ------------ 
  Total operating expenses  ..        80,427           657,940         411,379        671,206 
Interest expense, net  .......            --            51,261          36,380         65,498 
                                 --------------   --------------    ------------   ------------ 
Net loss  ....................      $(80,427)       $ (740,874)     $ (444,483)    $ (686,814) 
                                 ==============   ==============    ============   ============ 
Net loss per share  ..........      $  (0.09)      $     (0.62)    $     (0.42)   $     (0.43) 
                                 ==============   ==============    ============   ============ 
Weighted average number of 
  common and common equivalent 
  shares outstanding .........       861,357         1,202,540       1,070,306      1,599,212 
</TABLE>

<TABLE>
<CAPTION>
                                   December 31, 1995                  September 30, 1996 
                                   -----------------  ------------------------------------------------ 
                                                                                           Pro Forma 
                                                           Actual        Pro Forma(1)   As Adjusted(2) 
                                                       --------------    -------------   -------------- 
<S>                                <C>                <C>                <C>            <C>
Balance Sheet Data: 
Working capital (deficit)  .....      $ (721,336)       $(1,603,641)      $ (933,509)     $3,471,776 
Total assets  ..................         703,272            846,001        2,081,229       5,921,418 
Total liabilities  .............       1,104,836          1,948,379        2,996,107         751,392 
Stockholders' equity (deficit)          (401,564)        (1,102,378)        (914,878)      5,170,026 
</TABLE>

- ------ 
(1) Gives retroactive effect to the Bridge Financing and the application of the 
    net proceeds therefrom. See "The Company -- Recent Bridge Financing." 
(2) Adjusted to give effect to the Offering and the initial application of the 
    net proceeds therefrom. See "Use of Proceeds." 

                                        7
<PAGE>

                                 RISK FACTORS 

   The purchase of Units offered hereby involves substantial risks and 
immediate substantial dilution. Prospective investors should carefully 
consider the risk factors set forth below in addition to the other 
information contained in this Prospectus before purchasing the securities 
offered hereby. 

   Limited History of Operations. The Company has been engaged in commercial 
operations only since February 1995. The Company generated $588,920 in net 
sales in the fiscal year ended December 31, 1995, and $748,600 in net sales 
in the nine months ended September 30, 1996. Approximately 72% of these sales 
occurred in the Hawaiian market. The Company's objective is to become a 
leading provider of premium quality bottled water on a national and 
international basis. To date, however, the Company has only begun to 
penetrate major target markets, such as the Mainland U.S.A., which is far 
larger than the Company's local market and will likely have a significant 
impact on the ultimate success of the Company's business. While the Company 
believes that it has a distinctive product with a basis for acceptance 
worldwide, to date, the demand for this product on a national and 
international level has been largely untested. See "Business--Distribution." 

   Working Capital Deficiencies; History of Losses; Accumulated Deficit; 
Ability to Continue as a Going Concern. The Company had working capital 
deficiencies of $721,336 and $1,603,641 at December 31, 1995 and September 
30, 1996, respectively, and a net loss of $740,874 and $686,814 for the 
fiscal year and nine months then ended, respectively. As of September 30, 
1996, the Company had an accumulated deficit of $1,544,671. The Company is 
likely to continue to generate losses until such time as it achieves higher 
sales levels. Whether the Company will achieve these higher sales levels 
depends upon the acceptance of its product in larger markets outside Hawaii, 
which are still substantially untested. There can be no assurance that the 
Company will achieve profitability in the future or, if so, as to the timing 
or amount thereof. The report of independent public accountants on the 
Company's financial statements for the fiscal year ended December 31, 1995 
contains an explanatory fourth paragraph to the effect that the Company's 
accumulated deficit, negative cash flows from operations, significant 
liabilities and need for additional capital raise substantial doubt about the 
Company's ability to continue as a going concern. See "Selected Financial 
Data," "Management's Discussion and Analysis of Financial Condition and 
Results of Operations" and the Financial Statements and notes thereto 
included herein. 

   Additional Capital Requirements; Uncertainty of Additional Funding. 
Based on its current operating plan, the Company anticipates that its 
existing capital resources together with the proceeds of this Offering will 
be adequate to satisfy its capital requirements for a period of at least 12 
months from the date of this Prospectus. Thereafter, the Company may require 
additional capital in order to expand its business. Historically, the Company 
has been substantially dependent upon debt and equity financing and 
guarantees from its affiliates. There can be no assurance that the Company's 
affiliates will continue to extend or guarantee such financing. A portion of 
the proceeds of the Offering will be used to repay all outstanding 
indebtedness to the Company's affiliates. See "Use of Proceeds," "The 
Company--Recent Bridge Financing" and "Certain Transaction." Additional 
financing, if any, may be either equity, debt or a combination of debt and 
equity. An equity financing could result in dilution in the Company's net 
tangible book value per share of Common Stock. There can be no assurance that 
the Company will be able to secure additional debt or equity financing or 
that such financing will be available on favorable terms. The Company has 
agreed not to sell or offer for sale any of its securities for a period of 18 
months following the date of this Prospectus without the consent of the 
Underwriter. If the Company is unable to obtain additional financing, if 
needed, the Company's ability to meet its obligations and to maintain or 
expand its operations as desired will be materially and adversely affected. 
See "Business" and "Management's Discussion and Analysis of Financial 
Condition and Results of Operations." 

   Lease of Key Operating Assets. The Company leases its water source and 
bottling facility pursuant to a long-term lease agreement with a principal 
stockholder. This lease agreement results in the Company exercising less 
control over its operations than if the Company had ownership of these 
assets. In addition, the lease agreement requires the Company to make rental 
payments to the lessor of the facility, which could be substantial, depending 
upon the Company's level of gross sales. See "Business--Facilities." 

   Dependence on Key Personnel. The Company has been substantially dependent 
upon the services of Marcus Bender, its Chief Executive Officer, for the 
development and management of its business to date. Loss of the services of 
Mr. Bender would have a material adverse effect on the Company. The Company 
has entered into an 

                                        8
<PAGE>

   
employment agreement with Mr. Bender pursuant to which he will be employed as 
the Company's President for a five year term. Pursuant to this employment 
agreement, Mr. Bender has agreed not to compete with the Company in the sale 
of natural water for a period of two years following termination of the 
employment agreement. The Company has obtained $1.0 million in key man life 
insurance on the life of Mr. Bender. Nevertheless, the loss of Mr. Bender 
would have a material adverse effect on the Company. See 
"Management--Executive Compensation--Employment Agreement." 
    

   Dependence on Key Customer. In 1995, the Company's Hawaiian distributor, 
which was then Eagle Distributors ("Eagle"), the Anheuser-Busch distributor 
in Hawaii, accounted for approximately 81% of the Company's aggregate net 
sales. Eagle was subsequently acquired by Anheuser-Busch, which terminated 
distribution of all non Anheuser-Busch brands. As a result, the Company 
entered into a distributorship agreement with Paradise Beverages 
("Paradise"). Since the inception of the agreement with Paradise, Paradise 
has accounted for a majority of the Company's net sales. The Company's 
distribution agreement with Paradise is based upon an oral understanding. 
Termination of this distribution agreement for any reason could have a 
material adverse effect on the Company. 

   Governmental Regulation; Quality Control. The bottled water industry is 
highly regulated both in the United States and abroad. Various state and 
Federal regulations, designed to ensure the quality of the water and the 
truthfulness of its marketing claims, require the Company to monitor each 
aspect of its production process, including its water source, its bottling 
operations and its packaging and labeling practices. Government regulations 
in foreign jurisdictions are generally similar to, and in certain respects 
more stringent than, U.S. regulations. Failure to meet applicable regulations 
in U.S. or foreign markets could lead to costly recalls, loss of 
certification to market product or, even in the absence of governmental 
action, loss of revenue as a result of adverse market reaction to negative 
publicity. See "Business--Distribution" and "--Governmental Regulation; 
Quality Control." 

   Competition. The bottled water industry is highly competitive. There are 
numerous competitors in most major markets, and differentiation among them 
can be difficult since the product is often perceived as generic by 
consumers. Barriers to entry may be low at certain local levels but increase 
significantly at the national and international levels because of the large 
marketing and distribution costs associated with obtaining and maintaining a 
presence at such levels. In California, for example, the largest U.S. market, 
substantial "slotting fees" are typically required to be paid in order to 
obtain shelf space for new and untested products in major supermarket chains, 
which account for a significant percentage of bottled water sales. The 
Company desires to become a leading provider of premium quality bottled water 
on a national and international basis. On both bases, the Company competes 
primarily with large, established foreign and domestic companies, all of 
which have significantly greater financial and other resources than the 
Company. The Company's principal foreign competitors include Great Brands of 
Europe, a French company which distributes under the "Evian," "Volvic" and 
"Dannon Natural Spring Water" names, and Perrier, S.A., a French company, 
which distributes through its U.S. subsidiary, The Perrier Group, under the 
"Arrowhead" and "Poland Spring" names, among others. The Company's principal 
domestic competitors include Crystal Geyser Water Co., a California company 
which distributes under the "Crystal Geyser" name, Nora Beverage Co., a 
Connecticut company which distributes Canadian sourced water under the "Naya" 
name, and Mountain Valley Water Co., an Arkansas company which distributes 
under the "Mountain Valley" name. See "Business--Competition." 

   No Dividends. The Company has never paid any dividends on its Common Stock 
and does not currently intend to pay dividends on its Common Stock in the 
foreseeable future. The Company currently intends to retain all its earnings, 
if any, to finance the development and expansion of its business. It is also 
likely that the Company will be required to agree to restrictions on the 
payment of dividends in connection with future financings. See "Dividend 
Policy." 

   Broad Discretion of Management in Use of Proceeds. Approximately 42.7% of 
the estimated net proceeds of the Offering (approximately 50.5% if the 
Over-Allotment Option is exercised in full) is to be used for (i) sales and 
marketing and (ii) working capital and general corporate purposes in the 
discretion of the Company's management, upon whose judgment the public 
investors must depend. See "Use of Proceeds." 

   Repayment of Indebtedness; Benefit to Insiders; Potential Conflicts of 
Interest. Approximately $1,660,000 or 25% of the estimated net proceeds of 
the Offering, have been allocated for repayment of indebtedness, including 
repayment of the Bridge Notes in the outstanding principal amount of 
$1,500,000, plus accrued inter- 

                                        9
<PAGE>

est. In addition, approximately $532,000 or 8.0% of the net proceeds of the 
Offering, have been allocated for repayment of indebtedness owed to or 
guaranteed by officers, directors or principal stockholders of the Company. 
Accordingly, these insiders will benefit directly to the extent that the net 
proceeds of the Offering are used to repay such indebtedness. Conflicts 
between the personal interest of these insiders and the Company may be 
created as a result of such intended repayment. See "Use of Proceeds," 
"Management," "Certain Transactions" and "Principal Stockholders." 

   Possible Control by Insiders. Upon completion of the Offering, the 
executive officers and directors will beneficially own approximately 36.65% 
of the outstanding Common Stock and may be able to elect all the Company's 
directors and thereby direct the policies of the Company. See "Principal 
Stockholders" and "Management." 

   
   Securities Eligible for Future Sale. Sales of substantial amounts of 
Common Stock after the Offering could adversely affect the market price of 
the Company's Common Stock. The number of shares of Common Stock available 
for sale in the public market is limited by restrictions under the Securities 
Act of 1933, as amended (the "Securities Act"), and by lock-up agreements 
pursuant to which the holders of all of the issued and outstanding shares 
prior to the Offering have agreed not to sell or otherwise dispose of any of 
their shares for a period of 18 months after the date of this Prospectus (the 
"Lock-up Period") without the prior written consent of the Underwriter. The 
Underwriter may, in its sole discretion and at any time without notice, 
release all or any portion of the securities subject to such lock-up 
agreements. Although the Underwriter does not currently intend to release all 
of such securities from the lock-up agreements prior to their expiration, it 
may from time to time release all or a portion of securities subject thereto 
depending on a securityholder's individual circumstances, as market 
conditions permit. Of the 3,599,212 shares of Common Stock that will be 
outstanding after the Offering, the 2,000,000 shares underlying the Units 
sold in this Offering will be freely tradeable without restriction or further 
registration under the Securities Act, except that shares owned by 
"affiliates" of the Company, as that term is defined in Rule 144 ("Rule 144") 
under the Securities Act ("Affiliates"), may generally only be sold in 
compliance with applicable provisions of Rule 144. The remaining 1,599,212 
shares of Common Stock will be "restricted securities," as that term is 
defined in Rule 144, and in certain circumstances may be sold without 
registration pursuant to such rule. Beginning 90 days following the date of 
this Prospectus, approximately 1,028,071 of such restricted shares will 
become eligible for sale in compliance with Rule 144; however, all of these 
shares are subject to lock-up agreements and will be subject to restrictions 
on sale until the expiration of the Lock-up Period, unless released therefrom 
by the Underwriter. In addition, subject to the consent of the Underwriter, 
the Company intends to register a total of up to 1,000,000 shares of Common 
Stock issued or issuable upon the exercise of stock options granted or 
available for grant pursuant to the Company's stock option plan. There are 
currently 225,000 shares subject to outstanding options, none of which are 
currently exercisable. All of the shares subject to such exercisable options 
are subject to lock-up agreements. See "Management--Stock Option Plan," 
"Description of Capital Stock," "Securities Eligible for Future Sale" and 
"Underwriting." 
    

   The Redeemable Warrants and the shares of Common Stock underlying such 
Redeemable Warrants, upon exercise thereof, will be freely tradeable without 
restriction under the Securities Act, except for any Redeemable Warrants or 
shares of Common Stock purchased by Affiliates, which will be subject to the 
resale limitations of Rule 144. In addition, 750,000 Selling Securityholders 
Warrants and the Selling Securityholders Shares underlying same are being 
registered in the Concurrent Offering. Holders of such Selling 
Securityholders Warrants and Selling Securityholders Shares have agreed not 
to, directly or indirectly, sell, hypothecate or otherwise transfer such 
securities during the Lock-up Period without the prior written consent of the 
Underwriter. 

   Absence of Public Market; Arbitrary Determination of Offering Price; 
Possible Volatility of Stock Price. Prior to this Offering, there has been no 
public market for the Units, the Common Stock or the Redeemable Warrants, and 
there can be no assurance that any active public market for any such 
securities will develop or be sustained after the Offering. The initial 
public offering price of the Units has been determined by negotiations among 
the Company and the Underwriter and may not necessarily bear any relationship 
to the assets, book value, earnings or net worth of the Company or any other 
recognized criteria and should not be considered to be an indication of the 
actual value of the Company. Accordingly, the initial public offering price 
may bear no relationship to the trading prices of the securities offered 
hereby after the consummation of this Offering, and there can be no assurance 
that these prices will not decline below the initial public offering price. 
See "Under-

                                       10
<PAGE>

writing." The trading prices of the Units, the Common Stock and the 
Redeemable Warrants could be subject to wide fluctuations in response to 
actual or anticipated quarterly operating results of the Company, 
announcements of the Company or its competitors and general market 
conditions, as well as other events or factors. In addition, the stock 
markets have experienced extreme price and volume trading volatility in 
recent years. This volatility has had a substantial effect on the market 
price of many small capitalization companies, and has often been unrelated to 
the operating performance of those companies. This volatility may adversely 
affect the market price of the Units, Common Stock and Redeemable Warrants. 

   Dilution. Purchasers of the Units at the initial public offering price 
will experience immediate and substantial dilution in the net tangible book 
value per share of Common Stock of $2.56 or 64% ($2.41 or 60.3%, if the 
Over-Allotment Option is exercised in full). See "Dilution." 

   Underwriter's Lack of Experience; Underwriter's Potential Influence on the 
Market. Although the Underwriter commenced operations in May 1994, it does 
not have extensive experience as an underwriter of public offerings of 
securities. In addition, the Underwriter is a relatively small firm, and no 
assurance can be given that the Underwriter will be able to participate as a 
market maker for the Units, the Common Stock or the Redeemable Warrants or 
that any other broker-dealer will make a market in the Units, the Common 
Stock or the Redeemable Warrants. It is anticipated that a significant 
portion of the Units offered hereby will be sold to customers of the 
Underwriter. Although the Underwriter has advised the Company that it intends 
to make a market in the Units, the Common Stock and the Redeemable Warrants, 
it will have no legal obligation to do so. The prices and the liquidity of 
the Units, the Common Stock and the Redeemable Warrants may be significantly 
affected by the degree, if any, of the Underwriter's participation in the 
market. No assurance can be given that any market activities of the 
Underwriter, if commenced, will be continued. See "Underwriting." 

   Continued Quotation on the Nasdaq SmallCap Market; Potential Penny Stock 
Classification. The Company has applied to have the Units, the Common Stock 
and the Redeemable Warrants approved for quotation on the Nasdaq SmallCap 
Market and believes it will meet the initial listing requirements upon 
consummation of this Offering. However, there can be no assurance that a 
trading market for these securities will develop, or if developed, that it 
will be maintained. In addition, no assurance can be given that the Company 
will be able to satisfy the criteria for continued quotation on the Nasdaq 
SmallCap Market following this Offering. Failure to meet the maintenance 
criteria in the future may result in the Units, the Common Stock and the 
Redeemable Warrants not being eligible for quotation. 

   If the Company were removed from the Nasdaq SmallCap Market, trading, if 
any, in the Units, the Common Stock or the Redeemable Warrants would 
thereafter have to be conducted in the over-the-counter market in the 
so-called "pink sheets" or, if then available, Nasdaq's OTC Bulletin Board. 
As a result, holders of the Units, the Common Stock and the Redeemable 
Warrants would find it more difficult to dispose of, or to obtain accurate 
quotations as to the market value of, such securities. 

   In addition, if the Units, the Common Stock or the Redeemable Warrants are 
delisted from trading on Nasdaq and the trading price of the Common Stock is 
less than $5.00 per share, trading in the Common Stock would also be subject 
to the requirements of Rule 15g-9 promulgated under the Securities Exchange 
Act of 1934, as amended (the "Exchange Act"). Under such rule, broker-dealers 
who recommend such low-priced securities to persons other than established 
customers and accredited investors must satisfy special sales practice 
requirements, including a requirement that they make an individualized 
written suitability determination for the purchaser and receive the 
purchaser's written consent prior to the transaction. The Securities 
Enforcement Remedies and Penny Stock Reform Act of 1990 also requires 
additional disclosure in connection with any trades involving a stock defined 
as a penny stock (generally, according to recent regulations adopted by the 
Securities and Exchange Commission (the "Commission"), any equity security 
not traded on an exchange or quoted on Nasdaq that has a market price of less 
than $5.00 per share, subject to certain exceptions), including the delivery, 
prior to any penny stock transaction, of a disclosure schedule explaining the 
penny stock market and the risks associated therewith. Such requirements 
could severely limit the market liquidity of Units, Common Stock and 
Redeemable Warrants and the ability of purchasers in the Offering to sell 
their securities in the secondary market. There can be no assurance that the 
Units, Common Stock and Redeemable Warrants will not be delisted or treated 
as a penny stock. 

   Current Prospectus and State Blue Sky Registration Required to Exercise 
Redeemable Warrants. The Redeemable Warrants issued in the Offering are not 
exercisable unless, at the time of exercise, the Company has 

                                       11
<PAGE>

distributed a current prospectus covering the shares of Common Stock issuable 
upon exercise of such Redeemable Warrants and such shares have been 
registered, qualified or deemed to be exempt under the securities laws of the 
state of residence of the holder who wishes to exercise such Redeemable 
Warrants. In addition, in the event any Redeemable Warrants are exercised at 
any time after nine months from the date of this Prospectus, the Company will 
be required to file a post-effective amendment and deliver a current 
prospectus before the Redeemable Warrants may be exercised. Although the 
Company will use its best efforts to have all such shares so registered or 
qualified on or before the exercise date and to maintain a current prospectus 
relating thereto until the expiration of such Redeemable Warrants, there is 
no assurance that it will be able to do so. Holders of Redeemable Warrants 
who exercise such Redeemable Warrants at a time the Company does not have a 
current prospectus may receive unregistered and, therefore, restricted shares 
of Common Stock. Although the Units will not knowingly be sold to purchasers 
in jurisdictions in which the Units are not registered or otherwise qualified 
for sale, purchasers may buy Redeemable Warrants in the after market or may 
move to jurisdictions in which the shares underlying the Redeemable Warrants 
are not registered or qualified during the period that the Redeemable 
Warrants are exercisable. In this event, the Company would be unable to issue 
shares to those persons desiring to exercise their Redeemable Warrants unless 
and until the shares and Redeemable Warrants could be qualified for sale in 
the jurisdiction in which such purchasers reside, or an exemption from such 
qualification exists in such jurisdiction, and holders of Redeemable Warrants 
would have no choice but to attempt to sell the Redeemable Warrants in a 
jurisdiction where such sale is permissible or allow them to expire 
unexercised. 

   Redemption of Redeemable Warrants. Commencing ________________, 1998 [12 
months from the date of this Prospectus], the Company shall have the right to 
redeem all, but not less than all, of the Redeemable Warrants, at a price of 
$.05 per Redeemable Warrant on 30 days' prior written notice, provided that 
the Company shall have obtained the consent of the Underwriter, and the 
average closing bid price of the Common Stock equals or exceeds 150% of the 
then exercise price per share, subject to adjustment, for any 20 trading days 
within a period of 30 consecutive trading days ending on the fifth trading 
day prior to the date of the notice of redemption. In the event the Company 
exercises the right to redeem the Redeemable Warrants, such Redeemable 
Warrants will be exercisable until the close of business on the date fixed 
for redemption in such notice. If any Redeemable Warrant called for 
redemption is not exercised by such time, it will cease to be exercisable and 
the holder will be entitled only to the redemption price. 

   Reduced Probability of Change of Control. The Company's Articles of 
Incorporation contain provisions enabling the Board of Directors to issue 
Preferred Stock in one or more series, with such rights, preferences, 
privileges and restrictions as the Board of Directors may determine without 
any further vote or action by the stockholders. See "Description of Capital 
Stock--Preferred Stock." In addition, ss.415-172 of the Hawaii Revised 
Statutes requires stockholder approval prior to the consummation of a 
"control share acquisition" resulting in beneficial ownership by an acquiring 
person of in excess of 10% of the voting power of a public corporation 
incorporated in Hawaii with at least 100 stockholders and its principal place 
of business or substantial assets located in Hawaii. These provisions could 
reduce the probability of any change of control or acquisition of the 
Company. While such provisions are intended to enable the Board of Directors 
to maximize stockholder value, they may have the effect of discouraging 
takeovers which could be in the best interest of certain stockholders. There 
is no assurance that such provisions will not have an adverse effect on the 
market value of the Company's stock in the future. 

   Forward-Looking Information and Associated Risk. This Prospectus contains 
various forward-looking statements, including statements regarding, among 
other things, (i) the Company's growth strategy, (ii) anticipated trends in 
the Company's business, and (iii) the Company's ability to enter into 
contracts with distributors and strategic partners. These statements are 
based upon management's current beliefs as well as assumptions made by 
management based upon information currently available to it. These statements 
are subject to various risks and uncertainties, including those described 
above, as well as potential changes in economic or regulatory conditions 
generally which are largely beyond the Company's control. Should one or more 
of these risks materialize or changes occur, or should management's 
assumptions prove incorrect, the Company's actual results may vary materially 
from those anticipated or projected. 

                                       12
<PAGE>

                                 THE COMPANY 

   The Company was incorporated in Hawaii in September 1994. The principal 
executive offices of the Company are located at 248 Mokauea Street, Honolulu, 
Hawaii 96819; the Company's telephone number is (808) 832-4550. See 
"Business--Facilities." The Company has no subsidiaries and has no ownership 
interest in any other company or business. 

   Recent Bridge Financing. On October 10, 1996, the Company consummated a 
bridge financing (the "Bridge Financing") pursuant to which it issued an 
aggregate of: (i) $1,500,000 in principal amount of promissory notes (the 
"Bridge Notes"), which bear interest at the rate of 10% per annum and are due 
and payable upon the earlier of: (a) the closing of the sale of securities or 
other financing of the Company from which the Company receives gross proceeds 
of at least $2,000,000, or (b) October 10, 1997, and (ii) 750,000 warrants 
(the "Bridge Warrants"), each Bridge Warrant entitling the holder to purchase 
one share of Common Stock at an initial exercise price of $1.50 per share 
(subject to adjustment upon the occurrence of certain events) during the 
three-year period commencing October 10, 1997. The net proceeds of 
approximately $1,122,000 from the Bridge Financing (net of commissions and 
expenses of such offering payable by the Company) were used to: (i) repay 
bank and other indebtedness to an affiliate in the aggregate amount of 
approximately $362,000; (ii) create a reserve in the amount of $250,000 for 
the payment of fees and expenses of this Offering; and (iii) for working 
capital and general corporate purposes. Upon the consummation of this 
Offering, each Bridge Warrant will automatically, without any action by the 
holder thereof, be converted into a Redeemable Warrant (a "Selling 
Securityholders Warrant") having terms identical to those of the Redeemable 
Warrants contained in the Units offered hereby. The Selling Securityholders 
Warrants and the Selling Securityholders Shares issuable upon exercise 
thereof are being registered under the Securities Act pursuant to the 
Registration Statement of which this Prospectus is a part (the "Concurrent 
Offering"). The Company intends to use a portion of the net proceeds of this 
Offering to repay the entire principal amount of, and accrued interest on, 
the Bridge Notes. See "Use of Proceeds." 

   Recapitalization. In August 1996, the Company effected a recapitalization 
(the "Recapitalization") without a formal reorganization. As part of the 
Recapitalization, the Board of Directors approved a 1,111.428-for- one Common 
Stock split and negotiated a conversion of all then outstanding shares of the 
Company's Convertible Preferred Stock into an aggregate of 389,000 shares of 
Common Stock, effective as of the closing of the Bridge Financing. Upon such 
conversion, the Board of Directors declared a dividend on the Convertible 
Preferred Stock in an amount equal to all accrued but unpaid dividends 
thereon from the date of issuance to the date of conversion. Such dividend, 
in the aggregate amount of $38,663, was paid in the form of a promissory 
note, bearing interest at an annual rate of 8%, due and payable in full upon 
the satisfaction of certain financial conditions by the Company. Such 
conditions will be met upon consummation of this Offering, and accordingly 
the Company will be obligated to pay such promissory notes in full out of the 
proceeds of this Offering. See "Use of Proceeds." 

                                      13 
<PAGE>

                               USE OF PROCEEDS 

   The net proceeds to the Company from the sale of the Units offered by the 
Company hereby, after deduction of estimated underwriting discounts, the 
Underwriter's non-accountable expense allowance and other estimated expenses 
of the Offering payable by the Company, are expected to aggregate $6,650,000 
($7,694,000 if the Over-Allotment Option is exercised in full), assuming an 
initial public offering price of $4.00 per Unit. 

   The Company intends to use the net proceeds as follows: (i) approximately 
$1,550,000 to repay the Bridge Notes (plus all accrued interest) in full; 
(ii) approximately $532,000 to repay all of the Company's outstanding 
indebtedness (plus accrued interest) to stockholders or their affiliates, 
including an aggregate of approximately $40,000 of indebtedness (including 
accrued interest) declared as a dividend in connection with the conversion of 
the Company's previously outstanding Convertible Preferred Stock; (iii) 
approximately $110,000 to repay all of the Company's outstanding indebtedness 
(plus accrued interest) to an unaffiliated investor; (iv) approximately 
$115,000 to pay deferred compensation and consulting fees; (v) up to 
$1,500,000 for improvements to plant and equipment; (vi) up to $2,000,000 to 
further develop and enhance the Company's sales and marketing programs; and 
(vii) the balance ($843,000) for working capital and general corporate 
purposes. The following the table summarizes the Company's estimated use of 
the net proceeds: 

<TABLE>
<CAPTION>
                                                                                Approximate     Approximate 
Application of Proceeds                                                           Amount        Percentage 
 ----------------------                                                        -------------   ------------- 
<S>                                                                            <C>             <C>
Repayment of Bridge Note, plus accrued interest  ...........................    $1,550,000          23.3% 
Repayment of indebtedness to stockholders and their affiliates, plus 
  accrued interest .........................................................       532,000           8.0 
Repayment of unaffiliated investor loan, plus accrued interest  ............       110,000           1.7 
Payment of deferred compensation and consulting fees  ......................       115,000           1.7 
Improvements to plant and equipment  .......................................     1,500,000          22.6 
Sales and marketing  .......................................................     2,000,000          30.0 
Working capital and general corporate purposes  ............................       843,000          12.7 
                                                                               -------------   ------------- 
  Total  ...................................................................    $6,650,000           100% 
</TABLE>

   In the event the Underwriter exercises the Over-Allotment Option in full, 
the Company will receive an additional $1,044,000 of net proceeds, after 
deduction of estimated underwriting discounts and the Underwriter's 
non-accountable expense allowance, and will utilize such additional proceeds 
for additional sales and marketing expenses and for general corporate 
purposes. 

   The Bridge Notes bear interest at the rate of 10% per annum and mature on 
the earlier of: (i) the closing of a sale of securities or other financing of 
the Company from which the Company receives gross proceeds of at least 
$2,000,000 or (ii) October 10, 1997, one year from the date of issuance. The 
proceeds of the Bridge Notes were used (i) to repay bank and other 
indebtedness to an affiliate in the aggregate amount of approximately 
$362,000; (ii) to pay fees and expenses of this Offering; and (iii) for 
working capital and other general corporate purposes. See "The 
Company--Recent Bridge Financing." 

   Of the indebtedness owed to stockholders or their affiliates, (i) $50,000 
owed to an affiliate bears interest at the rate of 12% per annum and is due 
upon consummation of this Offering; (ii) an aggregate of $407,715, owing to 
three stockholders, bears interest at the rate of 12% per annum and is due in 
April 1997 or, if earlier, upon consummation of this Offering; and (iii) an 
aggregate of $38,663 (plus accrued interest), owing to holders of the 
Company's previously outstanding Convertible Preferred Stock, bears interest 
at the rate of 8% per annum and is due upon the satisfaction by the Company 
of certain financial conditions which will be satisfied upon consummation of 
this Offering. An additional $100,000 borrowed from an unaffiliated investor 
bears interest at the rate of 12% per annum and is due in May 1997 or, if 
earlier, upon the consummation of this Offering. 

   The Company anticipates that the proceeds from the Offering, together with 
projected cash flow from operations, will be sufficient to fund its 
operations for at least 12 months from the date of this Prospectus. 
Thereafter, the Company may need to raise additional funds. There can be no 
assurance that additional financing will be available or if available will be 
on favorable terms. If the Company is unable to obtain such additional 
financing, the Company's ability to maintain its current level of operations 
will be materially and adversely affected. See "Risk Factors--Additional 
Capital Requirements; Uncertainty of Additional Funding." 

                                       14
<PAGE>

   Pending application of the proceeds of the Offering, the Company intends 
to invest the net proceeds in certificates of deposit, money market accounts, 
United States government obligations or other short-term interest bearing 
obligations of investment grade. 

                                CAPITALIZATION 

   The following table sets forth the capitalization of the Company on a pro 
forma basis as of September 30, 1996, giving retroactive effect to the Bridge 
Financing and the Recapitalization (see "The Company-- Recapitalization"), 
and pro forma as adjusted to reflect the sale of the Units offered hereby and 
the intended application of the net proceeds therefrom (assuming an initial 
public offering price of $4.00 per Unit and after deducting the estimated 
underwriting discounts and Offering expenses payable by the Company). This 
table should be read in conjunction with the Company's financial statements 
attached hereto. See "Management's Discussion and Analysis of Financial 
Condition and Results of Operations--Liquidity and Capital Resources." 

<TABLE>
<CAPTION>
                                                  Actual        Pro Forma(1)    Pro Forma, As Adjusted 
                                               -------------   --------------    ---------------------- 
<S>                                            <C>             <C>               <C>
Loans from related parties  ................    $   507,715     $   457,715           $        -- 
Unsecured advances from related parties  ...         90,272              --                    -- 
Capital lease obligations  .................        140,492         140,492               140,492 
Private investor loan  .....................        100,000         100,000                    -- 
Bank Loan  .................................        300,000              --                    -- 
Bridge Notes  ..............................             --       1,312,500(2)                 -- 
Stockholders' equity 
   Preferred Stock, $1.00 par value, 
     5,000,000 shares authorized, no shares 
     outstanding  ..........................             --              --                    -- 
   Common Stock, no par value, 20,000,000 
     shares authorized, 1,599,212 shares 
     outstanding, actual, 3,599,212 shares, 
     as adjusted(3)  .......................        442,293         629,793             7,279,793 
   Accumulated deficit .....................     (1,544,671)     (1,544,671)           (2,109,767)(4) 
                                               -------------   --------------    ---------------------- 
     Total stockholders' equity (deficit)  .     (1,102,378)       (914,878)            5,170,026 
                                               -------------   --------------    ---------------------- 
        Total capitalization ...............    $    36,101     $ 1,095,829           $ 5,310,518 
                                               =============   ==============    ====================== 

</TABLE>

- ------ 
(1) Reflects the retroactive application of Bridge Loan proceeds to retire 
certain liabilities outstanding as of September 30, 1996 as follows: 

<TABLE>
<CAPTION>
 Bank loan  ..............................                          $300,000 
<S>                                                                 <C>
Related party loan  .....................                             50,000 
Unsecured advances from related parties                               90,272 
                                                                    ---------- 
   Total ................................                           $440,272 
                                                                    ========== 

</TABLE>
(2) Includes $187,500 allocated to the value of the Bridge Warrants. 

   
(3) Excludes (i) warrants to purchase an aggregate of 24,351 shares of Common 
    Stock at an exercise price of $.000009 per share, (ii) outstanding 
    options to purchase 225,000 shares of Common Stock at an exercise price 
    of $4.00 per share and (iii) 775,000 shares of Common Stock issuable 
    pursuant to options which may be granted under the Company's stock option 
    plan. Includes $187,500 allocated to the value of the Bridge Warrants. 
    

(4) Includes non-recurring interest expense of $565,096 for the unamortized 
    portion of the original issue discount ($187,500) and loan costs 
    ($377,596) relating to the Bridge Notes. 


                                       15

<PAGE>

                                   DILUTION 

   "Net tangible book value per share" represents the amount of total 
tangible assets of the Company reduced by the amount of total liabilities and 
divided by the number of shares of Common Stock outstanding. "Dilution" 
represents the difference between the price per share to be paid by new 
investors for the shares of Common Stock included in the Units offered 
hereby, after giving effect to the Offering, and the pro forma net tangible 
book value per share as of September 30, 1996. At September 30, 1996, giving 
retroactive effect to the Bridge Financing, the pro forma net tangible book 
value of the Common Stock was $(914,878) in the aggregate, or $(0.57) per 
share of Common Stock. After giving effect to the sale of the shares of 
Common Stock included in the Units offered hereby (at an assumed initial 
public offering price of $4.00 per share, resulting in estimated net proceeds 
of $6,650,000, after deducting estimated underwriting discounts and Offering 
expenses payable by the Company and assuming no value is attributed to the 
Redeemable Warrants included in the Units), the pro forma net tangible book 
value of the Common Stock, as of September 30, 1996, would have been 
$5,170,026 in the aggregate, or $1.44 per share. This represents an immediate 
increase in net tangible book value of $2.01 per share of Common Stock to 
existing stockholders and an immediate dilution per share of $2.56, or 64%, 
to new investors in the Offering. 

   The following table illustrates the dilution per share as described above: 

<TABLE>
<CAPTION>
<S>                                                                         <C>
    Assumed initial public offering price per share of Common Stock  ...    $4.00 
          Pro forma net tangible book value per share 
             before Offering ...............................    $(0.57) 
          Increase attributable to new investors  ..........      2.01 
                                                                ------
     Pro forma net tangible book value per share after the Offering ....     1.44 
                                                                            -----
     Dilution per share to new investors ...............................    $2.56 
                                                                            =====

</TABLE>

   Based on the foregoing assumptions, the following table set forth, as of 
completion of the Offering, the number of shares purchased from the Company, 
the total cash consideration paid to the Company and the average price per 
share paid by the existing stockholders and by new investors purchasing 
shares of Common Stock included in the Units in the Offering (at an assumed 
initial public offering price of $4.00 per share and assuming no value is 
attributed to the Redeemable Warrants): 

<TABLE>
<CAPTION>
                                                              Total              Average Price 
                             Shares Purchased             Consideration            Per Share 
                         ------------------------   -------------------------   --------------- 
                            Number       Percent       Amount       Percent 
                          -----------   ---------    ------------   --------- 
<S>                      <C>            <C>          <C>            <C>         <C>
Existing Stockholders      1,599,212      44.43%     $  442,293        5.24%         $0.28 
New Investors  ........    2,000,000      55.57%     $8,000,000       94.76%         $4.00 
                          -----------   ---------    ------------   ---------   --------------- 
Total  ................    3,599,212        100%     $8,442,293         100% 
                          ===========   =========    ============   ========= 
</TABLE>

   The foregoing assumes no exercise of the Over-Allotment Option. If the 
Over-Allotment Option is exercised in full, the pro forma net tangible book 
value at September 30, 1996, after giving effect to the Offering (assuming no 
value is attributed to the Redeemable Warrants included in the Units), would 
be approximately $6,214,026 or $1.59 per share, and the dilution per share to 
new investors would be approximately $2.41 or 60.3%. 

                                       16
<PAGE>

   
   The foregoing also assumes no exercise of any outstanding stock options or 
warrants. As of September 30, 1996, there was an outstanding warrant to 
purchase an aggregate of 24,351 shares of Common Stock at an exercise price 
of $.000009 per share. Subsequent to September 30, 1996, the Company granted 
additional options to purchase an aggregate of 225,000 shares of Common Stock 
at an average exercise price of $4.00 per share, none of which are currently 
exercisable. The Company has a total of 1,000,000 shares of Common Stock 
reserved for issuance upon the exercise of outstanding stock options and 
stock options which may be granted from time to time pursuant to its stock 
option plan. See "Management--Executive Compensation--Stock Option Plan." To 
the extent that any options or warrants are exercised at a price per share 
less than the initial public offering price, there will be further dilution 
to new investors. 
    
                               DIVIDEND POLICY 

   The Company has never paid any dividends on its Common Stock and does not 
currently intend to pay dividends on its Common Stock in the foreseeable 
future. The Company currently intends to retain all its earnings to finance 
the development and expansion of its business. It is also likely that the 
Company will be required to agree to restrictions on the payment of dividends 
in connection with future financings, if any. See "Risk Factors -- No 
Dividends." 


                                       17
<PAGE>

                           SELECTED FINANCIAL DATA 

   The following table sets forth selected financial data of the Company for 
the period from inception (September 13, 1994) through December 31, 1995 (the 
"Year-End Data") and for the nine month periods ended September 30, 1995 and 
1996 (the "Nine Month Data"). The Year-End Data has been derived from the 
audited financial statements of the Company appearing elsewhere herein, which 
have been audited by Arthur Andersen LLP. The Nine Month Data has been 
derived from the unaudited financial statements of the Company. In the 
opinion of management, the Nine Month Data has been prepared in accordance 
with generally accepted accounting principles on a basis consistent with the 
Year-End Data and includes all adjustments, consisting only of normal 
recurring adjustments, necessary for the fair presentation of the Company's 
financial position and results of operations set forth therein. The Nine 
Month Data may not be indicative of the results expected for a full year or 
any other period. 

   The selected financial data set forth below should be read in conjunction 
with "Management's Discussion and Analysis of Financial Condition and Results 
of Operations," the Financial Statements and notes thereto and other 
financial and statistical data appearing elsewhere in this Prospectus. 

<TABLE>
<CAPTION>
                                          Period From 
                                          Inception to      Year Ended          Nine Months Ended 
                                          December 31,     December 31,           September 30, 
                                         --------------   --------------   ---------------------------- 
                                              1994             1995            1995           1996 
                                         --------------   --------------    ------------   ------------ 
<S>                                      <C>              <C>              <C>             <C>
Statement of Operations Data: 
Net sales  ...........................      $      --       $  588,920      $  534,611     $  748,600 
Cost of sales  .......................            --           620,593         531,335        698,710 
Gross margin  ........................            --           (31,673)          3,276         49,890 
Sales & marketing  ...................        10,565           220,651         117,241        137,742 
General & administrative  ............        69,862           437,289         294,138        533,464 
                                         --------------   --------------    ------------   ------------ 
  Total operating expenses  ..........        80,427           657,940         411,379        671,206 
Interest expense, net  ...............            --            51,261          36,380         65,498 
                                         --------------   --------------    ------------   ------------ 
Net loss  ............................      $(80,427)       $ (740,874)     $ (444,483)    $ (686,814) 
                                         ==============   ==============    ============   ============ 
Net loss per share  ..................      $  (0.09)      $     (0.62)    $     (0.42)   $     (0.43) 
                                         ==============   ==============    ============   ============ 
Weighted average number of common and 
  common equivalent shares outstanding       861,357         1,202,540       1,070,306      1,599,212 

</TABLE>

<TABLE>
<CAPTION>
                                                    December 31, 1995         September 30, 1996 
                                                    -----------------         ------------------ 
<S>                                                 <C>                       <C>
Balance Sheet Data: 
Working capital deficit...............              $  (721,336)              $ (1,603,641) 
Total assets  ........................                  703,272                    846,001 
Total liabilities  ...................                1,104,836                  1,948,379 
Stockholders' deficit  ...............                 (401,564)                (1,102,378) 

</TABLE>

                                       18
<PAGE>

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

GENERAL 

   The Company was formed in September 1994. For the balance of its first 
fiscal year (ended December 31, 1994), the Company was primarily engaged in 
activities related to the start-up of its operations, including raising its 
initial capital, retrofitting and equipping its bottling facility and 
establishing relationships with suppliers and distributors. The Company did 
not begin commercial operations until February 1995, when it began selling 
product on a limited basis. Accordingly, the Company does not believe that 
its results of operations for the period from inception through December 31, 
1994, are useful as a basis for evaluating its current or future results or 
that comparisons to its results of operations for the corresponding period of 
fiscal 1995 would be meaningful. 

   The Company's objective is to become a leading provider of premium quality 
bottled water on a national and international basis. To date, however, the 
Company has sold its product on only a limited basis, primarily in the local 
Hawaiian market, which accounted for approximately 72% of the Company's net 
sales through September 30, 1996. Accordingly, the Company's results of 
operations through September 30, 1996 are not indicative of those that could 
be achieved if the Company were able to expand its sales and distribution on 
a national or international basis. There can be no assurance that sales on 
this basis will ever be achieved. See "Risk Factors--Limited History of 
Operations" and "Business--Distribution." 

   Through September 30, 1996, the Company had an accumulated deficit of 
$1,544,671, a loss of $686,814 and negative cash flow from operations of 
$425,497 for the nine months then ended. The Company expects to continue to 
generate losses until such time as it achieves higher sales levels. There can 
be no assurance that such higher sales levels will be achieved or, if 
achieved, as to the timing thereof. 

   The following accounting policies are applicable to the Company's results: 

   Revenue Recognition. The Company recognizes revenue on the accrual method 
of accounting when title to product transfers to the buyer (upon shipment). 
In 1996, the Company began granting early payment discounts to certain large 
Hawaiian customers in order to encourage prompt payment. Such customers 
currently account for a majority of the Company's sales. Discounts are 
recorded when the customer makes payment within the discount period. The 
Company's policy is to provide a reserve for estimated uncollectible accounts 
receivable, if any. 

   Reserve for Returns. The Company grants customers the right to return 
goods which are defective or otherwise unsuitable for sale. The Company 
replaces returned goods or issues a refund to the customer. The Company's 
policy is to provide a reserve for estimated returns and related disposal 
costs. 

   Recent Financial Accounting Standards Board Pronouncements. In 1995, the 
Financial Accounting Standards Board issued SFAS No. 121, "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of." 
This statement requires that long-lived assets to be held and used by an 
entity be reviewed for impairment whenever events or changes in circumstances 
indicate that the carrying amount of the asset may not be recoverable. This 
statement is effective for fiscal years beginning after December 15, 1995. 
The Company adopted the new standard in 1996. Adoption of the new standard 
did not have a material impact on the Company's financial statements. 

   In 1995, the Financial Accounting Standards Board issued SFAS No. 123, 
"Accounting for Stock-Based Compensation." This statement established 
financial accounting and report standards for stock-based compensation plans, 
including all arrangements by which employees receive shares of stock or 
other equity instruments of the employer or the employer incurs liabilities 
to employees in amounts based on the price of the employer's stock. This 
statement also applies to transactions in which an entity issues its equity 
instruments to acquire goods or services from non-employees. Those 
transactions must be accounted for based on the fair value of the 
consideration received or the fair value of the equity instruments issued, 
whichever is more reliably determinable. This statement is effective for 
fiscal years beginning after December 15, 1995. The Company adopted the new 
standard in 1996. 

                                      19 
<PAGE>

RESULTS OF OPERATIONS 

   Net Sales. Net sales increased to approximately $749,000 for the nine 
months ended September 30, 1996 (the "1996 Period") from approximately 
$535,000 for the nine months ended September 30, 1995 (the "1995 Period"). 
Since the Company began commercial operations in February 1995, the Company's 
results for the 1995 Period are based upon less than eight full months of 
operations versus nine months in the 1996 Period. The increase in net 
revenues in the 1996 Period was due primarily to unit sales growth from 
approximately 64,000 cases in the 1995 Period to approximately 98,000 cases 
in the 1996 Period. Sales of approximately $83,000 in the 1995 Period were 
reversed in the fourth quarter of 1995 due to product returns in Japan. The 
1996 Period includes the resale (at cost) of 6,900 cases of such returned 
product. See "Business--Distribution." Sales in the Hawaiian market accounted 
for approximately 72% of all sales in the 1996 Period compared to 
approximately 67% in the 1995 Period. Beginning in the second quarter of 
1995, the Company began export sales to Asia and the Pacific islands. Such 
sales accounted for approximately 15% of sales in the 1996 Period. The 
average sales price per case decreased approximately 9% in the 1996 Period 
primarily due to a change in the Company's shipping terms with its major 
Hawaiian distributors and the granting of early payment discounts to credit 
customers. Under the new shipping arrangement, the distributor assumed 
responsibility for the cost of shipping the finished product from the 
Company's production facility. 

   
   Expenses.  The Company's cost of sales increased to approximately $699,000 
in the 1996 Period from approximately $531,000 in the 1995 Period, primarily 
due to unit sales growth. The Company reduced its unit cost in the 1996 
Period by switching from a California bottle supplier to a lower cost Hawaii 
supplier. Due to higher volume bottle purchases in the 1996 Period, the 
Company was able to receive certain quantity discounts and thereby further 
reduce unit costs. As a result, gross margin improved to approximately 7% in 
the 1996 Period from approximately 1% in the 1995 Period. In December 1995, 
the Company entered into a Blow Molding Agreement with a California bottle 
supplier, pursuant to which such supplier has agreed to manufacture bottles 
for the Company on site, using equipment owned by the supplier but installed 
at the Company's bottling facility. This equipment, which has a maximum 
capacity of approximately 18,000,000 bottles annually, became fully 
operational in July 1996. The Company expects to further reduce its bottling 
cost through this arrangement thereby improving gross margins as well as to 
improve quality control and inventory scheduling. The Company has recently 
entered into negotiations with its bottle supplier to purchase the equipment 
subject to the Blow Molding Agreement on terms which would further reduce the 
Company's bottling cost. There can be no assurance however, that these 
negotiations will be successfully concluded. 
    

   Selling and marketing expenses increased to approximately $138,000 in the 
1996 Period from approximately $117,000 in the 1995 Period, primarily as a 
result an increase in internal promotional activities, including product 
giveaways, and the hiring of certain advertising consultants. General and 
administrative expenses increased to approximately $533,000 in the 1996 
Period from approximately $294,000 in the 1995 Period. The majority of this 
increase resulted from increased compensation to the Company's President, the 
accrual of fees owed to a consultant and the cost of the Company's annual 
audit. See "Management--Executive Compensation--Consulting Agreement." 

   Interest Expense, Net. Interest expense, net increased to approximately 
$65,000 in the 1996 Period from approximately $36,000 in the 1995 Period due 
to reduced interest income in the 1996 Period, increased borrowings under the 
Company's bank credit line in the 1996 Period and the incurrence of 
approximately $408,000 in loans from related parties in addition to a 
$100,000 loan from a private investor in the 1996 Period. 

   Net Loss. Due to the foregoing, the Company incurred a net loss of 
$686,814 in the 1996 Period compared to a net loss of $444,483 in the 1995 
Period. 

LIQUIDITY AND CAPITAL RESOURCES 

   Until the completion of the Bridge Financing, the Company was 
substantially dependent upon equity investments and loans as well as personal 
guarantees from its affiliates in order to meet its capital requirements. The 
Company was originally capitalized in September 1994, through the issuance of 
an aggregate of $51,000 in Common Stock and $133,334 in Convertible Preferred 
Stock (the "Preferred Stock"). In 1995, the Company issued an aggregate of 
$157,959 in additional Common Stock and $100,000 in additional Preferred 
Stock. The Company also borrowed $100,000 from an affiliated company in May 
1995. This loan bears interest at an annual rate of 12% and was originally 
due in June 1995. In October 1996, the Company repaid $50,000 in principal, 
plus all accrued interest (approximately $12,000) out of the proceeds of the 
Bridge Financing and agreed to 

                                       20
<PAGE>

repay the outstanding balance of this loan, plus all accrued interest, out of 
the proceeds of this Offering. The Company has incurred additional borrowings 
from its stockholders as follows: In March and April 1996, the Company 
borrowed an aggregate of $289,720 from two of its stockholders. In July and 
August 1996, the Company borrowed an additional $68,269 from these same 
stockholders and $49,726 from a third stockholder. All of these loans bear 
interest at an annual rate of 12% and are due in April 1997 or, if earlier, 
upon consummation of this Offering. Three stockholders also made additional 
unsecured, non-interest bearing advances in the aggregate amount of $100,272 
in July, August and September 1996. See "Certain Transactions." In addition, 
in May 1996, the Company obtained a $100,000 subordinated, unsecured loan 
from an unrelated private investor. This loan bears interest at an annual 
rate of 12% and is due in May 1997 or, if earlier, upon consummation of this 
Offering. In connection with such loan, the Company issued to the private 
investor a warrant to purchase 24,351 shares of Common Stock at an exercise 
price of $.000009 per share. Upon completion of this Offering, all 
outstanding borrowings of the Company from its stockholders or their 
affiliates and other private investors will have been repaid in full. There 
can be no assurance that the Company's stockholders or their affiliates or 
other private investors will make any additional equity investments in or 
loans to the Company or agree to personally guarantee any additional debt of 
the Company. See "Risk Factors--Additional Capital Requirements; Uncertainty 
of Additional Funding." 

   In March 1995, the Company established a $300,000 credit line with First 
Hawaiian Bank ("FHB"), Lihue branch. Borrowings under this line of credit 
bore interest at a floating annual rate equal to the rate announced by FHB 
from time to time as its prime rate, plus 2%. This line of credit was secured 
by a security interest in all of the Company's equipment, accounts 
receivable, inventory and general intangibles and is also personally 
guaranteed by certain directors and an affiliate of the Company. Outstanding 
borrowings under this line increased to $300,000 in May 1995 and remained at 
the maximum level until the line was repaid in full out of the proceeds of 
the Bridge Financing. This line of credit expired on March 31, 1996 and was 
not renewed. The Company currently has no bank credit facility but 
anticipates establishing such a facility upon completion of this Offering. 

   The Company made capital expenditures of approximately $116,000 in 1995 
compared to approximately $5,000 in 1996. Capital expenditures in 1995 
consisted primarily of leasehold improvements to the Company's production 
facility to prepare the facility for use. The Company has financed certain 
additional equipment purchases through a capital lease agreement entered into 
in March 1995 with First Hawaiian Leasing, Inc., Honolulu, Hawaii. This 
agreement has a term of five years and provides for up to $200,000 in 
equipment purchases. The depreciated cost of equipment purchased under this 
agreement was approximately $146,330 at September 30, 1996. The lease 
liability was approximately $116,000, net of current portion, at September 
30, 1996. The Company's obligations under this lease agreement are personally 
guaranteed by certain directors and an affiliate of the Company. 

   The Company's sources of capital have been sufficient to sustain the 
Company's operations on a limited basis but have not been sufficient to 
enable the Company to expand in accordance with its business plan. The 
Company will require substantial additional capital in order to meet its 
existing contractual obligations, including its obligation pursuant to a Blow 
Molding Agreement and its facility lease. The Blow Molding Agreement requires 
the Company to make at least $750,000 in bottle purchases annually during the 
three year term of the agreement. In order to obtain the best price 
available, the Company placed its initial order for 10,000,000 bottles, 
calling for aggregate payments of $1,825,000 during the first year of the 
contract. The Company's facility lease requires the Company to make monthly 
lease payments of at least $5,000 throughout the 50 year term of the lease. 
See "Business--Bottling Operations" and "--Facilities." 

   The Company consummated the Bridge Financing on October 10, 1996. See "The 
Company--Recent Bridge Financing." The Company has been substantially 
dependent upon the proceeds of the Bridge Financing to meet its capital 
requirements since that time. The Company will repay the Bridge Notes, plus 
all accrued interest thereon, in full out of the proceeds of this Offering. 

   The Company intends to use the net proceeds as follows: (i) approximately 
$1,550,000 to repay the Bridge Notes (plus all accrued interest) in full; 
(ii) approximately $532,000 to repay all of the Company's outstanding 
indebtedness to stockholders or their affiliates (plus accrued interest), 
including an aggregate of approximately $40,000 of indebtedness (including 
accrued interest) declared as a dividend in connection with the conversion of 

                                      21 
<PAGE>

the Company's previously outstanding Convertible Preferred Stock; (iii) 
approximately $110,000 to repay all of the Company's outstanding indebtedness 
(plus accrued interest) to an unaffiliated investor; (iv) approximately 
$115,000 to pay deferred compensation and consulting fees; (v) up to 
$1,500,000 for improvements to plant and equipment; (vi) up to $2,000,000 to 
further develop and enhance the Company's sales and marketing programs and 
(vii) the balance ($843,000) for working capital and general corporate 
purposes. 

   The Company anticipates that the proceeds from the Offering, together with 
projected cash flow from operation, will be sufficient to fund its operations 
for at least 12 months from the date of this Prospectus. Thereafter, the 
Company may need to raise additional funds. There can be no assurance that 
additional financing will be available or if available will be on favorable 
terms. If the Company is unable to obtain such additional financing, the 
Company's ability to maintain its current level of operations will be 
materially and adversely affected. See "Risk Factors -- Future Capital Needs; 
Uncertainty of Additional Funding." 

   Net operating loss carryforwards available to offset future taxable income 
were approximately $1,473,000 as of September 30, 1996. Use of these net 
operating losses in future years will be limited pursuant to ss.382 of the 
Internal Revenue Code because of the ownership change (as defined) resulting 
from the proposed IPO. 

SEASONALITY 

   The Company believes that its business is subject to seasonal variations. 
For obvious reasons, demand for bottled water in any given market tends to be 
higher during the summer months than during the winter. However, the Company 
expects these seasonal effects to be moderated by concurrent sales into a 
variety of different markets worldwide, all of which may not have the same 
summer season. Moreover, several of the Company's target markets, such as 
California and the Middle East, have hot or mild temperatures throughout the 
year. 

                                       22
<PAGE>

                                   BUSINESS 

GENERAL 

   The Company bottles, markets and distributes "natural" water under the 
name "Hawaiian Springs(TR)." The Company draws its water from a well located 
at the base of the Mauna Loa volcano in Kea'au on the Big Island of Hawaii 
("Source Kea'au"). The water is "bottled at the source" in PET plastic 
bottles, which are manufactured at the Company's bottling facility. This 
on-site bottle manufacturing operation enables the Company to reduce its 
packaging costs while at the same time improving its quality control, 
inventory management and delivery scheduling. The Company markets its water 
on the basis of superior quality and taste and on the worldwide reputation of 
Hawaii. 

   The Company has met all FDA requirements for the labeling of its water as 
"bottled at the source" and "natural." "Bottled at the source" signifies that 
the water is pumped directly from the source to the bottling facility, 
thereby eliminating handling and transportation procedures which might lead 
to contamination. "Natural" signifies that the chemical composition and 
mineral content of the bottled water are the same as those at the source. 
This contrasts with "purified" water from which certain chemicals and 
minerals are removed by means of filtration. 

   The Company began commercial operations in February 1995, selling 
initially in the Hawaiian market exclusively. The Company has since expanded 
its distribution on a limited basis into the West Coast and Southeastern 
portion of the United States, Guam and the Middle East. 

   Most of the Company's product is sold through retail channels such as 
convenience stores and supermarkets, although the Company also sells through 
food service outlets such as restaurants, bars, airlines, hotels, country 
clubs and military installations. The Company distributes its product 
primarily through distributors, but also utilizes brokers and in California 
sells directly to specialty retail chains. 

   The Company's objective is to become a leading provider of premium quality 
bottled water on a national and international basis. The Company plans to 
achieve this objective by expanding its presence in its current markets, 
entering new geographic markets and establishing distributor relationships as 
well as strategic distribution alliances with other national or international 
beverage companies in order to take advantage of their established 
distribution networks. 

THE BOTTLED WATER MARKET 

   Since the mid-1970's the bottled water market has experienced substantial 
growth in the United States and most of the industrialized world. Concerns 
about municipal water quality combined with increased health awareness and 
the availability of light weight convenient packaging, such as plastic 
bottles, have made bottled water consumption prevalent among the more 
affluent, educated population in the United States and other industrialized 
nations. Currently, bottled water is one of the fastest growing segments of 
the beverage industry worldwide. Set forth below is summary data concerning 
the demand for bottled water in those territories which the Company considers 
its primary target markets. 

   Hawaii. Based upon internal marketing data provided by the Company's local 
distributor, the Company estimates the total bottled water market in Hawaii 
at approximately 3.2 million gallons (1,000,000 cases) per year. The Company 
believes that, as with the rest of the United States, bottled water sales in 
Hawaii are growing at a faster rate than the beverage market generally as 
bottled water gains in popularity relative to other beverages. 

   U.S. Mainland. The primary market for bottled water in the Continental 
U.S. is the West Coast, particularly California. California is by far the 
largest single state market, accounting for approximately 29.3% of total 
domestic bottled water consumption in 1995. The bottled water market in the 
United States as a whole has grown from about 300 million gallons in 1976 to 
approximately 2.88 billion gallons in 1995, with per capita consumption 
increasing by 10.4% in 1994 and by 11.0% in 1995 (the first double digit 
increases ever). The largest segment of the U.S. bottled water market is the 
non-sparkling water segment, which accounted for approximately 2.43 billion 
gallons or approximately 84.4% of the total 2.88 billion gallons sold in 
1995, up from approximately 

                                      23 
<PAGE>

2.21 billion gallons in 1994. The total U.S. non-sparkling bottled water 
market is projected to grow at an average annual growth rate of approximately 
7.1% through the year 2000 to a total of approximately 3.43 billion gallons. 
The fastest growing segment of the non-sparkling bottled water market in the 
United States is the retail, premium (bottles of two liters or less are 
considered premium) PET market, the market in which the Company currently 
competes. This segment, which grew from a total of 335.8 million gallons in 
1994 to 426.8 million gallons in 1995 (a 27.1% increase), has grown at double 
digit rates annually since 1992. This segment is projected to continue 
growing at an average annual growth rate of approximately 9.4% through the 
year 2000. 

   Asia. The Asian market consists primarily of Japan, Korea, Indonesia, 
Taiwan, the Philippines, Guam, Hong Kong, Singapore, Malaysia and the Peoples 
Republic of China. Of these, the largest single market is Japan, with total 
1995 consumption of approximately 143 million gallons. The more recent growth 
rate in the consumption of bottled water in Japan has been substantial, more 
than tripling between 1990 and 1994. The recent trend in the Japanese market 
has been toward increased demand for imported water. The volume of imported 
water increased fifteenfold between 1988 and 1994, and by 1994 constituted 
over 26% of the total Japanese bottled water market. In 1993, less than 1% of 
imported bottled water sold in Japan was imported from the United States; but 
in 1994 this percentage grew to over 9%. 

   A similar pattern is expected to develop in other Asian countries. Korea, 
for example, which in 1995 eliminated prohibitions on the sale of imported 
bottled water, is seen as a potential high growth market. China, with a 
population of over 1.3 billion, does not yet constitute a major bottled water 
market, but with increasing affluence and consumer sophistication, the 
Company expects China to become a significant market. 

THE WATER SOURCE 

   The Company draws its water from a well at the base of Mauna Loa volcano 
in Kea'au on the Big Island of Hawaii. The southeastern slopes of Mauna Loa, 
above Kea'au, are among the wettest places on earth, experiencing up to 225 
inches of rainfall annually. Rainfall sifts through the porous lava rock of 
the mountainside forming large underground reservoirs and rivers that flow 
back into the ocean. A 1993 U.S. Geological Survey estimates that groundwater 
reservoirs beneath Mauna Loa are recharged by about 2.3 billion gallons of 
rainfall per day. 

   The Company's water source is drilled to a depth of approximately 250 
feet. The source is continuously recharged from rainwater at this level. 
Water is pumped from the well at the rate of approximately 250 gallons per 
minute. This water flow is more than adequate to satisfy the maximum 
projected demand for the Company's product, although the flow rate could be 
expanded, if desired, through the use of stronger pumping equipment. 

   The Company believes that the water from Source Kea'au is one of the 
purest natural waters available, because of its low mineral content, which 
also gives the water its distinctively light or "young" taste. The entire Big 
Island of Hawaii is virtually free of industrial activity. The air above the 
source is so clear that the summit of nearby Mauna Kea is generally regarded 
as among the best locations in the world for space observation. Thirteen 
observatories, including the Keck Observatory, the world's largest, are 
stationed there. Rainwater forms in this pristine air, filters through 
hundreds of feet of porous lava rock and then collects in underground pools 
and rivers that flow into the ocean. This constant movement maintains the 
purity of the source. The Company is not aware of any pollutant currently in 
use in the vicinity of Source Kea'au which would likely have an adverse 
impact on the quality of its water. 

BOTTLING OPERATIONS 

   The Company operates its own bottling and packaging facility in a 8,000 
square foot renovated concrete building located adjacent to the Company's 
well at Source Kea'au. This facility is leased from an affiliate pursuant to 
a long-term lease agreement. See "Facilities." The bottling facility is 
located within a 14.5 acre tract which is zoned for agricultural use, but has 
been approved for various beverage and bottling operations pursuant to a 
Special Use Permit granted by the County of Hawaii. 

   Water from Source Kea'au is pumped directly into the Company's bottling 
facility where it is passed through a series of particulate filters and 
ultraviolet light, elevated through an ozone tower for sterilization and then 
released into the filling line. Bottles are fed onto an automated conveyor 
system, labeled with an adhesive 

                                      24 
<PAGE>

label and then rinsed with ozonated water before entering the filling room. 
The filling room is a separately enclosed and pressurized space designed to 
prevent contamination during the filling process. Inside the filling room, a 
high-speed rotary filler dispenses water into the bottles, caps them and 
passes them onto an automated conveyor outside the room. An ink-jet dating 
code is applied to the bottles as they pass to the pack-off table. Bottles 
are packed by hand into cardboard cases, which are taped and placed onto 
pallets for shipment. One liter and 1.5 liter bottles are packed 12 to a 
case, while 0.33 and 0.5 liter bottles are packed in cases of 24. Current 
space constraints limit the Company's ability to store finished goods 
inventory, but the Company is planning construction of a new warehouse 
facility which will enable it to keep large quantities of stock on hand for 
immediate delivery. See "Facilities." 

   
   The Company bottles its water in 0.33, 0.5, 1.0 and 1.5 liter PET plastic 
bottles. All sizes come with standard tamper-proof caps or, in sufficient 
volume, may be ordered with an optional sports cap. The Company's bottling 
operations initially utilized bottles purchased from manufacturers in 
California and Honolulu. In December 1995, the Company entered into a Blow 
Molding Agreement with a California bottle supplier, pursuant to which such 
supplier has agreed to manufacture bottles for the Company on site, using 
equipment owned by the supplier but installed at the Company's bottling 
facility. This equipment, which has a maximum capacity of approximately 
18,000,000 bottles annually, became fully operational in July 1996. The 
Company is obligated to purchase all of its bottle requirements from this 
source, with minimum purchases of $750,000 annually. The Company's price for 
bottles pursuant to this agreement depends upon the number of bottles 
purchased and may vary from year to year depending upon the manufacturer's 
cost of PET resin. In order to obtain the best price available the Company 
has recently placed its initial order for 10,000,000 bottles, calling for 
aggregate payments of $1,825,000 during the first year of the contract. 
Assuming the Company purchases at least 15,000,000 bottles per year over the 
three-year term of this agreement (in excess of $2,650,000 per year), the 
Company will be entitled to purchase the equipment for $1.00 at the end of 
the term. The Company believes that this arrangement has significantly 
improved its bottling operations by lowering its cost of bottles while at the 
same time improving its quality control, inventory management and delivery 
scheduling. The Company has recently entered into negotiations with its 
bottle supplier to purchase the equipment subject to the Blow Molding 
Agreement on terms which would further reduce the Company's bottling cost. 
There can be no assurance however, that these negotiations will be 
successfully concluded. 
    

DISTRIBUTION 

   
   The Company currently distributes its product in Hawaii and, on a limited 
basis, in the West Coast and Southeastern portion of the United States, Guam 
and the Middle East. Most of the Company's product is sold through retail 
channels such as convenience stores and supermarkets, although the Company 
also sells through food service outlets such as restaurants, bars, airlines, 
hotels, country clubs and military installations. The Company's product is 
currently distributed on Japan Airlines (flights departing Hawaii), Aloha 
Island Air (inter-island flights) and Continental Airlines/Air Micronesia 
(flights departing Hawaii and all flights departing the West Coast for the 
Pacific). The product is also sold at the Mauna Lani Golf Course and other 
prestigious golf courses on the Big Island of Hawaii, as well as military 
commissaries and exchanges in Hawaii. The Company has appointed a military 
distributor and broker in California and has obtained approval for the 
distribution of its product in all military commissaries in California, 
Arizona, Utah and Nevada. 
    

   The Company distributes its product primarily through distributors, but 
also utilizes brokers and in California sells directly to specialty retail 
chains. The Company is also considering strategic distribution alliances with 
other national and international beverage companies in order to take 
advantage of their established distribution networks. 

   In Hawaii, the Company has appointed Paradise Beverages ("Paradise"), one 
of Hawaii's largest beer wholesalers, as its exclusive retail distributor 
throughout the State. The Company has also appointed several other 
distributors to cover food service markets in Hawaii not normally covered by 
Paradise. In addition, the Company recently entered into an exclusive broker 
agreement with a beverage broker in Hawaii to support the sales of efforts of 
the Company's Hawaiian distributors. See "Risk Factors--Dependence on Key 
Customer." 

   The Company began shipping its product into California in July 1995, 
concentrating initially on the Los Angeles area. The Company has since 
expanded its West Coast presence into other parts of Southern California, 

                                      25 
<PAGE>

the San Francisco Bay Area and Sacramento as well as into Portland and 
Seattle. The Company has also made limited sales in Las Vegas, and in August 
1996, entered into an exclusive distributorship agreement with respect to the 
southern half of Nevada (including Las Vegas) with Nevada Beverage Co., the 
Anheuser-Busch distributor in this territory. The Company has not utilized 
distributorship arrangements to any significant extent in California, relying 
instead on direct sales to specialty supermarket chains such as Bristol Farms 
in Southern California and Raley's in the Bay Area. The Company has not had 
the financial resources to support distribution of its product through the 
major supermarket chains in California because of the slotting fees 
("Slotting Fees") and promotional costs normally required to be paid in order 
to obtain shelf space for new and untested products in these chains. The 
Company believes that once its product has gained market recognition through 
the specialty retail channels it is currently utilizing, it will be better 
able to access these major supermarket chains. The Company currently ships 
approximately two mixed container-loads (1,400 cases) per month into the West 
Coast market (including Nevada), but believes that substantially larger sales 
volumes could be achieved through entry into the major supermarket network. 
Approximately 29.3% of the bottled water sold in the United States in 1995 
was sold in California. 

   In May 1996, the Company entered into an exclusive distributorship 
agreement with respect to the Southeastern portion of the United States 
(including Texas) with Aloha Products, Ltd. ("Aloha"), a distributor based in 
Birmingham, Alabama which specializes in Hawaiian products. To date, the 
Company has shipped six container-loads of product pursuant to this 
agreement. Aloha has received two purchase orders from Bruno's, a major 
Southeastern supermarket chain, totalling approximately 1,600 cases of the 
Company's product for sale in all 204 Bruno's stores. In the event that Aloha 
fails to purchase at least 252,000 cases of the Company's product in 1998, 
the Company will be entitled to terminate this agreement. The Company 
believes that this agreement will help to establish market recognition for 
the Company's product on a national basis. 

   Internationally, the Company has distributed its product in Japan, Korea 
and Guam on a limited basis and began shipping product to the Middle East in 
July 1996. The Company initially targeted Japan as its primary overseas 
market because of Japan's large affluent population, growing receptivity to 
imported bottled water and fascination with Hawaiian culture and products. As 
a result, the Company applied for a "Pre-Certification" from the Japanese 
Ministry of Health and Welfare (the "Japanese Ministry") prior to the start 
of its commercial operations in order to facilitate entry into this market. 
The Company was granted this Pre-Certification in March 1995, the first 
American company ever to receive such approval. The Company commenced sales 
to Japan in June 1995. In October 1995, however, certain impurities were 
found in bottled water then being sold by numerous competitors in Japan. In 
response to a public outcry, the Japanese Ministry ordered a total recall of 
all bottled water then stocked by these competitors. Minor impurities 
(ultimately determined to be a fine dust created by the Company's labeller) 
were also found in a sampling of the Company's water. The Company immediately 
reconfigured its bottling line to eliminate this problem. A representative of 
the Japanese Ministry subsequently visited the Company's bottling facility 
and made no change in the certification of the Company's product. However, 
due to the adverse market conditions, the Company's Japanese distributor 
refused to accept additional shipments from the Company, and sales into Japan 
were temporarily halted. The Company accepted the return of the product and 
resold it at cost to various U.S. military bases in Japan. The Company has 
recently entered into a representation agreement with Nihon Valley 
Corporation, a Japanese corporation, as registered importer and a Japanese 
broker as manufacturer's representative of the Company's product in Japan. 
The Company has also recently entered into a consulting arrangement with the 
Emerald Empire Group, an international food and beverage marketing 
consultancy, in order to enhance the marketing of the Company's product in 
Japan and other Asian markets. The Company expects to resume sales to Japan 
in the near future and ultimately hopes to develop a major presence in this 
market. The Company is also negotiating with several major Korean importers 
concerning an exclusive agency agreement and expects to begin shipping 
product to Korea in 1997. The Company also hopes to begin distributing 
product in other major Asian markets, such as Taiwan and elsewhere in the 
Pacific Rim, by the end of 1997. 

   In January 1996, the Company entered into an exclusive distributorship 
agreement with a distributor in Kuwait covering six countries in the Middle 
East. The Company shipped one container-load into this territory in July 1996 
and a second container-load in November 1996. To date, all of the product 
shipped into the Middle East has been sold in Kuwait. However, the Company's 
distributor expects to begin selling to Saudi Arabia by the second half of 
1997, and thereafter expects to enter other countries within the territory in 
stages over the next two years. 

                                      26 
<PAGE>

   All product shipped from Hawaii to the West Coast, Asia and the Middle 
East is transported by sea cargo. Product destined for inland portions of the 
United States is generally transported by rail from a West Coast port. 
Although transportation charges constitute a significant portion of the 
retail cost of bottled water, the Company is able to benefit from favorable 
freight rates available into the Company's principle target markets. Hawaii 
imports far more goods (especially from the West Coast, Japan and Korea) than 
it exports; therefore, freight charges on merchandise shipped from Hawaii 
("backhaul") are substantially lower than on merchandise shipped into the 
Islands. Even merchandise shipped from Hawaii to inland destinations may 
benefit from favorable rates ("through fares") offered by rail carriers which 
contract with shippers to supply incremental cargo at a discount. As a result 
of favorable freight rates enjoyed by the Company, the Company believes that 
its transportation costs from Hawaii into other principle markets are often 
no higher than those incurred by competitors for shipping their product 
within their regional markets. 

MARKETING 

   To date, the Company's marketing program has concentrated on selling 
efforts by its distributors and brokers as well as attendance at trade shows 
and outdoor events. Trade shows in Asia and Europe have been particularly 
successful in establishing contacts with distributors who have expressed 
interest in carrying the Company's product. The Company has also promoted its 
product through sales to airlines, hotels, country clubs and other such 
customers which enhances the visibility of the product. 

   The Company has completed a product video, which is used primarily in 
presentations to distributors, but which is also shown on in-room video in 
Sheraton Hotels in Hawaii. A 30 second commercial has also been cut from this 
video, which has aired on local television. The Company is currently being 
advised on branding strategy and advertising support by com.com Inc., an 
advertising consultancy co-founded by Alexander Brody, one of the Company's 
directors. The Company's agreement with com.com Inc. has an initial term of 
one year, commencing August 1, 1996, and provides for a fee of $5,000 per 
month, plus the award of certain options, in the Company's discretion, in the 
event of performance above expectations by com.com. Inc. To date, no such 
options have been granted. See "Certain Transactions." 

   To date, the Company's limited funding has not permitted it incur the 
substantial marketing and promotional costs necessary to obtain widespread 
distribution in the largest U.S. markets. In California, for example, 
Slotting Fees are typically required to be paid in order to obtain shelf 
space for new and untested products in major supermarket chains. For this 
reason, the Company has chosen to introduce its product in California through 
smaller, specialty retail chains, which do not charge these fees. The Company 
expects to be better able to access the major supermarket chains once its 
product has gained market recognition through the specialty retail channel 
the Company is currently utilizing. Even after access to these chains has 
been obtained, however, the Company expects to spend large amounts on 
in-store promotions and coupon programs in order to maintain shelf space and 
to enhance the marketing of its product. 

GOVERNMENTAL REGULATION; QUALITY CONTROL 

   The bottled water industry is highly regulated both in the United States 
and abroad. Various state and Federal regulations, designed to ensure the 
quality of the product and the truthfulness of its marketing claims, require 
the Company to monitor each aspect of its production process, including its 
water source, its bottling operations and its packaging and labeling 
practices. The Environmental Protection Agency requires a yearly analysis of 
the Company's water source by a certified laboratory with respect to a 
comprehensive list of contaminants (including herbicides, pesticides, 
volatile chemicals and trace metals). In addition, the Hawaii Department of 
Health requires weekly microbiological testing of the Company's well water 
and finished product, as well as monthly inspection of its production line. 
The Food and Drug Administration (the "FDA") also regulates the Company's 
packaging and labeling practices. See "Risk Factors--Governmental Regulation; 
Quality Control." 

   Except as described above with respect to Japan (see "Distribution"), to 
date, the Company has not experienced any problems with regulatory 
requirements concerning the quality of its product. The Company's bottling 
facility has an on-site laboratory, where samples of its finished product are 
visually and chemically tested daily. In addition, the Company's production 
line is subject to constant visual inspection. The Company believes 

                                      27 
<PAGE>

that it meets or exceeds all applicable regulatory standards concerning the 
quality of its water. The Company has met all FDA requirements for the 
labeling of its water as "bottled at the source" and "natural." "Bottled at 
the source" signifies that the water is pumped directly from the source to 
the bottling facility, thereby eliminating handling and transportation 
procedures which might lead to contamination. "Natural" signifies that the 
chemical composition and mineral content of the bottled water are the same as 
those at the source. This contrasts with "purified" water from which certain 
chemicals and minerals are removed by means of filtration. 

   In addition to U.S. regulations, the Company must meet the requirements of 
foreign regulatory agencies in order to import and sell its product into 
other countries. These requirements are generally similar to, and in certain 
respects more stringent than, U.S. regulations. The Company believes that it 
is in compliance with applicable regulations in all foreign territories where 
it currently markets its product. 

   Failure to meet applicable regulations in U.S. or foreign markets could 
lead to costly recalls, loss of certification to market product or, even in 
the absence of governmental action, to loss of revenue as a result of adverse 
market reaction to negative publicity. See "Distribution." 

COMPETITION 

   The bottled water industry is highly competitive, with numerous 
competitors vying to differentiate themselves with respect to a product often 
perceived as generic by consumers. Barriers to entry may be low at certain 
local levels, but increase significantly at the national and international 
levels because of the large marketing and transportation costs associated 
with obtaining and maintaining a presence at such levels. See "Risk Factors-- 
Competition." 

   The principal bases of competition in the industry are price, brand 
recognition, water source and packaging. The Company seeks to develop brand 
recognition based upon its unique water source. The Company's pricing 
strategy is to price its product at or slightly below the price for other 
premium international brands. 

   The Company desires to establish its product on a national and 
international level. On both bases, the Company competes primarily with 
large, established foreign and domestic companies, all of which have 
significantly greater financial and other resources than the Company. The 
Company's principal foreign competitors include Great Brands of Europe, a 
French company which distributes under the "Evian," "Volvic" and "Dannon 
Natural Spring Water" names, and Perrier, S.A., a French company, which 
distributes through its U.S. subsidiary, The Perrier Group, under the 
"Arrowhead" and "Poland Spring" names, among others. The Company's principal 
domestic competitors include Crystal Geyser Water Co., a California company 
which distributes under the "Crystal Geyser" name, Nora Beverage Co., a 
Connecticut company which distributes Canadian sourced water under the "Naya" 
name, and Mountain Valley Water Co., an Arkansas company which distributes 
under the "Mountain Valley" name. Most of these national competitors seek to 
compete on a price basis. 

   In the Hawaiian market, the Company competes primarily with Evian, Crystal 
Geyser and Menehune, the only other major Hawaiian producer, which sells 
"purified" municipal water, not "natural" or "spring" water. The Company is 
the only producer of natural water from Hawaii. The Company believes that it 
is likely to remain the only such producer, at least for some time, because 
of zoning, water use and other restrictions currently in effect which make 
development of a competing source difficult. 

EMPLOYEES 

   
   The Company has five full-time employees at its executive offices in 
Honolulu and one full-time employee in Dana Point, California. The Company 
also has ten employees at its bottling facility in Kea'au, including a 
full-time plant manager. The other employees at Kea'au are currently employed 
on a part-time basis. The Company's employees are not unionized, and the 
Company has not experienced any work stoppages or strikes as a result of 
labor disputes. The Company considers its relations with its employees to be 
satisfactory. 
    

FACILITIES 

   The Company has a bottling facility in Kea'au on the Big Island of Hawaii 
and executive offices in Honolulu. Both of these premises are occupied 
pursuant to lease arrangements. 

                                      28 
<PAGE>

   The Company's bottling facility is located on approximately 14.5 acres of 
land owned by Hawaii Brewery Development Co., Inc. ("HBDC"), a principal 
stockholder of the Company owned by two of the Company's founders, which was 
originally formed for the purpose of developing a beer brewing operation on 
the Big Island of Hawaii. The property is located within an agricultural 
zone, but has been granted a Special Use Permit for water extraction and 
bottling operations. The facility itself consists of a 8,000 square foot 
concrete structure built in 1943. The building has been retrofitted by the 
Company for its current use, which includes the on-site bottle manufacturing 
operation, water bottling and packaging line, office and laboratory space and 
storage space for raw materials and supplies. The facility also includes a 
limited amount of storage space for finished goods inventory. 

   The Company's bottling facility and surrounding property, including the 
water source and pumping equipment, are leased from HBDC pursuant to a 
long-term lease agreement (as amended to date, the "Lease"). The Lease 
provides for an initial term of 50 years commencing on October 1, 1994, which 
may be extended at the option of the Company for an additional 50 years. The 
Lease requires the Company to pay rent to HBDC on a monthly basis at a rate 
equal to the greater of (i) a certain base rent (the "Base Rent"), or (ii) 2% 
of the Company's net revenues, as defined. The Base Rent will be $5,000 per 
month during the first five years of the Lease, and will adjust every five 
years thereafter based upon changes in the Consumer Price Index in Hawaii (as 
defined). The Lease entitles the Company to exclusive use of the water 
source; provided, however, that HBDC may draw up to 50% of the water flow for 
use in beer brewing or other beverage production, but may not draw water for 
the sale of natural water. Since the inception of the Lease, HBDC has not 
engaged in any other business activity on the property. See "Risk 
Factors--Lease of Key Operating Assets" and "Certain Transactions." 

   The Company's headquarters are currently located in approximately 5500 
square feet of office/warehouse space in Honolulu. The Company leases this 
space pursuant to a lease agreement providing for an initial term of three 
years, which may be extended, at the option of the Company, for an additional 
three years. The Company's rental payments under this lease agreement are 
approximately $3,000 per month. The Company sublets a portion of the leased 
premises to Hansen Juice Company, an unrelated beverage company. Pursuant to 
this sublease, the Company receives rental payments from its sublessee in an 
aggregate amount of approximately $250.00 per month. 

   
LEGAL PROCEEDINGS 

   The Company is not a party to any material legal proceedings. 
    
                                       29

<PAGE>
                                MANAGEMENT 

DIRECTORS AND EXECUTIVE OFFICERS 

   The Company's current directors and executive officers and their ages, as 
of September 30, 1996, are as follows: 


       Name           Age                   Position with Company 
 ----------------     -----     ---------------------------------------------- 
Marcus Bender  ..      47      President, Chief Executive Officer and Director 
Brian Barbata  ..      51      Secretary and Director 
Marc Miyahira  ..      37      Chief Financial Officer 
Wayne Addison  ..      53      Vice President, Domestic Sales 
Tate Robinson  ..      48      Vice President, Administration 
John Mayo  ......      46      Director 
Michael Chagami .      44      Director 
Nathan Keller  ..      58      Director 
Alexander Brody .      63      Director 


   Mr. Bender has been President, Chief Executive Officer and a director of 
the Company since its formation in September 1994. He has also been President 
of Hawaii Brewery Development Co., Inc. ("HBDC") since its formation in 1986, 
and President and sole owner of Bender Consulting, Inc. ("BCI"), since its 
formation in March 1990. BCI provides consulting services with respect to the 
import and export of beverage dispensing equipment. Mr. Bender has been 
involved in the beverage industry in Hawaii since 1981, where he founded 
South Pacific Beverages, Ltd. for the purpose of importing and distributing 
Hinano Beer from Tahiti. 
   
   Mr. Barbata has been Secretary and a director of the Company since its 
formation in September 1994. He has also been Vice President of HBDC since 
its formation in 1986. Mr. Barbata is President and a stockholder of Inter 
Island Petroleum, Inc., a Hawaii petroleum distributor. Prior to founding 
Inter Island Petroleum in 1988, he served in various management capacities 
for eight years with Pacific Resources, Inc., a major oil refining and 
distributing company in Hawaii. Mr. Barbata is also a director of several 
other privately held Hawaii companies. 

   Mr. Miyahira has been Chief Financial Officer of the Company since January 
1997. From June 1994 until joining the Company, he was Controller of City 
Mill Company, a retail home improvement chain in Honolulu, Hawaii. From July 
1993 through May 1994, he was Vice President-Finance of Island Beverage 
Company, a beverage distribution company based in Honolulu, Hawaii. Prior 
thereto, he was Controller/West Coast Manager of Unicold Corporation, an 
operator of cold storage facilities based in Honolulu, Hawaii for more than 
seven years. 
    

   Mr. Addison has been Vice President, Domestic Sales of the Company since 
June 1996. From 1990 until joining the Company, he was President and sole 
stockholder of Addison Sales & Marketing, a consulting firm to the food 
industry, which he founded. Mr. Addison has been engaged in sales and 
marketing in the food industry since 1970. He has served as President of the 
Southern California Food Brokers Association and also assisted in 
establishing the Arizona Food Brokers Association, where he was President 
prior to being assigned to Southern California. 

   Mr. Robinson has been Vice President, Administration of the Company since 
its formation in September 1994. Mr. Robinson was instrumental in the design 
and retrofitting of the Company's bottling facility and, as part of his 
duties, supervises overall operations there. Prior to joining the Company, 
Mr. Robinson was Vice President--Operations of HBDC and Vice 
President--Operations of Hawaiian Water Partners for more than five years. 

                                       30
<PAGE>

   Mr. Mayo has been a director of the Company since its formation in 
September 1994. He has been the President and principal owner of National 
Tire of Hawaii, Ltd. (D/B/A Lex Brodie's Tire Company"), a leading tire 
retailer in Hawaii, for more than five years. He is also President and sole 
stockholder of Mayo Water Co., Inc., a holding company which holds stock in 
the Company. 

   Mr. Chagami has been a director of the Company since August 1996. He has 
been Treasurer of HSC, Inc., a holding company with interests in automobile 
dealerships, shopping centers and financial services in Hawaii, for more than 
five years. HSC, Inc. is a principal stockholder of the Company. 

   Mr. Keller has been a director of the Company since July 1996. He has been 
President of West Flo Inc., a California based technical and management 
consulting firm to the bottled water industry, since 1989. He has also been 
chief financial officer of Bottles Packaging, Inc., a plastic bottle 
manufacturer and supplier to the Company, since its formation in July 1995. 
Mr. Keller has over 30 years experience in the bottled water industry, 
including senior technical positions with Arrowhead Waters and Perrier Group 
of America. 

   Mr. Brody has been a director of the Company since August 1996. Mr. Brody 
is currently Managing Partner of com.com Inc., an advertising consultancy, 
which he co-founded in July 1996. com.com Inc. is advising the Company on 
branding strategy and advertising support. See "Business--Marketing." From 
January 1993 through December 1995, Mr. Brody was a consultant to Ogilvy & 
Mather Worldwide, one of the largest advertising agencies in the world. From 
1986 through December 1992, he was President of Ogilvy & Mather Worldwide, 
heading all of Ogilvy & Mather offices outside the United States. 

   The Company's Articles of Incorporation authorize a Board of Directors 
consisting of not less than four (4) members, the exact number to be 
determined from time to time by the Board of Directors. The number of 
directors is currently fixed at six. Directors hold office until the next 
annual meeting of stockholders or until their successors have been elected 
and qualified. Except as otherwise described above, each current director of 
the Company was elected at the Company's last Annual Meeting of Stockholders 
held on June 5, 1996. All officers serve at the discretion of the Board of 
Directors. There are no family relationships among any of the Company's 
directors or executive officers. 

                                       31
<PAGE>

                             EXECUTIVE COMPENSATION

   Summary Compensation Table. The following table sets forth certain 
information with respect to the compensation paid or accrued by the Company 
to its Chief Executive Officer for services rendered to the Company during 
the fiscal year ended December 31, 1995. No other executive officer received 
compensation in excess of $100,000. 

<TABLE>
<CAPTION>
                                                               Long-Term 
                                                             Compensation 
                                    Annual Compensation         Awards 
                                 ------------------------    -------------- 
                                                              Securities 
                                                              Underlying        All other 
  Name and Principal Position        Salary        Bonus        Options       Compensation 
 ------------------------------   -------------   -------    --------------   -------------- 
<S>                              <C>              <C>        <C>              <C>
Marcus Bender  ................    $120,000(1)      --            --               -- 
 President and Chief Executive 
 Officer 

</TABLE>

- ------ 
(1) As of August 1, 1995, Mr. Bender's salary was increased from the annual 
    rate of $60,000 to $120,000. 

   Employment Agreement. 

   In October 1996, the Company entered into an employment agreement with 
Marcus Bender, pursuant to which Mr. Bender is employed as the Company's 
President and Chief Executive Officer for a five year term. Pursuant to this 
employment agreement, Mr. Bender is entitled to receive salary at an initial 
annual rate of $150,000, plus up to $100,000 in annual bonus compensation in 
the event that the Company meets certain performance goals to be established 
by the Board of Directors. The Company has also granted Mr. Bender options to 
purchase an aggregate of 150,000 shares of Common Stock at an exercise price 
equal to $4.00 per share (subject to adjustment). These options vest at the 
rate of 50,000 per year over the first three years of the employment term. 
Mr. Bender has agreed not to compete with the Company in the sale of natural 
water for a period of two years following termination of the employment 
agreement. 

   Consulting Agreement. 

   In October 1995, the Company entered into a consulting agreement (the 
"Consulting Agreement") with David R. Shriner, pursuant to which Mr. Shriner 
was engaged to evaluate the Company's capital structure and requirements, to 
evaluate potential acquisition or joint venture candidates and to provide 
other strategic planning services for the Company. Pursuant to the Consulting 
Agreement, the Company agreed to pay Mr. Shriner aggregate fees of $120,000, 
payable in installments as follows: $45,000 on August 15, 1996, $25,000 on 
October 15, 1996, and the balance of $50,000 on January 15, 1997. The 
installments due on October 15, 1996 and January 15, 1997 have not yet been 
paid. 

   Stock Option Plan. 

   
   The Company currently has no formal stock option plan, although the Board 
of Directors has reserved 1,000,000 shares of Common Stock for issuance upon 
the exercise of stock options which may be granted from time to time to 
directors, officers, employees and consultants of the Company. The Company 
has granted 150,000 of such options to its Chief Executive Officer in 
connection with his employment agreement and an additional 75,000 options to 
its Chief Financial Officer. None of such options are currently vested. See 
"--Employment Agreement." The Company expects to adopt a formal stock option 
plan following the completion of this Offering. 
    

   Compensation of Directors. 

   Directors of the Company do not receive any cash compensation for service 
on the Board of Directors or any committee thereof. However, directors are 
entitled to be reimbursed by the Company for their expenses in connection 
with attendance at Board or committee meetings. 

                                      32
<PAGE>

                            PRINCIPAL STOCKHOLDERS 

   The following table sets forth certain information with respect to the 
beneficial ownership of the Company's capital stock, as of December 15, 1996, 
by (i) each stockholders who is known by the Company to be the beneficial 
owner of more than 5% of the Company's Common Stock, the only class of the 
Company's capital stock currently outstanding, (ii) each director and 
executive officer of the Company who owns any shares of Common Stock, and 
(iii) all executive officers and directors as a group. Except as otherwise 
indicated, the Company believes that the beneficial owners of the shares 
listed below have sole investment and voting power with respect to such 
shares, subject to community property laws where applicable. 

<TABLE>
<CAPTION>
                                   Shares of Common Stock 
Name and Address(1)                Beneficially Owned(2)          Percent of Common Stock 
- -------------------               ----------------------          -----------------------
                                                            Prior to Offering   After Offering 
                                                            -----------------    -------------- 
<S>                                <C>                     <C>                  <C>
Hawaii Brewery                             729,264                45.60              20.26 
Development Co., Inc.(3) 
HSC, Inc.(4)                               429,056                26.83              11.92 
 345 Kekuanoa Street 
 Hilo, HI 96721 
Mayo Water Co., Inc.(5)                    160,901                10.06               4.47 
 701 Queen Street 
 Honolulu, HI 96813 
Jim Ed Norman                              160,901                10.06               4.47 
 20 Music Square East 
 Nashville, TN 37203-4326 
Keijiro Sorimachi                          119,090                 7.45               3.31 
 101 Aupuni Street, Suite 1001 
 Hilo, HI 96720 
Marcus Bender(3)                           729,264                45.60              20.26 
Brian Barbata(3)                           729,264                45.60              20.26 
Richard Henderson(4)                       429,056                26.83              11.92 
Michael Chagami(6)                         429,056                26.83              11.92 
John Mayo(5)                               160,901                10.06               4.47 
All directors and executive              1,319,221                82.49              36.65 
officers as a group (9 persons) 

</TABLE>

- ------ 
(1) Except as otherwise indicated, the address of each stockholder listed 
    above is c/o Hawaiian Natural Water Company, Inc., 248 Mokauea Street, 
    Honolulu, Hawaii 96819. 

(2) A person is deemed to be the beneficial owner of securities that can be 
    acquired within 60 days from the date set forth above through the 
    exercise of any option, warrant or right. Shares of Common Stock subject 
    to options, warrants or rights that are currently exercisable or 
    exercisable within 60 days are deemed outstanding for purposes of 
    computing the percentage ownership of the person holding such options, 
    warrants or rights, but are not deemed outstanding for purposes of 
    computing the percentage ownership of any other person. 

(3) Hawaii Brewery Development Co., Inc. ("HBDC") is owned 50% by Marcus 
    Bender and 50% by Brian Barbata. Messrs. Bender and Barbata are directors 
    and Mr. Bender is an executive officer of the Company. Each of Messrs. 
    Bender and Barbata may be deemed the beneficial owner of the shares held 
    by HBDC. Other than through HBDC, neither of Messrs. Bender and Barbata 
    owns any capital stock of the Company. 

                                       33
<PAGE>

(4) HSC, Inc. ("HSC") is majority owned by Richard Henderson. Mr. Henderson 
    may be deemed the beneficial owner of the shares held by HSC. Other than 
    through HSC, Mr. Henderson does not own any capital stock of the Company. 

(5) Mayo Water Co., Inc. ("MWC") is wholly owned by John Mayo, a director of 
    the Company. Mr. Mayo may be deemed the beneficial owner of the shares 
    held by MWC. Other than through MWC, Mr. Mayo does not own any capital 
    stock of the Company. 

(6) As a director of HSC, Mr. Chagami shares the power to vote and dispose of 
    the shares of Common Stock held by HSC. Therefore he may be deemed the 
    beneficial owner of these shares. 

                           SELLING SECURITYHOLDERS 

   An aggregate of 750,000 Selling Securityholders Warrants (identical to the 
Redeemable Warrants) which will be issued to certain Selling Securityholders 
in exchange for the Bridge Warrants, together with 750,000 shares of Common 
Stock issuable upon exercise of such Selling Securityholders Warrants, are 
being offered hereby, at the expense of the Company, for the account of the 
Selling Securityholders. See "Securities Eligible for Future Sale." The 
Bridge Warrants were issued as part of the Bridge Financing. Sales of such 
Selling Securityholders Warrants and the underlying shares of Common Stock 
may depress the price of the Common Stock or Redeemable Warrants in any 
market that may develop for such securities. 

   The following table set forth information with respect to persons for whom 
the Company is registering the Selling Securityholders Warrants and the 
underlying Selling Securityholders Shares for resale to the public in the 
Concurrent Offering. Beneficial ownership of Redeemable Warrants and Common 
Stock by such Selling Securityholders after the Offering will depend on the 
number of securities sold by each Selling Securityholders in the Concurrent 
Offering. 

                       OWNERSHIP AFTER THE OFFERING AND 
                 PRIOR TO SALES IN THE CONCURRENT OFFERING(1) 

<TABLE>
<CAPTION>
                                           Redeemable Warrants         Common Stock 
                                         ----------------------   ---------------------- 
Selling Securityholders                    Number      Percent      Number     Percent 
 ----------------------                  ---------   ---------    ---------   --------- 
<S>                                      <C>          <C>          <C>         <C>
Stanley S. Arkin                            50,000      1.82%       50,000       1.37% 
Louis A. and Madeline Best, JTWROS          50,000      1.82        50,000       1.37 
Delaware Charter Guarantee & Trust Co. 
  FBO Laurence Heller IRA Rollover          25,000        *         25,000        * 
Isaack Dweck                                25,000        *         25,000        * 
Jerry Finkelstein                           50,000      1.82        50,000       1.37 
Charles Johnston                            12,500        *         12,500        * 
Jack Kaster                                 25,000        *         25,000        * 
Ralph K. Kato                               50,000      1.82        50,000       1.37 
J. D. Kosmo                                 12,500        *         12,500        * 
Daniel R. Lee                              100,000      3.64       100,000       2.70 
Barry J. Lind Revocable Trust               50,000      1.82        50,000       1.37 
Barry J. Lind/Neil G. Bluhm, 
  tenants in common                         50,000      1.82        50,000       1.37 
Christian Ludwigsen                         12,500        *         12,500        * 
Peter Maher and Patricia Maher, JTWROS      25,000        *         25,000        * 
Daniel and Dianne Mine, JTWROS              12,500        *         12,500        * 
Frank C. Rathje                             25,000        *         25,000        * 
Dawn Roccaro                                12,500        *         12,500        * 
Peter G. Roehl                             125,000      4.55       125,000       3.36 
Gail Reich                                  12,500        *         12,500        * 
Richard S. Simms II, Keogh                  12,500        *         12,500        * 
Richard B. Schecter                         12,500        *         12,500        * 
TOTAL                                      750,000     27.27%      750,000      17.24% 
</TABLE>
- ------ 
* Less than one percent (1%) 

(1) Assuming no purchase by any Selling Securityholder of Common Stock or 
    Redeemable Warrants offered in the Offering. 

                                       34
<PAGE>

   There are no material relationships between any of the Selling 
Securityholders and the Company. The securities offered by the Selling 
Securityholders are not being underwritten by the Underwriter. The Selling 
Securityholders have agreed not to sell or otherwise dispose of any of the 
Selling Securityholders Warrants or Selling Securityholders Shares during the 
Lock-up Period without the prior consent of the Underwriter. With such 
consent, the Selling Securityholders may sell the Selling Securityholders 
Warrants or the underlying Selling Securityholders Shares at any time on or 
after the date hereof. In addition, the Selling Securityholders have agreed 
that, for a period of two years from the date hereof, they will not sell such 
securities other than through the Underwriter and that, upon any such sale, 
they will compensate the Underwriter in accordance with its customary 
compensation practices. Subject to these restrictions, the Company 
anticipates that sales of the Selling Securityholders Warrants or the 
underlying Selling Securityholders Shares may be effected from time to time 
in transactions (which may include block transactions) in the 
over-the-counter market, in negotiated transactions, or a combination of such 
methods of sale, at fixed prices that may be changed, at market prices 
prevailing at the time of sale, or at negotiated prices. The Selling 
Securityholders may effect such transactions by selling the Selling 
Securityholders Warrants or Selling Securityholders Shares directly to 
purchasers or through broker-dealers that may act as agent or principals. 
Such broker-dealers may receive compensation in the form of discounts, 
concessions or commissions from the Selling Securityholders or from the 
purchasers of the Selling Securityholders Warrants or the Selling 
Securityholders Shares for whom such broker-dealers may act as agents or to 
whom they sell as principals, or both (which compensation as to a particular 
broker-dealer might be in excess of customary commissions). 

   The Selling Securityholders and any broker-dealers that act in connection 
with the sale of the Selling Securityholders Warrants or Selling 
Securityholders Shares as principals may be deemed to be "underwriters" 
within the meaning of Section 2(11) of the Securities Act and any commission 
received by them and any profit on the resale of such securities as 
principals might be deemed to be underwriting discounts and commissions under 
the Securities Act. The Selling Securityholders may agree to indemnify any 
agent, dealer or broker-dealer that participates in transactions involving 
sales of such securities against certain liabilities arising under the 
Securities Act. The Company will not receive any proceeds from the sales of 
the Selling Securityholders Warrants or Selling Securityholders Shares by the 
holders thereof, although the Company will receive proceeds from any exercise 
of the Selling Securityholders Warrants. Sales of the Selling Securityholders 
Warrants or Selling Securityholders Shares by the holders thereof, or even 
the potential of such sales, could have an adverse effect on the market price 
of the Units, the Redeemable Warrants and Common Stock. 

   At the time a particular offer of Selling Securityholders Warrants or the 
Selling Securityholders Share is made, except as herein contemplated, by or 
on behalf of a Selling Securityholders, to the extent required, a Prospectus 
will be distributed which will set forth the number of Selling 
Securityholders Warrants or Selling Securityholders Shares being offered and 
the terms of the offering, including the name or names of any underwriters, 
dealers or agents, if any, the purchase price paid by any underwriter for the 
securities purchased and any discounts, commissions or concessions allowed or 
reallowed or paid to dealers. 

   Under the Exchange Act and the regulations thereunder, any person engaged 
in a distribution of the securities of the Company offered by this Prospectus 
may not simultaneously engage in market-making activities with respect to 
such securities of the Company during the applicable "cooling-off" period 
(two or nine days) prior to the commencement of such distribution. In 
addition, and without limiting the foregoing, the Selling Securityholders 
will be subject to applicable provisions of the Exchange Act and the rules 
and regulations thereunder, including, without limitation, Rules 10b-6 and 
10b-7, in connection with transactions in such securities, which provision 
may limit the timing of purchases and sales of such securities by the Selling 
Securityholders. 

                             CERTAIN TRANSACTIONS 

   The Company has been substantially dependent upon equity investments, 
loans and guarantees from its stockholders or their affiliates in order to 
finance its operations. In May 1995, Inter Island Petroleum, Inc., a company 
of which Brian Barbata, a director of the Company, is President and a 
stockholder, loaned the Company $100,000. This loan bears interest at the 
annual rate of 12% and was originally due in June 1995. The Company repaid 
$50,000 in principal plus accrued interest thereon (approximately $12,000) 
out of the proceeds of the Bridge Financing and agreed to repay the balance 
of this loan, plus all accrued interest, out of the pro- 

                                      35 
<PAGE>

ceeds of this Offering. See "Use of Proceeds." Certain directors and an 
affiliate of the Company are personal guarantors of this indebtedness and the 
Company's $200,000 equipment lease agreement with First Hawaiian Leasing, 
Inc. See "Management's Discussion and Analysis of Financial Condition and 
Results of Operations-- Liquidity and Capital Resources." 

   In July 1995, certain stockholders of the Company made an equity 
contribution to the Company in the aggregate amount of $65,800, in exchange 
for an aggregate of 237,912 shares of Common Stock. In September 1995, all of 
the stockholders of the Company made an additional equity contribution, on a 
pro rata basis, in the aggregate amount of $92,159, in exchange for an 
aggregate of 333,229 shares of Common Stock. In February 1996, Marcus Bender, 
the Company's President, loaned the Company $10,000 on an interest free basis 
in order to meet certain then current obligations. The Company repaid $4,500 
of this loan in March 1996, and repaid the balance in April 1996. In March 
1996, HSC advanced the Company $40,000 on an interest free basis. In April 
1996, HSC loaned the Company an additional $67,320, and the earlier $40,000 
advance was converted into an interest bearing loan on the same terms. HBDC 
also loaned the Company $182,400 in April 1996. These loans bear interest at 
an annual rate of 12% and are due in April 1997 or, if earlier, upon 
consummation of this Offering. In July and August 1996, HBDC and HSC loaned 
the Company an additional $42,985 and $25,284, respectively, and Mayo Water 
Co., Inc. ("MWC"), a corporation wholly owned by John Mayo, a director of the 
Company, loaned the Company $49,726. These loans also bear interest at an 
annual rate of 12% and are due in April 1997 or, if earlier, upon 
consummation of this Offering. In July, August and September 1996, HSC, MWC 
and HBDC advanced the Company an aggregate of $90,272 on an unsecured, 
non-interest bearing basis. These advances were repaid out of the proceeds of 
the Bridge Financing. See "Risk Factors" and "Management's Discussion and 
Analysis of Financial Condition and Results of Operations-- Liquidity and 
Capital Resources." 

   The Company leases its bottling facility and rights to use of its water 
source pursuant to a long-term lease agreement with HBDC. HBDC is jointly 
owned by Marcus Bender and Brian Barbata, two of the Company's directors and 
executive officers. See "Risk Factors--Lease of Key Operating Assets" and 
"Business--Facilities." 

   In 1995, the Company purchased certain equipment for use in the Company's 
bottling operations from a company wholly owned by Mr. Bender for an 
aggregate of $25,000. 

   In December 1995, the Company entered into a Blow Molding Agreement with 
Bottles Packaging, Inc. ("BPI"), a California bottle manufacturer. Nathan 
Keller, a director of the Company since July 1996, is the chief financial 
officer of BPI. See "Business--Bottling Operations." 

   In July 1996, the Company entered into a one year agreement with com.com. 
Inc, pursuant to which com.com Inc. was engaged to advise the Company on 
branding strategy and advertising support. This agreement provides for a fee 
of $5,000 per month, plus the award of certain stock options, in the 
Company's discretion, based upon performance. To date, no such options have 
been granted. See "Business--Marketing." Alexander Brody is Managing Partner 
of com.com Inc. In August 1996, Mr. Brody was elected a director of the 
Company. 

   Management believes that each of the transactions described above was 
effected on terms no less favorable to the Company than would have been 
available from unaffiliated third parties. All future transactions between 
the Company and any of its officers, directors, principal stockholders and 
their affiliates, including loan transactions, will be approved by a majority 
of the Board of Directors, including a majority of the independent and 
disinterested directors, and will be on terms no less favorable to the 
Company than could be obtained from unaffiliated third parties. 

                         DESCRIPTION OF CAPITAL STOCK 

   The authorized capital stock of the Company consists of 20,000,000 shares 
of Common Stock, no par value, and 5,000,000 shares of Preferred Stock, $1.00 
par value. As of the date hereof, the Company has outstanding 1,599,212 
shares of Common Stock held of record by five stockholders. No shares of 
Preferred Stock are outstanding. All outstanding shares of capital stock of 
the Company are fully paid and non-assessable. 

COMMON STOCK 

   The holders of Common Stock are entitled to one vote for each share held 
of record on all matters submitted to a vote of the stockholders. Subject to 
preferences that may be applicable to any then outstanding Preferred 

                                      36 
<PAGE>

Stock, 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. See "Dividend Policy." In the event of a liquidation, dissolution 
or winding up of the Company, holders of Common Stock are entitled to share 
ratably in all assets remaining after payment of liabilities and the 
liquidation preference of any then outstanding Preferred Stock. Holders of 
Common Stock have no preemptive rights and no right to convert their shares 
into any other securities. 

PREFERRED STOCK 

   The Preferred Stock may be issued in one or more series from time to time 
with such designation, rights, preferences and limitations as the Board of 
Directors may determine. The rights, preferences and limitations of separate 
series of Preferred Stock may differ with respect to such matters as may be 
determined by the Board of Directors, including, without limitation, the rate 
of dividends, method or nature of payment of dividends, terms of redemption, 
amounts payable on liquidation, sinking fund provisions, conversion rights 
and voting rights. Such undesignated shares could also be used as an 
anti-takeover device by the Company since they could be issued with 
"super-voting rights" and placed in the control of parties friendly to the 
current management. The Company has no present plans to issue any of the 
undesignated shares. 

THE UNITS 

   Each Unit consists of one share of Common Stock and one Redeemable 
Warrant, which entitles the registered holder thereof to purchase one share 
of Common Stock at an initial exercise price of $ per share [150% of the 
initial public offering price per Unit], subject to adjustment. The shares of 
Common Stock and Redeemable Warrants comprising the Units will be detachable 
and separately tradeable upon issuance. The Company and the Underwriter may 
jointly determine, based upon market conditions, to delist the Units upon the 
expiration of the 30-day period commencing on the date of this Prospectus. 

THE REDEEMABLE WARRANTS 

   The Redeemable Warrants, including the Selling Securityholders Warrants, 
will be issued under and subject to the terms of a Warrant Agreement (the 
"Warrant Agreement") dated as of the date hereof between the Company and 
Continental Stock Transfer & Trust Company, as warrant agent (the "Warrant 
Agent"). Set forth below is a summary of certain provisions of the Warrant 
Agreement. Such summary does not purport to be complete and is subject to and 
qualified in its entirety by reference to all of the provisions of the 
Warrant Agreement. A copy of the Warrant Agreement is filed as an exhibit to 
the Registration Statement of which this Prospectus forms a part. 

   
   General. Each Redeemable Warrant entitles the registered holder thereof to 
purchase one share of Common Stock at an initial exercise price of $    per 
share [150% of the initial public offering price per Unit], subject to 
adjustment, at any time following the date of issuance until 5:00 p.m. New 
York time,      , 2001 [60 months from the date of this Prospectus] (the 
"Expiration Date"), unless previously redeemed. Each Redeemable Warrant will 
be issued in registered form and will be transferable from and after the date 
of issuance and prior to the Expiration Date. Warrantholders are not 
entitled, by virtue of being Warrantholders, to receive dividends or to vote 
at or receive notice of any meeting of stockholders or to exercise any other 
rights whatsoever as stockholders of the Company. Commencing      , 1997 [12 
months from the date of this Prospectus], the Company will have the right to 
redeem all, but not less than all, of the Redeemable Warrants at a price of 
$.05 per Redeemable Warrant on 30 days' prior written notice, provided that 
the Company shall have obtained the written consent of Joseph Stevens & 
Company, Inc. (the "Underwriter"), and the average closing bid price of the 
Common Stock equals or exceeds 150% of the then exercise price per share, 
subject to adjustment, for any 20 trading days within a period of 30 
consecutive trading days ending on the fifth trading day prior to the date of 
the notice of redemption. 
    

   Adjustments. The exercise price of the Redeemable Warrants and the number 
of shares of Common Stock issuable upon exercise thereof are subject to 
adjustment in certain events, including stock splits or combinations, stock 
dividends, or through a recapitalization resulting from a stock split or 
combination. The remaining shares of Common Stock still subject to the 
Warrant and the purchase price thereof will be appropriately adjusted by the 
Company. 

                                      37
<PAGE>

   Amendments. The Board of Directors of the Company, in its discretion, may 
amend the terms of the Redeemable Warrants to, among other things, reduce the 
exercise price; provided, however, that no amendment adversely affecting the 
rights of the holders of the Redeemable Warrants may be made without the 
approval of the holders of not less than a majority of the Redeemable 
Warrants then outstanding. 

   Exercise of Redeemable Warrants. The Redeemable Warrants may be exercised 
by surrendering to the Warrant Agent the warrant certificate evidencing the 
Warrant, duly executed by the Warrantholder or his duly authorized agent and 
indicating such Warrantholder's election to exercise all or a portion of the 
Redeemable Warrants evidenced by such warrant certificate. Surrendered 
warrant certificates must be accompanied by payment of the aggregate exercise 
price of the Redeemable Warrants to be exercised, which payment may be made, 
at the Warrantholder's election, in cash or by delivery of a cashier's or 
certified check or any combination of the foregoing. A current Prospectus 
must be in effect in order for holders of Redeemable Warrants to exercise 
such Redeemable Warrants. Pursuant to the terms of the Warrant Agreement, the 
Company has agreed to maintain a current Prospectus in effect until the 
Expiration Date, subject to certain exceptions. 

   Upon receipt of duly executed Redeemable Warrants and payment of the 
exercise price, the Company shall issue and cause to be delivered, to or upon 
the written order of exercising Warrantholders, certificates representing the 
number of shares of Common Stock so purchased. if fewer than all of the 
Redeemable Warrants evidenced by any warrant certificate are exercised, a new 
warrant certificate evidencing the Redeemable Warrants remaining unexercised 
will be issued to the Warrantholder. 

   The Company has authorized and will reserve for issuance a number of 
shares of Common Stock sufficient to provide for the exercise of all 
Redeemable Warrants. When delivered in accordance with the Warrant Agreement, 
such shares will be fully paid and non-assessable. 

TRANSFER AGENT AND REGISTRAR 

   The transfer agent and registrar for the Common Stock of the Company is 
Continental Stock Transfer & Trust Company, New York, New York. 

                     SECURITIES ELIGIBLE FOR FUTURE SALE 

   Upon completion of this Offering, the Company will have outstanding an 
aggregate of 3,559,212 shares of Common Stock assuming (i) the issuance by 
the Company of 2,000,000 shares of Common Stock included in the Units offered 
hereby, (ii) no issuance of shares of Common Stock relating to outstanding 
warrants to purchase Common Stock, and (iii) no exercise of outstanding 
options to purchase Common Stock. Of these shares, the 2,000,000 shares 
included in the Units will be freely tradeable without restriction or further 
registration under the Securities Act, except for shares held by Affiliates 
of the Company (whose sales would be subject to certain limitations and 
restrictions described below) and the regulations promulgated thereunder). 

   The remaining 1,599,212 shares were sold by the Company in reliance on 
exemptions from the registration requirements of the Securities Act and are 
"restricted securities" within the meaning of Rule 144 under the Securities 
Act. Of these shares, 1,028,071 will become eligible for sale in the public 
market under Rule 144 90 days after the date hereof. An additional 237,912 
and 333,229 of these shares will first become eligible for sale in the public 
markets under Rule 144 on July 1, 1997 and October 1, 1997, respectively. 

   The Redeemable Warrants underlying the Units offered hereby and the shares 
of Common Stock underlying such Redeemable Warrants, upon exercise thereof, 
will be freely tradable without restriction under the Securities Act, except 
for any Redeemable Warrants or shares of Common Stock purchased by an 
Affiliate, which will be subject to the resale limitation of Rule 144 under 
the Securities Act. In addition, 750,000 Selling Securityholders Warrants and 
750,000 Selling Securityholders Shares are being registered in the Concurrent 
Offering. The Selling Securityholders have agreed not to transfer such 
securities for a period of 18 months from the date hereof, without the prior 
written consent of the Underwriter. An appropriate legend shall be marked on 
the face of the certificates representing such securities. 

   In addition, without the consent of the Underwriter, the Company has 
agreed not to sell or offer for sale any of its securities during the Lock-up 
Period, except pursuant to outstanding options and warrants and pursuant to 
the Company's existing option plans and no option shall have an exercise 
price that is less than the fair market value per share of Common Stock on 
the date of grant. An appropriate legend shall be marked on the face of 
certificates representing all such securities. 

                                       38
<PAGE>

   
   In general, under Rule 144 as currently in effect, a person (or persons 
whose shares are aggregated), including an Affiliate, who has beneficially 
owned shares for at least two years is entitled to sell, within any three- 
month period, a number of shares that does not exceed the greater of (i) 1% 
of the then outstanding shares of Common Stock (approximately 35,992 shares 
immediately after this Offering) or (ii) the average weekly trading volume in 
the Common Stock during the four calendar weeks preceding such sale, subject 
to the filing of a Form 144 with respect to such sale and certain other 
limitations and restrictions. In addition, a person who is not deemed to have 
been an Affiliate of the Company at any time during the 90 days preceding a 
sale and who has beneficially owned the shares proposed to be sold for at 
least three years would be entitled to sell such shares under Rule 144 
without regard to the requirements described above. To the extent that shares 
were acquired from an Affiliate of the Company, such stockholder's holding 
period for the purpose of effecting a sale under Rule 144 commences on the 
date of transfer from the Affiliate. The Securities and Exchange Commission 
(the "Commission") has recently proposed to amend Rule 144 to shorten each of 
the two-year and three-year periods by one year. 
    

   Sales of substantial amount of Common Stock in the public market could 
adversely affect the market price of the Common Stock and could impair the 
Company's future ability to raise capital through the sale of its equity 
securities. 

                                      39 
<PAGE>

                                 UNDERWRITING 

   
   Joseph Stevens & Company, Inc. (the "Underwriter") has entered into an 
Underwriting Agreement with the Company pursuant to which, and subject to the 
terms and conditions thereof, it has agreed to purchase from the Company, and 
the Company has agreed to sell to the Underwriter, on a firms commitment 
basis, all of the Units offered by the Company hereby. 
    

   The Company has been advised by the Underwriter that the Underwriter 
initially proposes to offer the Units to the public at the public offering 
price set forth on the cover page of this Prospectus and that the Underwriter 
may allow to certain dealers who are members of the National Association of 
Securities Dealers, Inc. ("NASD") concessions not in excess of $________ per 
Unit, of which amount an amount not in excess of $________ per Unit may in turn 
be reallowed by such dealers to other dealers. After the commencement of the 
Offering, the public offering price, concessions and reallowances may be 
changed. The Underwriter has informed the Company that it does not expect 
sales to discretionary accounts by the Underwriter to exceed five percent of 
the securities offered by the Company hereby. 

   The Company has granted to the Underwriter an option, exercisable within 
45 days of the date of this Prospectus, to purchase from the Company at the 
offering price, less underwriting discounts and the non-accountable expense 
allowance, all or part of an additional 300,000 Units on the same terms and 
conditions of the Offering for the sole purpose of covering over-allotments, 
if any. 

   The Company has agreed to indemnify the Underwriter against certain 
liabilities, including liabilities under the Securities Act. The Company has 
agreed to pay to the Underwriter a non-accountable expense allowance equal to 
three percent (3%) of the gross proceeds derived from the sale of the Units 
underwritten, $25,000 of which has been paid to date. 

   Upon the exercise of any Redeemable Warrants more than one year after the 
date of this Prospectus, which exercise was solicited by the Underwriter, and 
to the extent not inconsistent with the guidelines of the NASD and the Rules 
and Regulations of the Commission, the Company has agreed to pay the 
Underwriter a commission which shall not exceed five percent (5%) of the 
aggregate exercise price of such Redeemable Warrants in connection with bona 
fide services provided by the Underwriter relating to any warrant 
solicitation. In addition, the individual must designate the firm entitled to 
such warrant solicitation fee. However, no compensation will be paid to the 
Underwriter in connection with the exercise of the Redeemable Warrants if (a) 
the market price of the Common Stock is lower that the exercise price of the 
Redeemable Warrants, (b) the Redeemable Warrants were held in a discretionary 
account or (c) the Redeemable Warrants are exercised in an unsolicited 
transaction. Unless granted an exemption by the Commission from its Rule 
10b-6 promulgated under the Exchange Act, the Underwriter will be prohibited 
from engaging in any market making activities with regard to the Company's 
securities for the period from nine business days (or such applicable periods 
as Rule 10b-6 may provide) prior to any solicitation of the exercise of the 
Redeemable Warrants until the later of the termination of such solicitation 
activity or the termination (by waiver or otherwise) of any right the 
Underwriter may have to receive a fee. As a result, the Underwriter may be 
unable to continue to provide a market for the Company's Units, Common Stock 
or Redeemable Warrants during certain periods while the Redeemable Warrants 
are exercisable. If the Underwriter has engaged in any of the activities 
prohibited by Rule 10b-6 during the period described above, the Underwriter 
undertakes to waive unconditionally its rights to receive a commission on the 
exercise of such Redeemable Warrants. 

   All of the holders of the issued and outstanding shares of Common Stock 
prior to the Offering have agreed (i) not to transfer any securities issued 
by the Company, including shares of Common Stock or securities convertible 
into or exchangeable or exercisable for or evidencing any right to purchase 
of subscribe for any shares of Common Stock during the Lock-up Period, 
without the prior written consent of the Underwriter and (ii) that, for 24 
months following the effective date of the Registration Statement, any sales 
of the Company's securities shall be made through the Underwriter in 
accordance with its customary brokerage practices either on a principal of 
agency basis. An appropriate legend shall be marked on the face of 
certificates representing all such secur- ities. 

   In connection with the Offering, the Company has agreed to issue and sell 
to the Underwriter and/or its designees, at the closing of the proposed 
underwriting, for nominal consideration, the Underwriter's Warrants to 

                                       40
<PAGE>

purchase 200,000 Units. The Underwriter's Warrants are exercisable at any 
time during a period of four years commencing at the beginning of the second 
year after their issuance and sale at a price of $------ [120% of the public 
offering price of the Units] per Unit. The shares of Common Stock, Redeemable 
Warrants, and shares of Common Stock underlying the Redeemable Warrants, and 
shares of Common Stock underlying the Redeemable Warrants issuable upon the 
exercise of the Underwriter's Warrant are identical to those offered to the 
public. The Underwriter's Warrants contain anti-dilution provisions providing 
for adjustment of the number of warrants and exercise price under certain 
circumstances. The Underwriter's Warrants grant to the holders thereof and to 
the holders of the underlying securities certain rights of registration, at 
the Company's expense, with respect to the securities underlying the 
Underwriter's Warrants. 

   In connection with the Bridge Financing, the Company paid to the 
Underwriter, as placement agent, $150,000 in cash as commissions and a 
non-accountable expense allowance of $45,000. The Company also issued to the 
Placement Agent warrants (the "Placement Agent Warrants") to purchase 150,000 
shares of Common Stock at an exercise price of $1.50 per share commencing 
October 10, 1997. The Placement Agent Warrants will be canceled prior to the 
consummation of this Offering. 

   The Company has agreed that for five years from the effective date of the 
Registration Statement, the Underwriter may designate one person for election 
to the Company's Board of Directors (the "Designation Right"). In the event 
that the Underwriter elects not to exercise its Designation Right, then it 
may designate one person to attend all meetings of the Company's Board of 
Directors for a period of five years. The Company has agreed to reimburse the 
Underwriter's designee for all out-of-pocket expenses incurred in connection 
with the designee's attendance at meetings of the Board of Directors. The 
Company has also agreed to retain the Underwriter as the Company's financial 
consultant for a period of 24 months from the date hereof and to pay the 
Underwriter a monthly retainer of $2,000, all of which is payable in advance 
on the closing date set forth in the Underwriting Agreement. The Underwriting 
Agreement also provides that the Underwriter has a right of first refusal for 
a period of three years from the date of this Prospectus with respect to any 
sale of securities by the Company or any of its present or future 
subsidiaries. 

   Prior to this Offering, there has been no public market for the Units, the 
Common Stock, or the Redeemable Warrants. Accordingly, the initial public 
offering price of the Units and the terms of the Redeemable Warrants were 
determined by negotiation between the Company and the Underwriter. The 
factors considered in determining such prices and terms, in addition to the 
prevailing market conditions, included the history of and the prospects for 
the industry in which the Company competes, an assessment of the Company's 
management, the prospects of the Company, its capital structure and such 
other factors that were deemed relevant. The offering price does not 
necessarily bear any relationship to the assets, results of operations or net 
worth of the Company. 

   The Underwriter commenced operations in May 1994 and therefore does not 
have extensive expertise as an underwriter of public offerings of securities. 
In addition, the Underwriter is a relatively small firm and no assurance can 
be given that the Underwriter will be able to participate as a market maker 
in the Units, the Common Stock or in the Redeemable Warrants, and no 
assurance can be given that any broker-dealer will make a market in the 
Units, the Common Stock or the Redeemable Warrants. See "Risk Factors -- 
Underwriter's Lack of Experience; Underwriter's Potential Influence on the 
Market." 

   The foregoing is a summary of the principal terms of the agreements 
described above and does not purport to be complete. Reference is made to a 
copy of each such agreement which are filed as exhibits to the Registration 
Statement. See "Available Information." 

                                LEGAL MATTERS 

   The validity of the Units offered hereby have been passed upon for the 
Company by Graham & James LLP, Los Angeles, California. Orrick, Herrington & 
Sutcliffe LLP, New York, New York, has acted as counsel for the Underwriter 
in connection with the Offering. 

                                   EXPERTS 

   The financial statements included in this prospectus and elsewhere in the 
Registration Statement, to the extent and for the periods indicated in their 
report, have been audited by Arthur Andersen LLP, independent 

                                       41
<PAGE>

public accountants, and are included herein in reliance upon the authority of 
said firm as experts in giving said report. Reference is made to said report 
which includes an explanatory paragraph which states that there is 
substantial doubt about the Company's ability to continue as a going concern. 

                            AVAILABLE INFORMATION 

   The Company has filed with the Commission a Registration Statement on Form 
SB-2, including amendments thereto, relating to the Units offered hereby, the 
Common Stock and Redeemable Warrants included therein, the Selling 
Securityholders Warrants, the Common Stock underlying each of the Redeemable 
Warrants and the Selling Securityholders Shares. This Prospectus does not 
contain all of the information set forth in the Registration Statement and 
the exhibits thereto. Statements contained in this Prospectus as to the 
contents of any contract or other document referred to are not necessarily 
complete; however, all material information with respect to such contracts 
and documents are disclosed in this Prospectus. 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. 

   For further information with respect to the Company and the securities 
offered hereby, reference is made to such Registration Statement, exhibits 
and schedules. A copy of the Registration Statement may be inspected by 
anyone without charge at the public reference facilities maintained by the 
Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, 
D.C. 20549 and will also be available for inspection and copying at the 
regional offices of the Commission located at 7 World Trade Center, New York, 
New York 10048 and at Citicorp Atrium Center, 500 West Madison Street, Suite 
1400, Chicago, Illinois 60661. Copies of such material may also be obtained 
from the Public Reference Section of the Commission at 450 Fifth Street, 
N.W., Washington, D.C. 20549 at prescribed rates. Such material may also be 
accessed electronically by means of the Commission's home page on the 
Internet at http://www.sec.gov. As a result of the Offering, the Company will 
be subject to the informational requirements of the Exchange Act. So long as 
the Company is subject to the periodic reporting requirements of the Exchange 
Act, it will furnish the reports and other information required thereby to 
the Commission. The Company intends to furnish holders of the Units, the 
Common Stock and the Redeemable Warrants with annual reports containing, 
among other information, audited financial statements certified by an 
independent accounting firm. The Company also intends to furnish such other 
reports as it may determine or as may be required by law. 

                                      42 
<PAGE>

                        INDEX TO FINANCIAL STATEMENTS 

<TABLE>
<CAPTION>
<S>                                                                                                <C>
 Report of Independent Public Accountants  ....................................................... F-2 
Balance Sheet -- December 31, 1995  .............................................................  F-3 
Statement of Operations For the Period From Inception (September 13, 1994) to December 31, 1994 
  and the Year Ended December 31, 1994 ..........................................................  F-5 
Statement of Stockholders' Deficit for the Period From Inception (September 13, 1994) to 
  December 31, 1994 and the Year Ended December 31, 1995 ........................................  F-6 
Statements of Cash Flows for the Period From Inception (September 13, 1994 to December 31, 1994) 
  and the Year Ended December 31, 1995 ..........................................................  F-7 
Notes to Financial Statements  ..................................................................  F-8 
Supplemental Schedules I and II: Balance Sheet -- March 31, 1996 (Unaudited)  ...................  F-17, F-18 
Supplemental Schedule III: Statement of Operations for the Three Months Ended March 31, 1995 and 
  1996 (Unaudited) ..............................................................................  F-19 
Supplemental Schedule IV: Statement of Stockholders' Deficit for the Three-Month Period Ended 
  March 31, 1996 (Unaudited) ....................................................................  F-20 
Supplemental Scheduel V: Statement of Cash Flows for the Three Months Ended March 31, 1995 and 
  1996 (Unaudited) ..............................................................................  F-21 
Supplemental Schedule VI: Notes to Financial Statements For the Three Months Ended March 31, 
  1995 and 1996 (Unaudited) .....................................................................  F-22 
Balance Sheet -- September 30, 1996 (Unaudited)  ................................................  F-23 
Statement of Operations for the Nine Months Ended September 30, 1995 and 1996 (Unaudited)  ......  F-25 
Statement of Changes in Stockholders' Deficit for the Nine-Month Period Ended September 30, 1996 
  (Unaudited) ...................................................................................  F-26 
Statements of Cash Flows for the Nine Months Ended September 30, 1995 and 1996 (Unaudited)  .....  F-27 
Notes to Financial Statements For the Nine Months Ended September 30, 1995 and 1996 
  (Unaudited) ...................................................................................  F-28 

</TABLE>

                                       F-1
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS 

To the Stockholders and Board of Directors 
of Hawaiian Natural Water Company, Inc. 

We have audited the accompanying balance sheet of HAWAIIAN NATURAL WATER 
COMPANY, INC., (a Hawaii corporation) as of December 31, 1995, and the 
related statements of operations, stockholders' deficit and cash flows for 
the period from inception (September 13, 1994) to December 31, 1994 and the 
year ended December 31, 1995. These financial statements are the 
responsibility of the Company's management. Our responsibility is to express 
an opinion on these financial statements based on our audits. 

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

In our opinion, the financial statements referred to above present fairly, in 
all material respects, the financial position of Hawaiian Natural Water 
Company, Inc. as of December 31, 1995, and the results of its operations and 
its cash flows for the period from inception (September 13, 1994) to December 
31, 1994 and the year ended December 31, 1995, in conformity with generally 
accepted accounting principles. 

The accompanying financial statements have been prepared assuming that the 
Company will continue as a going concern. As shown in the accompanying 
financial statements, the accumulated deficit, negative cash flows from 
operations, significant liabilities and the need for additional capital raise 
substantial doubt about the Company's ability to continue as a going concern. 
Management's plans in regard to these matters are described in Note 1. The 
financial statements do not include any adjustments that might result from 
the outcome of these uncertainties. 

Our audit was made for the purpose of forming an opinion on the basic 
financial statements taken as a whole. The balance sheet as of March 31, 1996 
and the related statements of operations and cash flows for the three- month 
periods ended March 31, 1995 and 1996, and the statement of stockholders' 
deficit for the three-month period ended March 31, 1996 included as 
Supplemental Schedules I through VI herein, are presented for purposes of 
additional analysis and are not a required part of the basic financial 
statements. The information contained in these schedules has not been 
subjected to the auditing procedures applied in our audit of the basic 
financial statements and, accordingly, we express no opinion on it. 
                                            /s/ Arthur Andersen LLP 
Honolulu, Hawaii 
September 5, 1996 

                                       F-2
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                      BALANCE SHEET -- DECEMBER 31, 1995 

                                    ASSETS 

<TABLE>
<CAPTION>
<S>            <C>
 CURRENT ASSETS: 
     Inventories  .................................................................    $178,860 
     Trade Accounts Receivable  ...................................................      69,267 
     Prepaid Expenses  ............................................................       7,698 
                                                                                      ----------- 
          Total Current Assets  ...................................................     255,825 
PROPERTY AND EQUIPMENT, net of accumulated depreciation and amortization of 
   $49,846 ........................................................................     437,803 
DEPOSITS  .........................................................................       6,262 
ORGANIZATIONAL COSTS, net of accumulated amortization of $1,127  ..................       3,382 
                                                                                      ----------- 
          Total Assets  ...........................................................    $703,272 
                                                                                      ===========

</TABLE>

      The accompanying notes are an integral part of this balance sheet. 

                                       F-3
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                      BALANCE SHEET -- DECEMBER 31, 1995 

                    LIABILITIES AND STOCKHOLDERS' DEFICIT 

<TABLE>
<CAPTION>
<S>            <C>
 CURRENT LIABILITIES 
     Bank Overdraft  ................................................................   $   28,578 
     Accounts Payable  ..............................................................      346,662 
     Loan Payable to Related Party  .................................................      100,000 
     Bank Loan  .....................................................................      300,000 
     Accrued Expenses and Other Current Liabilities 120,451  ........................ 
     Dividends Payable  .............................................................       22,556 
     Unearned Revenue  ..............................................................       13,990 
     Deferred Compensation  .........................................................       12,500 
     Capital Lease Obligation -- Current Portion  ...................................       32,424 
                                                                                        ----------- 
          Total Current Liabilities  ................................................      977,161 
CAPITAL LEASE OBLIGATION -- Net of Current Portion  .................................      127,675 
                                                                                        ----------- 
          Total Liabilities  ........................................................    1,104,836 
                                                                                        -----------
COMMITMENTS AND CONTINGENCIES 

                                       STOCKHOLDERS' DEFICIT 
STOCKHOLDERS' DEFICIT: 
     Preferred Stock, 8% cumulative, convertible; $666.67 par value; 500 authorized; 
        350 shares issued and outstanding (convertible into an aggregate of 389,000 
        shares of common stock) .....................................................      233,334 
     Common Stock, no par; 20,000,000 authorized; 1,210,212 shares issued and 
        outstanding .................................................................      208,959 
     Accumulated Deficit  ...........................................................     (843,857) 
                                                                                        ----------- 
          Total Stockholders' Deficit  ..............................................     (401,564) 
                                                                                        -----------
          Total Liabilities and Stockholders' Deficit  ..............................   $  703,272 
                                                                                        ========== 

</TABLE>

      The accompanying notes are an integral part of this balance sheet. 

                                       F-4
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                           STATEMENTS OF OPERATIONS 

            FOR THE PERIOD FROM INCEPTION (SEPTEMBER 13, 1994) TO 
            DECEMBER 31, 1994 AND THE YEAR ENDED DECEMBER 31, 1995 

<TABLE>
<CAPTION>
                                        Period From 
                                       Inception to              Year Ended 
                                       December 31,             December 31, 
                                           1994                     1995 
                                       --------------           -------------- 
<S>                                    <C>                      <C>
NET SALES  .................             $      --                $ 588,920 
COST OF SALES  .............                   --                   620,593 
                                       --------------           -------------- 
          Gross Margin  ....                   --                   (31,673) 
                                       --------------           -------------- 
EXPENSES: 
     General and 
        Administrative .....               69,862                   437,289 
     Selling and Marketing                 10,565                   220,651 
                                       --------------           -------------- 
                                           80,427                   657,940 
                                       --------------           -------------- 
OTHER INCOME (EXPENSE): 
     Interest Income  ......                   --                     2,179 
     Interest Expense  .....                   --                   (53,440) 
                                       --------------           -------------- 
                                               --                   (51,261) 
                                       --------------           -------------- 
          Net Loss  ........             $ (80,427)               $ (740,874) 
                                       ==============           ============== 

</TABLE>

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

                                       F-5
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                      STATEMENT OF STOCKHOLDERS' DEFICIT 

   FOR THE PERIOD FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

<TABLE>
<CAPTION>
                                         Common Stock               Preferred Stock 
                                    --------------------------   -------------------------- 
                                                                                              Stock         Total       
                                    Number of                  Number of                 Subscriptions   Accumulated  Stockholders' 
                                     Shares        Amount        Shares       Amount      Receivable       Deficit      Deficit 
                                   -----------   -----------   -----------  ----------  --------------  ------------- --------------
<S>                                 <C>            <C>           <C>          <C>         <C>             <C>            <C>
ISSUANCE OF SHARES -- 
  SEPTEMBER 13, 1994 .............    639,071     $ 51,000        200        $133,334      $      --      $      --    $  184,334 
   Subscription of stock .........         --           --         --         100,000       (100,000)            --           -- 
   Preferred dividends ...........         --           --         --              --             --         (3,889)       (3,889) 
   Net loss ......................         --           --         --              --             --        (80,427)      (80,427) 
                                   -----------   -----------   -----------  ----------  --------------  ------------- --------------
BALANCE AT DECEMBER 31, 1994  ....    639,071       51,000        200         233,334       (100,000)       (84,316)      100,018 
   Issuance of shares -- 
     July 1, 1995  ...............    237,912       65,800         --              --             --             --        65,800 
   Issuance of shares -- 
     October 1, 1995  ............    333,229       92,159         --              --             --             --        92,159 
   Collection of stock subscriptions 
     receivable -- March 1, 1995 .         --           --        150              --        100,000             --       100,000 
   Preferred dividends ...........         --           --         --              --             --        (18,667)      (18,667) 
   Net loss ......................         --           --         --              --             --       (740,874)     (740,874) 
                                   -----------   -----------   -----------  ----------  --------------  -------------  -------------
BALANCE AT DECEMBER 31, 1995  ....  1,210,212     $208,959        350        $233,334      $      --      $ (843,857)   $(401,564) 
                                   ===========   ===========   ===========  ==========  ==============  =============  =============

</TABLE>

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

                                       F-6
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                           STATEMENTS OF CASH FLOWS 

            FOR THE PERIOD FROM INCEPTION (SEPTEMBER 13, 1994) TO 
            DECEMBER 31, 1994 AND THE YEAR ENDED DECEMBER 31, 1995 

<TABLE>
<CAPTION>
                                                                   Period From 
                                                                   Inception to      Year Ended 
                                                                   December 31,     December 31, 
                                                                       1994             1995 
                                                                  --------------   -------------- 
<S>                                                               <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES: 
   Net loss ...................................................     $  (80,427)      $ (740,874) 
   Adjustments to reconcile net loss to net cash used in 
     operating 
     activities: 
     Depreciation and amortization  ...........................           290           50,682 
     Net increase in current assets  ..........................          (701)        (255,124) 
     Net increase in current liabilities  .....................        32,856          489,195 
     Increase in organizational cost  .........................        (4,509)              -- 
     Increase in deposits  ....................................        (1,758)          (4,504) 
                                                                  --------------   -------------- 
          Net cash used in operating activities  ..............       (54,249)        (460,625) 
                                                                  --------------   -------------- 
CASH USED IN INVESTING ACTIVITIES -- 
   Purchase of property and equipment .........................      (131,291)        (162,002) 
                                                                  --------------   -------------- 
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Proceeds from sale of common stock .........................        51,000          157,959 
   Proceeds from sale of preferred stock ......................       133,334          100,000 
   Proceeds from bank loan ....................................        20,000          280,000 
   Proceeds from loan payable to related party ................            --          100,000 
   Repayment of principal on capital leases ...................            --          (34,126) 
                                                                  --------------   -------------- 
          Net cash provided by financing activities  ..........       204,334          603,833 
                                                                  --------------   -------------- 
NET INCREASE (DECREASE) IN CASH  ..............................        18,794          (18,794) 
CASH, beginning of period  ....................................            --           18,794 
                                                                  --------------   -------------- 
CASH, end of period  ..........................................     $  18,794        $      -- 
                                                                  ==============   ============== 
SUPPLEMENTAL SCHEDULE OF NONCASH ACTIVITIES: 
Acquisition of equipment under capital leases  ................     $ 175,795        $  18,430 
                                                                  ==============   ============== 
Note receivable for subscription of preferred stock  ..........     $ 100,000        $      -- 
                                                                  ==============   ============== 
Preferred dividends  ..........................................     $   3,889        $  18,667 
                                                                  ==============   ============== 

</TABLE>

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

                                       F-7
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 
                        NOTES TO FINANCIAL STATEMENTS 
           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RISK FACTORS 

a. Organization 

Hawaiian Natural Water Company, Inc. (the "Company") was incorporated in the 
state of Hawaii on September 13, 1994. The Company was formed for the purpose 
of bottling, marketing and distributing Hawaiian natural water in the United 
States and foreign markets. As of December 31, 1995, the Company was in the 
initial stage of its operations with marketing and distribution arrangements 
being formulated and established. The Company's initial product introduction 
occurred in the first quarter of 1995. 

b. Basis of Accounting 

The Company's accounting policies are in accordance with generally accepted 
accounting principles in the United States. 

c. Going Concern and Risk Factors 

As of December 31, 1995, the Company had an accumulated deficit, negative 
cash flows from operations and significant liabilities, some of which were 
past due. The Company also needs to raise additional capital to sustain and 
expand its operations. These factors raise substantial doubt about the 
Company's ability to continue as a going concern. The accompanying financial 
statements do not include any adjustments that might result from the outcome 
of this uncertainty. 

As more fully discussed in Note 13, the Company is planning a private 
placement offering to raise gross proceeds of $1.5 million from Accredited 
Investors, as defined. In addition, as more fully discussed in Note 13, the 
Company also plans an initial public offering for the purpose of raising 
gross proceeds of approximately $5 million of capital in order to implement 
its planned expansion. 

There can be no assurances, however, that these offerings will succeed. 
Additionally, should the Company require additional financing subsequent to 
these offerings, there can be no assurance that the required additional 
financing will be available. 

The following are other significant risk factors: 

o  The Company has been engaged in commercial operations since February 1995. 
   The Company generated $588,920 in net sales in the fiscal year ended 
   December 31, 1995 and $202,405 in net sales in the fiscal quarter ended 
   March 31, 1996. Approximately 77 percent of these sales occurred in the 
   Hawaiian market. The Company's objective is to become a leading provider 
   of premium quality bottled water on a national and international basis. To 
   date, however, the Company has only begun to penetrate some of these major 
   target markets, such as the mainland United States, which is far larger 
   than the Company's local market and will likely have a significant impact 
   on the ultimate success of the Company's business. While the Company 
   believes that is has a distinctive product with a basis for worldwide 
   acceptance, to date demand for the product on a national and international 
   level has been largely untested. 

o  The industry in which the Company plans to market its products is highly 
   competitive, including established companies with significantly greater 
   financial resources than the Company. Accordingly, even if the Company is 
   successful in obtaining the financing it needs, it will be necessary for 
   the Company to succeed in its efforts to market its products to the 
   public. 

o  The Company leases its key operating assets, including the water source, 
   which results in the Company exercising less control over its operations 
   than if the Company had ownership of these assets. In addition, the lease 
   agreement requires the Company to make rental payments to the lessor which 
   could be substantial, depending upon the Company's level of gross sales. 

o  The Company depends upon the services of its President for development and 
   management of the business to date. Loss of the services of this 
   individual could have an adverse effect on the Company. 

                                       F-8
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

1. Summary of Significant Accounting Policies and Risk Factors  - (Continued) 

o  The Company currently depends upon a Hawaii distributor for the majority 
   of the Company's sales. Termination of this oral distribution agreement 
   could have a material adverse impact on the Company. 

o  The Company's operations are subject to regulation by various governmental 
   agencies. Failure of the Company to meet applicable regulations both in 
   the United States and in foreign markets could lead to costly recalls, 
   loss of certification to market the product or loss of revenue resulting 
   from negative publicity. 

c. Property and Equipment 

Property and equipment are stated at cost, which includes the cost of labor 
used to install equipment and perform major leasehold improvements. 
Maintenance, repairs and minor renewals are expensed as incurred. 
Depreciation and amortization are provided by the straight line method over 
the following estimated useful lives: 


                                                  The shorter of the useful 
      Leasehold improvements                        life or the lease term 
 ---------------------------------               ----------------------------- 
  Machinery and equipment and 
     assets under capital lease                             7 years 


d. Revenue Recognition 

The Company recognizes revenue on the accrual method of accounting when title 
transfers upon shipment. The Company also grants customers the right to 
return goods which are defective or otherwise unsuitable for sale. The 
Company issues refunds to customers or replaces goods which are rejected. 

The Company's policy is to provide a reserve for estimated uncollectible 
trade accounts receivable, if any. The Company also provides a reserve for 
estimated sales returns and related disposal costs. Net sales revenue 
reflects the reduction for the reserve for sales returns, discounts and 
freight-out. 

e. Advertising 

The Company charges the cost of advertising to expense as incurred. The 
Company had no advertising expense in the period from inception to December 
31, 1994. The Company incurred approximately $48,000 of advertising expense 
during the year ended December 31, 1995, which is reflected in Selling and 
Marketing Expenses in the accompanying financial statements. 

f. New Accounting Pronouncements 

Long-Lived Assets 

In 1995, the Financial Accounting Standards Board issued SFAS No. 121, 
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets 
to be Disposed Of." This statement requires that long-lived assets to be held 
and used by an entity be reviewed for impairment whenever events or changes 
in circumstances indicate that the carrying amount of the asset may not be 
recoverable. This statement is effective for fiscal years beginning after 
December 15, 1995. The Company will adopt the new standard in 1996. 
Management does not expect that the new standard will have a material impact 
on the Company's financial statements. 

Stock-Based Compensation 

In 1995, the Financial Accounting Standards Board issued SFAS No. 123, 
"Accounting for Stock-Based Compensation." This statement establishes 
financial accounting and reporting standards for stock-based compensation 
plans, including all arrangements by which employees receive shares of stock 
or other equity instruments of the employer or the employer incurs 
liabilities to employees in amounts based on the price of the employer's 
stock. This statement also applies to transactions in which an entity issues 
its equity instruments to acquire goods or services from non-employees. Those 
transactions must be accounted for based on the fair value of the con- 

                                       F-9
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 
           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

1. Summary of Significant Accounting Policies and Risk Factors  - (Continued) 

sideration received or the fair value of the equity instruments issued, 
whichever is more reliably determinable. This statement is effective for 
fiscal years beginning after December 15, 1995. The Company will adopt the 
new standard in 1996. Management has not yet determined the impact that this 
new standard will have on the Company's financial statements. 

g. Inventories 

Inventories are stated at the lower of cost (first-in, first-out) or market. 

h. Organizational Costs 

Costs incurred in organizing the Company are being amortized over a five year 
period. 

i. Fair Value of Financial Instruments 

Because of the Company's deteriorating financial condition the fair value may 
be significantly less than the amounts at which the notes payable are 
carried. 

j. Income Taxes 

The Company accounts for income taxes in accordance with SFAS No. 109, 
"Accounting for Income Taxes." Under this statement, income tax liabilities 
and assets are recognized at enacted tax rates for the expected future tax 
consequences of temporary differences between carrying amounts and the tax 
basis of assets and liabilities. A reserve is provided to reduce the tax 
effect of deferred tax assets to estimated realizable value. 

k. Estimates 

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 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. 

2. INVENTORIES 

As of December 31, 1995, inventories were comprised of the following: 


              Raw materials  ....................                $ 99,394 
              Finished goods ....................                  79,466 
                                                                ---------- 
                                                                 $178,860 
                                                                ========== 

Raw materials inventory consists of empty bottles, caps, labels and various 
packaging and shipping materials. Inventory cost as of December 31, 1995, 
consists of the approximate cost of purchased direct materials. 

3. PROPERTY AND EQUIPMENT 

Property and equipment is summarized as follows: 

Leasehold improvements  .........................               $144,855 
Assets under capital lease  .....................                194,225 
Machinery and equipment  ........................                148,569 
                                                               ---------- 
                                                                 487,649 
Less: Accumulated depreciation and amortization..                (49,846) 
                                                               ---------- 
                                                                $437,803 
                                                               ========== 
                                      F-10
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

3. Property and Equipment  - (Continued) 

Depreciation and amortization expense for the period from inception to 
December 31, 1994 was insignificant. Depreciation expense for the year ended 
December 31, 1995 was $49,780 and is reflected in General and Administrative 
Expenses in the accompanying financial statements. 

4. RELATED PARTY TRANSACTIONS 

In May 1995, the Company executed a $100,000 unsecured promissory note (the 
"Loan") due to a business in which the Company's Secretary/Treasurer is the 
president and a stockholder. The interest rate on the Loan is 12 percent, 
interest is due monthly and principal was originally due on June 24, 1995. 
The loan is currently past due and a demand for payment has been made. The 
Loan is guaranteed by certain of the Company's directors and an affiliate. 
The Company plans to repay $50,000 of the principal and accrued interest to 
date on the Loan with proceeds from a planned private placement. The balance 
will be retired with the proceeds from a planned initial public offering (see 
Notes 1 and 13). 

In 1995, the Company purchased water purification machinery for $25,000 from 
a business controlled by the Company's President. 

The Company's President and Secretary/Treasurer are owners of a principal 
stockholder of the Company. The Company paid total salaries to these 
individuals of approximately $28,000 and $102,000 in 1994 and 1995, 
respectively. These expenses are reflected in General and Administrative 
Expenses in the accompanying financial statements. In August 1995, the 
Company's Secretary/Treasurer orally agreed to defer payment of his salary, 
until the Company achieves breakeven, as defined. This is reflected as 
Deferred Compensation in the accompanying balance sheet. 

The Company subleases a portion of its office space to a stockholder and 
another business owned by the Company's President. The Company leases the 
space under a month-to-month lease agreement, calling for monthly rental 
payments of approximately $1,760. The Company receives rental payments of 
approximately $400 per month from its sublessees. 

The Company leases its bottling facility and surrounding property, including 
the water source and pumping equipment from a principal stockholder, under a 
50 year lease (see Note 8.b.). 

5. BANK LOAN 

The Company's bank loan consists of a revolving line of credit with a bank 
bearing interest at the bank's prime rate (as defined) plus 2 percent (10.5 
percent at December 31, 1995) and was due March 1996. The line is secured by 
accounts receivable, inventory and equipment of the Company and is guaranteed 
by certain of the Company's directors and an affiliate. As of December 31, 
1995 the Company had drawn all available amounts under this line. On June 10, 
1996, the bank demanded full repayment of the line. The Company intends to 
use a portion of the proceeds from the private placement (see Notes 1 and 13) 
to pay the outstanding balance. 

The Company paid and expensed no interest in 1994 and expensed approximately 
$53,000 of interest in 1995. The Company paid approximately $46,000 of 
interest in 1995. 

6. CURRENT LIABILITIES 

Unearned revenue represents cash collected from a foreign distributor for a 
sale which had not yet been shipped at December 31, 1995. 

Approximately $320,000 of the Company's accounts payable were past due as of 
December 31, 1995. 

7. INCOME TAXES 

Certain items of expense are recognized in different periods for income tax 
purposes than for financial reporting purposes. 

                                      F-11
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 
           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

7. Income Taxes  - (Continued) 

As of December 31, 1995, the Company had approximately $795,000 of net 
operating loss (NOL) carryforwards available to reduce future taxable income. 
These NOL carryforwards begin to expire in 2010. The major temporary 
differences as of December 31, 1995, primarily relate to certain accrued 
liabilities not currently deductible for tax purposes. 

The deferred tax asset as of December 31, 1995 consisted of the following: 

Net operating loss carryforward  ...................               $ 318,000 
Accrued liabilities not deductible for tax purposes                   11,000 
                                                                   ----------- 
                                                                     329,000 
Valuation allowance  ...............................                (329,000) 
                                                                   ----------- 
Net deferred tax asset  ............................               $       -- 
                                                                   =========== 

Due to the uncertainty of its future realization, the net deferred tax asset 
has been fully reserved. The Company recorded valuation allowances of $32,000 
and $297,000 for the period from inception to December 31, 1994 and for the 
year ended December 31, 1995, respectively. Upon the close of the planned 
initial public offering, the Company will be subject to Internal Revenue Code 
Section 382 which will limit the Company's ability to utilize net operating 
losses generated prior to the closing. 

The Company paid no taxes and had no net deferred or current tax 
provision/benefit for the period from inception to December 31, 1994 and the 
year ended December 31, 1995. 

8. COMMITMENTS AND CONTINGENCIES 

a. Capital Lease Obligations 

The Company leases machinery and equipment under capital leases which expire 
on various dates through April 2000. As of December 31, 1995, future minimum 
payments were as follows: 


1996  ................................                              $ 49,998 
1997  ................................                                49,998 
1998  ................................                                49,998 
1999  ................................                                46,231 
2000  ................................                                 1,198 
                                                                    ---------- 
Total Future Minimum Payments  .......                               197,423 
 Less -- Amount Representing Interest                                 37,324 
                                                                    ---------- 
Total Capital Lease Obligations  .....                               160,099 
 Less -- Current Portion  ............                                32,424 
                                                                    ---------- 
Noncurrent Portion  ..................                              $127,675 
                                                                    ========== 

These capital leases are guaranteed by certain of the Company's directors and 
an affiliate. 

b. Operating Lease Obligations 

The Company leases its bottling facility and surrounding property, including 
the water source and pumping equipment from a principal stockholder, under a 
50 year lease. The lease can be renewed at the Company's option for an 
additional 50 years. 

In July 1996, the lease was amended to establish base rent at $2,000 per 
month and percentage rent at two percent of net annual sales, as defined, 
provided that net sales are at least $1,700,000. Other significant provisions 
of the lease unaffected by the amendment include: 

                                      F-12
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 
           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

8. Commitments and Contingencies  - (Continued) 

o  Provision to allow lessor to draw up to 50 percent of the water flow from 
   the well. 

o  Provision to require the Company to relocate on six months advance written 
   notice (this provision was subsequently removed by the July 1996 amendment 
   described below). 

o  The Company is required to maintain adequate levels of insurance for the 
   property. 

Based on the terms of the amended lease the future minimum lease payments as 
of December 31, 1995 were as follows: 


               1996  ........                   $   24,000 
               1997  ........                       24,000 
               1998  ........                       24,000 
               1999  ........                       24,000 
               2000  ........                       24,000 
               Thereafter  ..                    1,050,000 
                                               ------------ 
                                                $1,170,000 
                                               ============ 

The Company paid approximately $6,000 and $23,000 in lease payments in 1994 
and 1995, respectively, which is reflected in General and Administrative 
Expenses in the accompanying financial statements. 

In July 1996, the lease was further amended to include the following 
provisions, effective concurrent with the closing of the proposed private 
placement (see Note 13): 

o  Rent is the greater of $5,000 per month (Base Rent), adjusted every five 
   years based upon changes in the consumer price index in Hawaii, as 
   defined, or two percent of the Company's gross revenue, as defined. 

o  The lease entitles the Company to exclusive use of the water source, 
   except that the lessor may draw up to 50 percent of the water flow for use 
   in beverage production other than the sale of natural water. 

c. Insurance 

The Company maintains the following insurance coverages: 

o  General Liability -- $2,000,000 aggregate and $1,000,000 each occurrence. 

o  Property -- all risk of physical damage and loss, excluding earthquake and 
   flood up to $706,000 ($35,000 deductible). 

The Company also maintains minimum worker's compensation coverage and ocean 
marine cargo insurance written on the value of each shipment. The Company has 
an equipment floater policy. The Company does not maintain coverages for 
foreign liability, business interruption, earthquake and flood, or mechanical 
breakdown. 

9. SIGNIFICANT CUSTOMERS AND SUPPLIERS 

During 1995, approximately 81 percent of the Company's sales were made 
through a Hawaiian distribution company (the "Distributor"). In 1996, the 
Distributor sold the distributorship to a new company that decided not to 
carry the Company's product. The Company has since negotiated an oral 
agreement with a new distribution company in Hawaii. As such, management does 
not expect the loss of the Distributor to have a material adverse impact on 
the Company's sales. 

During 1995, the Company imported all of its bottles from a single-source 
supplier. In December 1995, the Company entered into a three-year Blow 
Molding Agreement (the "Agreement") with a bottle vendor (the "Ven-

                                      F-13
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

9. Significant Customers and Suppliers  - (Continued) 

dor") to install and operate a bottle-making machine at the Company's 
production facility. The machine was installed, tested and became fully 
operational in July 1996. The Company is committed to purchase a minimum of 
$750,000 of bottles, as defined, each year from the Vendor. The Agreement 
automatically renews for a one year term, unless terminated. 

In July 1996, an officer of the Vendor was appointed a director of the 
Company. 

10. SALES RETURNS 

During 1995, the Company sold approximately $133,000 (13,000 cases) of 
product to a Japanese importer (the "Importer"). A portion of this shipment 
was rejected by the Importer due to dust particle contamination from labels, 
the cause of which the Company subsequently identified and corrected. The 
Importer returned 8,000 cases in 1995 to the Company and the Company reversed 
approximately $83,000 of sales and credited the customer for the returned 
product. The Company resold the majority of the product in the first quarter 
of 1996 at the Company's approximate cost of $43,000. In connection with the 
return of these goods, the Company was required to pay various freight, 
storage and customs charges related to these shipments totaling approximately 
$67,000. This amount is recorded in Accrued Expenses and Other Current 
Liabilities in the accompanying financial statements. In July 1996, the 
Company received a credit of approximately $26,000 from the manufacturer of 
its labels in settlement of the dust particle contamination issue. This 
credit was applied to past due accounts payable to the manufacturer. 

11. FOREIGN SALES 

The Company sells its product directly to foreign distributors. All sales are 
made in U.S. dollars. There were no export sales for the period from 
inception to December 31, 1994. Export sales to Asia and the Pacific Islands 
for the year ended December 31, 1995 (net of Japan sales returns of 
approximately $83,000 as discussed above) were approximately $80,000. 

12. CONSULTING AGREEMENTS 

a. Financial Advisor 

In October 1995, the Company entered into a consulting agreement with a 
financial advisor (the "Advisor") for a 12 month term. The Advisor was 
engaged to evaluate the Company's capital structure and requirements, to 
evaluate potential acquisition or joint venture candidates and to provide 
other strategic planning services to the Company. The Advisor's fee will be 
$120,000 for the term of the agreement, payable in installments, as defined, 
through January 1997. The Company recorded $20,000 of consulting expense 
during 1995 which is reflected in Accrued Expenses and Other Current 
Liabilities and General and Administrative Expenses in the accompanying 
financial statements. 

b. Sales Representative 

In 1995, the Company entered into an agreement with an individual to be the 
Company's exclusive sales agent (the "Agent") for the Western Region of the 
United States. The Company paid the Agent a fee of $2,000 per month in 1995, 
commencing June 1995. In June 1996, the Agent became a Vice President of the 
Company. 

c. Marketing Consultant 

In July 1996, the Company engaged an outside marketing consultant to develop 
a marketing plan for the Company. The marketing consultant's fee will be 
approximately $25,000. 

                                      F-14
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

13. SUBSEQUENT EVENTS 

a. Financing Arrangements 

In anticipation of the following financial arrangements, in June 1996, the 
Company increased the authorized shares of its common stock to 20,000,000 
shares. In August 1996, the Company effected a 1,111.428 for 1 common stock 
split. 

Private Placement -- In September 1996, the Company is planning to offer for 
sale to persons who qualify as "accredited investors," as defined, a total of 
thirty Units (the "Offering"), each Unit (the "Unit") consisting of (i) an 
unsecured promissory note of the Company in the principal amount of $50,000 
bearing interest at the rate of 10 percent per annum (the principal balance 
and accrued interest of which is due and payable on the earlier of (a) the 
closing of the sale of securities or other financing of the Company from 
which the Company receives gross proceeds of at least $2 million or (b) one 
year from the date of issuance), and (ii) 25,000 warrants (the "Warrants") of 
the Company, each Warrant exercisable to purchase one share of common stock 
of the Company, no par value (the "Common Stock"), at an exercise price of 
$1.50 per share, subject to adjustment under certain circumstances, during 
the thirty-six month period commencing one year from the date the Warrants 
are issued. The Warrants will not confer upon the holders thereof any voting 
or other rights of a stockholder of the Company. In the event that the 
Company consummates an initial public offering of its securities (the "IPO") 
prior to the last day on which the Warrants may be exercised and such IPO 
includes warrants (the "Public Warrants") to purchase shares of Common Stock, 
each Warrant which is then unexercised will automatically, without any action 
by the holder thereof be converted into a new warrant exercisable to purchase 
the same number of shares of Common Stock as are then purchasable pursuant to 
the Warrant but otherwise having terms identical to those of the Public 
Warrants, including, but not limited to, the anti-dilution provisions and the 
exercise price thereof which, in all likelihood, will be higher than the 
exercise price of the Warrants. 

The Units will be offered through a placement agent (the "Placement Agent") 
on an exclusive basis. In consideration for placing the Units, the Placement 
Agent will receive, upon the closing of the offering, a sales commission 
equal to 10 percent of the aggregate subscription price of the Units sold 
plus an expense allowance equal to three percent of the aggregate 
subscription price. The Placement Agent will also be entitled to receive 
150,000 Warrants and reimbursements for legal fees not to exceed $50,000. 

Initial Public Offering -- In May 1996, the Company received a Letter of 
Intent from an underwriter (the "Underwriter") to act as the Managing 
Underwriter in connection with the proposed IPO of units ("IPO Units") each 
consisting of one share of Common Stock and one Public Warrant issued by the 
Company. It is contemplated that the Underwriter shall underwrite, on a firm 
commitment basis, such number of IPO Units resulting in gross proceeds of 
approximately $5 million in an initial public offering. 

Private Investor Borrowing -- In May 1996, the Company entered into a 
$100,000 subordinated, unsecured note agreement (the "Borrowing") with a 
private investor (the "Lender"). The Borrowing bears interest at 12 percent 
per annum and is due in one year. Concurrent with the Borrowing, the Lender 
also received a common stock purchase warrant (the "Investor Warrant") to 
purchase 24,351 shares of the common stock of the Company at a total exercise 
price of approximately $.22. The Investor Warrant is exercisable at any time 
during a period of five years commencing May 1996. 

Stockholder Loans -- Subsequent to year-end, three stockholders collectively 
loaned the Company $407,715 on an unsecured basis, bearing interest at 12 
percent and due in 1997. 

Increase in Authorized Preferred Stock -- Concurrent with the closing of the 
Offering, the Company plans to increase the number of authorized preferred 
shares to 5,000,000 and change the par value to $1. 

Conversion of Preferred Stock To Common Stock -- The holders of the preferred 
stock have agreed to convert all shares of preferred stock held by them to 
common stock concurrent with the closing of the Offering. Each 

                                      F-15
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

           FROM INCEPTION (SEPTEMBER 13, 1994) TO DECEMBER 31, 1995 

13. Subsequent Events  - (Continued) 

share of preferred stock will be converted to one share of common stock on a 
pre-split basis (or 1,111.428 shares post-split). The cumulative dividend 
payable to preferred stockholders (approximately $23,000 at December 31, 1995 
and $32,000 at June 30, 1996) will be declared at the time of the conversion 
and will be payable in the form of promissory notes. 

Proforma Stockholders' Deficit Information at March 31, 1996 (Unaudited) -- 
The following schedule reflects the proforma stockholders' deficit as of 
March 31, 1996, including the planned increase in authorized preferred stock 
and the planned conversion of preferred stock to common stock (as discussed 
above). These transactions are expected to occur concurrent with the closing 
of the Offering. The information in this schedule has not been audited. 

<TABLE>
<CAPTION>
                                                                           Pro forma 
                                                                        As of March 31, 
                                                                             1996 
                                                                        --------------- 
<S>                                                                     <C>
Preferred stock, $1 par value, 5,000,000 shares authorized, no 
  shares issued or outstanding ......................................     $         -- 
Common stock, no par value, 20,000,000 shares authorized, 1,599,212 
  shares issued and outstanding .....................................         442,293 
Accumulated deficit  ................................................      (1,043,318) 
                                                                        --------------- 
  Total stockholders' deficit  ......................................     $   (601,025) 
                                                                        =============== 

</TABLE>

b. Purchase Order 

In June 1996, the Company amended the Blow Molding Agreement by increasing 
its purchase order to $1,825,000 for 10,000,000 bottles for the period from 
July 1, 1996 to June 30,1997 in order to receive more favorable pricing. 

c. Advertising Consultant 

On July 31, 1996 the Company entered into a one year agreement with an 
advertising consultant (the "Consultant"). The Consultant's fee is $5,000 per 
month. The agreement also provides that the Company, at its discretion, may 
grant the Consultant stock options. The amount, exercise price, expiration 
date and other attributes of options to be granted are at the Company's 
discretion. No options have been granted to the Consultant to date. In August 
1996, the Consultant was appointed a director of the Company. 

d. Employment Agreement 

In August 1996, the Company entered into a 5-year employment agreement (the 
"Employment Agreement") with its President. The Employment Agreement is 
subject to automatic renewal for successive one-year periods thereafter 
unless terminated by either party upon written notice, as defined. The major 
provisions of the Employment Agreement are as follows: 

o  Annual salary of $150,000. 

o  Bonus of up to $100,000 based upon the attainment of certain performance 
   goals to be determined by the Board of Directors. 

o  Options to purchase 150,000 shares of the Company's stock (post-split) 
   granted immediately prior to the closing of the Offering at an exercise 
   price equal to the initial public offering price, subject to certain 
   adjustments as defined. One-third of these options will become vested on 
   each of the first, second and third anniversaries of the date of the 
   Employment Agreement, provided the Employment Agreement is still in 
   effect. 

o  Covenant not to compete with the Company in the sale of natural water for 
   a period of one year following termination of the Employment Agreement. 

                                      F-16
<PAGE>

                                                       SUPPLEMENTAL SCHEDULE I 

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                       BALANCE SHEET -- MARCH 31, 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
<S>                                                                 <C>
                                    ASSETS 
CURRENT ASSETS: 
     Cash  .....................................................    $  5,322 
     Inventories  ..............................................      98,256 
     Trade Accounts Receivable  ................................      17,110 
     Prepaid Expenses  .........................................       6,720 
                                                                   ----------- 
          Total Current Assets  ................................     127,408 
PROPERTY AND EQUIPMENT, net of accumulated depreciation and 
   amortization of $68,016 .....................................     424,458 
DEPOSITS  ......................................................       6,262 
ORGANIZATIONAL COSTS, net of accumulated amortization of $1,352        3,157 
                                                                   ----------- 
          Total Assets  ........................................    $561,285 
                                                                   ===========

</TABLE>

                      See Notes to Financial Statements. 

                                      F-17
<PAGE>

                                                      SUPPLEMENTAL SCHEDULE II 

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                       BALANCE SHEET -- MARCH 31, 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
<S>                                                                                  <C>
                               LIABILITIES AND STOCKHOLDERS' DEFICIT 
CURRENT LIABILITIES: 
     Accounts Payable  ...........................................................    $   339,528 
     Loan Payable to Related Party  ..............................................        100,000 
     Bank Loan  ..................................................................        300,000 
     Accrued Expenses and Other Current Liabilities  .............................        172,661 
     Unsecured Advances From Related Parties  ....................................         45,500 
     Dividends Payable  ..........................................................         27,222 
     Deferred Compensation  ......................................................         20,000 
     Capital Lease Obligation -- Current Portion  ................................         32,424 
                                                                                     ------------- 
          Total Current Liabilities  .............................................      1,037,335 
CAPITAL LEASE OBLIGATION -- Net of Current Portion  ..............................        124,975 
                                                                                     ------------- 
          Total Liabilities  .....................................................      1,162,310 
                                                                                     ------------- 
COMMITMENTS AND CONTINGENCIES 

                                       STOCKHOLDERS' DEFICIT 
STOCKHOLDERS' DEFICIT: 
     Preferred Stock, 8% cumulative, convertible; $666.67 par value; 500 
        authorized; 
        350 shares issued and outstanding (convertible into an aggregate of 
        389,000 shares 
        of common stock) .........................................................        233,334 
     Common Stock, no par; 20,000,000 authorized; 1,210,212 shares issued and 
        outstanding ..............................................................        208,959 
     Accumulated Deficit  ........................................................     (1,043,318) 
                                                                                     ------------- 
          Total Stockholders' Deficit  ...........................................       (601,025) 
                                                                                     ------------- 
          Total Liabilities and Stockholders' Deficit  ...........................    $   561,285 
                                                                                     ============= 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-18
<PAGE>


                                                     SUPPLEMENTAL SCHEDULE III 

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                           STATEMENTS OF OPERATIONS 

              FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
                                       Three Months             Three Months 
                                           Ended                    Ended 
                                         March 31,                March 31, 
                                           1995                     1996 
                                       --------------           -------------- 
<S>                                    <C>                      <C>
NET SALES  .................             $  45,374                $ 202,405 
COST OF SALES  .............                50,939                  196,371 
                                       --------------           -------------- 
          Gross Margin  ....                (5,565)                   6,034 
EXPENSES: 
     General and 
        Administrative .....                99,341                  140,384 
     Selling and Marketing                  48,564                   45,041 
                                       --------------           -------------- 
                                           147,905                  185,425 
OTHER INCOME (EXPENSE): 
     Interest Income  ......                 2,175                       -- 
     Interest Expense  .....                (9,185)                 (15,404) 
                                       --------------           -------------- 
                                            (7,010)                 (15,404) 
                                       --------------           -------------- 
          Net Loss  ........             $ (160,480)              $ (194,795) 
                                       ==============           ============== 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-19
<PAGE>


                                                      SUPPLEMENTAL SCHEDULE IV 

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                      STATEMENT OF STOCKHOLDERS' DEFICIT 

     FOR THE PERIOD FROM INCEPTION (SEPTEMBER 13, 1994) TO MARCH 31, 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
                                               Common Stock              Preferred Stock 
                                        -------------------------   ------------------------- 
                                                                                                                       Total 
                                          Number of                  Number of                    Accumulated      Stockholders' 
                                           Shares        Amount        Shares       Amount          Deficit           Deficit 
                                         -----------   ----------    -----------   ----------   ---------------   --------------- 
   
<S>                                     <C>            <C>           <C>           <C>          <C>               <C>
BALANCE AT DECEMBER 31, 1995  ........    1,210,212     $208,959        350        $233,334       $  (843,857)       $(401,564) 
   Preferred cumulative dividends -- 
     January 1 - March 31, 1996  .....           --           --         --              --            (4,666)          (4,666) 
   Net loss -- January 1 - March 31, 1996        --           --         --              --          (194,795)        (194,795) 
                                         -----------   ----------    -----------   ----------   ---------------   --------------- 
   
   BALANCE AT MARCH 31, 1996 .........    1,210,212     $208,959        350        $233,334       $ (1,043,318)      $ (601,025) 
                                         ===========   ==========    ===========   ==========   ===============   =============== 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-20
<PAGE>

                                                       SUPPLEMENTAL SCHEDULE V 

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                           STATEMENTS OF CASH FLOWS 

              FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
                                                                         Three Months     Three Months 
                                                                            Ended            Ended 
                                                                          March 31,        March 31, 
                                                                             1995             1996 
                                                                        --------------   -------------- 
<S>                                                                       <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES: 
     Net loss  ......................................................     $(160,480)       $ (194,795) 
     Adjustments to reconcile net loss to net cash used in operating 
        activities: 
          Depreciation and amortization  ............................        10,973           18,397 
          Net (increase) decrease in current assets  ................       (92,639)         133,738 
          Net increase (decrease) in current liabilities  ...........        33,145           10,008 
          Increase in organizational costs  .........................            --               -- 
          Increase in deposits  .....................................        (3,767)              -- 
                                                                        --------------   -------------- 
               Net cash used in operating activities  ...............      (212,768)         (32,652) 
                                                                        --------------   --------------
CASH USED IN INVESTING ACTIVITIES -- Purchase of property and 
   equipment ........................................................      (115,524)          (4,827) 
                                                                        --------------   -------------- 
CASH FLOWS FROM FINANCING ACTIVITIES: 
     Proceeds from sale of common stock  ............................            --               -- 
     Proceeds from sale of preferred stock  .........................       100,000               -- 
     Proceeds from bank loan  .......................................       220,000               -- 
     Proceeds from unsecured advances from related parties  .........            --           50,000 
     Repayment of unsecured advances from related parties  ..........            --           (4,500) 
     Repayment of principal on capital leases  ......................       (10,502)          (2,699) 
                                                                        --------------   -------------- 
               Net cash provided by financing activities  ...........       309,498           42,801 
                                                                        --------------   --------------
NET INCREASE (DECREASE) IN CASH  ....................................       (18,794)           5,322 
CASH, beginning of period  ..........................................        18,794               -- 
                                                                        --------------   -------------- 
CASH, end of period  ................................................     $       --       $   5,322 
                                                                        ==============   ============== 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-21
<PAGE>



                                                      SUPPLEMENTAL SCHEDULE VI 

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                                 (UNAUDITED) 

                        NOTES TO FINANCIAL STATEMENTS 

              FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1996 

1. GENERAL 

The interim unaudited operating results for the three months ended March 31, 
1996 have been prepared on the same basis as the audited financial statements 
and, in the opinion of management, include all adjustments (consisting only 
of normal recurring accruals) necessary in order to make the financial 
statements not misleading. The results of operations for interim periods are 
not necessarily indicative of results to be achieved for full fiscal years. 
Refer to the December 31, 1995 notes to financial statements for further 
information. 

2. INVENTORIES 

As of March 31, 1996, inventories were comprised of the following: 


              Raw materials  ................                 $74,220 
              Finished goods.................                  24,036 
                                                              -------- 
                                                              $98,256 
                                                              ======== 


                                      F-22
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                     BALANCE SHEET -- SEPTEMBER 30, 1996 

                                 (UNAUDITED) 

   Although the following unaudited financial statements for the nine months 
ended September 30, 1996 have not been audited by Arthur Andersen LLP, Arthur 
Andersen LLP, has informed the Company that, if the uncertainty described in 
Note 1 continues to exist at the time of their audit of the financial 
statements for the year ended December 31, 1996, their report on those 
statements will include an explanatory fourth paragraph describing the 
uncertainty. 

<TABLE>
<CAPTION>
<S>                                                                                    <C>
                                             ASSETS 
CURRENT ASSETS: 
     Cash  ........................................................................    $ 10,890 
     Restricted Cash  .............................................................     100,000 
     Inventories  .................................................................      46,572 
     Trade Accounts Receivable  ...................................................      60,694 
     Prepaid Expenses  ............................................................      10,840 
                                                                                      ---------- 
          Total Current Assets  ...................................................     228,996 
PROPERTY AND EQUIPMENT, net of accumulated depreciation and amortization of 
   $94,551 ........................................................................     435,092 
DEPOSITS  .........................................................................       6,262 
ORGANIZATIONAL COSTS, net of accumulated amortization of $1,804  ..................       2,705 
DEFERRED CHARGES AND OTHER  .......................................................     172,946 
                                                                                      ---------- 
          Total Assets  ...........................................................    $846,001 
                                                                                      ==========
</TABLE>

                      See Notes to Financial Statements. 

                                      F-23
<PAGE>


                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                     BALANCE SHEET -- SEPTEMBER 30, 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
<S>                                                                                     <C>
                                LIABILITIES AND STOCKHOLDERS' DEFICIT 
CURRENT LIABILITIES: 
     Accounts Payable  ..............................................................    $   566,905 
     Loans Payable to Related Parties  ..............................................        507,715 
     Loans Payable  .................................................................        400,000 
     Accrued Expenses and Other Current Liabilities  ................................        171,439 
     Unsecured Advances From Related Parties  .......................................         90,272 
     Dividends Payable  .............................................................         36,556 
     Deferred Compensation  .........................................................         35,000 
     Capital Lease Obligation -- Current Portion  ...................................         24,750 
                                                                                        ------------- 
          Total Current Liabilities  ................................................      1,832,637 
CAPITAL LEASE OBLIGATION -- Net of Current Portion  .................................        115,742 
                                                                                        ------------- 
          Total Liabilities  ........................................................      1,948,379 
                                                                                        ------------- 
COMMITMENTS AND CONTINGENCIES 

                                        STOCKHOLDERS' DEFICIT 
STOCKHOLDERS' DEFICIT: 
     Preferred Stock, 8% cumulative, convertible; $666.67 par value; 500 authorized; 
        350 shares issued and outstanding (convertible into an aggregate of 389,000 
        shares of common stock) .....................................................        233,334 
     Common Stock, no par; 20,000,000 authorized; 1,210,212 shares issued and 
        outstanding .................................................................        208,959 
     Accumulated Deficit  ...........................................................     (1,544,671) 
                                                                                        ------------- 
          Total Stockholders' Deficit  ..............................................     (1,102,378) 
                                                                                        ------------- 
          Total Liabilities and Stockholders' Deficit  ..............................    $   846,001 
                                                                                        ============= 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-24
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                           STATEMENTS OF OPERATIONS 

            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
                                        Nine Months             Nine Months 
                                           Ended                   Ended 
                                       September 30,           September 30, 
                                            1995                    1996 
                                       ---------------         --------------- 
<S>                                    <C>                     <C>
NET SALES  ...................           $ 534,611               $ 748,600 
COST OF SALES  ...............             531,335                 698,710 
                                       ---------------         --------------- 
    Gross Margin  ............               3,276                  49,890 
EXPENSES: 
  General and Administrative               294,138                 533,464 
  Selling and Marketing  .....             117,241                 137,742 
                                       ---------------         --------------- 
                                           411,379                 671,206 
0THER INCOME (EXPENSE): 
  Interest Income  ...........               2,179                      -- 
  Interest Expense  ..........             (38,559)                (65,498) 
                                       ---------------         --------------- 
                                           (36,380)                (65,498) 
                                       ---------------         --------------- 
    Net Loss  ................           $(444,483)              $(686,814) 
                                       ===============         =============== 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-25
<PAGE>



                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT 

              FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
                                              Common Stock               Preferred Stock 
                                       --------------------------   -------------------------- 
                                                                                                                       Total 
                                         Number of                   Number of                    Accumulated      Stockholders' 
                                          Shares        Amount         Shares        Amount         Deficit           Deficit 
                                        -----------   -----------    -----------   -----------   --------------   --------------- 
   
<S>                                    <C>            <C>            <C>           <C>           <C>              <C>
BALANCE AT DECEMBER 31, 1995  .......    1,210,212     $208,959         350         $233,334      $   (843,857)     $   (401,564) 
   
   Preferred cumulative dividends -- 
     January 1 - September 30, 1996 .           --           --          --               --          (14,000)          (14,000) 
   Net loss -- January 1 - September 30, 
     1996  ..........................           --           --          --               --         (686,814)         (686,814) 
                                        -----------   -----------    -----------   -----------   --------------   --------------- 
   
BALANCE AT SEPTEMBER 30, 1996  ......    1,210,212     $208,959         350         $233,334      $(1,544,671)      $(1,102,378) 
                                        ===========   ===========    ===========   ===========   ==============   =============== 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-26
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                           STATEMENTS OF CASH FLOWS 

            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1996 

                                 (UNAUDITED) 

<TABLE>
<CAPTION>
                                                                                Nine Months       Nine Months 
                                                                                   Ended             Ended 
                                                                               September 30,     September 30, 
                                                                                   1995              1996 
                                                                              ---------------   --------------- 
<S>                                                                           <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES: 
   Net loss ...............................................................      $ (444,483)       $ (686,814) 
   Adjustments to reconcile net loss to net cash used in operating 
     activities: 
     Depreciation and amortization  .......................................         35,653            45,381 
     Net increase in current assets  ......................................       (300,294)          (35,227) 
     Net increase in current liabilities  .................................        264,626           251,163 
     Increase in deposits  ................................................         (6,378)               -- 
                                                                              ---------------   --------------- 
          Net cash used in operating activities  ..........................       (450,876)         (425,497) 
                                                                              ---------------   --------------- 
CASH USED IN INVESTING ACTIVITIES -- 
   Purchase of property and equipment, net ................................       (160,009)          (41,993) 
                                                                              ---------------   --------------- 
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Proceeds from sale of common stock .....................................        121,388                -- 
   Proceeds from sale of preferred stock ..................................        100,000                -- 
   Proceeds from bank loan ................................................        278,370                -- 
   Proceeds from private investor loan ....................................             --           100,000 
   Proceeds from loans payable to related parties .........................        100,000           407,715 
   Proceeds from unsecured advances from related parties ..................             --           100,272 
   Repayment of unsecured advances from related parties ...................             --           (10,000) 
   Repayment of principal on capital leases ...............................         (7,667)          (19,607) 
                                                                              ---------------   --------------- 
          Net cash provided by financing activities  ......................        592,091           578,380 
                                                                              ---------------   --------------- 
NET INCREASE (DECREASE) IN CASH  ..........................................        (18,794)          110,890 
CASH, beginning of period  ................................................         18,794                -- 
                                                                              ---------------   --------------- 
CASH, end of period  ......................................................      $       --        $ 110,890 
                                                                              ===============   =============== 
SUPPLEMENTAL SCHEDULE OF NONCASH ACTIVITY: 
   Preferred dividends ....................................................      $  14,000         $  14,000 
                                                                              ===============   =============== 

</TABLE>

                      See Notes to Financial Statements. 

                                      F-27
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                                 (UNAUDITED) 

                        NOTES TO FINANCIAL STATEMENTS 

            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1996 

1. GENERAL 

The interim unaudited operating results for the nine months ended September 
30, 1996 and 1995 have been prepared in accordance with generally accepted 
accounting principles consistent with the audited financial statements and, 
in the opinion of management, include all adjustments (consisting only of 
normal recurring accruals) necessary in order to make the financial 
statements not misleading. The results of operations for interim periods are 
not necessarily indicative of results to be achieved for full fiscal years. 
Due to the accumulated deficit, negative cash flow from operations and 
significant liabilities, some of which are past due as of September 30, 1996 
and for the nine months then ended, there continues to be substantial doubt 
about the Company's abilities to continue as a going concern. Managements 
plans in regard to this matter as well as certain othere risk factors are 
more fully described in Note 1 to the December 31, 1995 audited financial 
statements. Refer to the December 31, 1995 notes to financial statements on 
page F-8 of this document for further information. 

2. RESTRICTED CASH 

Restricted cash consists of a bank certificate of deposit to provide 
additional security for the repayment of a $300,000 past-due bank loan. This 
bank loan was repaid in October 1996 (see Note 9). 

3. INVENTORIES 

   As of September 30, 1996, inventories were comprised of the following: 

          Raw materials  ....................             $23,585 
          Finished goods ....................              22,987 
                                                         --------- 
                                                          $46,572 
                                                         ========= 

4. SIGNIFICANT CUSTOMERS AND SUPPLIERS 

In 1995, approximately 81 percent of the Company's sales were made through a 
Hawaiian distribution company (the "Distributor"). In 1996, the Distributor 
sold the distributorship to a new company that decided not to carry the 
Company's product after May 1996. In June 1996, the Company negotiated an 
oral agreement with a new distribution company in Hawaii. For the nine months 
ended September 30, 1996, approximately 67 percent of the Company's sales 
were made through these two Hawaiian distributors. 

Prior to July 1996, the Company imported all of its bottles from a 
single-source supplier. Subsequent to July 1996, the Company began to 
purchase bottles from a vendor who operates a bottle-making machine at the 
Company's production facility. The Company is committed to purchase a minimum 
of $750,000 of bottles per year, as defined, for three years. The Agreement 
automatically renews for a one year term, unless terminated. In June 1996, 
the Company amended the Blow Molding Agreement by increasing its purchase 
order to $1,825,000 for 10,000,000 bottles for the period from July 1, 1996 
to June 30,1997 in order to receive more favorable pricing. 

5. SALES RETURNS 

Prior to September 1995, the Company sold approximately $133,000 (13,000 
cases) of product to a Japanese importer (the "Importer"). In November 1995, 
a portion of this shipment was rejected by the Importer due to dust particle 
contamination from labels, the cause of which the Company subsequently 
identified and corrected. The Importer returned 8,000 cases in the fourth 
quarter of 1995 to the Company and the Company reversed approximately $83,000 
of sales and credited the customer for the returned product. The Company 
resold the majority of the product in the first quarter of 1996 at the 
Company's approximate cost of $43,000. In connection with the return of these 
goods, the Company was required to pay various freight, storage and customs 

                                      F-28
<PAGE>


                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                                 (UNAUDITED) 

                  NOTES TO FINANCIAL STATEMENTS -- (Continued)

            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1996 

5. Sales Returns -- (Continued)

charges related to these shipments totaling approximately $67,000. This 
amount was also recorded in the fourth quarter of 1995. In July 1996, the 
Company received a credit of approximately $26,000 from the manufacturer of 
its labels in settlement of the dust particle contamination issue. This 
credit was applied to past due accounts payable to the manufacturer. 

6. FOREIGN SALES 

The Company sells its product directly to foreign distributors. All sales are 
made in U.S. dollars. Export sales to Asia and the Pacific Islands for the 
nine months ended September 30, 1996 and 1995 (net of Japan sales returns of 
approximately $83,000 in 1995 as discussed above) were approximately $116,000 
and 80,000, respectively. 

7. PAST DUE LIABILITIES 

   The following liabilities were past due as of September 30, 1996: 

      Loan payable to related party..         $100,000 
      Loan payable to bank  .........          300,000 
      Accrued interest payable  .....           12,000 
      Accounts payable  .............          358,000 
                                              ---------- 
                                              $770,000 
                                              ========== 

8. SUBSEQUENT EVENT -- OFFICE LEASE COMMITMENT 

In October 1996 the Company vacated its former office space and entered into 
a 3-year lease for new office and warehouse space in Honolulu. Monthly 
minimum rental payments are $3,000 for the term of the lease. 

9. SUBSEQUENT EVENT -- $1.5 MILLION BRIDGE LOAN 

On October 7, 1996 the Company successfully completed a bridge financing (the 
"Bridge Financing"), consisting of (i) an aggregate of $1.5 million of 
unsecured promissory notes of the Company bearing interest at the rate of 10 
percent per annum (the principal balance and accrued interest of which is due 
and payable on the earlier of (a) the closing of the sale of securities or 
other financing of the Company from which the Company receives gross proceeds 
of at least $2 million or (b) one year from the date of issuance), and (ii) 
an aggregate of 750,000 warrants (the "Warrants") of the Company, each 
Warrant exercisable to purchase one share of common stock of the Company, no 
par value (the "Common Stock"), at an exercise price of $1.50 per share, 
subject to adjustment under certain circumstances, during the thirty-six 
month period commencing October 10, 1997. The Warrants will not confer upon 
the holders thereof any voting or other rights of a stockholder of the 
Company. In the event that the Company consummates an initial public offering 
of its securities (the "IPO") prior to the last day on which the Warrants may 
be exercised and such IPO includes warrants (the "Public Warrants") to 
purchase shares of Common Stock, each Warrant which is then unexercised will 
automatically, without any action by the holder thereof be converted into a 
new warrant exercisable to purchase the same number of shares of Common Stock 
as are then purchasable pursuant to the Warrant but otherwise having terms 
identical to those of the Public Warrants, including, but not limited to, the 
anti-dilution provisions and the exercise price thereof which, in all 
likelihood, will be higher than the exercise price of the Warrants. The 
Warrants were valued by the Company at $187,500 in the aggregate and will be 
recorded as original issue discount in October 1996. 

In connection with the Bridge Financing, the Company also issued 150,000 
warrants to the placement agent (the "Placement Agent Warrants"), each 
Warrant exercisable to purchase one share of Common Stock at an exercise 
price of $1.50 per share, subject to adjustment under certain circumstances, 
and expiring on October 10, 2001. 

                                      F-29
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 
                                 (UNAUDITED) 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1996 

9. Subsequent Event -- $1.5 Million Bridge Loan  - (Continued) 

In the event that the Company successfully completes an IPO within one year 
of the date of the Bridge Financing and uses the same placement agent for the 
IPO as for the Bridge Financing, the Placement Agent Warrants will be 
canceled. The Company anticipates completing an IPO in early 1997 and expects 
to use a portion of the IPO proceeds to repay the Bridge Financing. 

Direct costs of completing the Bridge Loan totaled approximately $378,000. 
Costs incurred through September 30, 1996 of approximately $158,000 were 
accrued and are reflected as Deferred Charges and Other in the accompanying 
balance sheet. The remaining costs will be recorded in October 1996 upon the 
closing of the Bridge Loan. 

The net proceeds of the bridge loan were used as follows: 

Repayment of past-due bank loan  ..................         $  300,000 
Partial repayment of past-due loan from affiliate               50,000 
Repayment of past-due interest  ...................             12,000 
Reserve for IPO costs  ............................            250,000 
General working capital needs  ....................            510,000 
                                                            ----------- 
  Total net proceeds  .............................         $1,122,000 
                                                            =========== 

10. PROFORMA STOCKHOLDERS' DEFICIT INFORMATION AT SEPTEMBER 30 , 1996 
(UNAUDITED) 

The following schedule reflects the proforma stockholders' deficit as of 
September 30, 1996, including the increase in authorized preferred stock and 
the conversion of preferred stock to common stock which occurred concurrent 
with the closing of the Bridge Financing. See the December 31, 1995 financial 
statement footnotes for more information. 

                                                       Pro forma as 
                                                     of September 30, 
                                                           1996 
                                                     ---------------- 
Preferred stock, $1 par value, 5,000,000 shares 
  authorized, no  shares issued or outstanding ..     $        -- 
Common stock, no par value, 20,000,000 shares 
  authorized, 1,599,212 shares issued and 
  outstanding ...................................         442,293 
Accumulated deficit  ............................      (1,043,318) 
                                                    ---------------- 
  Total stockholders' deficit  ..................    $   (601,025) 
                                                    ================ 

11. INITIAL PUBLIC OFFERING 

In May 1996, the Company received a Letter of Intent from an underwriter (the 
"Underwriter") to act as the Managing Underwriter in connection with the 
proposed IPO of units ("IPO Units") each consisting of one share of Common 
Stock and one Public Warrant issued by the Company. It is contemplated that 
the Underwriter shall underwrite, on a firm commitment basis, 2,000,000 IPO 
Units resulting in gross proceeds of $8 million in an initial public 
offering. The Underwriter also has the option to purchase all or part of an 
additional fifteen percent of the securities to be offered from the Company 
to cover any over-allotments for a period of forty-five days from the date of 
the Registration Statement. 

Each Public Warrant is expected to be exercisable to purchase one share of 
Common Stock at a price per share equal to 150 percent of the IPO price per 
Unit, subject to adjustment, and will expire 5 years after the date of 
issuance. Commencing 12 months after the effective date of the proposed IPO, 
with the consent of the Underwriter, the Company shall have the right to 
redeem all, but not less than all, of the Public Warrants at a price equal to 
five cents per Public Warrant, subject to certain conditions. 

                                     F-30
<PAGE>

                     HAWAIIAN NATURAL WATER COMPANY, INC. 

                                 (UNAUDITED) 

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1996 

11. Initial Public Offering  - (Continued) 

Upon the closing of the proposed offering, the Company plans to issue and 
sell to the Underwriter 5-year warrants to purchase such number of Units as 
shall equal ten percent of the number of Units to be offered (excluding 
over-allotments) at a price of $.0001 per warrant. Each warrant may be 
exercised at any time during a period of four years commencing at the 
beginning of the second year after their issuance and sale, to purchase one 
Unit at an exercise price of 120 percent of the IPO price per Unit. 

12. STOCK OPTIONS 

In October and December 1996, the Company granted an aggregate of 200,000 
options to purchase the Company's Common Stock at $4.00 per share to the 
Company's President and Chief Financial Officer. 

                                     F-31

<PAGE>

==============================================================================
   No underwriter, dealer, sales representative, or any other person has been 
authorized to give any information or to make any representation in 
connection with this Offering 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, any Selling Securityholder or 
any of the Underwriters. This Prospectus does not constitute an offer to sell 
or a solicitation of an offer to buy any of the securities offered hereby by 
any person in any jurisdiction where such offer or solicitation is not 
authorized or in which the person making such offer or solicitation is not 
qualified to do so or to anyone to whom it is unlawful to make such offer or 
solicitation. Neither the delivery of this Prospectus nor any sale made 
hereunder shall, under any circumstances, create any implication that there 
has been no change in the affairs of the Company since the date hereof or 
that the information contained herein is correct as of any time subsequent to 
the date hereof. 
                                   -----------
   
                                TABLE OF CONTENTS

                                                                         Page 
                                                                         ----
Prospectus Summary  ........................                               4 
Risk Factors  ..............................                               8 
The Company  ...............................                              13 
Use of Proceeds  ...........................                              14 
Capitalization  ............................                              15 
Dilution  ..................................                              16 
Dividend Policy  ...........................                              17
Selected Financial Data  ...................                              18 
Management's Discussion and Analysis of 
  Financial Condition and Results of 
  Operations ...............................                              19 
Business  ..................................                              23 
Management  ................................                              30 
Principal Stockholders  ....................                              33
Selling Securityholders  ...................                              34
Certain Transactions  ......................                              35
Description of Capital Stock  ..............                              36 
Securities Eligible for Future Sale  .......                              38 
Underwriting  ..............................                              40 
Legal Matters  .............................                              41
Experts  ...................................                              41
Available Information  .....................                              42 
Index to Financial Statements  .............                             F-1 
    

   Until       , 1997 (25 days after the date of this Prospectus), all 
dealers effecting transactions in the registered securities, whether or not 
participating in this distribution, may be required to deliver a Prospectus. 
This delivery requirement is in addition to the obligations of dealers to 
deliver a Prospectus when acting as Underwriters and with respect to their 
unsold allotments or subscriptions. 
===============================================================================

<PAGE>

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

[LOGO consisting of a pink orchid superimposed on a blue, green and white
rectangular background with the following text "BOTTLED AT THE SOURCE" appearing
above the rectangle and "MAUNA LOA VOLCANO HAWAIIAN SPRINGS(TM) NATURAL
ARTESIAN WATER" appearing below the rectangle.]
                                     


                                HAWAIIAN NATURAL
                               WATER COMPANY, INC.


                                 2,000,000 UNITS

    

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


   
                         JOSEPH STEVENS & COMPANY, INC.
    

                                       , 1997 

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

<PAGE>

                                   PART II 

                    INFORMATION NOT REQUIRED IN PROSPECTUS 

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS 

   Article IX of the Registrant's Articles of Incorporation provides as 
follows: 

   "Each director or officer, or former director or officer of this 
   corporation, and his legal representatives, shall be indemnified by the 
   corporation against liabilities, expenses, counsel fees and costs 
   reasonably incurred by him or his estate in connection with, or arising 
   out of, any action, suit, proceeding or claim in which he is made a party 
   by reason of his being or having been such a director or officer; and any 
   person who, at the request of this corporation, serves as director or 
   officer of another corporation in which this corporation owned corporate 
   stock, and his legal representative, shall in like manner be indemnified 
   by this corporation; provided, that in neither case shall the corporation 
   indemnify such director or officer with respect to any matter as to which 
   he shall be finally adjudged liable for negligence or misconduct in the 
   performance of this duty to the corporation unless and only to the extent 
   that the Court in which such action or suit was brought shall determine 
   upon application that, despite the adjudication of liability but in view 
   of all circumstances of the case, such person is fairly and reasonably 
   entitled to indemnity for such expenses which such Court shall deem 
   proper, and shall further be indemnified as to any compromise or 
   settlement of any such action, suit or proceeding or claim asserted 
   against such director or officer (including expenses, counsel fees and 
   costs reasonably incurred in connection therewith), provided the Board of 
   Directors shall have first approved such proposed compromise settlement 
   and determined the officer or director involved was not guilty of 
   negligence or misconduct; but, in taking such action, any director 
   involved shall not be qualified to vote thereon, and if for this reason a 
   quorum of the Board cannot be obtained to vote on such matter, it shall be 
   determined by a committee of three (3) persons appointed by the 
   shareholders at a duly called special meeting or a regular meeting. In 
   determining whether or not a director or officer was guilty of negligence 
   or misconduct in relation to any such matter, the Board of Directors or 
   committee appointed by the shareholders, as the case may be, may rely 
   conclusively upon an opinion of independent counsel selected by such Board 
   or Committee. The right to indemnification herein provided shall not be 
   exclusive of any other right to which such director or officer may be 
   lawfully entitled. 

   The Registrant maintains liability insurance on behalf of its officers and 
directors. The Registrant has not entered into any indemnity agreements, and 
has no indemnification arrangements, with any of its officers and directors 
except as described above. 

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION 

   The following table sets forth the various estimated expenses in 
connection with the sale and distribution of the securities registered 
hereby, other than sales commissions and the non-accountable expense 
allowance payable to the Underwriter: 


 Registration Fee  ...............................                $  7,787.89 
NASD Fee  .......................................                    3,070.00 
NASDAQ Listing Fee  .............................                   10,000.00 
Legal Fees and Expenses  ........................                   85,000.00 
Blue Sky Fees and Expenses  .....................                   45,000.00 
Accounting Fees and Expenses  ...................                   45,000.00 
Printing and Engraving Expenses  ................                   60,000.00 
Insurance Premium re Securities Act Liabilities                        * 
Transfer Agent's Fees and Expenses  .............                    2,500.00 
Miscellaneous Expenses  .........................                      * 
                                                                  ------------ 
  TOTAL  ........................................                 $310,000.00 
                                                                  ============ 

   All of the foregoing expenses will be borne by the Registrant. The Selling 
Securityholders will not bear any of such expenses. 

- ------ 
* To be filed by amendment 

                                      II-1
<PAGE>


ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES 

   The Registrant was initially capitalized in September 1994 through the 
issuance of an aggregate of (i) 639,071 shares of Common Stock, no par value 
("Common Stock"), to two investors in exchange for an aggregate of $51,000 in 
cash and certain leasehold rights to the Registrant's bottling facility as 
described in the Prospectus constituting Part I of this Registration 
Statement (the "Prospectus") under the heading "Business-- Facilities," and 
(ii) 350 shares of Convertible Preferred Stock, par value $666.67 per share 
("Convertible Preferred Stock"), of which 200 shares were purchased by one 
investor in exchange for $133,334 in cash and the remaining 150 shares were 
purchased by another investor in exchange for a promissory note in the amount 
of $100,000, which was paid in full in March 1995. In October 1995, all 350 
shares of Convertible Preferred Stock then outstanding were converted into an 
aggregate of 389,000 shares of Common Stock. The foregoing transactions were 
exempt from registration under the Securities Act of 1933, as amended (the 
"Securities Act"), pursuant to Section 4(2) thereof and the rules and 
regulations thereunder ("Section 4(2)"). 

   Reference is made to the information contained in the Prospectus under the 
heading "Certain Transactions," with respect to subsequent issuances of 
additional debt and equity securities by the Registrant to its stockholders, 
which information is incorporated herein by reference. All of such issuances 
were exempt from registration under the Securities Act pursuant to Section 
4(2). 

   In May 1996, the Registrant issued a promissory note for $100,000, 
together with warrants to purchase an aggregate of 24,351 shares of Common 
Stock at an exercise price of $.000009 per share, to one investor in exchange 
for $100,000 in cash. Such issuance was exempt from registration under the 
Securities Act pursuant to Section 4(2). 

   Reference is made to the information contained in the Prospectus under the 
heading "The Company-- Recent Bridge Financing," with respect to a $1,500,000 
Bridge Financing (as defined therein) consummated by the Registrant in 
October 1996, which information is incorporated herein by reference. The 
Bridge Financing was exempt from registration under the Securities Act 
pursuant to Section 4(2). 

ITEM 27. EXHIBITS 

<TABLE>
<CAPTION>
   Exhibit 
   Number                                                 Description 
   ------                                                 -----------
<S>           <C>
     1.1      Form of Underwriting Agreement* 
     3.1      Articles of Incorporation, as amended, of the Registrant** 
     3.2      By-Laws, as amended, of the Registrant** 
     4.1      Specimen Stock Certificate for the Registrant's Common Stock** 
     4.2      Form of Warrant Agreement between the Registrant and Continental Stock Transfer and Trust Company, 
              as Warrant Agent* 
     4.3      Form of Underwriter's Warrant Agreement between the Registrant and Joseph Stevens & Company, L.P, including 
              form of Underwriter's Warrant Certificate* 
     4.4      Specimen Redeemable Warrant Certificate** 
     4.5      Form of Bridge Warrant** 
     5.1      Opinion of Graham & James** 
    10.1      Lease Agreement dated October 3, 1994, as amended, between the Registrant as Lessee and Hawaii Brewery 
              Development Co., Inc. as Lessor** 
    10.2      Blow Molding Agreement dated December 1, 1995, between the Registrant and Bottles Packaging, Inc.** 
    10.3      Financing Agreement dated March 31, 1995, between the Registrant and First Hawaiian Bank** 
    10.4      Master Lease Agreement No. A2500, dated December 8, 1994 between the Registrant and First Hawaiian 
              Leasing and related agreements** 
    10.5      Employment Agreement, dated October 10, 1996, between the Registrant and Marcus Bender** 
    10.6      Stock Option Agreement, dated October 10, 1996, between the Registrant and Marcus Bender** 
    10.7      Form of Financial Advisory and Consulting Agreement between the Registrant and Joseph Stevens & Company, 
              L.P.* 
    10.8      Form of Bridge Note** 
    10.9      Form of Promissory Note evidencing an aggregate of $407,715 in principal amount of indebtedness of 
              the Registant to certain of its affiliates** 
    10.10     Promissory Note dated May 24, 1995 in the original principal amount of $100,000 payable by the Registant 
              to Inter Island Petroleum, Inc.** 
</TABLE>



                                      II-2
<PAGE>
<TABLE>
<CAPTION>
   Exhibit 
   Number                                                 Description 
   -------                                                -----------
<S>           <C>
    23.1      Consent of Arthur Andersen LLP* 
    23.2      Consent of Graham & James (Included in Exhibit 5.1 hereto)** 
    24.1      Power of Attorney* 
</TABLE>
   
- ------ 
 * Filed previously. 
** To be filed by amendment. 
    
ITEM 28. UNDERTAKINGS 

   The undersigned Registrant hereby undertakes: 

   (1) To file, during any period in which offers or sales are being made 
pursuant to Rule 415 under the Securities Act, a post-effective amendment to 
this Registration Statement: 

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

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

   (iii) To include any additional or changed material information on the 
   plan of distribution. 

   (2) For determining liability under the Securities Act, treat each 
post-effective amendment as a new registration statement of the securities 
offered, and the offering of the securities at that time to be the initial 
bona fide offering. 

   (3) File a post-effective amendment to remove from registration any of the 
securities that remain unsold at the end of the offering. 

   The Registrant will provide to the underwriter for the offering 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. 

   Insofar as indemnification for liabilities arising under the Securities 
Act may be permitted to directors, officers and controlling persons of the 
Registrant pursuant to the provisions described under Item 24 above, or 
otherwise, the Registrant has been advised that in the opinion of the 
Commission such indemnification is against public policy as expressed in the 
Securities Act and is, therefore, unenforceable. In the event that a claim 
for indemnification against such liabilities (other than the payment by the 
Registrant of expenses incurred or paid by a director, officer or controlling 
person of the Registrant in the successful defense of any action, suit or 
proceeding) is asserted by such director, officer or controlling person in 
connection with the securities being registered, 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 
Securities Act and will be governed by the final adjudication of such issue. 

   The Registrant will: 

   (1) For determining any liability under the Securities Act, treat 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 under Rule 424(b)(1), or (4) or 497(h) 
under the Act as part of this registration statement as of the time the 
Commission declared it effective. 

   (2) For determining any liability under the Securities Act, treat each 
post-effective amendment that contains a form of prospectus as a new 
registration statement for the securities offered in the registration 
statement, and the offering of the securities at that time as the initial 
bona fide offering of those securities. 
                                      II-3
<PAGE>



   
                                  SIGNATURES 

   In accordance with 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 of filing on Form SB-2 and authorized this amendment 
to registration statement to be signed on its behalf by the undersigned in 
the City of Honolulu, State of Hawaii on January 15, 1997. 

                                            HAWAIIAN NATURAL WATER COMPANY, 
                                            INC. 
                                            By: /s/ MARCUS BENDER
                                            --------------------------------- 
                                              Marcus Bender 
                                              President & Chief Executive 
                                              Officer 

   In accordance with the requirements of the Securities Act of 1933, this 
registration statement has been signed by the following persons in the 
capacities and on the dates indicated. 
    

<TABLE>
<CAPTION>
         Signature                                   Title                                  Date 
         ---------                                   -----                                  ----
<S>                          <C>                                                     <C>
/s/ MARCUS BENDER 
  -------------------------  President and Chief Executive Officer and Director 
  Marcus Bender              (Principal Executive Officer)                             January 15, 1997 
/s/ MARC MIYAHIRA 
  -------------------------  Chief Financial Officer (Principal Financial and 
  Marc Miyahira              Accounting Officer)                                       January 15, 1997 

              * 
  ------------------------- 
  Brian Barbata              Director                                                  January 15, 1997 

              * 
  ------------------------- 
  John Mayo                  Director                                                  January 15, 1997 

              * 
  ------------------------- 
  Michael Chagami            Director                                                  January 15, 1997 

              * 
  ------------------------- 
  Nathan Keller              Director                                                  January 15, 1997 

              * 
  ------------------------- 
  Alexander Brody            Director                                                  January 15, 1997 

*By: /s/ MARCUS BENDER 
  ------------------------- 
       Marcus Bender 
       Attorney-in-fact 
</TABLE>

                                      II-4




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