COMPU DAWN INC
SB-2/A, 1997-03-19
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: LEXINGTON HEALTHCARE GROUP INC, 8-A12G, 1997-03-19
Next: FIRST SECURITY AUTO GRANTOR TRUST 1997-A, 424B4, 1997-03-19



   
     As filed with the Securities and Exchange Commission on March 19, 1997

                           Registration No. 333-18667

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            -------------------------
                                 AMENDMENT NO. 2
                                       TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                    UNDER THE
                             SECURITIES ACT OF 1933
                            -------------------------
                                COMPU-DAWN, INC.
                 (Name of Small Business Issuer in its Charter)
    

      Delaware                       7373                    11-3344575
(State or other jurisdic-     (Primary Standard          (I.R.S. Employer
tion of incorporation          Industrial Classifi-       Identification Number)
or organization)               cation Code No.)  

                                77 Spruce Street
                           Cedarhurst, New York 11516
                           Telephone : (516) 374-6700
                           Telecopier: (516) 374-9553


              (Address and telephone number of principal executive
          offices) (Address of principal place of business or intended
                          principal place of business)
                            -------------------------
                                 Mark Honigsfeld
                            Chairman of the Board and
                             Chief Executive Officer
                                COMPU-DAWN, INC.
                                77 Spruce Street
                           Cedarhurst, New York 11516
                            Telephone: (516) 374-6700
                           Telecopier: (516) 374-9553
            (Name, address and telephone number of agent for service)
                            -------------------------
                                   Copies to:
Fred Skolnik, Esq.                          Edward K. Blodnick, Esq.
Gavin C. Grusd, Esq.                        Blodnick, Blodnick & Zelin, P.C.
Certilman Balin Adler & Hyman, LLP          2 Expressway Plaza, Suite 200
90 Merrick Avenue                           Roslyn Heights, New York 11577
East Meadow, NY 11554                       Telephone: (516) 621-7500
Telephone: (516) 296-7000                   Telecopier: (516) 621-7533
Telecopier: (516) 296-7111 


         Approximate  date of  commencement  of proposed sale to the public:  As
soon as practicable after the effective date of the registration statement.
         If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. o ______________

                         [Cover continued on next page.]


<PAGE>



         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. o ____

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




<TABLE>
<CAPTION>
                                                   CALCULATION OF REGISTRATION FEE
====================================================================================================================================
                                                                   Proposed Maximum       Proposed Maximum
Titles of Each Class of                      Amount to be          Offering Price       Aggregate Offering         Amount of
Securities to be Registered                 Registered (1)          per Share (2)            Price (2)         Registration Fee
- ------------------------------------------------------------------------------------------------------------------------------------


<S>                                          <C>                       <C>                <C>                    <C>      
Common Shares (3)                            1,150,000                 $5.00              $5,750,000             $1,796.88

Underwriter's Common Share Purchase            100,000                  ---               $      100                ---
  Warrants (4)


Common Shares (5)                              100,000                 $8.25              $  825,000               $249.99


Common Shares (6)                              431,200                 $5.00              $2,156,000               $674.82



   
Common Shares (7)                              250,250                 $5.00              $1,251,250               $391.02
                                                                                                        ---------------------
Total Registration Fee:                                                                                          $3,112.71 (8)
====================================================================================================================================
    
</TABLE>
<TABLE>


<C>      <C>                                               

   
(1)      Pursuant to Rule 416 under the Securities Act of 1933, as amended ("Securities Act"), this
         Registration Statement covers such additional indeterminate number of Common Shares
         underlying warrants (the "Bridge Warrants") issued to certain bridge lenders (the "Bridge
         Lenders") and Underwriter's Common Share Purchase Warrants (the "Underwriter's
         Warrants") as may be issued by reason of adjustments in the number of Common Shares
         pursuant to anti-dilution provisions contained in the Bridge Warrants and Underwriter's
         Warrants, respectively.  Because such additional Common Shares will, if issued, be issued
         for no additional consideration, no registration fee is required.
(2)      Estimated solely for the purpose of calculating the registration fee.
(3)      Includes 150,000 Common Shares subject to the Underwriter's overallotment option.
(4)      To be issued to the Underwriter.
(5)      Issuable upon exercise of the Underwriter's Warrants.
(6)      Issuable upon exercise of the Bridge Warrants and registered on behalf of the Bridge
         Lenders.
(7)      Registered on behalf of Selling Stockholders.
(8)      Previously paid.
</TABLE>
    

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 or until the  Registration  Statement  shall become  effective on
such  date  as the  Commission,  acting  pursuant  to  said  Section  8(a),  may
determine.




<PAGE>



   

                   SUBJECT TO COMPLETION, DATED MARCH 19, 1997
PROSPECTUS
                                Compu-DAWN, Inc.
           1,000,000 Shares of Common Stock, par value $.01 per share
                        Offering Price Per Share - $5.00
                                 ---------------
    

         Compu-DAWN, Inc., a Delaware corporation (the "Company"), hereby offers
1,000,000  shares  of  Common  Stock,  par value  $.01 per  share  (the  "Common
Shares"). See "Risk Factors" and "Description of Securities". The "Risk Factors"
section begins on page 6 of this Prospectus.

         The Company will apply for inclusion of the Common Shares on The Nasdaq
SmallCap  Market,  although  there can be no assurances  that an active  trading
market will develop even if the securities are accepted for quotation. See "Risk
Factors - Lack of Prior Market for Common Shares; No Assurance of Public Trading
Market"  and  "Risk  Factors  -  Penny  Stock  Regulations  May  Impose  Certain
Restrictions on Marketability of Securities".


         Prior to this  offering  (the  "Offering"),  there  has been no  public
market for the Common  Shares.  It is  currently  anticipated  that the  initial
public  offering  price will be $5.00 per Common Share.  The price of the Common
Shares has been determined by negotiations between the Company and E.C. Capital,
Ltd.,  the  underwriter  of this  Offering  (the  "Underwriter"),  and  does not
necessarily bear any relationship to the Company's assets, book value, net worth
or  results  of  operations  or any other  established  criteria  of value.  For
additional  information  regarding  the factors  considered in  determining  the
initial  public  offering  price of the  Common  Shares,  see  "Risk  Factors  -
Arbitrary Offering Price;  Possible  Volatility of Stock Price," "Risk Factors -
Lack of Prior Market for Common Shares;  No Assurance of Public Trading Market,"
"Description of Securities" and "Underwriting".


         The registration statement of which this Prospectus forms a part also 
covers the resale of an aggregate of 431,200 Common Shares (the "Warrant 
Shares") underlying warrants (the "Bridge Warrants") issued to certain bridge 
lenders (the "Bridge Lenders") (see "Bridge Financing") and an aggregate of 
250,250 Common Shares held by certain stockholders (collectively with the Bridge
Lenders, the "Selling Stockholders").  The Company will not receive any of the
proceeds from the resale of the Common Shares by the Selling Stockholders.  The 
Common Shares held by the Selling Stockholders may be resold at any time 
following the date of this Prospectus, subject to an agreement between the 
Bridge Lenders and the Underwriter restricting the transfer of the Warrant
Shares for a period of six months without the Underwriter's consent. The resale
of the Common Shares by the Selling Stockholders is subject to Prospectus 
delivery and other requirements of the Securities Act of 1933, as amended (the
"Act").  Sales of such Common Shares or the potential of such sales at any time
may have an adverse effect on the market price of the Common Shares offered
hereby.  See "Principal and Selling Stockholders" and "Risk Factors - Shares 
Eligible for Future Sale May Adversely Affect the Market".
                                ----------------
                         [Cover Continued on Next Page]


<PAGE>



          AN INVESTMENT IN THE COMMON SHARES OFFERED HEREBY INVOLVES A
       HIGH DEGREE OF RISK AND IMMEDIATE SUBSTANTIAL DILUTION OF THE BOOK
            VALUE OF THE COMMON SHARES OFFERED HEREBY AND SHOULD BE
           CONSIDERED ONLY BY PERSONS WHO CAN AFFORD THE LOSS OF THEIR
              ENTIRE INVESTMENT. SEE "RISK FACTORS" 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             Underwriting Discounts        Proceeds to
                to Public           and Commissions (1)          Company (2)
- --------------------------------------------------------------------------------
Per Share......   $5.00                  $0.50                      $4.50
- --------------------------------------------------------------------------------
Total (3)......$5,000,000             $500,000                   $4,500,000
================================================================================
(1)      Does not reflect additional compensation to be received by the Under-
         writer in the form of (i) a non-accountable expense allowance of 
         $150,000 ($172,500 if the Overallotment Option (as hereinafter defined
         is exercised in full), $50,000 of which has already been paid, (ii) a
         three year financial advisory and investment banking agreement 
         providing for aggregate fees of $108,000 payable in advance at the 
         closing of this Offering, and (iii)  warrants (to be purchased by the 
         Underwriter for one mil ($.001) per warrant) to purchase 100,000 Common
         Shares (10% of the total number of Common Shares sold pursuant hereto)
         (the "Underwriter's Warrants"), exercisable for a period of four years,
         commencing one year from the date of this Prospectus.  The Company and 
         the Underwriter have agreed to indemnify each other against certain 
         liabilities, including liabilities under the Act.  The Company has
         been informed that, in the opinion of the Securities and Exchange 
         Commission, such indemnification is against public policy and is 
         therefore unenforceable.  See "Underwriting".

(2)      Before  deducting  expenses  of the  Offering  payable  by the  Company
         estimated  at $625,000,  including  the  Underwriter's  non-accountable
         expense  allowance and  financial  advisory fee referred to in footnote
         (1) (not assuming exercise of the Overallotment  Option),  registration
         fees,  transfer  agent  fees,  NASD  fees,  Blue  Sky  filing  fees and
         expenses,  legal fees and expenses,  and accounting  fees and expenses.
         See "Use of Proceeds" and "Underwriting".

(3)      Does  not   include   150,000   additional   Common   Shares  to  cover
         overallotments  which the  Underwriter has an option to purchase for 45
         days from the date of this  Prospectus at the initial  public  offering
         price, less the Underwriter's discount (the "Overallotment Option"). If
         the  Overallotment  Option is  exercised  in full,  the total  Price to
         Public will be $5,750,000,  Underwriting Discounts and Commissions will
         be  $575,000,   and  Proceeds  to  Company  will  be  $5,175,000.   See
         "Underwriting".
                                 ---------------
                         [Cover Continued on Next Page]


<PAGE>



         The Common Shares are offered by the Underwriter on a "firm commitment"
basis, when, as and if delivered to and accepted by the Underwriter, and subject
to prior sale, allotment and withdrawal,  modification of the offer with notice,
receipt and acceptance by the Underwriter  named herein and subject to its right
to reject  orders in whole or in part and to  certain  other  conditions.  It is
expected that the delivery of the  certificates  representing  the Common Shares
and payment  therefor will be made at the offices of the Underwriter on or about
__________, 1997.


                               E. C. CAPITAL, LTD.


                  The date of this Prospectus is _______, 1997.


<PAGE>



         IN CONNECTION  WITH THIS  OFFERING,  THE  UNDERWRITER  MAY OVERALLOT OR
EFFECT  TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON
SHARES AT A LEVEL ABOVE THAT WHICH MIGHT  OTHERWISE  PREVAIL IN THE OPEN MARKET.
SUCH  TRANSACTIONS  MAY  BE  EFFECTED  IN  THE  NASDAQ  SMALLCAP  MARKET.   SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

         A SIGNIFICANT  PORTION OF THE COMMON SHARES TO BE SOLD IN THIS OFFERING
MAY BE SOLD TO  CUSTOMERS OF THE  UNDERWRITER.  SUCH SALES MAY AFFECT THE MARKET
FOR AND  LIQUIDITY  OF THE  COMPANY'S  SECURITIES  IN THE EVENT THAT  ADDITIONAL
BROKER-DEALERS  DO NOT MAKE A MARKET IN THE  COMPANY'S  SECURITIES,  AS TO WHICH
THERE  CAN  BE  NO  ASSURANCE.   SUCH  CUSTOMERS   SUBSEQUENTLY  MAY  ENGAGE  IN
TRANSACTIONS  FOR THE SALE OR PURCHASE OF THE COMMON SHARES  THROUGH AND/OR WITH
THE UNDERWRITER.

         ALTHOUGH IT HAS NO OBLIGATION TO DO SO, THE  UNDERWRITER  MAY FROM TIME
TO TIME ACT AS A MARKET MAKER AND OTHERWISE EFFECT TRANSACTIONS IN THE COMPANY'S
SECURITIES.  THE  UNDERWRITER,  IF IT PARTICIPATES  IN THE MARKET,  MAY BECOME A
DOMINATING INFLUENCE IN THE MARKET FOR THE COMMON SHARES.  HOWEVER,  THERE IS NO
ASSURANCE  THAT THE  UNDERWRITER  WILL OR WILL NOT  CONTINUE TO BE A  DOMINATING
INFLUENCE.  THE PRICES AND  LIQUIDITY OF THE  SECURITIES  OFFERED  HEREBY MAY BE
SIGNIFICANTLY AFFECTED BY THE DEGREE, IF ANY, OF THE UNDERWRITER'S PARTICIPATION
IN SUCH MARKET.  THE UNDERWRITER MAY DISCONTINUE  SUCH ACTIVITIES AT ANY TIME OR
FROM TIME TO TIME.  SEE "RISK FACTORS - LACK OF PRIOR MARKET FOR COMMON  SHARES;
NO ASSURANCE OF PUBLIC TRADING MARKET".



                                        2

<PAGE>



                               PROSPECTUS SUMMARY


         The following is a summary of certain information  (including financial
statements and notes thereto)  contained in this  Prospectus and is qualified in
its entirety by the more detailed  information  appearing  elsewhere  herein. In
addition,  unless otherwise indicated to the contrary, the information appearing
herein does not give effect to the  issuance of (a) 150,000  Common  Shares upon
exercise of the Overallotment Option; (b) 100,000 Common Shares upon exercise of
the Underwriter's  Warrants;  (c) 431,200 Common Shares upon the exercise of the
Bridge  Warrants;  or (d)  710,400  Common  Shares  upon the  exercise  of other
outstanding  options  and  warrants.   See  "Bridge  Financing".   However,  all
references  to  Common  Shares  and  prices  per share in this  Prospectus  give
retroactive effect to a 325 for 1 stock split effectuated on October 18, 1996 as
part  of  the  Company's   reincorporation   in  the  State  of  Delaware.   See
"Underwriting".  Each  prospective  investor is urged to read this Prospectus in
its entirety.



                                   The Company

         Compu-DAWN,  Inc. (the "Company") is primarily  engaged in the business
of designing, developing,  licensing, installing and servicing computer software
products  and  systems  for law  enforcement  and public  safety  agencies.  The
software systems include computer-aided  dispatching,  computer interfacing with
state and national crime  information  databases,  advanced mobile on-line radio
computing,  automatic vehicle location (employing dynamic map displays), records
management  and  photo-image  database  systems.  Certain of these  applications
utilize   telecommunications   and  space   satellite   technology,   and  other
infrastructure,  provided by third parties. The Company has developed,  licensed
and  installed  its  systems in more than 55 agencies  primarily  located in the
State of New York.

         The Company was incorporated  under the name Coastal Computer  Systems,
Inc. in New York on March 31, 1983 and was  reincorporated in Delaware under its
present name on October 18, 1996.

         The  Company's  executive  offices  are  located  at 77 Spruce  Street,
Cedarhurst, New York 11516 and its telephone number is (516) 374-6700.

         See "Risk  Factors" for a discussion of certain  factors that should be
considered in evaluating the Company and its business.


                                        3

<PAGE>



                                  The Offering

Common Shares Being Offered............. 1,000,000 shares

Common Shares Outstanding Prior to
the Offering ........................... 986,700 shares

Common Shares to be Outstanding
After the Offering (1).................. 1,986,700 shares


Use of Proceeds......................... The net proceeds to the Company from 
                                         the sale of the 1,000,000 Common Shares
                                         offered hereby are estimated to be 
                                         $3,875,000.  The net proceeds are 
                                         expected to be applied in the following
                                         approximate  percentages for the 
                                         following purposes: (i) product 
                                         enhancement and development (32.3%); 
                                         (ii) repayment of indebtedness (25.2%);
                                         (iii) marketing and advertising 
                                         (16.8%); (iv) hiring and training of 
                                         additional personnel (3.8%); (v) 
                                         purchase of equipment (3.8%); 
                                         (vi) payment of accrued compensation to
                                         Chairman of the Board and Chief 
                                         Executive Officer, and to President 
                                         (3.0%); and (vii) working capital 
                                         (15.1%). See "Use of Proceeds".

Risk Factors............................ An investment in the securities offered
                                         hereby involves a high degree of risk
                                         and immediate substantial dilution
                                         of the book value of the Common Shares,
                                         and should be considered only by 
                                         persons who can afford the loss of 
                                         their entire investment.  See  "Risk
                                         Factors" and "Dilution".

Proposed Nasdaq SmallCap Market
  Symbol(2)............................. "CODI"
- -----------------


(1) Does not give effect to the issuance of (i) 150,000 Common Shares upon 
    exercise of the Overallotment Option; (ii) 100,000 Common Shares upon 
    exercise of the Underwriter's Warrants; (iii) 431,200 Common Shares upon the
    exercise of the Bridge Warrants;  (iv) 389,950 Common Shares upon the 
    exercise of outstanding options which are currently exercisable (the 
    "Exercisable Options"); (v) 31,200 Common Shares upon the exercise of
    other outstanding warrants (the "Other Warrants") ;or (vi) 289,250 Common 
    Shares upon the exercise of other outstanding options (collectively with the
    Exercisable Options and the Other Warrants, the "Other Derivative 
    Securities").  See "Bridge Financing", "Management - Stock Option Plan", 
    "Certain Relationships and Related Transactions" and "Underwriting".


(2) Although the Company will apply for  inclusion of the Common  Shares on
    The  Nasdaq  SmallCap  Market,  there  can  be no  assurance  that  the
    Company's securities will be included

                                        4

<PAGE>



    for  quotation,  or, if so  included,  that the Company will be able to
    continue to meet the  requirements for continued  quotation,  or that a
    public trading market will develop or, if such market develops, that it
    will be sustained.  See "Risk Factors - Lack of Prior Market for Common
    Shares; No Assurance of Public Trading Market".

                          Summary Financial Information

         The following summary  financial  information has been derived from the
financial  statements of the Company included elsewhere in this Prospectus.  All
amounts  are in  dollars  except the number of Common  Shares.  The  information
should be read in  conjunction  with the  financial  statements  and the related
notes thereto. See "Financial Statements".

Statement of Operations Data

                                                   Years Ended
                                                   December 31,
                                               1996             1995
                                               ----             ----
Revenues  .......................          $  477,527         $1,040,181
Operating income (loss) .........            (606,549)           129,981
Net income (loss) ...............            (549,170)            78,660
Net income (loss) per share .....          $     (.29)        $      .04
Weighted average number of
   Common Shares outstanding  ...           1,894,933          1,894,933

Balance Sheet Data



                                          December 31, 1996   December 31, 1995
                                          -------------------------------------

                                        Actual  As Adjusted(1)     Actual
                                        ------  --------------     ------
Working capital .................    $  115,817   $3,360,143      $140,179
Total assets ....................       943,059    4,048,059       385,240
Total liabilities ...............     1,153,459      383,459       220,395
Total stockholders' equity (deficit)   (210,400)   3,664,600       164,845
- ---------------

(1)      Adjusted  to give  effect to the  receipt  and  application  of the net
         proceeds of approximately $3,875,000 from the sale of the Common Shares
         offered hereby.






                                        5

<PAGE>

                                  RISK FACTORS

         An investment  in the  securities  offered  hereby is  speculative  and
involves a high  degree of risk and  substantial  dilution,  and should  only be
purchased  by  investors  who  can  afford  to  lose  their  entire  investment.
Prospective purchasers, prior to making an investment, should consider carefully
the following risks and speculative  factors  associated with this Offering,  as
well as other information set forth elsewhere in this Prospectus,  including the
information contained in the financial statements herein.

         1.  Dependence  on  Offering  Proceeds;  Possible  Need for  Additional
Financing.  The Company's  cash  requirements  have been and will continue to be
significant.  The Company is  dependent on the  proceeds  from this  Offering in
order to sustain and further expand its  operations.  The Company  believes that
the net proceeds of this Offering,  together with anticipated increased revenues
generated  from  operations,   will  be  sufficient  to  conduct  the  Company's
operations for at least 12 months. In the event that the Company's plans change,
or the costs of operations prove greater than anticipated,  the Company could be
required to curtail  its  expansion  or seek  additional  financing  sooner than
currently  anticipated.  The Company has no current arrangements with respect to
additional  financing  and  there  can  be no  assurance  that  such  additional
financing, if available, will be on terms acceptable to the Company. See "Use of
Proceeds" and "Management's  Discussion and Analysis of Financial Conditions and
Results of Operations - Liquidity and Capital Resources".

         2. Inexperience of Underwriter.  This is the first offering under-
written by the Underwriter.  There can be no assurance that the Underwriter's 
limited experience will not adversely affect the development of a trading market
for, or liquidity of, the Company's securities.  Therefore, purchasers of the 
Common Shares offered hereby may suffer a lack of liquidity in their investment
or a material diminution of the value of their investment.  See "Underwriting".


         3. Downward Trend in Revenues;  Current Period and  Anticipated  Future
Losses.  For the years ended December 1996 and 1995, the Company's revenues were
$477,527 and $1,040,181,  respectively. The decline in revenues was primarily as
a result of a decrease in software sales (i.e.  fewer units sold) which occurred
due to the  Company's  focus on  raising  capital  (commencing  in late 1995 and
continuing throughout 1996), strategic planning, and the allocation and devotion
of  substantial  personnel  time to the  development  of  visual  computer-aided
dispatching  (or V-CAD)  and new  wireless  mobile  computing  technology.  Such
actions  diverted the Company's  resources away from sales  activities.  For the
year ended  December 31, 1996,  the Company  experienced a net loss of $549,170.
The  Company's  operating  results  for future  periods  are subject to numerous
uncertainties.  The Company anticipates significant expenses for the foreseeable
future,  including,  without  limitation,  research  and  development  expenses,
enhancing and refining the Company's  current  product  line,  marketing  costs,
obligations under new key employee  compensation  agreements,  the lease for the
Company's premises which commenced in September 1996, and


                                        6

<PAGE>




general administrative  expenses. The Company believes that, for the foreseeable
future, it will be unable to achieve  sufficient  additional  revenues to offset
such  anticipated   significant  operating  costs.   Accordingly,   the  Company
anticipates  that  operating  losses will continue for a  significant  period of
time.  If such  operating  losses do continue,  the Company  cannot  predict the
severity  or  length of time of such  operating  losses  and the  impact of such
operating  losses on the financial  conditions  and results of operations of the
Company.  There can be no assurance  that the Company's  technology and products
will  be  able  to  compete  successfully  in the  marketplace  and/or  generate
significant  revenue,  or that the  Company's  business  will be able to operate
profitably.  See  "Risk  Factors  -  Competition",   "Business  -  Competition",
"Management's  Discussion  and Analysis of Financial  Conditions  and Results of
Operations - Results of Operations".

                  The Company's  quarterly  operating results have, in the past,
varied and may in the future vary significantly,  depending on facts such as the
size,  timing and  recognition  of revenue from  significant  software sales and
system  integration  activity,  the  time of new  product  releases  and  market
acceptance of these new releases, and increases in operating expenses. Thus, the
Company's  revenues  and  results of  operations  have and may  continue to vary
significantly from quarter to quarter,  period to period, and year to year based
upon  frequency  and volume of sales and  licensing  of the  Company's  software
applications and providing of consulting services during such period. Due to the
relatively  fixed  nature of  certain of the  Company's  costs  throughout  each
quarterly  period,  including  personnel and  facilities  costs,  the decline of
revenues  in any  quarter  typically  results  in  lower  profitability  in that
quarter.  There can be no assurance  that the Company will become  profitable or
avoid losses in any future period.

         4.   Evolving   Market;   New   Product   Development;    Technological
Obsolescence.  The markets  for the  Company's  products  are  characterized  by
evolving  industry  requirements,  rapid  technological  change and frequent new
product  introductions  which may result in product or technology  obsolescence.
Certain  companies  may be  developing  technologies  or  products  of which the
Company is unaware which may be functionally  similar,  or superior,  to some or
all of those offered by the Company.  As a result, the ability of the Company to
compete  will depend on its ability to adapt,  enhance and improve its  existing
products and technology and, if necessary, to develop and introduce new products
and  technology to the  marketplace  in a timely and cost-  competitive  manner.
There can be no assurance that the Company will be able to compete successfully,
that its  competitors or future  competitors  will not develop  technologies  or
products  that  render the  Company's  products or  technology  obsolete or less
marketable,  or that  the  Company  will be able  to  successfully  enhance  its
products or technology or adapt them satisfactorily.


                  New  product  development  efforts  are  subject to all of the
risks  inherent in the  development  of new  technology  and products  including
unanticipated delays, expenses,  technical problems or difficulties,  as well as
the possible  insufficiency of funding to complete development.  There can be no
assurance as to when, or whether,  new products will be successfully  developed.
In  addition,  no assurance  can be given that  additional  technologies  can be
developed within a reasonable  development schedule,  if at all. Further,  there
can be no assurance  that the Company  would have  sufficient  economic or human
resources to complete such development in a timely

                                        7

<PAGE>



manner,  or at  all,  or  that  it  could  enter  into  economically  reasonable
arrangements for the completion of such products by third parties.

                  Following the development of additional products,  the Company
must successfully complete a testing program for the products before they can be
marketed.  Although the Company  believes that its testing  program is adequate,
unforeseen  technical  problems arising out of such testing could  significantly
and adversely affect the Company's  ability to produce and market a commercially
acceptable  product.  In addition,  the  Company's  success will depend upon its
current and proposed  technologies  and  products  meeting  acceptable  cost and
performance  criteria in the  marketplace.  There can be no  assurance  that the
technologies and products will meet applicable  price or performance  objectives
or that  unanticipated  technical or other  problems  will not occur which would
result in increased costs or material  delays.  Also,  there can be no assurance
that new  technologies  will be  developed  in the  future  by the  Company.  If
superior technology is developed by the Company's competitors, such products may
render the Company's present products obsolete, and thus would have a materially
negative impact on the Company. See "Business".


         5. Failure to Integrate  Various Product  Introductions  and Offerings.
The Company believes that significant market  opportunities exist for a provider
of fully integrated software designed for the public safety marketplace.  One of
the  Company's  business  strategies  is to  provide  a "total  solution"  fully
integrated software product line used in public safety. Although the Company has
had limited  success in the past  integrating  its software  products with other
systems,  there can be no assurance,  however,  that the Company will be able to
fully  integrate  these  applications,  or newly created  applications,  or that
achieving such  integration  will enable the Company to improve its  competitive
position in the software market.  Moreover,  the Company's  inability to further
integrate  its products  could have a material  adverse  effect on the Company's
business and results of operations.

         6. Intellectual  Property  Protection and  Infringement.  The Company's
technology is not patented or covered by a registered copyright.  In the absence
of patent protection,  the Company's  business and competitive  advantage may be
materially  and  adversely  affected by  competitors  who develop  substantially
equivalent technology. The Company instead currently relies on trade secrets and
common law intellectual property rights (including,  without limitation,  common
law copyright), together with non-disclosure agreements to establish and protect
certain  proprietary  rights in its  products.  These  measures  afford  limited
protection, and there can be no assurance that the steps taken by the Company to
protect these proprietary rights will be adequate to prevent misappropriation of
its technology or the independent development by others of similar technology.
In the absence of a registered  copyright,  the Company will be unable to bring
an action for  copyright  infringement.  If the  Company  registers a common law
copyright after the infringing  action occurs,  it may be limited in its ability
to prove its case and its recovery of damages.  Registration of a copyright with
the United  States  copyright  office is not a  requirement  to make a copyright
legally  effective;  however,  registration of a copyright  generally provides a
rebuttable  presumption  of its  validity.  A copyright may be registered at any
time prior to  bringing an  infringement  action.  However,  the option to elect
statutory damages in lieu of actual damages and profits, and the


                                        8

<PAGE>




eligibility  to receive an award of  attorney's  fees (at the  discretion of the
court) are not available if the infringement occurred prior to registration. The
Company intends to seek registered  copyright protection under United States law
with respect to some of its technology,  although no assurance can be given that
the Company  will obtain such  protection.  While the Company  believes  that it
would be  impractical  and not  cost-effective  for  anyone to  attempt  to copy
software such as that used in its products,  unauthorized parties, nevertheless,
might attempt to copy aspects,  or reverse  engineer  certain,  of the Company's
products,  or may  obtain  and use  information  that  the  Company  regards  as
proprietary.  The cost of, and time dedicated to,  enforcement by the Company of
its rights,  if any,  could be  significant.  Regardless  of the outcome of such
enforcement proceedings, there can be no assurance that such proceedings will be
effective.  In  addition,  although  the  Company  believes  that  there  are no
infringement  claims against the Company and no grounds for the assertion of any
such claims,  the cost of responding to any such  assertion,  should it be made,
could be significant. See "Risk Factors - Competition", "Business - Intellectual
Property Rights and Licenses" and "Business Competition".

         7. Competition.  The Company's  products compete with those of numerous
well-established  companies,  which  design,  sell,  produce or market  software
systems for public safety operations. Many of these companies have substantially
greater financial,  technical and other resources than those of the Company, and
they may have established reputations for success in the development, licensing,
sale and service of their products and technology.  Certain of those competitors
have the financial resources  necessary to enable them to withstand  substantial
price competition or downturns in the market for computer software products used
by  public  safety  agencies  and  organizations.   In  addition,   the  Company
anticipates  that a material  portion of the sale of its  products  will be made
through the competitive bid process.  There can be no assurance that the Company
will  be  able  to  compete  effectively  in  such  process.   See  "Business  -
Competition" and "Business - Products and Services".

         8.  Limited  Sales and  Marketing  Experience.  The Company has limited
experience  in the areas of sales,  marketing  and  distribution.  The Company's
sales and marketing staff will require additional personnel in the future. There
can be no assurance that the Company will be able to build an adequate sales and
marketing  staff,  that  establishing  such a sales and marketing  staff will be
cost-effective,  or that the  Company's  sales  and  marketing  efforts  will be
successful.  See "Risk  Factors  Challenges  to  Growth;  Unascertainable  Risks
Related to Possible Acquisitions" and "Business Sales and Marketing".

         9. Dependence on Significant Customers. Although the composition of the
Company's  largest  customers  has changed from year to year,  historically  the
Company's  revenues  have  been  materially  dependent  on a  limited  number of
customers.  Generally,  the Company does not receive  repeat  business  from its
customers for the design and installation of software systems.  Further revenues
from  customers  to whom the Company has licensed  software  systems are usually
derived from maintenance and support  contracts.  Accordingly,  the Company does
not  believe  that  the  makeup  of its  current  customers  is  material  to an
understanding  of the Company's  future  business  prospects.  While the Company
expects its customer base to continue to expand, a limited number


                                        9

<PAGE>




of large  customers  may  continue to account for a  significant  portion of the
Company's sales during any given period for the foreseeable future. As such, the
Company's  financial  condition  and  results  of  operations  may be  adversely
affected by a delay, reduction or cancellation of orders from one or more of its
current  or  future  significant  customers  or the  loss  of one or  more  such
customers. See "Risk Factors - Lengthy Sales Cycle" and "Business - Customers".

         10. Product  Concentration.  Licensing of products and the provision of
maintenance and support services to the law enforcement and public safety market
represented  substantially  all of the  Company's  revenues for the fiscal years
ended  December  31, 1995 and 1996,  and are expected to continue to account for
all of the Company's revenues for the foreseeable  future. Any factors adversely
affecting  the  Company's  products,   such  as  the  introduction  of  superior
competitive  products  or shifts in the needs of the  marketplace,  would have a
material  adverse  effect on the  Company's  financial  condition and results of
operations. See "Risk Factors - Competition", "Business - Products and Services"
and "Business-Competition".

         11. Lengthy Sales Cycle.  Licensing of the Company's  software products
typically involves a detailed technical  evaluation and a commitment of capital,
technical,  marketing and other resources,  with the attendant delays frequently
associated  with  customers'   internal  procedures  to  approve  large  capital
expenditures and to test and accept new technologies  that affect the customer's
operations  infrastructure.  For  those  and  other  reasons,  the  sales  cycle
associated  with the  Company's  products is typically  lengthy and subject to a
number of significant  risks,  including  customers'  budgetary  constraints and
internal acceptance procedure, that are beyond the Company's control. Because of
the lengthy  sales cycle and the  generally  large size of customer  orders,  if
revenues forecasted from a specific customer for a particular fiscal quarter are
not realized in that quarter,  the Company's  operating results for that quarter
could be  materially  adversely  affected.  See "Risk  Factors -  Dependence  on
Significant Customers".

         12. New Management Team;  Dependence on Executive  Management;  Need to
Retain Key Personnel.  The Company's executive management team, Mark Honigsfeld,
Chairman and Chief Executive Officer of the Company,  Dong W. Lew, President and
Chief  Operating  Officer of the  Company,  and Louis  Libin,  Chief  Technology
Officer of the  Company,  have  worked  together  for only a brief  period.  Mr.
Honigsfeld  was elected  Chairman of the Board of the Company in August 1996 and
was elected Chief  Executive  Officer of the Company  effective as of October 1,
1996.  Mr.  Libin was  elected  as a  director  of the  Company  and  became the
Company's  Chief  Technology  Officer in January 1997 and only began  serving as
Chief Technology Officer on a full-time basis in March 1997.

                  The Company has a three-year employment agreement with each of
Messrs. Honigsfeld, Lew and Libin, each of which includes, among other things, a
non-competition  and  non-  solicitation  provision.   However,  each  agreement
provides that the employee can  terminate his agreement  with the Company at any
time  upon 30  days  notice  for  any  reason.  Additionally,  Mr.  Honigsfeld's
employment agreement allows him to devote up to 10% of his working time, and Mr.
Libin's employment agreement allows him to devote up to one day a week, to other
endeavors which are not competitive with the Company.  The loss of the services


                                       10

<PAGE>




of either Mr. Honigsfeld, Mr. Lew or Mr. Libin would have a material adverse 
effect on the Company's business.

                  The Company has obtained a "key-man" life insurance  policy on
the  life of Mr.  Honigsfeld  which  will  provide  for a death  benefit  to the
Company,  on his life, of  $1,000,000.  The Company  intends to obtain "key man"
life  insurance  policy on the life of Mr.  Libin  which  would  provide a death
benefit to the Company of $1,000,000. The Company has been unable to secure life
insurance  coverage  for Mr.  Lew in light of Mr.  Lew's  age and  history  as a
smoker.  With regard to Messrs.  Honigsfeld and Libin, there can be no assurance
that the death  benefit  would be adequate to fund the  Company's  needs until a
replacement could be found.

                  The success of the Company is also  dependent upon its ability
to hire and retain additional  qualified and talented  executive,  technical and
marketing personnel. There is always intense competition for qualified personnel
in the  Company's  business and the  Company's  inability  to recruit  qualified
personnel  could have a material  adverse  effect on the Company's  business and
results of  operations.  There can be no assurance that the Company will be able
to retain the members of its current management or personnel, or that it will be
able to successfully  attract and retain qualified  management,  engineering and
sales  or  other   personnel  in  the  future.   See  "Management  -  Employment
Agreements".

         13. Dependence on Licensors.  The Company currently relies on operating
system software owned by certain third parties for certain software and platform
operating  systems  which the Company uses to create its  products,  and in some
cases  to  bundle  with its own  software  in its  products.  The  licenses  are
perpetual  in  duration  subject  to the  payment of an annual  maintenance  and
enhancement  fee,  which is based on the  number of end users of such  operating
system software,  or a monthly sublicense fee, which is based upon the number of
customers  to  which  the  Company's  products  (which  includes  such  licensed
operating  system  software)  are licensed.  Although the Company  believes that
there  are  alternatives  to the  operating  system  software  that the  Company
currently  uses,  termination  of any of these  licenses could delay the Company
from producing its products for approximately three to six months as a result of
the need to  revise  the  Company's  software  to make it  compatible  with such
alternative operating system software. Such result would have a material adverse
effect  on  the  Company.  See  "Business-   Intellectual  Property  Rights  and
Licenses".

         14.  Challenges  to Growth;  Unascertainable  Risks Related to Possible
Acquisitions.  The Company anticipates a period of rapid growth that is expected
to place a strain on the Company's  administrative,  financial  and  operational
resources.  The Company's ability to manage any growth  effectively will require
it to continue to improve its  operational,  financial and management  controls,
reporting  systems and  procedures,  to install new management  information  and
control systems, and to train,  motivate and manage its employees.  There can be
no  assurance  that the Company will install  such  management  information  and
control  systems in an efficient  and timely manner or that the new systems will
be adequate to support the Company's  operations.  Because of the  complexity of
its products, the Company has in the past experienced, and expects in


                                       11

<PAGE>




the future to  experience,  a time lag between the date on which  technical  and
sales  personnel  are  hired and the time at which  such  persons  become  fully
productive.  In addition,  customer satisfaction could be substantially affected
by the quality of the Company's post-sales system implementation process and, in
many cases, its maintenance and service  capabilities.  If the Company is unable
to hire, train and retain qualified personnel and consultants to implement these
services or is unable to manage the post-sales process effectively,  its ability
to attract repeat sales or obtain  references for new prospective sales could be
adversely  affected,  which  could  limit the  Company's  growth  opportunities.
Additionally,  many of the challenges of growth may be unforeseeable  and beyond
the  control  of  the  Company.  If the  Company  is  unable  to  manage  growth
effectively,  such that the  Company's  sales and marketing  efforts  exceed its
capacity to design, develop,  install,  maintain and service its products, or if
new employees are unable to achieve adequate  performance  levels, the Company's
business, operating results and financial condition could be adversely affected.

                  The Company intends to explore  opportunities  to add, through
acquisition  or  licensing,  technology  or  products  to  enhance or add to its
current  product line, or to acquire a customer  base or sales  organization  to
augment the Company's  infrastructure.  The Company is not actively  seeking any
acquisition at this time. In exploring a potential  acquisition or license,  the
Company will consider, among other criteria, the comparative cost to the Company
in capital,  resources  and  personnel to create the  identified  technology  or
product,  or to establish  the  targeted  customer  base or sales  organization;
restrictions on the Company  developing  similar  technology or products arising
from patent or other intellectual  property  protection;  and the synergy of the
identified technology or products, or customer base or sales organization,  with
the Company's  products and  organization.  Although the Company  anticipates it
will follow the  foregoing  general  criteria in  determining  whether or not to
pursue any  acquisition or license,  management  will have sole  discretion over
whether or not to engage in any such transaction. There can be no assurance that
the Company will  identify any  acquisition  or licensing  candidates  or, if it
does,  that it will be able to  reach  any  agreements  to  acquire  or  license
technology or products,  or acquire assets,  on terms acceptable to the Company.
Since the Company has not identified any potential acquisition candidates, there
is no basis for the Company to evaluate the possible merits or risks relating to
the  technology or assets which may be acquired.  To the extent that the Company
effects  an  acquisition  of  technology  or  products  in the  early  stage  of
development  or growth  (including  technology  or products  which have not been
fully  tested or  marketed),  the  Company  will be  subject to  numerous  risks
inherent  in  developmental  technology  and an  additional  high  level of risk
associated with high-technology  industries based on innovative  technologies or
processes.  Furthermore, future acquisition transactions may require the Company
to obtain additional financing from banks or other financial  institutions or to
undertake debt or equity  financing.  No assurance can be given that the Company
would be able to obtain financing upon commercially reasonable terms, or at all.
Furthermore, equity financing will result in a dilution of existing stockholders
of the Company, which may be significant. If debt financing ultimately proves to
be  available,   any  borrowings  may  subject  the  Company  to  various  risks
traditionally associated with the incurring of indebtedness, including the risks
of interest rate  fluctuations  and  insufficiency of cash flow to pay principal
and interest.  To the extent any such transaction  involves the acquisition of a
business, there can be no assurance that the Company will successfully integrate
the operations of the acquired business with


                                       12

<PAGE>




those of the Company, or that all of the benefits expected from such integration
will be realized.  Any delays or unexpected  costs  incurred in connection  with
such  integration  could  have  an  adverse  effect  on the  combined  company's
business, operating results or financial condition. Furthermore, there can be no
assurance that the operations, management and personnel of the companies will be
compatible or that the Company will not  experience  the loss of key  personnel.
The amount of net proceeds of this Offering, if any, expended with respect to an
acquisition will be determined by the Board of Directors of the Company. In most
cases  each  acquisition  may  be  consummated  without  seeking  and  obtaining
stockholder  approval,  in  which  case,  the  stockholders  will  not  have  an
opportunity  to review the  financial  statements of an  acquisition  candidate,
except in those  cases where  stockholder  approval is  required.  Although  the
Company  will   endeavor  to  evaluate  the  risks   inherent  in  a  particular
acquisition,  there can be no assurance that the Company will properly ascertain
or assess such significant  risk factors.  See "Risk Factors - Limited Sales and
Marketing Experience",  "Business - Products and Services" and "Business - Sales
and Marketing".

         15.  International  Expansion.  As part  of the  Company's  long  range
marketing plan, the Company intends, in the future, to explore  opportunities to
expand its operations into international markets which could require significant
management  attention and financial  resources.  Currently,  the Company has not
developed any international  marketing  strategy,  has not given any significant
attention to international  marketing, and has no timetable in mind to implement
an international  marketing plan. For the foreseeable  future,  the Company does
not expect international  marketing activities to be material to the Company nor
does it have any current  plans to devote  significant  capital or  resources to
international marketing. There can be no assurance that the Company's efforts to
develop   international   sales  and  support   channels  will  be   successful.
International  sales are  subject  to a number of risks,  including  potentially
longer payment cycles, unexpected changes in regulatory requirements, import and
export  restrictions and tariffs,  difficulties in staffing and managing foreign
operations,  the burden of  complying  with a variety of foreign  laws,  greater
difficulty  in  accounts   receivable   collection,   potentially   adverse  tax
consequences,   currency  fluctuations  and  potential  political  and  economic
instability.  Additionally,  the protection of intellectual property may be more
difficult and costly to enforce outside of the United States.  In the event that
the Company is successful in expanding its sales and operations internationally,
the imposition of, or change in, price controls or other restrictions on foreign
currencies could materially affect the Company's business, operating results and
financial condition.

         16. Control by Existing Management and Stockholders;  Effect of Certain
Anti- Takeover  Considerations.  Upon completion of the Offering,  the Company's
directors,  executive  officers  and certain  principal  stockholders  and their
affiliates will own beneficially  approximately 48% of the Common Shares (giving
effect to the sales of Common  Shares by the  Selling  Stockholders  and without
giving effect to the exercise of the Overallotment  Option).  Accordingly,  such
holders,  if  acting  together,  will  have the  ability  to  exert  significant
influence  over the  election  of the  Company's  Board of  Directors  and other
matters submitted to the Company's  stockholders for approval.  The voting power
of these holders may discourage or prevent any proposed  takeover of the Company
unless the terms thereof are approved by such holders. Pursuant to the Company's
Certificate of  Incorporation,  Preferred Shares may be issued by the Company in
the future without


                                       13

<PAGE>




stockholder  approval  and  upon  such  terms  as the  Board  of  Directors  may
determine.  The rights of the  holders of Common  Shares will be subject to, and
may be adversely  affected by, the rights of the holders of any Preferred Shares
that may be issued in the future.  The issuance of  Preferred  Shares could have
the effect of  discouraging  a third  party  from  acquiring  a majority  of the
outstanding  Common  Shares of the  Company  and  preventing  stockholders  from
realizing a premium on their Common Shares.  The  Certificate  of  Incorporation
also provides for staggered  terms for the members of the Board of Directors.  A
staggered Board of Directors,  and certain  provisions of the Company's  by-laws
and of Delaware law  applicable to the Company  (which law prohibits the Company
from engaging in a "business combination" with an "interested stockholder" for a
period of three  years  after the date of the  transaction  in which the  person
became an interested stockholder, unless it is approved in a prescribed manner),
could  delay or make more  difficult  a merger,  tender  offer or proxy  contest
involving the Company. See "Principal and Selling Stockholders" and "Description
of Securities".

         17.  Broad   Discretion  in  Application  of  Proceeds;   Repayment  of
Indebtedness;  Payment of Accrued Compensation. While the Company intends to use
the net proceeds of this Offering as described in the "Use of Proceeds"  section
of this  Prospectus,  the Company has broad discretion to adjust the application
and  allocation of such net proceeds in order to address  changed  circumstances
and opportunities. As a result of the foregoing, the success of the Company will
be substantially dependent upon the discretion and judgment of the management of
the Company with respect to the  application  and allocation of the net proceeds
of this  Offering.  Pending use of the  proceeds,  the funds will be invested in
certificates of deposit,  high grade commercial paper and government  securities
or other low risk investments. See "Use of Proceeds".

                  The Company  intends to utilize an aggregate  of $975,000,  or
approximately 25% of the net proceeds of this Offering,  to repay (i) promissory
notes  in the  principal  amount  of  $770,000  issued  in  connection  with the
Company's  Bridge  Financing  transaction  in  October  1996 and  (ii)  $200,000
borrowed  by the  Company  from its  Chairman  of the Board and Chief  Executive
Officer under a secured credit facility loan agreement (the "Credit Agreement"),
plus  interest  accrued on such  principal  amount at the rate of 10% per annum.
Additionally, the Company intends to utilize $115,000, or 3% of the net proceeds
of this Offering,  to pay (i) accrued and unpaid compensation of $100,000 to the
Company's Chairman of the Board and Chief Executive Officer, and (ii) an accrued
and unpaid  signing  bonus of $15,000  payable to the  President of the Company,
each in  connection  with the  execution of his  employment  agreement  with the
Company which was effective as of October 1, 1996. As a result of the foregoing,
$1,090,000,  or approximately 28% of the net proceeds of this Offering, will not
be available to fund future business activities. See "Use of Proceeds",  "Bridge
Financing", "Management" and "Certain Relationships and Related Transactions".

         18.      Lack of Prior Market for Common Shares; No Assurance of Public
Trading Market. Prior to this Offering, no public trading market existed for the
Common Shares.  There can be no assurances that a public trading market for the
Common Shares will develop or that a public trading market, if developed, will 
be sustained.  Although the Company anticipates that, upon


                                       14

<PAGE>



completion of this Offering, the Common Shares will be eligible for inclusion on
The Nasdaq  SmallCap  Market,  no assurance  can be given that the Common Shares
will be listed thereon. Under prevailing rules of The Nasdaq Stock Market, Inc.,
in order to qualify for initial  quotation of securities on The Nasdaq  SmallCap
Market,  a company,  among other things,  must have at least $4,000,000 in total
assets,  $2,000,000 in total capital and surplus,  $1,000,000 in market value of
public  float and a minimum bid price of $3.00 per share.  Although  the Company
may, upon the completion of this Offering,  qualify for initial quotation of the
Common Shares on The Nasdaq SmallCap  Market,  in order for the Common Shares to
continue to be listed thereon, the Company,  among other things,  generally must
have  $2,000,000  in total  assets,  $1,000,000  in total  capital and  surplus,
$1,000,000  in market value of public float and a minimum bid price of $1.00 per
share.


                  The Nasdaq  Stock  Market,  Inc.  has  proposed a rule  change
which, if adopted,  would impose  substantially  more stringent criteria for the
initial and continued  listing of securities on The Nasdaq SmallCap Market.  The
proposed new rules  provide  that,  for initial  listing on The Nasdaq  SmallCap
Market,  a company  would  need to have,  among  other  things,  (i)  either net
tangible  assets  (i.e.,  net  of  goodwill  and  other  intangible  assets)  of
$4,000,000,  a market capitalization of $50,000,000 or net income for two of the
last three fiscal years of $750,000, (ii) a minimum market value of public float
of $5,000,000, (iii) a minimum bid price of $4.00 per share, and (iv) either one
year of  operating  history  or a  market  capitalization  of  $50,000,000.  For
continued  listing on The Nasdaq SmallCap  Market, a company would need to have,
among other  things,  (i) either net  tangible  assets of  $2,000,000,  a market
capitalization  of  $35,000,000,  or net income for two of the last three fiscal
years  of  $500,000,  and  (ii) a  minimum  market  value  of  public  float  of
$1,000,000.  Additionally, for both initial listing and continued listing on The
Nasdaq  SmallCap  Market,  companies  would be  required  to have at  least  two
independent  directors,  and an Audit  Committee,  a majority  of the members of
which would need to be independent directors.


                  If the  Company  is unable to  satisfy  the  requirements  for
quotation on The Nasdaq SmallCap Market,  trading,  if any, in the Common Shares
offered  hereby  would be conducted  in the  over-the-counter  market in what is
commonly referred to as the "pink sheets" or on the NASD OTC Electronic Bulletin
Board. As a result,  an investor may find it more difficult to dispose of, or to
obtain  accurate  quotations as to the price of, the securities  offered hereby.
The  above-described  rules may adversely affect the liquidity of the market for
the  Company's  securities.  If a trading  market  does in fact  develop for the
Common  Shares  offered  hereby,  there  can be no  assurance  that  it  will be
maintained.  In any event,  because certain  restrictions may be placed upon the
sale of securities  at prices under $5.00 per share,  if the price of the Common
Shares  falls below such  threshold,  unless such Common  Shares  qualify for an
exemption from the "penny stock" rules, such as a listing on The Nasdaq SmallCap
Market,  some  brokerage  firms will not effect  transactions  in the  Company's
securities and it is unlikely that any bank or financial institution will accept
such securities as collateral. Such factors could have a material adverse affect
in developing or sustaining any market for the Common Shares.  See "Risk Factors
- - 'Penny Stock' Regulations May Impose Certain  Restrictions on Marketability of
Securities" and "Underwriting".


                                       15

<PAGE>



                  Although it has no legal  obligation to do so, the Underwriter
may  from  time to time act as a  market  maker  and may  otherwise  effect  and
influence  transactions  in  the  Company's  securities.  However,  there  is no
assurance   that  the   Underwriter   will  continue  to  effect  and  influence
transactions  in the  Company's  securities.  The  prices and  liquidity  of the
Company's Common Shares may be significantly  affected by the degree, if any, of
the Underwriter's  participation in the market.  The Underwriter may voluntarily
discontinue  such  participation  at any time.  Further,  the  market  for,  and
liquidity of, the Company's Common Shares may be materially  adversely  affected
by the fact that a  significant  portion  of the  Common  Shares  may be sold to
customers of the Underwriter.


         19. Arbitrary Offering Price;  Possible  Volatility of Stock Price. The
initial public  offering price of the Common Shares as determined by negotiation
between the  Company and the  Underwriter  may not be  indicative  of the market
price for such  securities  in the  future,  and does not  necessarily  bear any
relationship  to the  Company's  assets,  book  value,  net worth or  results of
operations of the Company or any other established  criteria of value. Among the
factors  considered  in  determining  the price of the  Common  Shares  were the
history of, and  prospects  for,  the  industry  in which the Company  operates,
estimates of the business  potential  of the Company,  the present  state of the
development of the Company's  business,  the Company's financial  condition,  an
assessment of the Company's management,  the general condition of the securities
markets at the time of this Offering,  and the demand for similar  securities of
comparable  companies.  It should be noted that the stock market in recent years
has experienced  extreme price and volume  fluctuations  that have  particularly
affected  the  market  prices  of  many  smaller  companies.   Frequently,  such
fluctuations   have  been  unrelated  or   disproportionate   to  the  operating
performance of such companies.  These fluctuations,  as well as general economic
and market conditions, may have a material adverse effect on the market price of
the  Common  Shares.  See   "Underwriting",   "Description  of  Securities"  and
"Financial Statements".

         20.  "Penny  Stock"  Regulations  May Impose  Certain  Restrictions  on
Marketability  of  Securities.  The  Commission  has adopted  regulations  which
generally define "penny stock" to be any equity security that has a market price
of less than $5.00 per share, subject to certain exceptions. If, as anticipated,
the Common  Shares  offered  hereby are  authorized  for quotation on The Nasdaq
SmallCap  Market upon the  completion of this  Offering,  such  securities  will
initially be exempt from the definition of "penny  stock".  If the Common Shares
offered  hereby are removed  from listing on The Nasdaq  SmallCap  Market at any
time,  the  Company's  Common  Shares  may become  subject to rules that  impose
additional  sales  practice   requirements  on  broker-dealers  that  sell  such
securities to persons other than established  customers and accredited investors
(generally  those with assets in excess of $1,000,000 or annual income exceeding
$200,000,  or $300,000 together with their spouse).  For transactions covered by
these rules, the broker-dealer must make a special suitability determination for
the  purchase of such  securities  and have  received  the  purchaser's  written
consent  to  the  transaction  prior  to the  purchase.  Additionally,  for  any
transaction  involving  a penny  stock,  unless  exempt,  the rules  require the
delivery,  prior to the transaction,  of a risk disclosure  document mandated by
the Commission  relating to the penny stock market.  The broker-dealer must also
disclose the  commission  payable to both the  broker-dealer  and the registered
representative,  current quotations for the securities and, if the broker-dealer
is the sole market maker, the broker-dealer must


                                       16

<PAGE>




disclose  this fact and the  broker-dealer's  presumed  control over the market.
Finally, monthly statements must be sent disclosing recent price information for
the penny  stock held in the account and  information  on the limited  market in
penny stocks. Consequently,  the "penny stock" rules may restrict the ability of
broker-dealers to sell the Company's Common Shares and may affect the ability of
purchasers in this Offering to sell the Company's Common Shares in the secondary
market as well as the price at which such  purchasers  can sell any such  Common
Shares.

         21.  Immediate  and  Substantial   Dilution;   Equity  Securities  Sold
Previously at Below Offering Price.  Upon completion of this Offering,  assuming
no exercise  of the  Overallotment  Option,  and  without  giving  effect to the
exercise of the Underwriter's Warrant, the pro forma net tangible book value per
share of the  Company's  Common  Shares as of December  31, 1996 would have been
$1.84.  At the initial public  offering  price of $5.00 per share,  investors in
this Offering will experience an immediate  dilution of approximately  $3.16, or
63.2% in net  tangible  book  value  per  share,  and  existing  investors  will
experience  an  increase  of   approximately   $2.19  per  share.   The  present
stockholders  of the Company have acquired their  respective  equity interest at
costs substantially below the public offering price. Accordingly,  to the extent
that  the   Company   incurs   losses,   the  public   investors   will  bear  a
disproportionate risk of such losses. The exercise of the Bridge Warrants issued
to the Bridge Lenders for the purchase of 431,200 Common Shares,  at an exercise
price of $.50 per share,  and the exercise of the Other  Derivative  Securities,
for the purchase of an aggregate of 710,400 Common Shares, generally at exercise
prices  substantially  below the public offering  price,  will result in further
substantial   dilution  to  the  public  investors.   See  "Dilution",   "Bridge
Financing",  "Management - Executive  Compensation",  "Management - Stock Option
Plan" and "Underwriting".

         22.      No Dividends.  The Company has never paid any dividends on its
Common Shares and does not intend to pay dividends on its Common Shares in the 
foreseeable future.  Any earnings which the Company may realize in the 
foreseeable future are anticipated to be retained to finance the growth of the 
Company.  See "Dividend Policy" and "Description of Securities".

         23. Shares  Eligible for Future Sale May  Adversely  Affect the Market.
All of the Company's outstanding Common Shares are "restricted  securities" and,
in the  future,  may be sold  upon  compliance  with  Rule  144 or  pursuant  to
registration   under  the  Act  (see  discussion   below  with  respect  to  the
registration  of Common Shares held by certain  stockholders  of the Company and
underlying the Bridge Warrants held by the Bridge  Lenders).  Rule 144 currently
provides, in essence, that a person holding "restricted securities" for a period
of two years may sell an amount  every three  months up to the greater of (a) 1%
of the Company's  issued and outstanding  securities of that class of securities
or (b) the average  weekly  volume of sales of such  securities  during the four
calendar  weeks  preceding  the  sale  if  there  is  adequate   current  public
information available concerning the Company. Additionally,  non-affiliates (who
have not been  affiliates  of the Company  for at least  three  months) may sell
their  "restricted  securities"  in  compliance  with  Rule 144  without  volume
limitations  after they have held such  securities  for a period of three years.
Effective  April 29, 1997, the foregoing two or three year holding  periods will
be reduced to one or two years,  respectively.  An aggregate  of 406,250  Common
Shares have been owned by Mr. Lew for more than


                                       17

<PAGE>



two years. However, such shares are subject to an agreement with the Underwriter
restricting  the  public  sale  thereof  for a period  of one year  without  the
Underwriter's consent.

                  The Company is  registering  for resale  250,250 Common Shares
held by certain stockholders. In addition, the Company is registering for resale
the 431,200 Common Shares underlying the Bridge Warrants. Such Common Shares may
be resold  at any time  following  the date of this  Prospectus,  subject  to an
agreement between each of the Bridge Lenders and the Underwriter restricting the
transferability  of such  Common  Shares for a period of six months  without the
Underwriter's   consent.   Prospective   investors  should  be  aware  that  the
possibility  of  resales  by  the  Selling   Stockholders,   as  well  as  other
stockholders of the Company, may have a material depressive effect on the market
price of the  Company's  Common  Shares in any  market  which may  develop.  See
"Bridge Financing", "Principal and Selling Stockholders" and "Underwriting".


         24.  Limitations on Director  Liability.  The Company's  Certificate of
Incorporation provides, pursuant to Delaware law, that a director of the Company
shall not be personally  liable to the Company or its  stockholders for monetary
damages for breach of fiduciary  duty as a director,  with  certain  exceptions.
These  provisions  may  discourage  stockholders  from  bringing  suit against a
director  for  breach  of  fiduciary  duty  and may  reduce  the  likelihood  of
derivative  litigation  brought by stockholders on behalf of the Company against
any director. In addition,  the Company's Certificate of Incorporation  provides
for mandatory  indemnification  of directors and officers to the fullest  extent
permitted or not  prohibited  by Delaware  law. See  "Description  of Securities
Limitation on Liability of Directors; Indemnification".


                                 USE OF PROCEEDS

         The net proceeds to the Company from the sale of the  1,000,000  Common
Shares  offered  hereby  are  estimated  to  be  $3,875,000   (after   deducting
underwriting discounts of $500,000 and other expenses of this Offering estimated
to be $625,000, including the Underwriter's non-accountable expense allowance in
the amount of 3% of the gross proceeds of the Offering, and a $108,000 financial
consulting fee payable to the  Underwriter at the closing) (but not  considering
any exercise of the  Overallotment  Option or the Underwriter's  Warrants).  The
Company, based upon all currently available information, intends to utilize such
net proceeds approximately as follows:


                                       18

<PAGE>


                                                Approximate        Approximate
                                                 Amount of          Percentage
                                                Net Proceeds     of Net Proceeds


Product enhancement and development(1)        $  1,250,000           32.3%
Repayment of indebtedness (2)                      975,000           25.2%

Marketing and advertising (3)                      650,000           16.8%
Hiring and training of additional personnel        150,000            3.8%
Purchase of equipment                              150,000            3.8%

Payment of accrued compensation, including
 signing bonuses, to Chairman of the Board and
 Chief Executive Officer and to President(4)       115,000            3.0%

Working capital (5)                                585,000           15.1%
                                                 ---------          -----
          Total                                $ 3,875,000          100.0%
                                               ===========          ======

(1) Includes, without limitation, costs to develop a radio modem to be used in 
    connection with mobile computing software systems. See "Business-Products".


(2) Represents, in part,  the repayment of promissory notes (the "Bridge Notes")
    in the aggregate principal amount of $770,000 issued in connection with the
    Bridge Financing transaction in October 1996.  The Bridge Notes are due and
    payable upon the closing of the Offering.  If such closing occurs on or 
    before September 15, 1997, no interest will be payable on the Bridge Notes.
    If the Offering closes after such date, interest shall accrue on the 
    principal of the Bridge Notes, from the date such Bridge Notes were issued,
    at the rate of 12% per annum. Also represents the repayment of $200,000, 
    plus interest accrued thereon at the rate of 10% per annum, to Company's 
    Chairman of the Board and Chief Executive Officer under the Credit 
    Agreement.  Principal and accrued interest under the Credit Agreement is 
    payable (i) upon the closing of this Offering, if it occurs prior to June 
    1997, or (ii) otherwise, in equal quarterly installments commencing in June
    1997, and ending in June 1999, subject to acceleration in the event of the
    closing of this Offering.   See "Risk Factors - Broad Discretion in
    Application of Proceeds; Repayment of Indebtedness; Payment of Accrued
    Compensation", "Bridge Financing" and "Certain Relationships and Related
    Transactions".


(3) See "Business - Sales and Marketing".


(4) Represents the payment of accrued and unpaid compensation of approximately
    $100,000 to the Company's Chairman of the Board and Chief Executive Officer,
    and the payment of an accrued and unpaid signing bonus of $15,000 payable to
    the President of the Company, each in connection with the execution of his
    employment agreement with the Company which was effective as of October 1, 
    1996.  See "Risk Factors - Broad Discretion in Application of Proceeds; 
    Repayment of Indebtedness; Payment of Accrued Compensation" and
    "Management - Employment Agreements".



                                       19

<PAGE>




(5) To be used for general operating and overhead expenses.  Additionally, the
    Company may use a portion of the proceeds of this Offering allocated to 
    working capital to acquire technology or assets  to expand or enhance its
    product line and business.  At present, the Company has not identified any 
    acquisition candidates, nor can it predict that it will identify any 
    appropriate acquisition candidates in the future.  The Company is not 
    actively seeking any acquisition candidates at this time.  See "Risk Factors
    - Challenges to Growth; Unascertainable Risks Related to Possible 
    Acquisitions" and "Business - Products and Services".


         The amounts set forth above are estimates.  Should a reapportionment or
redirection  of funds be determined to be in the best  interests of the Company,
the actual amount  expended to finance any category of expenses may be increased
or decreased by the Company's management, at its discretion.


         The Company believes that the proceeds of this Offering will enable the
Company  to expand  its  business,  which the  Company  anticipates,  but cannot
assure, will result in an increase in annual revenues. The Company believes that
the net proceeds of this Offering,  together with anticipated increased revenues
generated  from  operations,   will  be  sufficient  to  conduct  the  Company's
operations  for at least 12 months.  See "Risk  Factors - Dependence on Offering
Proceeds; Possible Need for Additional Financing".


         It is anticipated  that, to the extent that the Company's  expenditures
are less than  projected  and/or the  proceeds  of this  Offering  increase as a
result of the  exercise by the  Underwriter  of its  Overallotment  Option,  the
resulting  balances  will be  retained  and used  for  general  working  capital
purposes.   Conversely,  to  the  extent  that  such  expenditures  require  the
utilization of funds in excess of the amounts anticipated,  additional financing
may be  sought  from  other  sources,  such as  debt  financing  from  financial
institutions, although there can be no assurance that such additional financing,
if available,  will be on terms  acceptable to the Company.  See "Risk Factors -
Dependence on Offering  Proceeds;  Possible Need for  Additional  Financing" and
"Risk Factors - Risks Attendant to Expansion".

         Pending use of the proceeds, the funds will be invested in certificates
of deposit, high grade commercial paper and government securities,  or other low
risk investments.

                                    DILUTION


         All  references  herein to net tangible  book value,  net tangible book
value per Common  Share and the number of Common  Shares  outstanding  assume no
exercise  of  the  Underwriter's   Overallotment  Option  or  the  Underwriter's
Warrants. See "Bridge Financing" and "Underwriting".

No Exercise of Bridge Warrants or Exercisable Options



                                       20

<PAGE>




         The following  discussion assumes no exercise of the Bridge Warrants or
the Exercisable  Options.  See "Bridge Financing" and "Management - Stock Option
Plan".

         As of December 31, 1996, the Company had an aggregate of 986,700 Common
Shares  outstanding  and a net tangible book value  (deficit) of ($349,726),  or
($.35) per share.  Net tangible book value per share represents the total amount
of the  Company's  tangible  assets,  less the total amount of its  liabilities,
divided by the total number of Common Shares outstanding.

         After  giving  effect  to the sale of  1,000,000  Common  Shares by the
Company at the Offering  price of $5.00 per Common  Share,  with net proceeds of
$3,875,000,  the net tangible  book value of the Company as of December 31, 1996
would have been $3,664,600, or $1.84 per Common Share. This amount represents an
immediate  dilution  (the  difference  between  the  price per  Common  Share to
purchasers in this Offering and the pro forma net tangible book value per Common
Share as of  December  31,  1996,  after  giving  effect to the  issuance of the
1,000,000  Common  Shares)  of  approximately  $3.16  per  Common  Share  to new
investors and an immediate  increase (the  difference  between the pro forma net
tangible  book value per Common  Share as of December  31,  1996,  after  giving
effect to the issuance of the 1,000,000 Common Shares, and the net tangible book
value per Common  Share as of December  31, 1996,  before  giving  effect to the
Offering)  of  approximately  $2.19 per Common  Share to the  Company's  current
stockholders.  Such increase to the  Company's  current  stockholders  is solely
attributable  to the cash price paid by purchasers of the Common Shares  offered
for sale by the Company.

The following table illustrates the per share dilution as of December 31, 1996:

  Public offering price per share(1)..........................           $5.00


  Net tangible book value per share (deficit) before giving
    effect to the Offering(2)................................. ($ .35)

  Increase per share attributable to the sale of the
     Common Shares offered hereby.............................   2.19
                                                                -----
  Pro forma net tangible book value per share after the
     Offering(2)    ..........................................            1.84
                                                                          ----
  Dilution per share to purchasers in the Offering (3) .......           $3.16
                                                                          ====
                                                                      

(1) Before deduction of underwriting discounts and commissions and estimated
    expenses of the Offering.


(2) After deduction of underwriting discounts and commissions and estimated 
    expenses of the Offering.



                                       21

<PAGE>




(3) Does not give effect to the exercise of the Underwriter's Overallotment
    Option, the Underwriter's  Warrants,  the Bridge Warrants, or the Other
    Derivative  Securities for the purchase of 710,400 Common Shares of the
    Company.  See "Bridge  Financing",  "Management  - Stock Option  Plan",
    "Certain  Relationships  and  Related  Transactions",  "Description  of
    Securities - Common Shares" and "Underwriting".


         The  following  table  sets  forth  the  relative  cost  and  ownership
percentage of the Common Shares  offered hereby as compared to the Common Shares
outstanding immediately prior to the Offering.

<TABLE>

<CAPTION>
                                            Common Shares                                            Average
                                               Acquired              Total Consideration              Price
                                      Number         Percent       Amount          Percent          Per Share
                                      ------         -------       ------          -------          ---------


<S>                                 <C>                <C>      <C>                <C>               <C>   
Current Stockholders........        986,700(1)         49.7%    $  168,425            3.3%           $ .17
Purchasers of Common
    Shares in the Offering...     1,000,000(2)         50.3%    $5,000,000           96.7%           $5.00
                                  ---------            ----      ---------          -----
         Total...............     1,986,700(1)(2)     100.0%    $5,168,425          100.0%
                                  =========           =====      =========          =====
</TABLE>

(1) Does not give effect to the exercise of the Bridge Warrants or the Other
    Derivative Securities. See "Bridge  Financing",  "Management  - Stock Option
    Plan",  "Certain Relationships and Related  Transactions" and "Description 
    of Securities - Common Shares".

(2) Assumes no exercise of the Underwriter's Overallotment Option.  See 
    "Underwriting".

Exercise of Bridge Warrants and Exercisable Options

                  As indicated above,  the foregoing  figures do not give effect
to the  exercise of the Bridge  Warrants  for the  purchase of an  aggregate  of
431,200 Common Shares of the Company or the Exercisable Options for the purchase
of an  aggregate  of  389,950  Common  Shares  of  the  Company.  The  following
discussion  assumes such  exercises.  See "Bridge  Financing" and  "Management -
Stock Option Plan".

         As of December  31,  1996,  the Company had an  aggregate  of 1,807,850
Common Shares outstanding on a pro forma basis and a pro forma net tangible book
value (deficit) of ($45,169), or ($.02) per Common Share.

         After  giving  effect  to the sale of  1,000,000  Common  Shares by the
Company at the Offering  price of $5.00 per Common  Share,  with net proceeds of
$3,875,000,  the pro forma net tangible book value of the Company as of December
31,  1996 would have been  $3,969,157,  or $1.41 per Common  Share.  This amount
represents an immediate  dilution (the  difference  between the price per Common
Share to  purchasers  in this Offering and the pro forma net tangible book value
per Common Share as of December 31, 1996, after giving effect to the issuance of
the 1,000,000 Common Shares) of


                                       22

<PAGE>

approximately  $3.59 per Common Share to new investors and an immediate increase
(the  difference  between the pro forma net tangible book value per Common Share
as of December 31, 1996,  after giving  effect to the issuance of the  1,000,000
Common Shares,  and the pro forma net tangible book value per Common Share as of
December 31, 1996, before giving effect to the Offering) of approximately  $1.43
per Common Share to the  Company's  current  stockholders.  Such increase to the
Company's current  stockholders is solely attributable to the cash price paid by
purchasers of the Common Shares offered for sale by the Company.

The following table illustrates the per share dilution as of December 31, 1996:

 Public offering price per share(1)........................              $5.00

 Pro forma net tangible book value (deficit) per share 
   before giving effect to the Offering(2).................. ($ .02)

 Increase per share attributable to the sale of the
    Common Shares offered hereby...........................    1.43
                                                              -----
 Pro forma net tangible book value per share after the
    Offering(2) (3)........................................               1.41
                                                                          ----
 Dilution per share to purchasers in the Offering (4) .....              $3.59
                                                                          ====


(1) Before deduction of underwriting discounts and commissions and estimated 
    expenses of the Offering.


(2) Gives retroactive effect to the exercise of the Bridge Warrants and the 
    Exercisable Options.


(3) After deduction of underwriting discounts and commissions and estimated 
    expenses of the Offering.

(4) Does not give effect to the exercise of the Underwriter's Overallotment 
    Option or the Underwriter's Warrants.  See "Underwriting".

         The  following  table  sets  forth  the  relative  cost  and  ownership
percentage of the Common Shares  offered hereby as compared to the Common Shares
outstanding immediately prior to the Offering.
<TABLE>
<CAPTION>

                                           Common Shares                                             Average
                                               Acquired              Total Consideration              Price
                                        Number      Percent        Amount          Percent          Per Share
                                        ------      -------        ------          -------          ---------

<S>                                  <C>              <C>        <C>                 <C>            <C>     
Current Stockholders........         1,807,850(1)     64.4%      $  501,010          9.1%           $  .28

Purchasers of Common
    Shares in the Offering...        1,000,000(2)     35.6%      $5,000,000         90.9%           $ 5.00
                                     ---------       ------       ---------        -----
         Total...............        2,807,850(1)(2) 100.0%      $5,501,010        100.0%
                                     =========       =====       ==========        =====

</TABLE>
                                       23
<PAGE>


(1) Gives effect to the exercise of the Bridge Warrants and the Exercisable 
    Options.  See "Bridge Financing", "Management - Stock Option Plan" and 
    "Description of Securities - Common Shares".

(2) Assumes no exercise of the Underwriter's Overallotment Option.  See 
    "Underwriting".

                                 CAPITALIZATION


         The following table sets forth the  capitalization of the Company as of
December 31, 1996 and as adjusted to give effect to the issuance and sale of the
1,000,000  Common Shares  offered by the Company at $5.00 per Common Share,  and
the  application of net proceeds of  approximately  $3,875,000  therefrom.  This
table  should  be read in  conjunction  with  the  financial  statements  of the
Company, including the notes thereto, appearing elsewhere in this Prospectus.

                                                      December 31, 1996
                                                  Actual        As Adjusted(1)
                                                  ------        --------------

Long-Term Debt................................. $ 822,656          $ 52,656
                                                  -------            ------
Stockholders' Equity:
Preferred Shares, $.01 par value, 1,000,000
 shares authorized, none issued................      -                 -

Common Shares, $.01 par value, 20,000,000
  shares authorized, 986,700 shares issued
  and outstanding (actual), and 1,986,700
  shares issued and outstanding 
  (as adjusted) (1)............................     9,867            19,867
Additional paid-in capital.....................   158,558         4,023,558
Retained earnings (Deficit)....................  (378,825)         (378,825)
                                                  --------        ---------
Total Stockholders' Equity (Deficit)...........  (210,400)        3,664,600
Total Capitalization...........................  $612,256        $3,717,256
                                                  =======         =========

(1)      Reflects the  issuance of the  1,000,000  Common  Shares of the Company
         offered hereby, and the anticipated  application of the net proceeds of
         $3,875,000  therefrom,   after  deducting  underwriting  discounts  and
         commissions and estimated expenses of the Offering.



                                       24

<PAGE>
                                DIVIDEND POLICY

         Holders of the Company's  Common Shares are entitled to dividends when,
as and if  declared by the Board of  Directors  out of funds  legally  available
therefor.  The Company has not  declared or paid any  dividends  in the past and
does  not  currently  anticipate  declaring  or  paying  any  dividends  in  the
foreseeable  future. The Company intends to retain earnings,  if any, to finance
the  development  and expansion of its business.  Future dividend policy will be
subject to the discretion of the Board of Directors and will be contingent  upon
future   earnings,   if  any,  the  Company's   financial   condition,   capital
requirements,  general business conditions, and other factors.  Therefore, there
can be no assurance that any dividends of any kind will ever be paid.

                                BRIDGE FINANCING


         In October 1996, the Company  borrowed an aggregate of $770,000 from 22
lenders (the "Bridge  Lenders") in a financing in which the Underwriter acted as
the placement agent. In consideration for making the loans to the Company,  each
Bridge Lender  received,  for each $10,000 loaned,  (i) a promissory note in the
principal  amount of $10,000 (each a "Bridge  Note") and (ii) five year warrants
for the purchase of 5,600 Common  Shares of the Company at an exercise  price of
$.50 per share (the "Bridge  Warrants").  Among the Bridge  Lenders were Dong W.
Lew ($70,000),  President of the Company, Mark Honigsfeld ($60,000), Chairman of
the Board and Chief Executive Officer of the Company,  Murray Gross ($50,000), a
principal stockholder of the Company (Mr. Gross subsequently transferred all his
Common Shares in the Company to his affiliate,  About Face,  Ltd.),  and John P.
Hefferon  ($10,000),  Executive  Vice  President  - Sales and  Marketing  of the
Company.  See  "Management",  "Principal and Selling  Stockholders" and "Certain
Relationships and Related Transactions".

         Each of the Bridge  Notes is due and  payable  upon the  closing of the
Offering of the Company's securities described in this Prospectus, or over a 120
month period  commencing on September 15, 1999 if the Offering does not close by
then.  In the event such closing  occurs on or before  September  15,  1997,  no
interest  will be payable on the Bridge  Notes.  If the  Offering  closes  after
September 15, 1997 but before  September 15, 1999,  interest shall accrue on the
principal  of the Bridge  Notes,  from the date such Bridge Notes were issued at
the rate of 8% per annum.  If the  Offering  closes  after  September  15, 1999,
interest shall accrue on the principal of such Bridge Notes,  from the date such
Bridge Notes were issued,  at the rate of 12% per annum until such date, and the
Bridge Notes shall be payable in 120 equal  monthly  installments  with interest
accruing at the rate of 8% per annum.  The  Company  intends to use a portion of
the  proceeds of this  Offering to repay the Bridge  Lenders in full.  See "Risk
Factors  -  Broad   Discretion  in   Application   of  Proceeds;   Repayment  of
Indebtedness; Payment of Accrued Compensation" and "Use of Proceeds".

         The Company entered into the Bridge  Financing  transaction  because it
required  additional  financing  to fund  costs and  expenses  relating  to this
Offering, for the Common Share Repurchases,  to recruit additional personnel and
training  costs, to fund product  development  costs, to relocate and expand its
facilities,  and for working  capital,  and no other  sources of financing  were
available  to the  Company  at  that  time.  As  part  of the  Bridge  Financing
transaction, the Company agreed to register,


                                       25

<PAGE>




and has included in the Registration  Statement of which this Prospectus forms a
part, the 431,200 Common Shares  underlying  the Bridge  Warrants  issued to the
Bridge   Lenders  for  resale  under  the  Act.  See   "Principal   and  Selling
Stockholders" and "Underwriting".

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

Introduction

         The Company was incorporated in the State of New York on March 31, 1983
under the name of Coastal Computer Systems,  Inc. The Company was reincorporated
in the State of Delaware under its present name Compu-DAWN, Inc., on October 18,
1996.  The  Company  is  engaged  in  the  business  of  designing,  developing,
licensing,  installing and servicing  computer software products and systems for
the law enforcement and public safety industry.

         The Company  generates  revenues  from the  granting of  non-exclusive,
non-transferable  and non-assignable  licenses to use software it has developed,
through  fixed price  contracts.  Revenues  from such fixed price  contracts are
recognized using the percentage of completion method of accounting.  The Company
retains  title to the  software  and  warrants  that it will  provide  technical
support and repair any defects in the software at no charge. The warranty period
for each contract is negotiated  individually,  with the periods ranging from 90
days to three years. To date, repair costs have been minimal and, therefore, the
Company has not had to establish a reserve for warranty costs.


         The Company also provides post-contract,  customer support to licensees
of its software.  Revenues from such  services are  recognized  ratably over the
period of  performance.  Fees billed and/or  received  prior to  performance  of
services are reflected as deferred revenues.


         The  Company's  revenues,  expenses and  operating  results have varied
considerably  in the past and are likely to vary in the future.  Fluctuations in
revenues  depend on a number of factors,  some of which are beyond the Company's
control.  These factors  include,  among other things,  the timing of contracts,
delays  in  customer   acceptance  of  the  Company's  software  products,   and
competition.
See "Risk Factors - Lengthy Sales Cycle".

         Currently,  the Company's  products are marketed primarily in the State
of New York.

Results of Operations


         Year Ended December 31, 1996 versus 1995





                                       26

<PAGE>

         Revenues


         Total  revenues for the year ended  December 31, 1996 were  $477,527 as
compared to $1,040,181 for the prior year, a decrease of $562,654 or 54.1%. This
decrease was primarily a result of the decrease in software  sales (due to fewer
units  sold).  Such  decrease  occurred  due to the  Company's  focus on raising
capital  (since late 1995 and  throughout  the year ended December 31, 1996) and
developing  new  wireless  mobile  computing  technology,   which  diverted  the
Company's resources away from sales activities. Management does not believe that
acceptance  of the  Company's  products  or  timing of  contracts  significantly
contributed  to the  decline in  revenues  during  1996.  As a result of the new
systems licensed during 1995, maintenance income for the year ended December 31,
1996  increased  by  approximately  $52,000,  from  $222,910 to  $275,016,  when
compared to the year ended December 31, 1995.

         The Company expects that it will be successful in obtaining maintenance
contracts  for any new  systems  sold in the  future  and,  therefore,  deferred
maintenance revenues may vary accordingly.

         There  is no  assurance  that  the  Company  will be  able to  generate
significant  revenues in future periods.  In fact, for the  foreseeable  future,
inherent  with the typical  length in the sales cycle for the  licensing  of the
Company's software products, and with the in-process development of new products
which have not been  brought to the market,  the Company  believes  that it will
experience  difficulties in maintaining historical levels of revenues.  However,
management of the Company  believes that through the use of the proceeds of this
Offering  for,  among other  things,  product  enhancement,  marketing,  and the
introduction of new products to the market, the Company will be able to increase
revenues over the long-term.


         Costs and Expenses


         Total costs  increased  from $910,200 to $1,084,076  when comparing the
years ended December 31, 1995 to 1996.

         Programming  costs  decreased from $404,165 for the year ended December
31, 1995 to $268,915 for the year ended December 31, 1996. These costs decreased
as a direct result of the decrease in software  sales and primarily  encompassed
salaries and wages and license fees for the Company's  main  computer  operating
system. General and administrative  expenses increased from $365,760 for 1995 to
$657,062 for 1996. This increase was primarily a result of increased payroll due
to new hires for  management  and  marketing.  Research  and  development  costs
increased from $140,275 to $158,099 when  comparing 1995 to 1996.  This increase
of 12.7% was due to increased payroll and related costs.


         Income (Loss)


         For the year ended  December  31,  1996,  the Company had a net loss of
$549,170,  or $.29 per share.  For the year ended December 31, 1995, the Company
had net income of  $78,660,  or $.04 per share.  The  principal  reason for this
decrease in earnings is the 54.1% decrease in revenues as discussed above.


                                       27

<PAGE>




Liquidity and Capital Resources


         At  December  31,  1996,  the Company  had cash of  $286,497,  accounts
receivable  of  $100,010,  a current  ratio of 1.4:1 and a negative net worth of
$210,400.  At December  31,  1995,  the Company had cash of  $105,962,  accounts
receivable  of  $218,466,  a current  ratio of 1.8:1 and net worth of  $164,845.
Management of the Company  attributes  the decline in its financial  position to
the net loss during the year ended December 31, 1996, as described previously.

         In August  1996,  the  Company  sold  480,300 of its Common  Shares for
aggregate  proceeds of  $144,090.  Payment  for these  shares was held in escrow
until the consummation of the Bridge Financing  transaction  which was completed
in October 1996 (as discussed below).

         In  October  1996,  in a  Bridge  Financing  transaction,  the  Company
successfully  completed the sale of 77 units,  each unit consisting of a $10,000
Bridge Note and a Bridge  Warrant to acquire 5,600 Common Shares of the Company.
The Bridge  Warrants are exercisable  only upon the successful  completion of an
initial  public  offering  ("IPO") of the  Company's  Common Shares as discussed
below.  Each of the  Bridge  Notes is due and  payable  upon the  closing of the
contemplated  IPO, i.e. this  Offering.  In the event such closing  occurs on or
before  September 15, 1997, no interest will be payable on the Bridge Notes. See
"Bridge Financing".

         In January 1997,  the Company  entered into a secured  credit  facility
loan agreement (the "Credit  Agreement") with Mark  Honigsfeld,  the Chairman of
the Board and Chief  Executive  Officer of the Company,  which  provides for the
Company to borrow up to $200,000. The Credit Agreement further provides that all
amounts borrowed shall be repaid in full,  together with accrued  interest,  (i)
upon the closing of this Offering, if the Offering closes prior to June 1997, or
(ii)  otherwise,  in equal  quarterly  installments  commencing in June 1997 and
ending in June 1999,  subject to acceleration in the event of the closing of the
Offering. Interest accrues on the unpaid principal amount at the rate of 10% per
annum.  The  Company  has the option to prepay  any  outstanding  principal  and
accrued interest at any time,  without penalty,  in amounts no less than, and in
multiples  of,  $5,000.  The Credit  Agreement  is  secured by a first  priority
security  interest in all the assets owned by the  Company.  At the date of this
Prospectus,  the Company has borrowed all  $200,000  available  under the Credit
Agreement, all of which is outstanding.

         A portion of the net  proceeds of  approximately  $3,875,000  from this
Offering  will be used for product  enhancement  and  development,  to repay the
Bridge Notes, to repay the borrowings under the Credit Agreement,  for marketing
and  advertising,  for hiring and training of  additional  personnel and for the
purchase of equipment. See "Use of Proceeds".

         Even though  revenues  have been  declining  and the trend of declining
revenues is expected to  continue,  in  September  1996,  the Company  moved its
facilities  to new and more  costly  space  (see  "Business  -  Facilities"  and
"Financial  Statements,  Note 10a") and has signed new  compensation  agreements
with  certain key  employees  (see  "Management  -  Employment  Agreements"  and
"Financial  Statements,  Note  10d").  Both  the new  space  and  the  continued
employment of these key

                                       28

<PAGE>




individuals  are needed in order for the  Company to develop  new,  and  enhance
existing,  products  and to  grow  in the  future.  There  can be no  assurance,
however,  that either of these commitments will result in increased revenues and
earnings. Until such time that the Company significantly increases revenues, the
new lease  and  compensation  agreements  are  likely  to  result in  continuing
operating losses.


         The Company currently has no planned capital commitments.


   Cash Flows - Year Ended December 31, 1996 versus 1995

         For the year ended  December  31,  1996,  cash  utilized  by  operating
activities  was  $289,383 as compared to $50,654 of cash  provided by  operating
activities  for the prior year.  This is  primarily a result of higher  software
sales  generated in 1995 as compared to 1996 thereby  generating  more  receipts
from customers.

         For the  year  ended  December  31,  1995,  $32,712  was  utilized  for
investing  purposes,  primarily for the purchase of fixed  assets.  For the year
ended  December  31,  1996,  $176,609  was  utilized  for  investing  activities
primarily for purchases of fixed assets and for a loan to an officer.

         For the year ended  December  31,  1996,  cash  provided  by  financing
activities  aggregated  $646,527,  primarily due to the completion of the Bridge
Financing in October 1996 in the amount of $770,000.  The Company  utilized cash
of $98,063 for the year ended  December  31, 1995  primarily  due to payments of
debt and the repurchase of Common Shares from former shareholders.


   Other


         The Company  believes that the cash it generates from  operations,  and
the expected net proceeds from this Offering will be sufficient for at least the
ensuing 12 month period.


Inflationary Impact

         Since the  inception of  operations,  inflation  has not  significantly
affected the operating results of the Company.  However,  inflation and changing
interest  rates have had a  significant  effect on the  economy in general  and,
therefore, could affect the operating results of the Company in the future.


Forward Looking Statements

          Except for historical  information  contained herein,  the matters set
forth above contain  forward  looking  statements that involve certain risks and
uncertainties  that  could  cause  actual  results  to differ  from those in the
forward  looking  statements.  Potential  risks and  uncertainties  include such
factors as the level of spending by law  enforcement  and public safety agencies
for computer  application  software and hardware,  the  competitive  environment
within the industry,  the ability of the Company to expand its  operations,  the
competency required, and experience, of management to


                                       29

<PAGE>




effectuate  the  Company's  business  plan,  the  level  of  costs  incurred  in
connection with the Company's planned expansion efforts,  economic conditions in
the  industry  and  the  financial  strength  of  the  Company's  customers  and
suppliers.


                                    BUSINESS

Introduction

         The  Company  is  primarily  engaged  in  the  business  of  designing,
developing,  licensing,  installing and servicing computer  application software
systems for law enforcement and public safety agencies.  The Company's  software
systems include  computer-aided  dispatching ("CAD"),  computer interfacing with
local, state and national crime information databases,  advanced wireless mobile
on-line communications computing ("AMO") (utilizing radio frequency),  automatic
vehicle location ("AVL") (employing dynamic map displays),  records  management,
and photo-imaging database systems. These modules may be integrated and licensed
as a package, or may be licensed individually.


         Certain  of these  applications  utilize  telecommunications  and space
satellite  technology,  other  infrastructure,  and  hardware  provided by third
parties.  The third party providers of such technology and  infrastructure  with
respect to a particular customer's system, vary depending on the location of the
customer  and whether or not the  customer  has a business  relationship  with a
third  party  provider.  Accordingly,  the  Company  is  not  dependent  on  any
particular third party's  technology or infrastructure  for its software systems
to function.  These third parties are typically  major CDPDs  (cellular  digital
packet data providers) such as AT&T, Bell Atlantic, NYNEX, and GTE, or dedicated
radio frequency data network providers such as RAM Mobile Data and Motorola. The
Company's AMO system  requires  computer  hardware and services from third party
providers,  and  interfaces  with  dedicated  radio  frequencies  owned  by  the
Company's  customers which require special radio equipment provided by companies
such as Motorola,  Inc. and Dataradio Corp. The Company's customers may purchase
such  technology,  infrastructure,  services  and hardware  directly  from these
providers,  and with respect to radio equipment,  through  authorized dealers as
well.


         The  Company's  software is  compatible  with  virtually  all operating
systems.  The  Company  has  installed  its  systems  in more than 55  agencies,
primarily law enforcement agencies located in the state of New York. The Company
provides a full range of product support and maintenance services,  both on-site
and by remote connection.




                                       30

<PAGE>

Industry Background

         The goal of law  enforcement  and public safety agencies is to maximize
the safety and  improve  the  quality  of life of people  and  communities.  The
effectiveness  of a law  enforcement or public safety agency is dependent on its
personnel and resources. Such effectiveness is enhanced by maximizing the patrol
time of agency personnel,  and the availability of timely, accurate and reliable
information. This allows services to be provided in an efficient, cost-effective
manner.  Computer  technology is an important tool for providing  information to
law enforcement and public safety personnel,  reducing  administrative  time and
streamlining procedures, to support an agency's strategic and operational goals.

         Generally,  a law enforcement or public safety agency's strategy is not
geared to one  overall  plan for an entire  community,  but is based on  several
individual plans addressing the unique needs of the neighborhoods  that comprise
that community. Agencies need the ability to maximize their resources, customize
information, analyze crime information by sector, district and area, and analyze
repeat call areas that tax agencies'  resources.  Additionally,  agencies have a
need to respond to  incidents  and 911 calls as  rapidly,  efficiently  and cost
effectively as possible.


         Computer  technology has been developed for the public safety market to
address these needs. CAD systems, integrated with enhanced 911 ("E911") systems,
allow a  dispatcher  to  retrieve  information  about  the 911  caller,  and the
location and the  individuals  involved in the incident being  reported.  Mobile
wireless communication systems in vehicles provide agency personnel in the field
with the ability to receive  information  regarding  an incident  and the people
involved, such as location, "mug shots" and photographs,  and arrest and booking
data.  Such systems also enable such personnel to go "on-line" with the agency's
database,  and with other vehicles, in real time. Wireless communication systems
also provide  personnel  with the capability to file reports from their vehicles
instead of having to return to the station.  This  increases  personnel time and
visibility in the community.  AVL system  technology  provides a dispatcher with
the capability of immediately  identifying the location of the most  appropriate
vehicle to  investigate  an incident,  significantly  shortening  response time.
Without an AVL system, a dispatcher has to alert the vehicles in the field of an
incident  and then wait,  as they report  their  location  and/or  availability,
before  determining which vehicle would be the most appropriate to respond to an
incident. Information sharing technology allows agencies to link their databases
to local,  state and national  crime  databases to access  information  for more
in-depth and  efficient  investigation  of  incidents.  Records  management  and
photograph imaging systems for law enforcement  agencies make arrest and booking
procedures and incident investigations more efficient, while similar systems for
fire and EMS departments  contribute to the efficient deployment of firefighting
and emergency  equipment and investigation of incidents.  Without a computerized
records management  system,  records and reports would need to be handwritten or
typed,  and physically  stored in various  filing  cabinets,  file rooms,  or on
microfilm or  microfiche.  In such form,  such reports are  comparatively  error
prone, and may be misplaced or unavailable,  which makes retrieval difficult and
time consuming. Computerized records systems allow for easy entry and retrieval,
and increased productivity, enabling agency personnel to spend more time "on the
beat" in the community.

         In essence,  the foregoing computer  technology enables law enforcement
and public safety agencies to allocate and utilize  resources and manpower hours
to maximize their goal of public safety.

         The  Company  believes  that the market for  application  software  and
technology  products utilized in the law enforcement and public safety market is
growing due to (i) an increased public

                                       31

<PAGE>




and  governmental  priority  for law  enforcement  and  public  safety,  (ii) an
awareness that specific  computer  technology for the law enforcement and public
safety market now exists,  (iii) the availability of federal funding  assistance
to obtain computer  equipment and technology,  (iv) breakthroughs in development
of new mobile wireless computer communications technology and (v) acknowledgment
by certain  agencies that  computer-aided  law  enforcement has contributed to a
recent drop in crime rates,  and the ability to  effectively  handle  increasing
incidents of crime without increasing personnel. For example, The New York Times
recently reported that New York City's mayor and top police officials  attribute
that city's drop in crime rate,  in part,  to a series of new police  strategies
which  includes,  among other things,  the use of computer  technology  that has
allowed the police  department to identify  crime patterns much more quickly and
flood problem  streets with  undercover  and beat  officers.  Also,  the City of
Chicago has installed an E911 dispatch  system which has contributed to a recent
decline in crime. In addition,  the City of Glens Falls, New York, a customer of
the Company,  recently advised the Company that, although incidents of crime had
increased,  its computer  system  enabled the police  department to  effectively
respond to, and handle, these incidents without increasing personnel.

Development of Technology

         The Company's  current  technology has been developed and enhanced over
approximately an eight year period by Dong H. Lew, the Company's President, Alan
Daniels (the Company's founder and former president) and technicians employed by
the Company. Mr. Daniels no longer has any daily involvement with the operations
or research and development activities of the Company;  however, he is available
as needed by the Company, from time to time, pursuant to an informal arrangement
to provide consulting  services on technical issues and software  programming on
an hourly  basis.  The  Company's  technology  is not patented or covered by any
registered  copyrights;  however,  its software  programs are copyrighted  under
common law. The Company does not license any technology from third parties other
than  technology  for  certain  operating  software.   The  Company  continually
undertakes research and development, under the supervision of Mr. Lew, and Louis
Libin,  the  Company's  Chief  Technology  Officer,  to develop new, and enhance
existing,  technology  and  products.  The  Company  cannot,  however,  give any
assurance that it will develop any new products or technology,  or  enhancements
for existing products and technology, or that the Company will have the services
of Mr. Lew or Mr. Libin indefinitely. If it does develop or enhance any products
or  technology,  the Company  cannot predict the pace or time period of such new
developments  or   enhancements,   the  costs  relating  to  such  research  and
development (which could be significant or prohibitive),  or the availability of
qualified  technical  personnel.  See "Risk Factors Evolving Market; New Product
Development;  Technological  Obsolescence",  "Risk Factors Intellectual Property
Protection and Infringement", "Risk Factors - New Management Team; Dependence on
Executive  Management;  Need to Retain Key Personnel" , "Risk Factors Dependence
on Licensors" and "Business - Intellectual Property Rights and Licenses".


Products and Services

   Products

         The Company's software products consist of CAD systems, computer inter-
face systems which connect the customer's computer system to local, state and 
national crime information databases, AMO communication systems utilizing radio
frequency, AVL systems employing dynamic map displays, records management 
systems, and photo-imaging database systems.  Certain


                                       32

<PAGE>




of the  Company's  software  systems  also  interface  with  and  utilize  space
satellite technology, telecommunications technology, computer hardware and other
infrastructure  provided by third parties.  The Company's software is compatible
with virtually all operating systems, utilizing a variety of software, including
Windows(R)  and  Unix(R).  The  Company's  software  also allows  linkage of its
products to mainframe  systems and is adaptable to both small and large hardware
systems.


         The Company markets its products to law enforcement  agencies under the
ALECS 2000(TM)  (Advanced Law Enforcement  Computer  System) product line and to
fire and EMS departments  under its AFFECT(TM)  (Advanced  Firefighter  Computer
Technology) product line.


         The Company licenses its software to customers in modules pursuant to a
perpetual license. Customers may acquire all the modules as an integrated "total
solution" package, or any of the modules individually, on a stand alone basis or
as an addition to, or as a  replacement  for, an existing  system.  The software
modules  licensed from the Company can be integrated  with the customer's  other
software systems.  The Company's "total solution" package of integrated  modules
maximizes efficiency since data entered into one module will be available in all
modules in real time. A hybrid  network  comprised  of certain of the  Company's
modules  and other  software  systems may  require  data to be entered  into the
Company modules and other software systems separately.


         The price to the customer of the Company's  products,  whether a "total
solution"  package or individual  modules,  varies depending on several factors,
including the need for, and existence of,  communication  infrastructure  in the
customer's  jurisdiction (such as radio towers necessary for AMO radio frequency
modules),  volume of use of telecommunications  systems (such as telephone lines
and radio cells), and the customer's computer hardware requirements to implement
the software system.

         The Company's  ALECS 2000(TM)  product line for law enforcement and its
AFFECT(TM)  product  line for fire and EMS are  similar in many  respects.  Both
address the reporting of incidents, the dispatch of resources and the deployment
of personnel.

         The Company's modules are described below.  See "Business - Customers".

         Computer-Aided Dispatching - CAD and AVL

         The Company's CAD system, under both the ALECS 2000(TM) and AFFECT (TM)
product lines, integrates several software and communications technologies, such
as E911 dispatch systems,  mapping software  integrated with global  positioning
systems for vehicle  tracking,  and  geo-based  mapping  systems,  which include
street addresses and intersections, longitude/latitude, and other information to
identify the  locations and addresses of  incidents.  The  integration  of these
systems  with the  Company's  CAD  software  provides to police and other public
safety  agencies the capability to respond rapidly and efficiently to incidents,
and streamlines record management, enhancing productivity and accuracy of record
keeping.  The Company is  currently  developing  visual CAD  software  (known as
V-CAD, or Visual Computer-Aided Dispatching), which provides the dispatcher with
touch  screen  graphical   interfacing,   allowing  for  a  more   user-friendly
environment.

         The CAD  system  allows  the  dispatcher  receiving  the  E911  call to
immediately identify the caller's telephone number, the related address, and the
name of the  telephone  number  owner  (unless  the call is made from a cellular
phone). The CAD system enables the dispatcher to access any

                                       33

<PAGE>



records maintained in the agency's database relative to that person or the 
location of the incident (e.g. gun permit issued, prior domestic violence or
prank calls).


         Once a decision is made to dispatch a vehicle to an incident,  a record
is created and the location of the incident appears on a computer-generated  map
of the area.  Using  AVL  software,  which  links the  customer's  system  and a
receiver  in  each  of the  customer's  vehicles  to  GPSs  (global  positioning
satellites),  the map also shows the  position of vehicles  "in the field" which
are available to respond to the  incident.  The  dispatcher  can then select the
closest  available  vehicle to  respond  to the  incident  and can  observe  the
movement of that vehicle as it responds to the call.


         Wireless Mobile Data Communications System - AMO

         The Company has recently  developed  and begun to market a wireless AMO
data  communications  system which permits  "on-line"  real time access  between
vehicles in the field and the central database, between the central database and
local,  state  or  national  databases,  crime  information  centers  and  other
centralized  computer records,  and between  vehicles.  The Company's AMO system
employs radio  frequency  networks (i.e.  private radio  networks,  public radio
networks,  and cellular and short range spread  spectrum  technology) to provide
complete  communication  and access from the vehicle to the central databases as
well as  vehicle to  vehicle.  The  Company's  AMO  system  allows the  agency's
personnel  to log onto the  customer's  central  database  directly  from  their
vehicles  and  have  access  to  all  information  in  such  central   database.
Additionally,  the AMO technology provides capability for the agency's personnel
to input  information into the agency's  database  directly from their vehicles,
and transfer or access information from vehicle to vehicle. In comparison, other
currently  existing  competitive  mobile data access  systems do not provide for
on-line and real time access to  information  between  vehicles  and the central
databases,  but only allow for the  transmittal  of batch data from the  central
databases  to  vehicles  and vice  versa.  AMO  employs  unique  "text to voice"
technology which converts data received by the vehicles'  systems from text into
voice data, and, by voice  recognition,  converts voice commands into text to be
sent to the dispatcher. This enhances the safety of vehicle operators since they
can receive and give  information  without  having to divert their  attention to
read a computer screen or input information by keyboard.  Furthermore,  the main
police, fire and EMS radio channels are not employed and remain available.

         AMO, through the use of photo imaging technology, allows "mug shots" to
be rapidly made available at a crime or incident  scene, or the personnel at the
scene can create a permanent computer photograph record of the accident or crime
scene and transmit it directly  into the agency's  central  database or to other
vehicles.


         The  Company  intends  to use a portion of the net  proceeds  from this
Offering to develop a radio modem to be used in  connection  with the  Company's
AMO system and other mobile computing  software  systems.  However,  the Company
cannot assure that it will be successful in developing  such a radio modem.  See
"Use of Proceeds".

         The Company has sold AMO systems to, and installed such AMO systems in,
Onondaga  County  (New  York)  for its E911  department  which  covers  multiple
agencies such as police, fire and EMS departments,  the Putnam County (New York)
Sheriff's Department,  the Johnson City Police Department (in Broome County, New
York),  the Glens Falls Police  Department (in Warren County,  New York) and the
Long Beach and Garden City Police  Departments (in Nassau County, New York). See
"Business - Customers".


                                       34

<PAGE>


         As a recently developed  product,  AMO is subject to the risks inherent
in  the  development  of  new  technology,  including  unanticipated  delays  in
implementing the system,  expenses,  technical  problems or difficulties and the
possible  insufficiency of funding to complete development.  See "Risk Factors -
Evolving Market; New Product Development; Technological Obsolescence".


         Records Management

         The Company's records  management systems for law enforcement and other
public safety  agencies offers a wide range of options and flexibility to fit an
agency's  needs  and  budget.  The  ALECS  2000(TM)  records  management  system
processes data from the incident report through  prosecution,  and is made up of
component   sub-modular   units,   including  a  records  management  system,  a
photograph/"mug  shot" imaging system, a parking violation  system,  and a false
alarm billing system.  The AFFECT(TM)  records  management system processes data
from the incident  report through closing the  investigation,  and also provides
information such as the location of resources,  including,  without  limitation,
hydrants  and  secondary  sources of water (such as ponds,  lakes,  rivers,  and
seawater access), foam and other chemical fire extinguishing material, hoses and
jaws-of-life.

         As discussed above, the Company's  records  management  systems obviate
the need for  handwritten or typed reports and physical filing systems which are
cumbersome,  error prone, and make for difficult and time consuming  information
retrieval.

         Local Court Records Management and Sheriff's Records Management

         The Company's  products also include records  management  systems which
are specifically  designed for local courts and sheriff  departments.  The local
court records  management  system  records  summonses,  tracks fines payable and
enters  the  appropriate  dates  on  court  calendars.   The  sheriff's  records
management system provides several functions through the following  sub-modules:
civil warrants/attachment records management,  pistol permit records management,
photo  imaging/booking for county jails,  property records  management,  jewelry
recovery  and  pawn  shop  records   management,   and  police  academy  records
management.  One of the goals of this technology is to streamline procedures and
allow for more efficient allocation of resources and manpower hours.

   Services

         Installation

         System installation is an integral part of the Company's services.  The
Company's  installation  procedure commences with an in-depth  consultation with
the customer to determine the appropriate  modules needed to meet the customer's
particular  requirements within budgetary parameters.  Once the customer's needs
have been  identified,  the Company provides  customized  system design and file
creation. The Company then implements the system, undertakes system start-up and
provides training for the customer's personnel in the operation of the Company's
software products.  Customer training is conducted either at the customer's site
or at a remote  location,  and can range up to several  days,  depending  on the
customer's particular system.

 


                                       35

<PAGE>

        Support and Maintenance


         The Company provides  post-installation system software maintenance and
training support for all of its software products. The Company's systems support
teams,  which  include  communications  and  software  technicians  and  program
developers,  are available to assist customers via telephone  access, 24 hours a
day, seven days a week, 52 weeks a year, and provide on-site  support,  pursuant
to a software  maintenance  agreement.  Software updates and enhancements to the
modules are included under  maintenance  contracts.  Customers pay the Company a
set monthly service fee (currently ranging between 1% and 2% of the installation
contract  value)  which  is  dependent  on  the  extent  and  complexity  of the
customer's system. Currently, the Company has maintenance agreements with all of
its customers. During the fiscal years ended December 31, 1995 and 1996, support
and maintenance income represented  approximately 21% and 58%, respectively,  of
the Company's revenues. See "Business-Customers".

   Possible Future Acquisitions

         In addition to the foregoing products and services, the Company intends
to explore opportunities to add, through acquisition or licensing, technology or
products to enhance or add to its current product line, or to acquire a customer
base or sales organization to augment the Company's infrastructure.  The Company
is not actively  seeking any  acquisition at this time. In exploring a potential
acquisition or license,  the Company will consider,  among other  criteria,  the
comparative  cost to the Company in capital,  resources  and personnel to create
the identified technology or product, or establish the targeted customer base or
sales organization, restrictions on the Company developing similar technology or
products arising from patent or other intellectual property protection,  and the
synergy of the identified technology or products with the Company's products and
organization.  At present,  the Company has not  identified  any  acquisition or
license  candidates  and it does  not  have  any  current  plans,  proposals  or
arrangements with respect to any acquisitions;  however,  it is actively seeking
such  candidates.  There can be no assurance  that the Company will identify any
acquisition  or  licensing  candidates  or, if it does,  that it will be able to
reach any  agreements to acquire or license  technology or products,  or acquire
assets,   on  terms  acceptable  to  the  Company.   With  respect  to  possible
acquisitions or licensing agreements,  the Company may, from time to time, enter
into agreements with related parties (of which none are presently contemplated).
In such case, the Company  anticipates that the terms of such agreements will be
commercially  reasonable  and no less  favorable to the Company than the Company
could obtain from unrelated  third parties.  Additionally,  the Company  intends
that such agreements will be approved by a majority of disinterested  directors.
See "Risk  Factors -  Challenges  to Growth;  Unascertainable  Risks  Related to
Possible Acquisitions" and "Use of Proceeds".


Intellectual Property Rights and Licenses


         The Company's products are based on approximately 3,000  interdependent
software  application  programs and system utility modules,  including  software
developed for creating  applications of the modules. The Company's technology is
not patented;  however,  its software programs are copyrighted under common law.
The Company has not registered any of its common law copyrights  with the United
States  Copyright  Office.  The Company  believes  that it takes at least two to
three months of training for a programmer to grasp the complete structure of the
Company's software.  The Company requires every employee to sign an agreement of
nondisclosure and assignment of development rights. While large software vendors
have  instituted  lawsuits to protect  intellectual  property rights to software
against  infringers,  the Company believes that, in its case, the complexity and
total system  integration  of the  Company's  products  best  protects its trade
secrets.


                                       36

<PAGE>




There can be no assurance that the intellectual  property and contractual rights
on  which  the  Company  relies  to  protect  its   intellectual   property  and
confidential  and  proprietary  information  will  provide  it  with  meaningful
protections.   See  "Risk  Factors  -  Intellectual   Property   Protection  and
Infringement".

       The Company  utilizes certain  operating system software  (written in the
"M"   computer   programming   language   and   owned  by   Intersystems,   Inc.
("Intersystems")),  in the development of its software systems. The Company uses
such operating system software  pursuant to a perpetual license which allows the
Company to use such software to create its software modules, and, in some cases,
to "bundle" such operating  system software with its own software as part of its
software  products.  The Company pays  Intersystems  a monthly fee to sublicense
such  operating  software  (based  on the  number  of  product  units  in  which
Intersystem's  operating system software is included),  and an annual fee to use
such operating software to create software (based on the number of product units
for which the third party's  operating  system software is used to create).  The
termination  of  this  license  could  have a  material  adverse  effect  on the
Company's  ability to produce  and  deliver  its  software  products on a timely
basis.  If such license is terminated,  the Company would be required to license
alternative   operating  system  software.   The  Company  believes  alternative
operating  system  software  written in  different  versions of the "M" computer
programming  language is owned by, and currently  available from, other sources.
However,  the Company  would have to revise its  software to make it  compatible
with such  alternative  operating  system  software,  which the Company believes
would result in production  and delivery  delays of  approximately  three to six
months. See "Risk Factors - Dependence on Licensors".


Sales and Marketing

       According  to  the  National  Directory  of  Fire  Chiefs  and  Emergency
Department (1993) and the National  Directory of Law Enforcement  Administration
(1996),  the national law  enforcement  and public safety market is estimated to
have more than  18,000  law  enforcement  agencies  and more  than  35,000  fire
departments.  Based on  management's  exposure to the  marketplace,  the Company
believes  that the  majority  of such  agencies  currently  have  limited  or no
computerization  of their law  enforcement  and public  safety  activities.  The
Company believes that mobile wireless  computer  communications,  computer-aided
dispatching,  integrated  mapping  and  photo-imaging  technology  have not been
marketed extensively to a majority of these agencies.

       The Company intends to implement the following  marketing strategy with a
portion of the proceeds of this  Offering,  although no assurances  can be given
that, if such marketing  strategy is  implemented,  it will be  successful.  See
"Risk Factors - Limited Sales and Marketing Experience" and "Use of Proceeds".

       Direct Marketing

       The Company  currently  participates to a limited extent in public safety
conferences  and trade shows,  holds  regional  seminars,  presents and conducts
demonstrations,  and conducts targeted mailings and phone campaigns. The Company
intends to expand such direct marketing significantly following the consummation
of this Offering.




                                       37

<PAGE>
       Current Customers

       Generally,  once a system is designed and installed for a customer, there
is little repeat business other than maintenance and support,  and the provision
of  software  enhancements  or  updates.  Accordingly,  the  Company  intends to
intensify  sales efforts to current  customers for add-on products and to obtain
references for other prospective  customers,  a strategy which has been somewhat
successful with current sales resources. See "Business-Customers".

       Subcontracting and Business Partnership Opportunities


       The  Company  is  pursuing a strategy  whereby it would  create  business
co-ventures and subcontractor  relationships  with large system  integrators and
public network service providers such as IBM, AT&T, Bell Atlantic, Motorola, RAM
and GTE, in order to have the  resources  needed to  establish a presence in the
"large size" market  segment  (i.e.  departments  or agencies with more than 200
sworn officers or personnel).  See "Business - Customers".  No assurances can be
given that the Company will develop such relationships or derive future revenues
from any such affiliations.  The Company monitors governmental  announcements of
officially published requests for proposals ("RFPs") to find business co-venture
or subcontracting  opportunities.  The selection of the appropriate large system
integrator  by  the  Company  as  a  potential  business  co-venturer  or  prime
contractor often depends on the  specifications  in the RFP. The Company intends
to contact large system integrators to demonstrate its product capabilities and,
more  importantly,  to establish a credible presence for participating in "large
size" market segment projects.  Although,  in the past, the Company has had some
success in partnering with large system  integrators,  no assurance can be given
that the  Company  will be viewed by these  entities as an  acceptable  business
co-venturer  or  subcontractor  in the  future.  If the  Company  is  unable  to
establish  such a  business  relationship,  its plans to expand  into the "large
size" market segment may be delayed or hindered due to a limitation of resources
needed to respond  competitively  to RFPs or to meet "large size" market segment
agency requirements. See "Risk Factors - Limited Sales and Marketing Experience"
and "Business - Competition".

       Increase in Sales Staff

       Until  recently,  the Company had no sales staff and sales  efforts  were
conducted by one of the Company's principals and its project manager.  Since the
closing of its Bridge  Financing,  the Company has retained two full-time  sales
associates.  The  Company  intends  to use a  portion  of the  proceeds  of this
Offering to increase sales staff in order to penetrate geographic markets beyond
New York. In addition, the Company intends to engage a marketing support person,
a technical  training  specialist,  a technical writer and other  individuals to
coordinate  installations,   handle  subcontract  relations  with  large  system
integrators,  and provide technical sales support.  See "Risk Factors Challenges
of Growth;  Unascertainable  Risks  Related  to  Possible  Acquisitions",  "Risk
Factors Limited Sales and Marketing Experience" and "Use of Proceeds".





                                       38

<PAGE>

Customers


       The Company has installed software systems for, and provides  maintenance
and support services to, 57 customers,  53 of which are law enforcement agencies
and four of which  include fire and EMS  departments.  The  following  customers
accounted for the following percentage of software sales revenues for the fiscal
year ended December 31, 1995:  Onondaga County (New York),  42.8% and the Queens
County (New York) District Attorney,  21.4%. No other customer accounted for 10%
or more of the  Company's  software  sales  during such  period.  The  following
customers accounted for the following percentages of software sales for the year
ended December 31, 1996: Madison County (New York), 28.2% and Westchester County
(New York),  18.6%. No other customer accounted for 10% or more of the Company's
software  sales during such period.  The project  undertaken  by the Company for
Onondaga County is described below. The Company provided  consulting services to
the Queens County District  Attorney's  Office with respect to the conversion of
an early  dialect  of the "M"  Computer  programming  language  running  on that
agency's old hardware system to a current  standard  version of "M" running on a
high-speed  multi-processor Unix(R) computer. The Company sold to, and installed
in, Madison County a records  management system, a CAD system, and a specialized
version of a network  wireless  radio  system  between  fixed  points,  for that
County's fire  department.  The Company sold to, and  installed in,  Westchester
County a records  management  system,  a CAD system,  a photo imaging system and
special modules such as civil warrant  processing,  jury duty  processing,  pawn
shop  records and police  academy  records.  The  Company  does not rely on past
customers for future revenues from sales and  installations of software systems.
Accordingly,  the Company  will not suffer any  material  adverse  effect if the
Company does not sell software systems to such customers in the future.

       Based on the  experience of management in the  marketplace,  management's
discussions  with a senior New York State Division of Criminal  Justice Services
official and an E911 consultant to a major telecommunications  company, a recent
referendum in Bergen County,  New Jersey supporting the regionalized  sharing of
services by towns and municipalities, and the specifications of RFPs received by
the Company  soliciting  bids for law  enforcement  and public  safety  software
systems,  the  Company  believes  that  there  is a trend  away  from  town  and
municipality dispatching and toward county-wide dispatching. As a result of this
trend,  the  Company  believes  that  there  will  be a need in the  future  for
comprehensive  public safety  systems which will address and integrate the needs
of police,  fire and EMS  departments.  As a "total  solution"  software  system
provider,  the Company believes that, with the proceeds of this Offering and the
successful  implementation  of its  marketing  plan, it will be in a position to
meet such needs. See "Risk Factors - Dependence on Significant Customers",  "Use
of Proceeds" and "Business - Sales and Marketing".

       Typically,  a customer  will  procure a software  system from the Company
under  a  perpetual  license,  pursuant  to  which  the  Company  will be paid a
percentage of the license fee at the time the contract is entered into, and then
will receive  further  installments as certain  performance  milestones are met,
until completion of the contract.  After the contract is completed,  any further
revenues from that customer are usually  derived from a maintenance  and support
contract.  From  time to time,  however,  the  Company  may  receive  additional
contracts from an existing  customer for add-on  modules,  an aspect of business
which the  Company  intends  to market  more  aggressively  in the  future.  See
"Business-Sales and Marketing".


                                       39

<PAGE>


       The  length of time  that it takes to  complete  a  systems  installation
contract varies (generally from three to twelve months), depending on the nature
and complexity of the system and the customer's internal procurement procedures.
During the period of time that  installments are being paid, the customer,  or a
small  number of  customers  with  contracts  in  progress,  may  account  for a
significant percentage of the Company's revenues.  However, once those contracts
are completed, such customers will no longer represent a material portion of the
Company's  future  revenues.  Accordingly,  the  Company  does  not rely on such
customers for a continuing  revenue stream and the Company does not believe that
the make-up of its current significant customers is material to an understanding
of the Company's future business  prospects.  However,  the Company  anticipates
that at any particular time a limited number of large customers will continue to
represent a significant  portion of its revenues for the foreseeable future. See
"Risk  Factors - Lengthy  Sales Cycle",  "Risk  Factors - Evolving  Market;  New
Product Development;  Technological  Obsolescence",  "Risk Factors - Significant
Customers" and "Business - Sales and Marketing".


       The following two examples are illustrative of the diverse application of
the Company's products and services:

                 (i) The  Onondaga  County  Police  Department  utilizes  an AMO
application,  designed, developed and installed by the Company, which links over
700 police, fire and EMS vehicles. For this project, the Company was retained by
International  Business  Machines Corp.  ("IBM") as a  subcontractor  to design,
develop, install and service all the required AMO software. The project included
integration  by the Company of IBM and Digital  Equipment  Corp.  hardware which
already contained application software provided by other subcontractors for both
records management and computer-aided dispatch; and


                 (ii) The Company, as prime contractor,  designed, developed and
installed a "total solution"  system for the Putnam County  Sheriff's  Office, a
comparatively small agency of seven vehicles.  The system consisted of a records
management system, a CAD system and an AMO system.


Competition

       The Company faces  competition  in the "small size" market segment (which
the Company views as  departments or agencies with 20 or fewer sworn officers or
personnel)  and the "medium  size" market  segment  (which the Company  views as
departments  or  agencies  with 21 to 200  sworn  officers  or  personnel)  from
companies such as NewWorld Systems, Pamet Systems, Inc. and Software Corporation
of America.  Although such competitors  have  significantly  greater  financial,
technical and other resources than those of the Company,  the Company feels that
it has been  able to  compete  successfully  in such  market  due to its  "total
solution" system integration  technology and local presence,  the Company having
installed  systems in over 50 "small  size" and  "medium  size" law  enforcement
agencies in the state of New York.  The Company  believes  further  that,  as it
expands its presence to other geographical  areas and market segments,  sales to
such agencies are likely to develop outside of its current primary market of New
York.


                                       40

<PAGE>





       The Company believes that more intense  competition  exists in the "large
size" market segment in which the system price ranges widely (between $1 million
and $100  million)  depending on the size of the customer and the  complexity of
the system (as  compared to the  Company's  typical sale in the "small size" and
"medium size" market segments, which historically has ranged between $25,000 and
$350,000). The "large size" market is dominated by software vendors, such as PRC
Public Safety, Inc. and Systemhouse,  Ltd., and large system integrators such as
IBM, Andersen  Consulting,  Electronic Data Systems and Harris  Corporation.  In
order to  penetrate  the "large  size" market  segment,  the Company  intends to
pursue business  co-ventures or subcontracting  relationships with large systems
integrators  having greater  financial  resources and name  recognition than the
Company.  The  Company  believes  that,  in the  future,  through  an  extensive
marketing plan, it can build brand name awareness for its products and services.
The Company cannot, however, assure that it will be successful in this strategy.
See "Risk Factors - Competition" and "Business - Sales and Marketing".


       The Company  believes  that the mobile  wireless  computer  communication
technology sub- market is in its infancy.  With the development of the Company's
AMO system  utilizing radio frequency  networks as discussed  above, the Company
believes that, with sufficient  resources,  it will be capable of increasing its
sale price range to between $75,000 and $1 million per  installation,  depending
on the customer size and the extent and complexity of the system.

       The Company further believes that large software companies, communication
equipment   companies  and  computer   hardware   companies  are  currently  not
concentrating  their  resources on the law  enforcement and public safety market
because of that market's  special  requirements  for secure radio operations and
the  particular   applications  and  expertise  needed  to  meet  those  special
requirements.  Additionally,  most "large size" agencies have a general need for
highly specific  customized  systems and systems  integration.  Generally,  such
companies  that do have an interest in pursuing the law  enforcement  and public
safety  markets  look for a business  partner,  like the  Company,  that has the
necessary  expertise  to design and install law  enforcement  and public  safety
systems.  The Company also believes that, as a "total solution"  provider in the
field of law enforcement and public safety computer  technology,  it is, subject
to  obtaining  the   appropriate   resources,   positioned  to  develop  generic
communications software protocols for secure on-line radio frequency mobile data
transmission  basic to almost  all mobile  computers  for  police,  fire and EMS
departments.  See  "Business - Products and  Services" and "Business - Sales and
Marketing".

Employees


       The  Company  currently  has 16  full-time  employees  and one  part-time
employee, including six software  developers/programmers,  one technical writer,
one   marketing   employee,   three  sales   persons,   and  six  executive  and
administrative   personnel.   The  Company  also  has  two  part-time   industry
consultants.  Management  believes  that its  relations  with its  employees are
satisfactory.



                                       41

<PAGE>



       The Company's Product Development Group performs research and development
activities  and  its  Customer  Service  Support  Group  handles  installations,
maintenance and service.  The Company's new customers are trained by consultants
who  generally  are  retired  and   active-duty   police  officers  from  police
departments  that have systems  installed by the Company.  The  Company's  daily
operations  are  managed  by  a  software  development  manager,  a  manager  of
operations, and a director of technology.

Facilities

       The  Company's  executive  offices  are  located  at  77  Spruce  Street,
Cedarhurst,  New York where it leases  approximately 5,000 square feet of space.
The  premises  are held  pursuant  to a five year  double net lease  expiring in
September 2001 that provides for a base annual rental of approximately  $85,000.
The  Company  believes  that its  premises  are  adequate  for its needs for the
foreseeable future.

                                   MANAGEMENT

Executive Officers and Directors

       The names and ages of, and the positions held by, the executive  officers
and directors of the Company are set forth below.




                                                                     Class of
       Name               Age       Positions Held               Directorship(1)
       ----               ---       --------------               ---------------

Dong W. Lew               67      President,  Chief Operating          I
                                  Officer, Treasurer and Director

Mark Honigsfeld           42      Chairman of the Board,  Chief        II
                                  Executive Officer, Secretary
                                  and Director

Louis Libin               38      Chief Technology Officer and         III
                                  Director

John P. Hefferon          51      Executive Vice President - Sales     -
                                  and Marketing

William D. Rizzardi       54      Director                             I
   

Harold Lazarus            70      Director                             II
    

                                       42
<PAGE>
(1) The Company's  Certificate  of  Incorporation  provides for three classes of
directors. The term of each class is three years except that the initial term of
office of the Class I directors  will expire at the Company's  annual meeting of
stockholders  in 1997 and the initial  term of office of the Class II  directors
will expire at the Company's annual meeting in 1998.


       Dong W. Lew
                Mr. Lew joined the  Company in 1988.  He was  elected a director
       and the  President  in August  1992 and was elected  Treasurer  in August
       1996.  He  graduated  from  the  Massachusetts  Institute  of  Technology
       ("M.I.T.")  with a Bachelor of Arts Degree in  Business  and  Engineering
       Administration,  and has  over 25  years of  experience  in the  computer
       industry.  From  1981  to  1988,  Mr.  Lew  was an  independent  computer
       consultant providing turnkey computer systems with custom software to the
       manufacturing and publishing  industries.  Prior to 1981, he was employed
       in computer  systems  design and  managerial  capacities by such firms as
       Mergenthaler,  Inc.,  Harris-Intertype,  Inc., and Codesco International,
       Inc.

   
       Mark Honigsfeld
                Mr.  Honigsfeld  joined the  Company as  Chairman  of the Board,
       Secretary and a director in August 1996 and,  effective  October 1, 1996,
       he was  elected  Chief  Executive  Officer of the  Company.  In 1978,  he
       founded Facelifters Home Systems,  Inc. ("FACE"), a cabinet manufacturing
       and installation company for which he served as Chief Executive Officer 
       and Chairman of the Board until April 25, 1996.  On such  date,  FACE,  a
       publicly-traded  company,  was  acquired  by a New  York  Stock  Exchange
       company in a transaction  valued at  approximately  $70 million to FACE's
       stockholders. Prior to the merger, FACE's revenues on an annualized basis
       approached  $50 million.  As the  founder,  Chief  Executive  Officer and
       Chairman  of the Board,  Mr.  Honigsfeld  was  directly  involved  in the
       planning  and  development  of  almost  all  areas  of  FACE's  business,
       including  corporate  finance,  public  offerings,   investor  relations,
       mergers and  acquisitions,  licensing,  product  design and  engineering,
       sales and marketing, manufacturing, field installation, customer service,
       management  information  services and management  training.  Prior to the
       sale  transaction,  FACE had  approximately  600 employees and associates
       representing  its  products  and  services at 28  locations in 14 states,
       approximately  135  telemarketing  personnel,  180  direct  sellers,  120
       manufacturing    employees   and   165   supervisory,    management   and
       administrative personnel. In addition, FACE had working arrangements with
       approximately  175  independent  contracting  companies  nationwide.  Mr.
       Honigsfeld  holds a Bachelor of Science Degree in Industrial  Arts, magna
       cum  laude,  and a Master of  Science  Degree in  Industrial  Arts,  with
       honors, from City College of the City University of New York.
    


                                       43

<PAGE>



   
       Louis Libin
                Mr. Libin joined the Company in January 1997 on a per diem basis
       as Chief Technology Officer and a director.  Effective March 10, 1997, he
       began to serve as the Company's Chief  Technology  Officer on a full-time
       basis.  Since  1989,  Mr.  Libin has  represented  the  United  States on
       satellite and transmission issues at the International Telecommunications
       Union  (the  "ITU")  in  Geneva,  Switzerland.  Mr.  Libin  has also been
       Chairman of the Expert Group On Broadcast Interactive Services of the ITU
       since  1991.  Since  1987,  Mr.  Libin  has  served  as the  Director  of
       Technology specializing in broadcast transmission systems for the General
       Electric  Corporation  ("GE") and the National Broadcasting Corporation.
       Since 1995,  Mr. Libin has also served as Assistant  Secretary  of all  
       GE's  wholly-owned  subsidiaries that are involved  in  broadcast  media,
       with the responsibility for technical developments and all Federal 
       Communications Commission (the "FCC") issues and  licenses.  From 1983 to
       1986, Mr. Libin was a project manager for Radio  Corporation of America 
       ("RCA") until RCA's acquisition by GE. From 1981 to 1982, Mr. Libin was 
       employed by the Loral Corporation as an electronic  design engineer where
       he designed radio frequency systems for the United States  military.
       From 1980 to 1981,  Mr. Libin was a design engineer for the Chryon  
       Corporation, a computer graphics company. From 1979 to 1980 he worked for
       Burroughs Computer Systems, Inc.(now part of Unisys) as a field engineer.
       Additionally, since 1988, Mr. Libin has acted as a consultant and advisor
       to the FCC in connection with the planning of communications systems and
       logistics for major events in the United States and abroad, including
       political conventions, presidential inaugurations, and the Olympics.  Mr.
       Libin is an active member of the National Society of Professional 
       Engineers and the Association of Federal Communications Consulting 
       Engineers.  He also  sits on the Engineering Advisory Board of the 
       National Association of Broadcasters.  Mr. Libin received  a  B.S.E.E. 
       Degree in Electrical Engineering from the Pratt Institute and completed 
       his graduate studies in optical electronics at M.I.T.'s Executive Program
       in 1991.  Mr. Libin has planned and managed telecommunications projects 
       in the United States and in Europe.  Mr. Libin was responsible for the 
       planning and implementation of a new television and telecommunications 
       network  in New Zealand in 1990.  Mr. Libin has also provided expert 
       consulting on satellite issues in certain of the republics of the former
       Soviet Union.  Mr. Libin was also instrumental in the development of the
       new transmission technology and the algorithms for software modeling of
       the new North American digital terrestrial television system which was
       approved by the FCC in 1996.  Mr. Libin has published numerous scientific
       papers in radio frequency and telecommunications.
    

       John P. Hefferon
                Mr.  Hefferon  joined the Company in October  1996 as  Executive
       Vice President - Sales and Marketing.  From January 1973 to January 1987,
       he served  in  various  positions  with Wang  Laboratories,  Inc.  ("Wang
       Laboratories"),  including sales representative, branch manager, district
       manager,  Atlantic  area director and Eastern  Regional Vice  President -
       Sales and Marketing of Wang Financial Information Services Corporation, a
       subsidiary of Wang  Laboratories  (a position he held for eleven  years).
       From  January 1987 to November  1988,  Mr.  Hefferon  worked for Computer
       Leasing,  Inc.  where he was involved in arranging  lease  financing  for
       multi-million dollar IBM mainframes in the Fortune 500 marketplace.  From
       late 1988 through March 1990, Mr. Hefferon was Eastern Regional  Director
       for Imnet, Inc., a start-up imaging software company.  From March 1990 to
       August 1995, Mr. Hefferon served in several executive sales and marketing
       positions with Allerion, Inc., a network systems integrator.  From August
       1995 to October 1996,  Mr.  Hefferon  served as Vice President - Sales of
       Ultradata Inc., an application software company.



                                       44

<PAGE>



       William D. Rizzardi
                Mr.  Rizzardi  joined the Company in January 1997 as a director.
       Since December 1996, Mr. Rizzardi has been the President of Environmental
       Solutions Corporation, a bio- remediation company. From 1995 to 1996, Mr.
       Rizzardi  was an  independent  management  consultant  to the Long Island
       Research Institute, a not-for-profit  technology development  laboratory.
       From 1979 to 1994,  Mr.  Rizzardi  held various  positions  with Northrop
       Grumman  Corporation  and its  affiliates,  including a Vice President of
       Grumman  Data  Systems  Division,   where  he  was  responsible  for  the
       development,  operations and support of all  information  systems for the
       Grumman Corporation,  Corporate Vice President of Information  Management
       and Chief  Information  Officer of Grumman Data Systems  Division,  and a
       Vice  President  of  Northrop  Grumman  Corporation  - Data  Systems  and
       Services  Division  following the  acquisition of Grumman  Corporation by
       Northrop Corporation.  Mr. Rizzardi received a Bachelor of Science Degree
       in Nuclear  Physics from City College of the City  University of New York
       and a B.S.E.E. Degree in Management from the Sloan School of M.I.T.


   
       Harold Lazarus, Ph.D
               Dr. Lazarus joined the Company as a director in March 1997. Dr. 
       Lazarus has been a professor of Hofstra University School of Business 
       since 1980.  Prior to that, from 1973 to 1980, Dr. Lazarus also served 
       as dean of Hofstra University School of Business.  Dr. Lazarus is also an
       organization development consultatnt who lectures in Europe, Asia, North
       America and South America on leadership, time management, total quality
       management, managing change, effective meetings, problem solving,
       decision making, missions statements, management by objectives, 
       communications, and self development.  Dr. Lazarus was professor of
       management at New York University Graduate School of Business 
       Administration for a period of ten years, and he also taught at
       Columbia University Graduate School of Business and Harvard University
       Graduate School of Business.  Dr. Lazarus currently serves as a director
       of Graham-Field Health Products, Inc. New York Stock Exchange 
       manufacturer and wholesaler with $200 million in sales.  Dr. Lazarus has
       served on several boards of directors of public companies in the past,
       including FACE, Ideal Toy Corporation, Superior Surgical Manufacturing
       Company, Continental Plastics Corporation, Ideal International, Inc., 
       Interstate Molding and Hobbing Co., Crown Recreation, Inc., Rust
       Warehousing Corporation, and Alabe Products, Inc.  Dr. Lazarus has 
       published seven books and 65 articles on business management.  He also
       chairs the board of Phi Beta Kappa Alumni of Long Island (New York).  Dr.
       Lazarus received a Masters of Science Degree and a Doctor of Philosphy
       Degree in management and marketing from Columbia University.

    

       Each  director  will  hold  office  until  the  next  annual  meeting  of
stockholders  during  the year in which  the term of his  class of  directorship
expires and until his  successor is elected and  qualified.  Executive  officers
serve at the pleasure of the Board of Directors.  See "Risk Factors - Control of
the Company" and "Certain Relationships and Related Transactions".


       There is no  family  relationship  among any of the  Company's  executive
officers and directors.

                                       45

<PAGE>

Executive Compensation

       The following  table provides  summary  information  concerning  cash and
certain other  compensation  paid or accrued by the Company to, or on behalf of,
Mr. Lew, the Company's President, and Mr. Honigsfeld,  the Company's Chairman of
the Board and Chief Executive  Officer,  during the last three fiscal years. Mr.
Honigsfeld  was  elected  Chairman of the Board and Chief  Executive  Officer in
August 1996 and October 1996,  respectively.  No other executive  officer of the
Company had a combined salary and bonus in excess of $100,000 for the year ended
December 31, 1996.

<TABLE>
<CAPTION>
                                            SUMMARY COMPENSATION TABLE

                               Annual Compensation               Long-Term Compensation
                        -----------------------------------      ----------------------
                                                                         Awards          Payouts
                                                                 ----------------------  -------
                                                                 Restricted  Securities
      Name and                                 Other Annual       Stock      Underlying   LTIP       All Other
Principal Positions     Year   Salary    Bonus Compensation      Award(s)     Options     Payout     Compensation
- -------------------     ----   ------    ----- ------------      --------     -------     ------     ------------

<S>                     <C>   <C>         <C>   <C>              <C>          <C>         <C>        <C>   
Mark Honigsfeld (1)     1996  $62,500(2)    -       -              -          233,000       -             -
Chairman of the Board,  1995     -          -       -              -             -          -             -
Chief Executive Officer 1994     -          -       -              -             -          -             -
and Secretary

Dong W. Lew (3)         1996  $87,500(4) $15,000(5) -              -          156,950       -             -
President and           1995  $70,980       -       -              -            -           -             -
Treasurer               1994  $70,980       -       -              -            -           -             -
- --------------
</TABLE>

(1) Mr. Honigsfeld was elected Chief Executive Officer of the Company and was
    entitled to compensation effective as of October 1, 1996.

(2) Represents  accrued and unpaid salary relating to 1996 (based on a salary
    of  $250,000  per annum)  which is payable on the  earlier of the closing
    date of this Offering or on December 15, 1997. In the event this Offering
    is not closed by December 15, 1997, the amount payable to Mr.  Honigsfeld
    will be deferred over a 120 month period  (subject to acceleration in the
    event of a subsequent  consummation  of the Offering).  See "Management -
    Employment Agreements".

(3) Mr. Lew acted as the Company's Chief Executive Officer during 1994, 1995 and
    the period January 1, 1996 to September 30, 1996.

(4) Based upon a salary of $75,000 per annum from January 1, 1996 to September 
    30, 1996 and $125,000 per annum from October 1, 1996 to December 31, 1996.



                                       46

<PAGE>

(5)    Represents an accrued and unpaid  signing bonus relating to the execution
       of Mr. Lew's employment agreement in October 1996 which is payable on the
       closing date of this Offering.  See "Management - Employment Agreements".

       Each  non-employee  director  of the  Company  is  entitled  to receive a
director's fee of $500 per meeting (other than telephonic  meetings) and options
to purchase 5,000 Common Shares of the Company each year,  which options will be
exercisable  for a period of ten years  from the date of grant,  at an  exercise
price equal to the market price of the  Company's  Common  Shares on the date of
the grant.  Additionally,  each  non-employee  director will be  reimbursed  for
reasonable out-of-pocket expenses incurred in attending meetings of the Board of
Directors of the Company.  The members of the Board of Directors  intend to meet
regularly, as needed.

       The following table sets forth certain information  concerning individual
grants of stock options during the fiscal year ended December 31, 1996:

<TABLE>
<CAPTION>
                              OPTION GRANTS IN FISCAL YEAR ENDED DECEMBER 31, 1996

                  Number of                Percentage of Total
                  Securities Underlying     Options Granted To
Name              Options Granted        Employees in Fiscal Year    Exercise Price   Expiration Date
- ----              ---------------        ------------------------    --------------   ---------------

<S>                 <C>                           <C>                      <C>              <C>
Mark Honigsfeld     233,000                       46.9%                    $.30        July 31, 2001
Dong W. Lew         156,950                       31.6%                    $.30        July 31, 2001
</TABLE>

       No options were exercised during the fiscal year ended December 31, 1996.


Employment Agreements


       The Company is a party to Employment  Agreements with Mark Honigsfeld and
Dong W. Lew,  each for a term of three years  commencing  as of October 1, 1996,
subject to continuing,  automatic one-year extensions, unless either the Company
or the  individual  notifies  the  other,  at least 90 days  prior to any annual
anniversary date, of its desire not to extend the term thereof.  Each Employment
Agreement provides for earlier termination as discussed below.

       Pursuant to their respective Employment Agreements, Mr. Honigsfeld serves
as Chairman of the Board and Chief Executive Officer of the Company and Mr. Lew
serves as President and Chief Operating Officer of the Company.

       The  Employment  Agreements  provide  for  base  annual  compensation  of
$250,000 and $125,000 for Messrs.  Honigsfeld and Lew, respectively.  No amounts
due Mr.  Honigsfeld  under his Employment  Agreement have been paid to date; all
such  amounts will be due and payable to him on the earlier of December 15, 1997
or the  closing  date  of  this  Offering.  In the  event  the  Offering  is not
consummated by December 15, 1997, the payment obligation will be deferred over a
120  month  period  (subject  to  acceleration  in  the  event  of a  subsequent
consummation of the Offering).


                                       47

<PAGE>



The Employment Agreement for Mr. Lew provides for a signing bonus in the amount
of $15,000 which will be paid to him on the closing date of this Offering.  
See "Use of Proceeds".

       In addition to base compensation,  each of Messrs.  Honigsfeld and Lew is
entitled to receive (i) an annual bonus  amount  equal to a  percentage  of base
salary  (ranging  from 7 1/2% to 20%) based upon the Company  achieving  certain
sales levels  (ranging  from  $3,750,000  to $6,000,000 in the initial year with
$1,000,000  increased thresholds per year if the bonus is earned in a particular
year) and (ii) an annual bonus based on the Company's  earnings,  if any, before
income taxes (excluding,  among other items, any one time non-recurring charges)
("EBITANC").  Such latter bonus for each ranges from 5% to 10% of EBITANC  based
on EBITANC thresholds ranging from $250,000 to $1,500,000.

       The  Employment  Agreements  for Messrs.  Honigsfeld and Lew provide that
each is entitled to receive, for each year thereof,  options for the purchase of
5,000 Common  Shares of the Company for each  $100,000 of EBITANC.  Such options
would be exercisable for a five year period at an exercise price of no less than
110% of the market value of the Common Shares on the date of the grant.  Messrs.
Honigsfeld  and Lew are also  entitled to receive an expense  allowance of up to
$500 per month and an automobile allowance in the amount of $1,000 per month.

       Each  Employment  Agreement  provides that,  notwithstanding  the rolling
three year term thereof,  it may be  terminated  prior to such  expiration  date
under the following circumstances: (i) death; (ii) total disability (as provided
for in the Employment Agreements);  (iii) termination by the Company for "cause"
(as defined in the Employment  Agreements);  (iv)  termination by the Company at
any time upon written  notice to the employee;  (v)  termination by the employee
upon 30 days written notice to the Company;  (vi) termination by the employee at
any time for "good reason" (as defined in the Employment  Agreements);  or (vii)
termination  by the  Company  at any time  within 12 months  after a "change  in
control"  (as  defined  in  the  Employment   Agreements).   Additionally,   Mr.
Honigsfeld's  Employment Agreement allows him to devote up to 10% of his working
time to other endeavors which are not in competition with the Company.

       The  Employment   Agreements   provide  for  compensation  under  certain
circumstances  upon termination of employment (in addition to accrued but unpaid
compensation)  as  follows:  (i)  in the  event  of the  employee's  death,  the
employee's  estate or spouse shall be entitled to receive an amount equal to the
employee's  monthly  salary as of the date of death  multiplied by the number of
full  years  that  he was  an  employee  of the  Company  or a  subsidiary  or a
predecessor  in  interest  thereof;  (ii)  in the  event  of  termination  of an
Employment  Agreement  due to  disability,  the  employee  shall be  entitled to
receive an amount equal to his monthly  salary as of the date of  termination of
such Employment Agreement, multiplied by the number of full years that he was an
employee of the Company or a subsidiary  or a  predecessor  in interest  thereof
(but, in no event, would the disabled employee be entitled to an amount equal to
less than six  months of  salary);  and  (iii) in the  event of  termination  of
employment  by the  Company  following  a "change of  control" or for any reason
other than death,  disability or "cause",  or in the event of  termination of an
Employment  Agreement by the employee for "good  reason",  the employee shall be
entitled to receive his full salary for the

                                       48

<PAGE>



unexpired  term of such  agreement,  without  mitigation  of damages  based upon
employment obtained elsewhere.


       The Employment  Agreements  provide for a restriction on the solicitation
of  customers  of the  Company for a period of two years  following  termination
thereof,  and a covenant  not to compete  with the  Company  for a period of six
months  following  termination of employment for cause.  See "Risk Factors - New
Management  Team;  Dependence  on  Executive  Management;  Need  to  Retain  Key
Personnel".

       Effective  January 6, 1997,  the Company and Louis Libin  entered  into a
three-year  employment  agreement,  providing  for Mr.  Libin  to  serve  as the
Company's  Chief  Technology  Officer on a non-  full-time  per diem basis until
March  10,  1997,  and on a  full-time  basis  commencing  on  such  date.  Such
employment  agreement  provides for a salary of $200,000,  $225,000 and $250,000
per annum in the first, second and third years, respectively.  Additionally, Mr.
Libin's Employment  Agreement allows him to devote up to one day a week to other
endeavors  which  are not in  competition  to the  Company.  Other  terms of Mr.
Libin's employment  agreement conform in structure to the material provisions of
Messrs.  Honigsfeld's and Lew's Employment Agreements such as bonuses, benefits,
restrictive covenants and termination.


Stock Option Plan

       The Company's  1996 Stock Option Plan (the "1996 Plan")  provides for the
grant of options intended to qualify as "incentive stock options" ("ISOs") under
Section 422 of the Internal  Revenue Code of 1986, as amended (the "Code"),  and
options that are not intended to so qualify ("Nonstatutory Stock Options").  The
total  number of Common  Shares  reserved  for  issuance  under the 1996 Plan is
2,000,000  (subject to adjustment in the event of a stock split, stock dividend,
recapitalization  or similar  capital  change) plus an  indeterminate  number of
Common Shares issuable upon the exercise of "reload options".

       The 1996 Plan is presently  administered by the Board of Directors of the
Company,  which  selects the eligible  persons to whom options shall be granted,
determines  the number of Common  Shares  subject to each  option,  the exercise
price therefor and the periods during which options are exercisable,  interprets
the provisions of the 1996 Plan and, subject to certain  limitations,  may amend
the 1996 Plan. Each option granted under the 1996 Plan is evidenced by a written
agreement between the Company and the optionee.

       Options may be granted to all full-time  employees  (including  officers)
and  directors of, and certain  consultants  and advisors to, the Company or any
subsidiary of the Company.

       The exercise  price for ISOs granted  under the 1996 Plan may not be less
than the fair  market  value of the  Common  Shares  on the date the  option  is
granted, except for ISOs granted to 10% stockholders which must have an exercise
price of not less than 110% of the fair market value of the Common Shares on the
date the option is granted. The exercise price for Nonstatutory Stock

                                       49

<PAGE>

Options is  determined  by the Board of  Directors.  ISOs granted under the 1996
Plan have a maximum  term of ten  years,  except  for 10%  stockholders  who are
subject to a maximum term of five years. The term of Nonstatutory  Stock Options
is determined by the Board of Directors. Options granted under the 1996 Plan are
not transferable,  except by will and the laws of descent and distribution.  The
total  amount  of ISOs  that may be  granted  to any  individual  person  in any
calendar year is limited;  however,  there is no limit as to Nonstatutory  Stock
Options.  The Company and the Underwriter  have agreed that, for a period of one
year after the date of this Prospectus, there shall not be outstanding more than
1,100,000 options and warrants  (excluding the Bridge Warrants and Underwriter's
Warrants).

   
       As of the date of this  Offering,  there are  outstanding  under the 1996
Plan (i)  currently  exercisable  options for the  purchase of an  aggregate  of
389,950 Common Shares with exercise prices at $.30 per share  (comprised of five
year options held by Messrs.  Honigsfeld and Lew for the purchase of 233,000 and
156,950  Common  Shares,  respectively,  as described  in the "Option  Grants In
Fiscal Year Ended December 31, 1996" table above); (ii) ten year options held by
Messrs.  Honigsfeld  and  Hefferon  for the purchase of 100,000 and 5,000 Common
Shares,  respectively,  at an exercise  price of $3.00 per share,  which vest in
January 1998; (iii) ten year options held by Messrs.  Libin and Rizzardi for the
purchase of 50,000 and 5,000 Common Shares,  respectively,  at an exercise price
of $3.00 per share,  which vest in one-third  increments in January 1998,  1999,
and 2000;  (iv) ten year  options  held by Dr. Lazarus for the purchase of 5,000
Common Shares, at an exercise price of $3.00 per share,  which vest in one-third
increments in March 1998,  1999 and 2000; and (v) various  options granted to
certain  non-executive  employees  of the Company to purchase  an  aggregate  of
124,250 Common Shares.  All grants were at exercise prices at least equal to the
fair  market  value of the  Company's  Common  Shares on the date of  grant,  as
determined by the Board of Directors.
    

                       PRINCIPAL AND SELLING STOCKHOLDERS

       The following table sets forth certain information as of the date of this
Prospectus with respect to the beneficial  ownership of the  outstanding  Common
Shares of the  Company  by (i) any  holder  of more  than 5% of the  outstanding
Common Shares; (ii) the Company's  directors;  (iii) the directors and executive
officers  of the  Company as a group;  and (iv) the  Selling  Stockholders.  The
number of Common Shares under the column below entitled "Number of Common Shares
Beneficially  Owned Before the Offering"  includes Common Shares  underlying the
Bridge Warrants (which become exercisable upon the consummation of the Offering)
held by certain persons as indicated in the footnotes following the table.


                                       50

<PAGE>


<TABLE>
   
<CAPTION>
Name and Address       Number of Common                         Number of Common
of Beneficial Owner;   Shares Beneficially   Number of          Shares Beneficially     Percentage of Class(1)
Name of Selling        Owned Before the      Common Shares      Owned After the        Before             After
Stockholder            Offering              Offered Hereby     Offering               Offering           Offering

<S>                    <C>                     <C>               <C>                    <C>                <C>     
Dong W. Lew(2)         1,502,650(3)(4)(5)       39,200           563,200(3)             100.0%             26.3%
Mark Honigsfeld(2)       596,800(3)(6)          33,600           563,200                 47.6%             25.4%
About Face, Ltd. (7 )    103,075(3)(5)(8)      103,075                 0                 10.2%               -
Robert H. Solomon(9)     100,275(3)(10)        100,275                 0                  9.9%               -
Robert LoRusso(11)       100,100(3)            100,100                 0                 10.1%               -
Harvey Bibicoff(12)       70,000(13)            70,000                 0                  6.9%               -
Apollo Equities(14)       56,000(13)            56,000                 0                  5.4%               -
James Favia               42,000(13)            42,000                 0                  4.1%               -
Sydney Gluck              22,400(13)            22,400                 0                  2.2%               -
Steven Wallitt            16,800(13)            16,800                 0                  1.7%               -
John Eckhoff              14,000(13)            14,000                 0                  1.4%               -
Kenneth Moschetto         14,000(13)            14,000                 0                  1.4%               -
Lawrence Levine           11,200(13)            11,200                 0                  1.1%               -
Maretza Jimenez
  Campos                  11,200(13)            11,200                 0                  1.1%               -
Lori Siegal               11,200(13)            11,200                 0                  1.1%               -
Horizon Acquisitions       8,400(13)             8,400                 0                   *                 -
Stuart Copperman           5,600(13)             5,600                 0                   *                 -
Teddy Selinger             5,600(13)             5,600                 0                   *                 -
John P. Hefferon           5,600(13)             5,600                 0                   *                 -
Scott Cohen                2,800(13)             2,800                 0                   *                 -
Peter Guardino             2,800(13)             2,800                 0                   *                 -
James Portnof              2,800(13)             2,800                 0                   *                 -
Windsor L. P.              2,800(13)             2,800                 0                   *                 -
Louis Libin (2)                0                     0                 0                   -                 -
William D. Rizzardi (2)        0                     0                 0                   -                 -
Harold Lazarus (16)            0                     0                 0                   -                 -
Directors and executive
  officers as a group
  (6 persons)          1,508,250(3)(4)(5)(6)    78,400         1,126,400                100.0%             47.8%
                                (15)
</TABLE>
    

*      Less than 1%.

(1)    Does not give effect to the exercise of the Underwriter's Overallotment 
       Option or the Underwriter's Warrants.  See "Underwriting".


(2)    The address for Messrs. Lew, Honigsfeld, Libin and Rizzardi is 77 Spruce
       Street, Cedarhurst, New York.

(3)    The  number of Shares  reflected  as being  owned by Mr.  Lew  before the
       Offering includes all shares  beneficially  owned by Messrs.  Honigsfeld,
       LoRusso,  Solomon and About Face,  Ltd.,  as such shares are subject to a
       limited  irrevocable  proxy which will expire upon  consummation  of this
       Offering. See "Certain Relationships and Related Transactions".


(4)    Includes 156,950 shares issuable upon the exercise of options granted
       under the 1996 Plan and 39,200 shares issuable upon exercise of the 
       Bridge Warrants.

   
(5)    In October 1996, the Company made a $70,000 loan to Mr. Lew, the proceeds
       of which were utilized by him to participate in the Bridge Financing.  
       In March 1997, Mr. Honigsfeld purchased from the Company the promissory
       note evidencing the loan.  Mr. Lew has pledged 28,000 shares to secure 
       the repayment of the loan to Mr. Honigsfeld.  Mr. Lew retains voting
       rights to such shares unless and until there is a default under the terms
       of the loan.  See "Certain Relationships and Related Transactions".
    

                                       51

<PAGE>

(6)    Includes  233,000  shares  issuable upon the exercise of options  granted
       under the 1996 Plan and  33,600  shares  issuable  upon the  exercise  of
       Bridge Warrants. Also includes 330,200 shares held by the Mark Honigsfeld
       Living  Trust  dated  March  27,  1996  whose  sole  beneficiary  is  Mr.
       Honigsfeld's wife. Mr. Honigsfeld,  the settlor and trustee of the trust,
       has the right to terminate the trust and receive the shares.


(7)    About Face, Ltd.'s address is 6539 Waggoner Drive, Dallas, Texas.  About
       Face, Inc., a Texas corporation, is the general partner of About Face,
       Ltd., a Texas limited partnership.  Murray Gross is the principal 
       stockholder of About Face, Inc.  Mr. Gross is also a limited partner of
       About Face, Ltd.


(8)    Includes 28,000 shares issuable upon the exercise of the Bridge Warrants.

(9)    Mr. Solomon's address is 68 West Park Avenue, Long Beach, New York.

(10)   Includes 25,200 shares issuable upon the exercise of the Bridge Warrants.

(11)   Mr. LoRusso's address is 410 Jericho Turnpike, Jericho, New York.

(12)   Mr. Bibicoff's address is 55 Maple Run Drive, Jericho, New York.

(13)   Represents shares issuable upon the exercise of the Bridge Warrants.

(14)   Apollo Equities' address is 30 Broad Street, New York, New York.

(15)   Includes 5,600 shares issuable to Mr. Hefferon upon the exercise of the
       Bridge Warrants.

   
(16)   The address for Dr. Lazarus is Management, 228 Weller, 134 Hofstra 
       University, Hempstead, New York.
    

       The Company will not receive any of the  proceeds  from the resale of the
Common Shares by the Selling Stockholders. The Common Shares held by the Selling
Stockholders  may be resold at any time  following the date of this  Prospectus,
subject to an agreement  between each of the Bridge Lenders and the  Underwriter
restricting the transfer of the Common Shares for a period of six months without
the  Underwriter's  consent.  The sale of such Common Shares or the potential of
such  sales at any time may have an adverse  effect on the market  prices of the
Common Shares offered  hereby.  The  Underwriter has advised the Company that it
will not waive the transfer restrictions for at least 30 days following the date
of this  Prospectus,  and, in any event, it does not have any plans to waive any
transfer  restrictions  prior to their  respective  expiration  dates. See "Risk
Factors  Shares  Eligible For Future Sale May  Adversely  Affect the Market" and
"Underwriting".



       The Common  Shares  offered may be sold from time to time directly by the
Selling Stockholders.  Alternatively,  the Selling Stockholders may from time to
time offer such Common Shares  through  underwriters,  dealers,  or agents.  The
distribution of Common Shares by the Selling

                                       52

<PAGE>



Stockholders may be effected in one or more  transactions that may take place on
the   over-the-counter   market,   including  ordinary  broker's   transactions,
privately-negotiated transactions or through sales to one or more broker-dealers
for resale of such shares as principals, at market prices prevailing at the time
of sale,  at prices  related to such  prevailing  market prices or at negotiated
prices.  Usual  and  customary  or  specifically  negotiated  brokerage  fees or
commissions  may be paid by the Selling  Stockholders  in  connection  with such
sales of Common Shares.  The Common Shares  offered by the Selling  Stockholders
may be sold by one or more of the following methods,  without limitation:  (i) a
block  trade in which a broker or dealer so  engaged  will  attempt  to sell the
Common  Shares as agent but may  position  and  resell a portion of the block as
principal to facilitate the transaction; (ii) purchases by a broker or dealer as
principal  and resale by such broker or dealer for its account  pursuant to this
Prospectus;  (iii) ordinary brokerage  transactions in which the broker solicits
purchasers;  and (iv) face-to-face  transactions  between sellers and purchasers
without a broker-dealer.  In effecting sales,  brokers or dealers engaged by the
Selling  Stockholders  may arrange for other brokers or dealers to  participate.
The Selling Stockholders and intermediaries  through whom such Common Shares are
sold may be deemed  "underwriters" within the meaning of the Act with respect to
the Common Shares offered,  and any profits realized or commissions received may
be deemed underwriting compensation.

       At the time a particular  offer of Common  Shares is made by or on behalf
of a Selling Stockholder,  to the extent required, a Prospectus  Supplement will
be  distributed  which will set forth the number of Common  Shares being offered
and the terms of the offering,  including the name or names of any underwriters,
dealers or agents,  the purchase price paid by any underwriter for Common Shares
purchased  from  the  Selling  Stockholder  and any  discounts,  commissions  or
concessions  allowed or reallowed or paid to dealers,  and the proposed  selling
price to the public.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


       Effective  August 1996,  the Company  issued 330,200 Common Shares to the
Mark Honigsfeld  Living Trust dated March 27, 1996 (the  "Honigsfeld  Trust") in
consideration  for  $.30  per  share  or an  aggregate  price  of  $99,060.  Mr.
Honigsfeld,  the settlor and trustee of the Honigsfeld  Trust,  has the right to
terminate it and receive the Common Shares.  Mr.  Honigsfeld's  wife is the sole
beneficiary of the Honigsfeld Trust. Upon Mr. Honigsfeld  accepting the position
as Chairman of the Board,  he was issued a five year  option,  which  expires in
August 2001, to acquire up to 233,000  Common Shares of the Company  pursuant to
the 1996 Plan at an exercise price of $.30 per share. See "Management - Stock 
Option Plan".


       In  September  1996,  the  Company  entered  into  a  certain  consulting
agreement  with Alan Daniels and Geraldine Lum Daniels,  the Company's  founders
and two of the Minority  Stockholders  (as defined  below),  providing  for Alan
Daniels  and  Geraldine  Lum Daniels to assist the Company  with  technical  and
marketing  issues until the Bridge  Financing  closed (which occurred in October
1996) in consideration for a one-time payment of $25,290 at such closing.



                                       53

<PAGE>




       In  October  1996,  the  Company  repurchased  65,000  Common  Shares and
canceled  warrants for the  purchase of 50,700  Common  Shares (the  "Repurchase
Agreements") from 13 individuals (the "Minority Stockholders"), such repurchases
occurring  upon  the  consummation  of the  Bridge  Financing.  Pursuant  to the
Repurchase  Agreements,  the Minority  Stockholders were paid $.30 per share and
received  new  warrants  exercisable  for a five  year  period  to  purchase  an
aggregate of 31,200 Common Shares at an exercise price of $5.00 per share.

       In October 1996, the Company loaned $70,000 to Dong W. Lew, President and
Chief Operating Officer of the Company, for purposes of his participation in the
Bridge Financing. Such loan is evidenced by a promissory note, providing for the
payment  of  principal  and  interest  at the rate of 8% per  annum in 120 equal
monthly  installments,  subject  to  acceleration  on the  closing  date of this
Offering if the Offering  closes by October 1999 and such Offering  yields gross
proceeds of $4,500,000 or more.  Payment of the promissory  note is secured by a
pledge of 28,000 Common Shares of the Company.  All voting rights to such shares
remain  with Mr.  Lew  except in the event of a default  on the  payment  of the
promissory  note. In March 1997, Mr.  Honigsfeld  purchased from the Company the
promissory  note in  consideration  for the  payment in cash of the  outstanding
amount of such note. Mr. Honigsfeld  concurrently  received an assignment of the
Company's rights as pledgee of Mr. Lew's Common Shares.

       In January 1997, the Company  entered into the secured  Credit  Agreement
with Mark Honigsfeld,  Chairman of the Board and Chief Executive  Officer of the
Company,  which  permits  the  Company  to borrow  up to  $200,000.  The  Credit
Agreement  further  provides that all amounts  borrowed shall be repaid in full,
together with accrued  interest,  (i) upon the closing of the  Offering,  if the
Offering  closes  before  June  1997,  or (ii)  otherwise,  in  equal  quarterly
installments  commencing  in June  1997  and  ending  in June  1999  subject  to
acceleration  in the event of the closing of the Offering.  Interest  accrues on
the unpaid  principal  amount at the rate of 10% per annum.  The Company has the
option to prepay any  outstanding  principal  and  accrued  interest at any time
without penalty in amounts no less than, and in multiples of, $5,000. The Credit
Agreement  is secured by a first  priority  security  interest in all the assets
owned by the Company.  At the date of this Prospectus,  the Company has borrowed
all $200,000 available under the Credit Agreement,  all of which is outstanding.
The Company  entered into the Credit  Agreement  because it required  additional
financing to fund the  Company's  working  capital needs and no other sources of
financing were  available at that time.  The Company  believes that the terms of
the Agreement are  commercially  reasonable and are at least as favorable to the
Company as the Company could have obtained  from an unrelated  third party.  The
Credit Agreement was approved by, among others, all the disinterested  directors
of the Company. See "Risk Factors - Broad Discretion in Application of Proceeds;
Repayment of Indebtedness; Payment of Accrued Compensation".

       To the extent that the Company may enter into any agreements with related
parties in the future (of which none are  presently  contemplated),  the Company
anticipates  that the terms of such agreements  will be commercially  reasonable
and no less  favorable  to the  Company  than  the  Company  could  obtain  from
unrelated third parties.  Additionally, the Company intends that such agreements
would be approved by a majority of  disinterested  directors.  See "Risk Factors
Challenges to Growth; Unascertainable Risks Related to Possible Acquisitions".


                                       54

<PAGE>

                            DESCRIPTION OF SECURITIES

Common Shares


       The Company is authorized to issue up to 20,000,000  Common  Shares,  par
value $.01 per share,  of which 986,700 shares are issued and  outstanding as of
the date of this Prospectus and owned by five stockholders of record. All of the
issued  and  outstanding  Common  Shares  are  validly  issued,  fully  paid and
non-assessable.  An additional 1,141,600 Common Shares are reserved for issuance
upon the exercise of  outstanding  options and  warrants,  including  the Bridge
Warrants.

       Holders of the Common Shares of the Company are entitled to share equally
on a per  share  basis in such  dividends  as may be  declared  by the  Board of
Directors out of funds legally available therefor.  There are presently no plans
to pay dividends with respect to the Common Shares. See "Dividend Policy".  Upon
liquidation,  dissolution  or  winding  up of  the  Company,  after  payment  of
creditors  and the holders of any senior  securities  of the Company,  including
Preferred  Shares, if any, the assets of the Company will be divided pro rata on
a per share basis among the holders of the Common Shares.  The Common Shares are
not subject to any liability for further assessments. There are no conversion or
redemption  privileges,  nor any sinking  fund  provisions,  with respect to the
Common Shares, and the Common Shares are not subject to call. The holders of the
Common Shares do not have any preemptive or other subscription rights.


       Holders of the Common Shares are entitled to cast one vote for each share
held at all stockholders' meetings including the annual meeting for the election
of directors.  The Common Shares do not have cumulative voting rights.

Preferred Shares

       The Company's  Certificate of Incorporation  authorizes  1,000,000 "blank
check"  Preferred  Shares,  par  value  $.01 per  share,  whereby  the  Board of
Directors of the Company shall have the authority, without further action by the
holders of the outstanding Common Shares, to issue Preferred Shares from time to
time in one or more series, to fix the number of shares  constituting any series
and the stated value thereof,  if different  from the par value,  and to fix the
terms of any such series,  including dividend rights, dividend rates, conversion
or exchange  rights,  voting rights,  rights and terms of redemption  (including
sinking fund provisions), the redemption price and the liquidation preference of
such series.  As of the date of this  Prospectus,  there are no Preferred Shares
issued and  outstanding,  and the  Company  has no plans to issue any  Preferred
Shares.


Delaware Anti-Takeover Law; Staggered Board of Directors


       The Company is governed by the  provisions  of Section 203 of the General
Corporation Law of Delaware,  an anti-takeover  law enacted in 1988. In general,
the law  prohibits a Delaware  public  corporation  from engaging in a "business
combination" with an "interested stockholder" for a period

                                       55

<PAGE>



of three years after the date of the  transaction  in which the person became an
interested stockholder, unless it is approved in a prescribed manner.


       The Company's  Certificate of Incorporation  provides for staggered terms
for the Board of  Directors  in three  classes.  The term of each class is three
years  (except  that the initial  term of office of the Class I  directors  will
expire at the Company's  annual meeting of  stockholders in 1997 and the initial
term of office of the Class II  directors  will expire at the  Company's  annual
meeting of  stockholders  in 1998).  Each  director  holds office until the next
annual meeting of stockholders during the year in which the term of his class of
directorship  expires  and until his  successor  is elected and  qualified.  The
Company  currently has five  directors (two in Classes I and II and one in Class
III). Accordingly,  based on the current size of the Board and the makeup of the
classes of directors,  the term of no more than two directors will expire in any
given year.

       As a result of Section 203 of the General Corporation Law of Delaware and
the Company's  staggered Board of Directors,  potential acquirors of the Company
may be discouraged from attempting to effect  acquisition  transactions with the
Company,  thereby  possibly  depriving  holders of the  Company's  securities of
certain  opportunities  to sell or  otherwise  dispose  of  such  securities  at
above-market prices pursuant to such transactions.


Limitation on Liability of Directors; Indemnification


       Article X of the Company's  Certificate of  Incorporation  eliminates the
personal liability of directors to the Company and its stockholders for monetary
damages  for  breach of  fiduciary  duty as a  director  to the  fullest  extent
permitted by Section 102 of the Delaware General  Corporation Law, provided that
this provision  shall not eliminate or limit the liability of a director (i) for
any breach of the director's duty of loyalty to the Company or its stockholders;
(ii) for acts or  omissions  not in good  faith  or  which  involve  intentional
misconduct or a knowing violation of law; (iii) arising under Section 174 of the
Delaware General Corporation Law (with respect to unlawful dividend payments and
unlawful stock purchases or redemptions); or (iv) for any transaction from which
the director derived an improper personal benefit.

       Additionally,   the  Company  has   included   in  its   Certificate   of
Incorporation and its by-laws  provisions to indemnify its directors,  officers,
employees and agents and to purchase insurance with respect to liability arising
out of the  performance  of their duties as directors,  officers,  employees and
agents as permitted by Section 145 of the Delaware General  Corporation Law. The
Delaware  General  Corporation  Law provides  further  that the  indemnification
permitted  thereunder shall not be deemed exclusive of any other rights to which
the  directors,  officers,  employees  and  agents  may be  entitled  under  the
Company's by-laws, any agreement, vote of stockholders or otherwise.

       Furthermore, the Company has entered into an indemnification agreement to
indemnify its directors and officers, under certain circumstances, to the extent
provided in the Certificate of Incorporation and Bylaws of the Company,  subject
to Delaware General Corporation Law, against


                                       56

<PAGE>


any claim or  action  against,  or  involving,  any of them in their  respective
capacities as a director or an officer of the Company or its affiliates.

       The effect of the  foregoing  is to require  the  Company,  to the extent
permitted by law, to indemnify the officers, directors,  employees and agents of
the  Company  for any claim  arising  against  such  persons  in their  official
capacities if such person acted in good faith and in a manner that he reasonably
believed to be in or not opposed to the best interests of the Company, and, with
respect to any criminal action or proceeding, had no reasonable cause to believe
his conduct was unlawful.

       In connection with the Offering,  the Underwriter has agreed to indemnify
the Company, its directors,  officers,  and each person who controls the Company
within the meaning of Section 15 of the Act with respect to any  statement in or
omission from the  Registration  Statement or the Prospectus or any amendment or
supplement  thereto if such  statement  or omission  was made in  reliance  upon
information furnished in writing to the Company by the Underwriter  specifically
for or in connection with the  preparation of the  Registration  Statement,  the
Prospectus, or any such amendment or supplement thereto.

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


       The Company  intends to obtain  directors  and officers  insurance in the
approximate amount of $1,000,000.


Transfer Agent

       The transfer  agent for the  Company's  Common  Shares is American  Stock
Transfer Company.

                                  UNDERWRITING

General

       Subject to the terms and conditions of the Underwriting Agreement, a copy
of which is filed as an  exhibit  to the  Registration  Statement  of which this
Prospectus  is a part,  the  Underwriter  has agreed to purchase  the  1,000,000
Common Shares offered hereby from the Company on a "firm  commitment"  basis, if
any are purchased.  The  Underwriter has advised the Company that it proposes to
offer the Common Shares to the public at a price of $5.00 per Common  Share,  as
set forth on the cover page of this Prospectus, and that it may allow to certain
dealers who are NASD members concessions not to exceed $___ per Common Share, of
which an amount not in excess of $___ per Common Share may be reallowed to other
dealers who are members of the NASD.  After the  Offering,  the public  offering
price, concession and reallowance may be changed by the Underwriter.

                                       57

<PAGE>


       The  Company  has  granted an  Overallotment  Option to the  Underwriter,
exercisable  during  the 45 day  period  from  the date of this  Prospectus,  to
purchase up to a maximum of 150,000  additional  Common  Shares at the  Offering
price, less the underwriting discount, to cover overallotments, if any.

       The  Underwriting  Agreement  provides  for  reciprocal   indemnification
between  the  Company  and  the  Underwriter   against  certain  liabilities  in
connection with the Registration Statement,  including liabilities arising under
the Act. Insofar as indemnification for liabilities arising under the Act may be
provided to officers,  directors or persons controlling the Company, the Company
has been informed that, in the opinion of the Commission,  such  indemnification
is against public policy and is therefore unenforceable.

       The  Company  has  agreed  to pay to the  Underwriter  a  non-accountable
expense  allowance of 3% of the  aggregate  Offering  price of the Common Shares
offered  hereby,   including  any  Common  Shares  purchased   pursuant  to  the
Overallotment Option, $50,000 of which has already been paid.


       The  Company  has agreed to sell to the  Underwriter,  or its  designees,
warrants to purchase an aggregate of 10% of the Common  Shares sold  pursuant to
this  Offering,  exclusive  of the exercise of the  Underwriter's  Overallotment
Option, for a purchase price of one mil ($.001) per warrant (the  "Underwriter's
Warrants").  The Underwriter's  Warrants shall be exercisable during a four year
period  commencing one year from the closing date of this Offering.  Any profits
realized  upon the sale of the  Common  Shares  issuable  upon  exercise  of the
Underwriter's Warrants may be deemed to be additional underwriting compensation.
The  exercise  price  of  the  Common  Shares  issuable  upon  exercise  of  the
Underwriter's  Warrant  shall be $8.25 per  share  (165% of the  initial  public
offering price of the Common  Shares).  The exercise price of the  Underwriter's
Warrants  and the  number  of Common  Shares  covered  thereby  are  subject  to
adjustment  in  certain  events  to  prevent  dilution.  For  the  life  of  the
Underwriter's  Warrants,  the holders  thereof are given, at a nominal cost, the
opportunity  to profit from a rise in the market price of the  Company's  Common
Shares with a  resulting  dilution in the  interest of other  stockholders.  The
Company may find it more difficult to raise capital for its business if the need
should arise while the Underwriter's Warrants are outstanding.  At any time when
the holders of the  Underwriter's  Warrants  might be expected to exercise them,
the  Company  would  probably  be  able to  obtain  additional  capital  on more
favorable  terms.  The Company has granted the Underwriter  certain "demand" and
"piggyback"  registration rights with respect to the Underwriter's  Warrants and
the underlying Common Shares.


       At the  closing  of the sale of the Common  Shares  offered  hereby,  the
Company will enter into a three year financial  advisory and investment  banking
agreement with the Underwriter,  pursuant to which the Company will be obligated
to pay the Underwriter $108,000 in advance for financial and investment advisory
services to the Company.


       At the closing of this  Offering,  the Company and the  Underwriter  will
enter into a non-exclusive  merger and acquisition  agreement  pursuant to which
the Underwriter would be compensated at the rate of between 2% - 5% of the value
of any consummated  transaction with respect to which the Company was introduced
to the other party by the Underwriter.


                                       58

<PAGE>




       Additionally,  for a period  of three  years  following  the date of this
Prospectus,  the Underwriter has been granted the right to sell, for the account
of any officer,  director or holder of 5% or more of the Company's Common Shares
(collectively,  the  "Insiders"),  any of the  Company's  securities  which  the
Insiders  propose to sell  pursuant  to Rule 144  promulgated  under the Act, on
terms at least as favorable as the Insiders can secure elsewhere.

       The Company has also agreed to have a designee of the  Underwriter  serve
as a director of the Company, or as an observer of the Board of Directors, for a
period of three years following the date of this Prospectus.


       The Company's current stockholders, have agreed that, except with respect
to the Common Shares underlying the Bridge Warrants owned by them, they will not
transfer any of their Common Shares  publicly for a period of one year following
the date of this  Prospectus  without  the  prior  consent  of the  Underwriter.
Additionally,  the Selling  Stockholders  (including  current  stockholders with
respect to the Common  Shares  underlying  Bridge  Warrants  owned by them) have
agreed that they will not  transfer any of their  Common  Shares  publicly for a
period of six months  following the date of this Prospectus  without the consent
of the Underwriter.  Notwithstanding the foregoing,  Robert LoRusso, About Face,
Ltd. and Robert H. Solomon,  principal  stockholders of the Company,  are exempt
from such consent  requirement  with  respect to the 100,100,  75,075 and 75,075
Common  Shares,  respectively,  owned by them. The  Underwriter  has advised the
Company  that it will not waive the  transfer  restrictions  with respect to the
Selling  Stockholders  for at  least  thirty  days  following  the  date of this
Prospectus  and  that,  in any  event,  it has no plans to waive  such  transfer
restrictions prior to its expiration.  However, the Underwriter has informed the
Company that it may contemplate  the waiver of such transfer  restriction in the
future if the sale of the Selling  Stockholders' Common Shares would not have an
adverse effect on the market price of the Company's Common Shares and the market
could sustain such sale. The Underwriter has further advised the Company that it
has no current plans,  proposals,  arrangements or  understandings  with, and it
knows of no plans, proposals, arrangements or understandings with respect to, or
related  to, the  offering  of 250,250  Common  Shares by certain of the Selling
Stockholders  who are not subject to any  transfer  restriction  agreement.  See
"Principal and Selling Stockholders".

       The Company has agreed not to issue any equity securities,  or securities
convertible into, or exchangeable or exercisable for, equity  securities,  for a
period  of  twelve  months  from the date of this  Prospectus,  except  that the
Company may issue (i) Common Shares upon the exercise of the Bridge Warrants and
the  Underwriter's  Warrants;  (ii) Common Shares upon the exercise of the Other
Derivative  Securities,  that  are  currently  outstanding,  as well as upon the
exercise of options hereafter  granted,  of up to 1,100,000 Common Shares in the
aggregate;  and (iii) Common  Shares and Preferred  Shares in connection  with a
merger or acquisition transaction.


       The  foregoing  is a summary of certain  provisions  of the  Underwriting
Agreement and  Underwriter's  Warrants  which have been filed as exhibits to the
Registration Statement of which this Prospectus forms a part.


                                       59

<PAGE>


       The  Underwriter,   a  registered  broker-dealer,   purchases  and  sells
securities  on  behalf  of  its  customers.  The  Underwriter  also  engages  in
investment  banking  activities and provides  companies with financial  advisory
services. The Underwriter has been in business for approximately two years. This
is the first offering  underwritten by the Underwriter.  There is no affiliation
or  material   relationship   between  any  promoter  of  the  Company  and  the
Underwriter. See "Risk Factors Inexperience of Underwriter".


Determination of Public Offering Price

       Prior to this  Offering,  there has been no public  market for the Common
Shares.  The  initial  public  offering  price for the  Common  Shares  has been
determined by negotiations  between the Company and the  Underwriter.  Among the
factors considered in the negotiations were an analysis of the areas of activity
in which the Company is engaged,  the present state of the  Company's  business,
the Company's financial  condition,  the Company's  prospects,  an assessment of
management,  the general  condition of the securities market at the time of this
Offering and the demand for similar  securities  of  comparable  companies.  The
public  offering  price  of the  Common  Shares  does not  necessarily  bear any
relationship  to  assets,  earnings,  book  value  or  other  criteria  of value
applicable to the Company.

       The  Company  anticipates  that the  Common  Shares  will be  listed  for
quotation on The Nasdaq SmallCap  Market under the symbol "CODI",  but there can
be no  assurance  that  an  active  trading  market  will  develop,  even if the
securities are accepted for quotation.  The Underwriter intends to make a market
in the Common Shares of the Company.

                                  LEGAL MATTERS

       The validity of the  securities  being offered hereby will be passed upon
for the Company by Certilman Balin Adler & Hyman,  LLP, 90 Merrick Avenue,  East
Meadow,  New York  11554.  Certain  legal  matters  will be passed  upon for the
Underwriter by Blodnick,  Blodnick & Zelin, P.C., 2 Expressway Plaza, Suite 200,
Roslyn Heights, New York 11577.

                                     EXPERTS


       The financial  statements of the Company as of December 31, 1996 and 1995
and for the years then ended  included in this  Prospectus  have been audited by
Lazar, Levine & Company LLP,  independent  certified public accountants,  as set
forth in their report  thereon  appearing  elsewhere  herein and are included in
reliance  upon such report  given upon the  authority of such firm as experts in
accounting and auditing.


                             ADDITIONAL INFORMATION

       The Company has filed a Registration Statement on Form SB-2 under the Act
with the Commission in Washington, D.C. with respect to the Common Shares 
offered hereby.  This

                                       60

<PAGE>

Prospectus, which is part of the Registration Statement, does not contain all of
the  information  set  forth  in the  Registration  Statement  and the  exhibits
thereto.  For  further  information  with  respect to the Company and the Common
Shares offered hereby,  reference is hereby made to the  Registration  Statement
and such  exhibits,  which may be inspected  without charge at the office of the
Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549. Reports and other
information filed by the Company with the Commission can be inspected and copied
at the public reference facilities maintained by the Commission at the following
addresses:  New York Regional  Office,  Seven World Trade Center,  New York, New
York 10048;  and Chicago  Regional  Office,  Citicorp  Center,  500 West Madison
Street,  Chicago,  Illinois 60661-2511.  Copies of such material can be obtained
from the Public Reference  Section of the Commission at 450 Fifth Street,  N.W.,
Washington,  D.C.  20549  at  prescribed  rates.  Furthermore,   the  Commission
maintains a Web site that will contain reports, proxy and information statements
and other  information  regarding  the Company.  The address of such Web site is
http://www.sec.gov.




                                       61

<PAGE>

<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                          INDEX TO FINANCIAL STATEMENTS

                                                                                                      Page(s)

<S>                                                                                                       <C>
Independent Auditors' Report                                                                          F  -  2 


Financial Statements:
  Balance Sheets as of December 31, 1996 and 1995                                                     F  -  3
  Statements of Operations for the Years Ended December 31, 1996 and 1995                             F  -  4
  Statement of Shareholders' Equity for the Two Years in the Period Ended December 31, 1996           F  -  5
  Statements of Cash Flows for the Years Ended December 31, 1996 and 1995                             F  -  6

Notes to Financial Statements                                                                         F  -  8

</TABLE>


















                                       F-1

<PAGE>



                          INDEPENDENT AUDITORS' REPORT




To the Shareholders
Compu-DAWN, Inc.
Cedarhurst, New York




We have  audited  the  accompanying  balance  sheets of  Compu-DAWN,  Inc. as of
December  31,  1996 and 1995 and the  statements  of  operations,  shareholders'
equity and cash flows for the years  ended  December  31,  1996 and 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 audits 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 Compu-DAWN, Inc. as of December
31, 1996 and 1995 and the results of its  operations  and its cash flows for the
years ended December 31, 1996 and 1995, in conformity  with  generally  accepted
accounting principles.






                                                     LAZAR, LEVINE & COMPANY LLP





New York, New York
February 13, 1997 except as to Note 12(c)
which is dated March 11, 1997


                                       F-2

<PAGE>
                                Compu-DAWN, Inc.
                                 BALANCE SHEETS

<TABLE>
<CAPTION>

                              - ASSETS (Note 12) -
                                                                            December 31,              December 31,
                                                                               1996                      1995
                                                                            ------------              -----------
<S>                                                                         <C>                       <C>  
CURRENT ASSETS:
 Cash (Note 2b)                                                             $   286,497                 $105,962
 Accounts receivable, net of allowances for doubtful accounts of
 $30,000 and $18,000 for 1996 and 1995, respectively (Note 2b)                  100,010                  218,466
 Prepaid expenses                                                                19,281                    2,567
 Loan receivable from officer - current portion (Note 3)                          4,828                        -
 Income tax refund receivable (Notes 2f and 9)                                   36,004                        -
                                                                            -------------              ---------
TOTAL CURRENT ASSETS                                                            446,620                  326,995

FIXED ASSETS (Notes 2c, 4 and 5)                                                138,814                   45,265
                                                                            ------------              ----------
OTHER ASSETS:
 Deferred offering costs (Note 10)                                              139,326                        -
 Deferred income taxes (Notes 2f and 9)                                            -                       6,200
 Loan receivable from officer (Note 3)                                           64,419                        -
 Financing costs (Note 6)                                                       132,355                        -
 Security deposits                                                               21,525                    6,780
                                                                            -------------             ----------
                                                                                357,625                   12,980
                                                                            ------------              ----------
                                                                            $   943,059                 $385,240
                                                                            ============              ==========

                          - LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) -
CURRENT LIABILITIES:
 Accounts payable and accrued expenses                                      $   260,134                 $ 38,442
 Deferred revenue (Note 2d)                                                      28,100                   30,030
 Due to former shareholders (Note 7)                                             34,710                        -
 Current portion of long-term debt (Note 5a)                                          -                   22,351
 Capitalized lease payable - current (Note 5b)                                    7,859                    2,442
 Income taxes payable (Note 2f and 9)                                                 -                   93,551
                                                                            ------------              ----------
TOTAL CURRENT LIABILITIES                                                       330,803                  186,816

NON-CURRENT LIABILITIES:
 Equipment loans payable (Note 5a)                                                    -                    2,958
 Capitalized lease payable (Note 5b)                                             29,541                    4,191
 Deferred rent liability (Note 10a)                                              23,115                   26,430
 Promissory notes payable  (Note 6)                                             770,000                        -
                                                                            ------------              ----------
                                                                                822,656                   33,579
                                                                            ------------              ----------

COMMITMENTS AND CONTINGENCIES (Notes 10, 11 and 12)

SHAREHOLDERS' EQUITY (DEFICIT) (Note 7):
 Preferred stock, $.01 par value; 1,000,000 shares authorized,
 none issued or outstanding                                                           -                       -
 Common stock, $.01 par value, 20,000,000 shares authorized, 986,700
 and 1,157,000 shares issued for 1996 and 1995, respectively                      9,867                  11,570
 Additional paid-in capital                                                     158,558                  54,430
 Retained earnings (deficit)                                                   (378,825)                170,345
                                                                            ------------              ---------
                                                                               (210,400)                236,345
 Less: treasury stock, 685,750 shares at cost for 1995                                -                 (71,500)
                                                                            ------------              --------- 
                                                                               (210,400)                164,845
                                                                            ------------              ---------
                                                                             $   943,059                $385,240
                                                                            ============               ========
  The  accompanying  notes are an  integral  part of these financial statements.
</TABLE>


                                                            F-3

<PAGE>

<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                            STATEMENTS OF OPERATIONS

                                                                         For the Year Ended
 
                                                                           December 31,

                                                                        1996                    1995
                                                                 ---------------           ---------

                                                              <C>                   <C>
REVENUES (Notes 2d and 8):
 Software sales                                                   $   202,511           $   817,271
 Maintenance income                                                   275,016               222,910
                                                                  ------------         ------------

                                                                      477,527             1,040,181
                                                                  ------------          -----------

COSTS AND EXPENSES:
 Programming costs and expenses                                       268,915               404,165
 General and administrative expenses                                  657,062               365,760
 Research and development (Note 2e)                                   158,099               140,275
                                                                 ------------          ------------

                                                                    1,084,076               910,200
                                                                  -----------          ------------

INCOME (LOSS)  FROM  OPERATIONS                                      (606,549)             129,981

OTHER INCOME (EXPENSES):
 Interest and other income                                              4,845                1,367
 Interest expense                                                     (17,619)                (993)
 Loss on abandonment of leasehold improvements (Note 10a)              (5,378)                   -
                                                                 --------------        -----------

                                                                      (18,152)                 374
                                                                  -------------        -----------

INCOME (LOSS) BEFORE PROVISION (CREDIT)
 FOR INCOME TAXES                                                    (624,701)             130,355

 Provision (credit) for income taxes (Notes 2f and 9)                 (75,531)              51,695
                                                                  -------------       ------------

NET INCOME (LOSS)                                                 $  (549,170)        $     78,660
                                                                  ===========         ============

EARNINGS (LOSS) PER COMMON SHARE (Note 2g)                              $(.29)                $.04

WEIGHTED AVERAGE NUMBER OF COMMON AND
 COMMON EQUIVALENT SHARES  OUTSTANDING (Note 2g)                     1,894,933           1,894,933

  The  accompanying  notes are an  integral  part of these financial statements.
</TABLE>


                                       F-4

<PAGE>



<TABLE>
<CAPTION>
                                                                 Compu-DAWN, Inc.
                                                        STATEMENT OF SHAREHOLDERS' EQUITY

                                                                             Additional   Retained                      Total
                                          Preferred        Common Stock       Paid-in     Earnings     Treasury      Shareholders'
                                            Stock       Shares      Amount    Capital     (Deficit)     Stock      Equity (Deficit)
                                            -----       ------      ------    -------     ---------     -----      ----------------
                                          

<S>                                        <C>        <C>          <C>        <C>         <C>         <C>             <C>           
Balance at January 1, 1995 (Note 7)           -       1,157,000    $11,570    $ 54,430    $  91,685   $(38,500)       $119,185

 Purchases of treasury stock, 107,250
   shares at cost (Note 7)                    -            -          -            -           -       (33,000)        (33,000)

   Net income                                 -            -          -            -         78,660       -             78,660
                                           -------    ---------    -------    --------    ---------   --------        --------
                                          
Balance at December 31, 1995                  -       1,157,000     11,570      54,430      170,345    (71,500)        164,845

 Cancellation of shares held
   in treasury                                -        (685,750)    (6,858)    (64,642)        -        71,500            -

 Issuances of common stock (Note 7)           -         580,450      5,805     168,330         -          -            174,135

 Warrants issued pursuant to debt 
   offering (Note 6)                          -            -          -         34,500         -          -             34,500


 Purchase of outstanding options
   (Note 7)                                   -            -          -        (15,210)        -          -            (15,210)

 Purchases and cancellation of 
   outstanding shares (Note 7 )               -         (65,000)      (650)    (18,850)        -          -            (19,500)

   Net loss                                   -            -          -           -        (549,170)      -           (549,170)
                                          ---------   ---------    -------    --------     ---------   -------       ---------
BALANCE AT DECEMBER 31, 1996                  -         986,700    $ 9,867    $158,558    $(378,825)   $  -          $(210,400)
                                          =========   =========    =======    ========     =========   =======       ========== 
</TABLE>


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


                                       F-5

<PAGE>


                                Compu-DAWN, Inc.
                      STATEMENTS OF CASH FLOWS Page 1 of 2

                                                           For the Year Ended
                                                              December 31,
                                                         1996            1995

INCREASE (DECREASE) IN CASH AND 
  CASH EQUIVALENTS

CASH FLOWS FROM OPERATING ACTIVITIES:
   Cash received from customers                       $582,053       $1,027,473
   Cash paid to suppliers and employees               (825,948)        (977,193)
   Interest paid                                        (1,995)            (993)
   Interest and other income received                    3,791            1,367
   Income taxes paid                                   (47,284)            -
                                                      --------         ---------
   Net cash (utilized) provided by 
     operating activities                             (289,383)          50,654
                                                      --------         ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Loans made to officer                               (70,000)            -
   Principal repayments of officer's loan                  753             -
   Purchase of fixed assets                            (95,117)         (29,232)
   Proceeds from sale of fixed assets                    2,500             -
   Payment of security deposits                        (14,745)          (3,480)
                                                      --------         ---------
   Net cash (utilized) by investing activities        (176,609)         (32,712)
                                                      --------         ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from debt offering                         770,000             -
   Expenses associated with debt offering             (100,100)            -
   Payments for common stock and options acquired      (21,583)         (29,167)
   Principal payments of other long-term debt           (3,726)         (67,235)
   Payments of capital lease obligations                (2,828)          (1,661)
   Expenses associated with initial public offering   (139,326)            -
   Proceeds from sale of shares                        144,090             -
                                                      --------         ---------
   Net cash provided (utilized) by financing 
      activities                                       646,527          (98,063)
                                                      --------         ---------

NET INCREASE (DECREASE) IN CASH AND CASH 
   EQUIVALENTS                                         180,535          (80,121)

   Cash and cash equivalents, at beginning of year     105,962          186,083
                                                      --------         ---------


CASH AND CASH EQUIVALENTS, END OF YEAR                $286,497         $105,962
                                                      ========         =========




    The accompanying notes are an integral part of these financial statements








                                       F-6

<PAGE>


<TABLE>
<CAPTION>
                                Compu-DAWN, Inc.
                      STATEMENTS OF CASH FLOWS Page 2 of 2
                            ------------------------


                                                                                       For the Year Ended
                                                                                           December 31,
                                                                                      1996             1995

RECONCILIATION OF NET INCOME (LOSS) TO NET CASH
   (UTILIZED) PROVIDED BY OPERATING ACTIVITIES:
<S>                                                                               <C>               <C>     
   Net income (loss)                                                              $(549,170)        $ 78,660
   Adjustments to reconcile net income (loss) to net cash (utilized) provided
     by operating activities:
        Allowance for doubtful accounts                                              12,000           13,000
        Depreciation and amortization                                                27,291           12,370
        Deferred tax expense (benefit)                                                6,200           (4,450)
        Deferred rent liability                                                      (3,315)          26,430
        Compensatory stock                                                           30,045             -
        Loss on disposal of fixed assets                                              7,617             -
   Changes in assets and liabilities:
     Decrease  (increase) in accounts  receivable                                   106,456          (28,139)
     (Increase) decrease in prepaid expenses                                        (16,714)             501 
     (Increase) in tax refund receivable                                            (36,004)            -   
     Increase (decrease) in accounts  payable and accrued expenses                  221,692         (119,715)
     (Increase) decrease in deferred revenue                                         (1,930)          15,430
     (Decrease) increase in income taxes payable                                    (93,551)          56,567
                                                                                   --------          -------
NET CASH (UTILIZED) PROVIDED BY OPERATING ACTIVITIES                              $(289,383)        $ 50,654
                                                                                   ========          =======

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND
FINANCING ACTIVITIES:
(a)During 1996 and 1995,  the Company  incurred  capital  lease  obligations  of
     $33,595 and $7,271,  respectively in connection with the purchase of office
     equipment.
</TABLE>












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




                                       F-7

<PAGE>



                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995


NOTE   1  - DESCRIPTION OF COMPANY:

                Compu-DAWN,  Inc., the Company,  was incorporated under the name
                of  Coastal  Computer  Systems,  Inc.,  in New York on March 31,
                1983, and was  reincorporated in Delaware under its present name
                on October 18,  1996.  The Company is engaged in the business of
                designing,  developing,   licensing,  installing  and  servicing
                computer software products and systems  predominantly for public
                safety and law enforcement agencies. The Company's customers, to
                date, are primarily located in New York State.


NOTE   2  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

                The  Company's   accounting  policies  are  in  accordance  with
                generally  accepted  accounting  principles.  Outlined below are
                those policies which are considered particularly significant.

         (a)    Use of Estimates:

                In preparing  financial  statements in accordance with generally
                accepted   accounting   principles,   management  makes  certain
                estimates and  assumptions,  where  applicable,  that affect the
                reported  amounts of assets and  liabilities  and disclosures of
                contingent  assets and  liabilities at the date of the financial
                statements,  as well as the  reported  amounts of  revenues  and
                expenses during the reporting period. While actual results could
                differ  from those  estimates,  management  does not expect such
                variances,  if any, to have a material  effect on the  financial
                statements.


         (b)    Concentration of Credit Risk /Fair Value:


                Financial  instruments that  potentially  subject the Company to
                concentration  of  credit  risk  consist   principally  of  cash
                investments and accounts receivable.

                The Company maintains,  at times,  deposits in federally insured
                financial  institutions  in excess of federally  insured limits.
                Management   monitors   the   soundness   of   these   financial
                institutions and feels the Company's risk is negligible.

                Management  believes  that  concentrations  of credit  risk with
                respect to accounts  receivable are limited due to the Company's
                methods of progress billings and collections.

                As of  December  31,  1996 and 1995,  the fair value of cash and
                cash  equivalents,   receivables,   obligations  under  accounts
                payable and debt instruments approximate the carrying value.










                                       F-8

<PAGE>

                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE   2  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (Continued):


         (c)    Fixed Assets:

                Fixed assets are recorded at cost.  Depreciation of fixed assets
                is provided on a straight-line basis as follows:

                       Computer equipment                   3 years
                       Furniture and fixtures               5 years
                       Motor vehicles                       5 years

                Maintenance  and repairs are  expensed  as  incurred.  Leasehold
                improvements  are amortized over the useful life of the asset or
                the lease,  whichever is shorter.  Capital  leases are amortized
                over the term of the  respective  leases or the useful  lives of
                the related assets, whichever is shorter.

                Depreciation  and  amortization  expense  for  the  years  ended
                December  31,  1996 and 1995  aggregated  $25,046  and  $12,370,
                respectively.

         (d)    Revenue Recognition:

                The   Company   generates   revenues   from  the   granting   of
                nonexclusive,  non-transferable  and non- assignable licenses to
                use software it has  developed,  through fixed price  contracts.
                Revenues from such fixed price  contracts are  recognized  using
                the percentage of completion  method of accounting.  The Company
                retains  title  to the  software  and  warranties  that  it will
                provide technical support and repair any defects in the software
                at  no  charge.   The  warranty  period  for  each  contract  is
                negotiated  individually,  for periods  ranging  from 90 days to
                three  years.  To date,  repair  costs  have  been  minimal  and
                therefore  the  Company has not  established  a reserve for such
                warranty costs.

                In addition, the Company provides post-contract customer support
                to licensees of its  software.  Revenues  from such services are
                recognized  ratably over the period of performance.  Fees billed
                and/or  received  prior to performance of services are reflected
                as deferred revenue.

         (e)    Software Development Costs:

                The  Company   reflects  costs  incurred  in  establishing   the
                technological  feasibility of a computer  software product to be
                leased or sold, as research and development  costs, and expenses
                such  costs in the period  incurred.  Research  and  development
                costs for the years ended December 31, 1996 and 1995  aggregated
                $158,099 and $140,275, respectively.

                After technological feasibility has been established,  all costs
                incurred  on the  software  product  are to be  capitalized  and
                amortized  on a product  by  product  basis.  Capitalization  of
                computer  software  costs is  discontinued  when the  product is
                available to be sold or leased.

                To date, the Company has only sold or leased  software which has
                been  developed  for  specific  customers.  As such,  all  costs
                incurred have been expensed as research and development costs.

                Costs   associated   with    post-contract    customer   support
                (maintenance)  are charged to expense  when  related  revenue is
                recognized  or when those costs are incurred,  whichever  occurs
                first.
                                       F-9
<PAGE>

                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE   2  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  (Continued):

         (f)    Income Taxes:

                The Company has adopted  Financial  Accounting  Standards  Board
                Statement  No. 109  "Accounting  for Income Taxes" ("SFAS 109").
                Under  SFAS  109,   deferred  tax  assets  and  liabilities  are
                determined based on differences  between the financial reporting
                and tax basis of assets  and  liabilities  and are  measured  by
                applying  enacted  tax rates and laws to taxable  years in which
                such differences are expected to reverse.

         (g)    Earnings Per Share:

                Earnings  per  share  has  been  computed  on the  basis  of the
                weighted  average number of common shares and common  equivalent
                shares outstanding  during each period presented.  In accordance
                with the rules of the  Securities and Exchange  Commission,  all
                shares issued and "cheap" options and warrants are being treated
                as outstanding for all periods presented.

         (h)    Statements of Cash Flows:

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

NOTE   3  - LOAN RECEIVABLE - OFFICER:

                In  October  1996,  the  Company  made a loan of  $70,000  to an
                officer for the  purpose of such  officer's  participation  in a
                debt  offering  (see  Note  6).  Such  loan  is  evidenced  by a
                promissory  note  requiring  120 equal monthly  payments,  at an
                annual  interest  rate of 8% and is secured by 28,000  shares of
                common  stock  owned by the  individual.  This note which may be
                prepaid at any time is also due and payable  upon the closing of
                a public  offering of the  Company's  common  stock  should such
                occur within three years of the date of the note and yield gross
                proceeds of at least $4,500,000. See Note 11.

NOTE   4  - FIXED ASSETS:

                Fixed assets consist of the following:
                                                               December 31,
                                                           1996          1995

                Computer equipment                       $139,916      $100,254
                Furniture and fixtures                     16,499         6,389
                Motor vehicles                             12,597        24,445
                Leasehold improvements                     45,345        10,756
                Assets under capitalized leases            41,484         7,889
                                                          -------       --------
                                                          255,841       149,733
                Less: accumulated depreciation and 
                      amortization                        117,027       104,468
                                                          -------       --------
                                                         $138,814      $ 45,265
                                                          =======       ========
                                      F-10

<PAGE>

                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE   5  - LONG-TERM DEBT:

         (a)    Notes Payable:

                Term notes payable consisted of the following:

<TABLE>
<CAPTION>
                                                                                               December 31,
                                                                                         1996           1995

                <S>                                                                    <C>            <C>  
                Installment notes payable re: purchases of treasury
                stock, non-interest bearing                                            $   -          $21,583

                Equipment notes payable in monthly installments of
                $258, with interest at an annual rate of 6%                                -            3,726
                                                                                        -------       -------
                                                                                           -           25,309
                Less: current maturities                                                   -           22,351
                                                                                        -------       -------
                                                                                        $  -          $ 2,958
                                                                                        =======       =======
</TABLE>

         (b)    Capitalized Lease Obligations:

                The  Company  has  entered  into  various   capital  leases  for
                furniture,  fixtures and equipment which expire in years through
                2001.  The assets and liability  under these capital  leases are
                recorded at the lower of the present  value of the minimum lease
                payments or the fair market value of the assets.  The assets are
                depreciated over their estimated  useful lives.  Depreciation of
                assets  under  capital  leases for the years ended  December 31,
                1996 and 1995 aggregated $5,989 and $1,315, respectively.

                Minimum  future  lease  payments  under  capital  leases  as  of
December 31, 1996 are as follows:

                       1997                                  $11,711
                       1998                                   10,049
                       1999                                    8,388
                       2000                                    8,388
                       2001                                    7,689
                                                              ------
                 Total minimum lease payments                 46,225
                 Less: amount representing interest            8,825
                                                              ------
                                                             $37,400
                                                              ======

                                      F-11

<PAGE>


                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE   6  - DEBT OFFERING:

                In October 1996, the Company successfully  completed the sale of
                77  units in a  private  offering,  each  unit  consisting  of a
                $10,000 principal amount 12% promissory note ("bridge note") and
                a redeemable  stock purchase  warrant to acquire 5,600 shares of
                the  Company's  common  stock for  aggregate  gross  proceeds of
                $770,000.  The warrants are  exercisable  at a price of $.50 per
                share only upon the  successful  completion of an Initial Public
                Offering ("IPO"), (see Note 11), of the Company's common stock.

                Each of the bridge  notes is due and payable upon the closing of
                the IPO. In the event such closing occurs on or before September
                15, 1997,  no interest  will be payable on these  notes.  In the
                event that the Company  closes an IPO after  September  15, 1997
                but before  September 15, 1999, the notes shall bear interest at
                a rate of 8% per annum and be  payable  upon the  closing of the
                IPO. In the event the Company does not close an IPO by September
                15,  1999,  interest  shall  accrue  at a rate of 12% per  annum
                through  such date and the notes  shall be  payable in 120 equal
                monthly  installments  with  interest  at a rate of 8% per annum
                beginning September 16, 1999.

                In accordance  with APB No. 14, the proceeds of debt issued with
                stock purchase  warrants  should be allocated  based on the fair
                values of the debt  without  the  warrants  and of the  warrants
                themselves  when issued.  Utilizing  the  provisions of SFAS No.
                123,  the fair value of the  above-mentioned  warrants  has been
                calculated  to be an  aggregate  of $34,500.  Accordingly,  this
                amount  is  reflected  as  additional  paid-in  capital  and  as
                financing costs.

                Financing  costs,  which  represent costs incurred in connection
                with this private  offering,  are being charged to operations as
                additional interest expense over the term of the bridge notes.


                In  September  1996,  prior  to  the  closing  of  this  private
                offering,  the Company entered into a consulting  agreement with
                one of its founding  shareholders  which provided for a one-time
                payment at closing of $25,290.

NOTE   7  - CAPITAL STOCK AND EQUIVALENTS:

                In October 1996,  simultaneously with its reincorporation in the
                State  of  Delaware,  (see  Note 1) the  Company  increased  its
                authorized  capital to 20,000,000  shares of common stock,  $.01
                par value,  and 1,000,000  shares of preferred  stock,  $.01 par
                value. The Company also effected a stock split of its issued and
                outstanding  common  stock  on a 325 for 1 basis,  resulting  in
                1,157,000   shares.   This  stock   split  has  been   reflected
                retroactively  in  the  accompanying  financial  statements  and
                accordingly,  all  references  to the  number of  common  shares
                issued and outstanding  have been restated.  No preferred shares
                are issued and outstanding.

                During 1994 the Company repurchased 578,500 shares of its common
                stock from certain shareholders at an aggregate cost of $38,500.
                These  shares are  reflected as shares held in treasury for 1995
                and as being canceled in 1996.


                                      F-12

<PAGE>




                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE   7  - CAPITAL STOCK AND EQUIVALENTS  (Continued):

                During 1995 the Company repurchased an additional 107,250 shares
                of its common  stock from certain  shareholders  at an aggregate
                cost of $33,000.  These  shares are also  reflected  as treasury
                stock for 1995 and as being canceled in 1996.

                In August 1996,  the Company  sold 480,300  shares of its common
                stock  at a price  of $.30  per  share,  for  cash  proceeds  of
                $144,090 and issued  100,150  shares of its common stock in lieu
                of  payment  of legal and  consulting  fees of  $30,045,  for an
                aggregate amount of $174,135.

                The Company had also granted,  to certain  former  shareholders,
                options to  purchase  an  aggregate  of 50,700  shares of common
                stock (post-split) at an aggregate exercise price of $156.
                 In October 1996, following the successful  completion of a debt
                offering (see Note 6), the Company  entered into agreements with
                the former shareholders,  canceling these unexercised options in
                consideration  of payment of $.30 for each underlying  share and
                the  issuance of warrants  to  purchase an  aggregate  of 31,200
                shares of stock at an  exercise  price of $5.00 per  share.  The
                payment for these options  aggregating  $15,210 has been charged
                against additional paid-in capital.

                The Company also purchased,  in October 1996, 65,000 shares held
                by these former shareholders at a per share price of $.30. These
                shares  were  canceled  upon the  repurchase,  and  accordingly,
                common stock and additional paid-in capital have been reduced by
                $650 and $18,850, respectively.

                In addition,  in October 1996,  the Company  established a Stock
                Option  Plan  under  which  options   (including   non-statutory
                options) to purchase  up to  2,000,000  shares may be granted to
                eligible  persons.  The  Company  has since  granted  options to
                purchase  an  aggregate  of  679,200   shares  of  common  stock
                (including  options to purchase an aggregate  of 181,250  shares
                which were  granted  subsequent  to the  balance  sheet date) at
                prices  ranging  from  $.30  to  $4.00  per  share,  aggregating
                $783,235.  To date,  none of these options have been  exercised.
                (See also Note 2g regarding earnings per share).

NOTE   8  - ECONOMIC DEPENDENCY:

                To date, the Company's  revenues have been materially  dependent
                on a limited  number of  customers.  The nature of the Company's
                business  (see  Note  1) is  such  that  during  any  individual
                accounting  period it will  license its  software  products to a
                limited number of significant customers.  In addition,  revenues
                from the Company's products are primarily from the public safety
                and law enforcement markets.

                Also, the Company  currently  relies on a limited number of (two
                or three)  software  licensors  of its main  computer  operating
                system.  The Company cannot assure that if any of these licenses
                are  terminated,  it will be able to replace those licenses on a
                timely basis.


                                      F-13

<PAGE>


                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE   9  - INCOME TAXES:

                The income tax expense (benefit) is comprised of the following:


                                                       For the Year Ended
                                                          December 31,
                                                      1996          1995
                       CURRENT:
                         Federal                    $(50,709)      $39,050
                         State                       (18,622)       17,095
                       DEFERRED:
                         Federal                      (4,165)       (3,000)
                         State                        (2,035)       (1,450)
                                                  ----------      --------
                                                    $(75,531)      $51,695

               The  component of the Company's  deferred tax asset,  pursuant to
SFAS 109, is as follows:

                                                  December 31,      December 31,
                                                    1996               1995

                Allowance for doubtful accounts    $  -               $6,200
                                                   =======             ======

                The  Company  has  net   operating   losses   carryforwards   of
                approximately  $400,000,  which may be  applied  against  future
                taxable  income,  and which  expire in various  years  beginning
                after 2011.  Since there is no  assurance  that the Company will
                generate future taxable income to utilize the deferred tax asset
                resulting from its net operating loss carryforwards, the Company
                has not recognized this asset as of December 31, 1996.

                The  following  is a  reconciliation  of the  maximum  statutory
                federal tax rate to the Company's effective tax rate:

                                                       For the Year Ended
                                                          December 31,
                                                     1996              1995
                                                   ----------       ---------

                  Federal statutory rate             (34.0%)        34.0%
                  State income taxes                  (7.0)          7.9
                  Other                               28.9          (2.0)
                                                     (12.1%)        39.7%
                                                     ======         ====




                                      F-14

<PAGE>


                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE  10  - COMMITMENTS:

  (a)  In October 1996, the Company entered into a lease, for its current 
       executive offices, which provides for base annual rental of $85,000. This
       lease, which is for an initial term of five years, has scheduled annual
       increases, and can be renewed for an additional five year period.
       The total amount of the base rent payments is being charged to expenses
       using the straight-line method over the term of the lease.  The Company 
       has recorded a deferred credit to refect the excess of rent expense over
       cash payments since the inception of this lease.  Previously, the
       Company was occupying space pursuant to a lease which expires in March 
       1997.  The Company has elected to write-off the remaining balance of
       unamortized leasehold improvements on this old space of $5,378 during the
       current year.

       The Company also sublets to an unaffiliated  third party,  space
       which was previously  utilized as its executive  offices under a
       lease which  expires in February  1998. As of December 31, 1996,
       the Company had a remaining  accrued  liability of $12,198 which
       represents  the net cost to the  Company  in  excess  of  rental
       income.


             Total net rent expense for  operating  leases,  consisted of the
following:


                                                  For the Year Ended
                                                      December 31,
                                                  1996           1995

          Minimum rentals                     $48,677          $39,544
          Sublease rentals                    (18,000)          (1,500)
                                               ------           ------
            Total net rent expense            $30,677          $38,044
                                               ======           ======

               At December 31, 1996,  future minimum rentals (based upon the new
               space) and sublease income are as follows:

                                      Total             Sublease
                                      Rent              Income           Net

              1997                 $ 95,428            $18,000         $77,428
              1998                   87,616              3,000          84,616
              1999                   87,975               -             87,975
              2000                   93,075               -             93,075
              2001                   72,675               -             72,675
                                     ------             ------         -------
              Total                $436,769            $21,000        $415,769
                                    =======             ======         =======


        (b)    The  Company  also  leases  certain  types  of  equipment   under
               operating  leases which  expire at various  dates  through  1999.
               Lease  payments,  which  are  charged  to  operations,  aggregate
               approximately $1,100 per month.



                                      F-15

<PAGE>


                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE  10  - COMMITMENTS  (Continued):


        (c)     The Company is also committed to provide post-contract  customer
                support, to two of its customers through a third-party provider.
                The agreement with the third party provides for monthly payments
                of $483 and expires in July 1997.


        (d)     Effective   October  1,  1996,  the  Company   entered  into  an
                employment   agreement   with  the  Chairman  of  its  Board  of
                Directors, whereby he will also serve as chief executive officer
                of the Company, which becomes effective upon the closing date of
                the  contemplated IPO (see Note 11), to continue until September
                30, 1999.  This agreement  provides for annual  compensation  of
                $250,000 and a signing bonus based on a fixed formula.


                Effective October 1, 1996, the Company entered into a three-year
                employment  agreement  with its  President  and Chief  Operating
                Officer.  This  agreement  provides for annual  compensation  of
                $125,000 and a signing bonus of $15,000.

                The  agreements   with  both  of  these  officers   provide  for
                continuing   automatic   one  year   extensions,   increases  as
                determined  by the Board of Directors,  annual  bonuses based on
                sales and pretax income and include  provisions for  termination
                and  covenants  not to  compete.  In  addition,  the  agreements
                provide  for common  stock  option  grants  based upon levels of
                Company earnings.


NOTE 11  - PROPOSED INITIAL PUBLIC OFFERING:

                The Company is preparing to undertake an initial public offering
                ("IPO") of  1,000,000  shares of its common  stock at a price of
                $5.00 per share, or an aggregate of approximately  $3,875,000 of
                net  proceeds.  The net proceeds from this offering will be used
                to repay the  promissory  notes from the private  offering  (see
                Note 6), build a staff of regional  sales  managers to cover the
                United States and for marketing, product development, etc.


                The proposed  offering also covers the resale of an aggregate of
                431,200 shares of common stock underlying the warrants issued in
                connection  with the debt  offering  and an aggregate of 250,250
                shares currently held by certain shareholders.  The Company will
                not receive any of the proceeds from the resale of these shares.


NOTE 12  - SUBSEQUENT EVENTS:

        (a)     In January  1997,  the  Company  entered  into a secured  credit
                agreement  with its chairman of the board which  provides for up
                to $200,000 of borrowings.  These  borrowings are secured by all
                the assets of the  Company,  bear  interest at a rate of 10% per
                annum and mature upon the closing of an IPO (see Note 11). If an
                IPO does  not  close  prior to June  1997,  the  borrowings  are
                payable in eight equal quarterly installments, beginning in June
                1997. To date, the Company has borrowed $200,000.



                                      F-16

<PAGE>




                                Compu-DAWN, Inc.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1996 AND 1995

NOTE 12  - SUBSEQUENT EVENTS (Continued):

        (b)     In  January  1997,  the  Company   entered  into  a  three  year
                employment  agreement with an employee to serve as the Company's
                chief  technology  officer.  Such agreement  provides for annual
                base  salaries of $200,000,  $225,000 and $250,000 in the first,
                second  and  third  years,  respectively.  Other  terms  of this
                employment  agreement  conform  in  structure  to  the  material
                provisions of the employment  agreements described in Note 10(d)
                above.

        (c)     In  March  1997,  the  chairman  of the  board  of  the  Company
                purchased from the Company the $70,000 promissory note (see Note
                3) in  consideration  for the payment in cash of the outstanding
                amount of such  note.  The  chairman  of the board  concurrently
                received an assignment of the Company's  collateral security for
                the note.




                                      F-17

<PAGE>
<TABLE>
<S>                                                                                       <C>
     No dealer, salesman or other person has been
authorized to give any information or to make
any representations not contained in this
Prospectus and, if given or made, such
information or representations must not be relied                                         1,000,000 Shares of Common Stock
upon as having been authorized by the Company
or the Underwriter.  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.  This  Prospectus
does not constitute an offer of any securities  other
than the  securities  to  which it  relates  or an offer
to any  person  in any jurisdiction in which such an                                             COMPU-DAWN, INC.
offer would be unlawful.
                                   -----------
                                TABLE OF CONTENTS
                                                   Page
Prospectus Summary...................................
Risk Factors.........................................
Use of Proceeds......................................
Dilution.............................................
Capitalization.......................................
Dividend Policy......................................
Bridge Financing.....................................
Management's Discussion and Analysis of
   Financial Condition and Results of
   Operations........................................
Business.............................................
Management...........................................                                               PROSPECTUS
Principal and Selling Stockholders...................
Certain Relationships and Related Transactions.......
Description of Securities............................
Underwriting.........................................
Legal Matters........................................
Experts..............................................
Additional Information...............................
Financial Statements.................................


                                  -------------                                                E. C. Capital, Ltd.
     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 is in addition to the  obligation  
of dealers to deliver a Prospectus  when acting 
as  underwriters  and  with  respect  to  their 
unsold   allotments  or subscriptions.


                                                                                                       , 1997
                                      
</TABLE>

<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers.

     Article X of the Company's  Certificate  of  Incorporation  eliminates  the
personal liability of directors to the Company and its stockholders for monetary
damages  for  breach of  fiduciary  duty as a  director  to the  fullest  extent
permitted by Section 102 of the Delaware General  Corporation Law, provided that
this provision  shall not eliminate or limit the liability of a director (i) for
any breach of the director's duty of loyalty to the Company or its stockholders,
(ii) for acts or  omissions  not in good  faith  or  which  involve  intentional
misconduct or a knowing violation of law, (iii) arising under Section 174 of the
Delaware General Corporation Law (with respect to unlawful dividend payments and
unlawful stock purchases or redemptions), or (iv) for any transaction from which
the director derived an improper personal benefit.

     Additionally,  the Company has included in its Certificate of Incorporation
and its by-laws provisions to indemnify its directors,  officers,  employees and
agents and to purchase  insurance  with respect to liability  arising out of the
performance  of their duties as  directors,  officers,  employees  and agents as
permitted by Section 145 of the Delaware  General  Corporation law. The Delaware
General  Corporation  law provides  further that the  indemnification  permitted
thereunder  shall  not be  deemed  exclusive  of any  other  rights to which the
directors,  officers,  employees and agents may be entitled  under the Company's
by-laws, any agreement, vote of stockholders or otherwise.

     The  effect of the  foregoing  is to  require  the  Company  to the  extent
permitted by law to indemnify the officers,  directors,  employees and agents of
the  Company  for any claim  arising  against  such  persons  in their  official
capacities if such person acted in good faith and in a manner that he reasonably
believed to be in or not opposed to the best interests of the Company, and, with
respect to any criminal action or proceeding, had no reasonable cause to believe
his conduct was unlawful.

     In connection  with the Offering,  the  Underwriter has agreed to indemnify
the Company,  its directors,  and each person who controls it within the meaning
of Section 15 of the Act with respect to any  statement in or omission  from the
registration  statement or the Prospectus or any amendment or supplement thereto
if such statement or omission was made in reliance upon information furnished in
writing to the Company by the Underwriter specifically for or in connection with
the  preparation of the  registration  statement,  the  Prospectus,  or any such
amendment or supplement thereto.


                                      II-1
<PAGE>




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


Item 25. Other Expenses of Issuance and Distribution.

     The estimated expenses to be incurred by the Company in connection with the
issuance  and  distribution  of the  securities  being  registered,  other  than
underwriting discounts and commissions, are estimated as follows:


    SEC Registration Fee                                $  3,112.71
    NASD Filing Fee                                        2,000.00
    Blue Sky Fees and Expenses                            25,000.00
    Registrant's Counsel Fees and Expenses               125,000.00
    Accountant's Fees and Expenses                        75,000.00
    Underwriter's Non-Accountable Expense Allowance      150,000.00
    Underwriter's Consulting Fee                         108,000.00
    Printing and Engraving Expenses                       50,000.00
    NASDAQ Listing Fees                                   10,000.00
    Blue Sky Counsel Fees                                 25,000.00
    Transfer Agent and Registrar's Fees and Expenses      15,000.00
    Miscellaneous Expenses                                36,887.29
                                                         ----------
    Estimated Total                                     $625,000.00


Item 26. Recent Sales of Unregistered Securities.

         The Company  sold the  following  Common  Shares  during the past three
years.  The number of Common Shares referred to herein gives effect to a 325 for
1 stock split  effectuated on October 18, 1996 in connection  with the Company's
reincorporation in the State of Delaware.


         In October  1996,  the Company  borrowed  $770,000  from the  following
bridge  lenders (the "Bridge  Lenders") in a Bridge  Financing  transaction.  In
consideration  for making the loans,  the Company issued Bridge  Warrants to the
Bridge  Lenders for the purchase of an aggregate of 431,200  Common  Shares at a
price of $0.50 per share.








                                      II-2

<PAGE>

                                           Number of
                                       Common Shares
  Name                              Underlying Warrants

Dong W. Lew                               39,200
Mark Honigsfeld                           33,600
Robert H. Solomon                         25,200
Murray Gross                              28,000
Harvey Bibicoff                           70,000
Apollo Equities                           56,000
James Favia                               42,000
Sydney Gluck                              22,400
Steven Wallitt                            16,800
John Eckhoff                              14,000
Kenneth Moschetto                         14,000
Lawrence Levine                           11,200
Maretza Jimenez
  Campos                                  11,200
Lori Siegal                               11,200
Horizon Acquisitions                       8,400
Stuart Copperman                           5,600
Teddy Selinger                             5,600
John P. Hefferon                           5,600
Scott Cohen                                2,800
Peter Guardino                             2,800
James Portnof                              2,800
Windsor L. P.                              2,800
                                         -------
         Total                           431,200


         In August 1996,  the Company sold an aggregate of 480,300 Common Shares
at a price  of  $.30  per  share  to the  following  persons  for the  following
consideration:

                                Number of            Aggregate
Name                          Common Shares       Consideration
- ----                          -------------       -------------
Murray Gross                     50,000             $15,000.00
Robert LoRusso                  100,100              30,030.00
Mark Honigsfeld
 Living Trust                   330,200              99,060.00
                                -------             ----------
 Total                          480,300            $129,090.00
                                =======             ==========





                                      II-3

<PAGE>


         Additionally,  in August 1996,  the Company issued 25,075 Common Shares
to Mr. Gross in payment of consulting  fees of $7,522.50 in connection  with the
Company's marketing  activities and 75,075 Common Shares to Robert H. Solomon in
payment of legal and consulting fees of $22,522.50.

         All the foregoing  transactions were private transactions not involving
a public  offering  and were  exempt  from the  registration  provisions  of the
Securities Act pursuant to Section 4(2) thereof. The Bridge Financing Securities
were  sold  only to  accredited  investors.  The  Company  determined  that  the
stockholders  to whom the  Company  issued  Common  Shares  in the  August  1996
transactions discussed above were sophisticated  investors.  Except as otherwise
indicated below, sales of the securities were without the use of an underwriter,
and  the  certificates  evidencing  the  securities  relating  to the  foregoing
transactions bear restrictive  legends permitting the transfer thereof only upon
registration of such securities or an exemption under the Securities Act.

         The  Underwriter  of this  Offering  acted as  placement  agent for the
Company in connection with the Bridge Financing  transaction on a "best efforts,
all or none" basis. The Underwriter received a placement fee of 10% of the gross
proceeds of the Bridge Financing transaction,  or $77,000, and a non-accountable
expense  allowance  of  3%  of  the  gross  proceeds  of  the  Bridge  Financing
transaction or $23,100.  The Company also paid the fees and disbursements of the
Underwriter's  counsel in connection  with  representing  the Underwriter in its
capacity of placement agent in the Bridge Financing transaction.


Item 27. Exhibits.

Exhibit
Number   Title of Exhibit

   
1.1      Form of Underwriting Agreement by and between the Company and the
         Underwriter.*

1.2      Form of Financial Consulting Agreement between the Underwriter and the
         Company.*

2.1      Agreement of Merger between the Company and Coastal Computer Systems,
         Inc., a New York corporation.*

3.1      Articles of Incorporation of the Company.*

3.2      By-Laws of the Company.*

4.1      Specimen Common Share Certificate.*

4.2      Form of Underwriter's Common Share Purchase Warrant.*

5.1      Opinion of Certilman Balin Adler & Hyman, LLP, counsel for the 
         Company.**
    


                                      II-4

<PAGE>
   
10.1   Restated and Amended Employment Agreement dated as of October 1, 1996 
       between the Company and Dong W. Lew.*

10.2   Restated and Amended Employment Agreement dated as of October 1, 1996 
       between the Company and Mark Honigsfeld.*

10.3   $70,000 Promissory Note dated October 30, 1996 from Dong W. Lew to the
       Company.*

10.4   Form of Warrant between the Company and each of the Bridge Lenders.*

10.5   1996 Stock Option Plan.*

10.6   Lease dated October 1, 1996 between Summit Equities Corp. and the
       Company.*

10.7   Pledge and Hypothecation Agreement dated October 30, 1996 between the
       Company and Dong W. Lew.*

10.8   Credit Agreement dated January 20, 1997 between the Company and Mark
       Honigsfeld.*

10.9   $100,000 Promissory Note dated January 20, 1997 from the Company to Mark
       Honigsfeld.*

10.10  $50,000 Promissory Note dated February 19, 1997 between the Company and
       Mark Honigsfeld.*

10.11  $50,000 Promissory Note dated March 5, 1997 between the Company and Mark
       Honigsfeld.*

10.12  Form of Indemnification Agreement between the Company and the Company's
       directors and officers.*

10.13  Consulting Agreement dated September 27, 1996 between the Company and
       Alan Daniels and Geraldine Lum Daniels.*

10.14  Employment Agreement dated January 6, 1997 between the Company and Louis
       Libin.*

23.1   Consent of Lazar, Levine & Company LLP, independent auditors.*

23.2   Consent of Certilman Balin Adler & Hyman, LLP (included in its opinion 
       filed as Exhibit 5.1 hereto).

27.1   Financial Data Schedule.*

         *Previously filed.
         **To be filed by amendment.
    

                                      II-5

<PAGE>

Item 28. Undertakings.

(a)      Rule 415 Offering.

         The undersigned Company will:


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


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

         (ii)  reflect in the prospectus any facts or events which, individually
               or together, represent a fundamental change in the information 
               set forth in the registration statement; and

         (iii) 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.

(b)      Equity Offerings of Nonreporting Small Business Issuers.

         The undersigned Company will provide to the Underwriter, at the closing
specified  in the  underwriting  agreement,  Common Share  certificates  in such
denominations  and  registered in such names as required by the  Underwriter  to
permit prompt delivery to each purchaser.

(c)      Indemnification.


         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
Company pursuant to the provisions  referred to in Item 24 of this  Registration
Statement, or otherwise, the Company has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Securities Act and is, therefore, unenforceable.

         In the event that a claim for indemnification  against such liabilities
(other  than the  payment  by the  Company  of  expenses  incurred  or paid by a
director,  officer  or  controlling  persons of the  Company  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
Company will,



                                      II-6

<PAGE>




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.

(d)      Rule 430A.

         The undersigned Company 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 Company under Rule 424(b)(1) or (4) or
         497(h) under the Securities 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 that  offering  of the  securities  at that time as the
         initial bona fide offering of those securities.

(e)      Rule 424(c) Supplement; Post Effective Amendment.

         The  undersigned  Company  will, in the event the  Underwriter  in this
         Offering  enters into  transactions  with the Selling  Stockholders  or
         waives   the   lock-up   restrictions   applicable   to  such   Selling
         Stockholders' Common Shares:

     (1) involving from 5% up to 10% of the Selling Stockholders' Common Shares,
         file "sticker"  supplements  to the Prospectus  pursuant to Rule 424(c)
         under the Securities Act; or


     (2) involving over 10% of the Selling  Stockholders'  Common Shares, file a
         post-effective amendment to the Registration Statement.






                                      II-7

<PAGE>
                                   SIGNATURES

   
         In accordance  with the  requirements of the Securities Act of 1933, as
amended, the Company certifies that it has reasonable grounds to believe that it
meets  all of the  requirements  for  filing on Form  SB-2 and  authorized  this
Registration  Statement  to be signed on its behalf by the  undersigned,  in the
County of Nassau, State of New York, on March 18, 1997.
    

                                   COMPU-DAWN, INC.

   
                                   By:/s/ Dong W. Lew
                                      Dong W. Lew, President
    

         In accordance  with the  requirements of the Securities Act of 1933, as
amended, this Registration  Statement was signed by the following persons in the
capacities and on the dates stated.

    Signature                    Title                                Date
    ---------                    -----                                ----

   
*                              Chairman of the Board,            March 18, 1997
Mark Honigsfeld                Chief Executive Officer,
                               Secretary and Director
                               (Principal Financial Officer
                               and Principal Accounting Officer)

/s/ Dong W. Lew                President, Chief Operating        March 18, 1997
Dong W. Lew                    Officer, Treasurer and
                               Director

*                              Director                          March 18, 1997
Louis Libin

*                              Director                          March 18, 1997
William D. Rizzardi

/s/ Harold Lazarus             Director                          March 18, 1997
Harold Lazarus

By: /s/ Dong. W. Lew
    Dong W. Lew
    Attorney-in Fact
    


                                      II-8

<PAGE>



   
                                POWER OF ATTORNEY

         Know  all men by these  presents,  that  the  person  whose  signature
appears below constitutes and appoints Mark Honigsfeld and Dong W. Lew, and each
of them,  with full  power to act as his true and  lawful  attorney-in-fact  and
agent,  with full power of substitution  and  resubstitution  for him and in his
name,  place and stead, in any and all capacities to sign any and all amendments
(including  post-effective  amendments) to this Registration  Statement,  and to
file the same,  with all exhibits  thereto,  and other  documents in  connection
therewith  with the  Securities  and  Exchange  Commission,  granting  unto said
attorney-in-fact  and  agent,  and  each  of his  substitutes,  full  power  and
authority to do and perform each and every act and thing  requisite or necessary
to be done in and about the premises, as fully to all intents and purposes as he
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorney-in-fact  and agent,  and each of his  substitutes,  may  lawfully do or
cause to be done by virtue hereof.


         Signature                                  Date


/s/ Harold Lazarus                                March 18, 1997
Harold Lazarus
    







                                      II-9

<PAGE>





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