COMPU DAWN INC
10QSB, 1998-11-03
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: HEADLANDS MORTGAGE SECURITIES INC, 8-K, 1998-11-03
Next: ICON SYSTEMS INC, 10QSB, 1998-11-03



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

Quarterly Report pursuant to Section 13 or 15(d) of the Securities  Exchange Act
of 1934 for the quarterly period ended September 30, 1998

Commission file number   000-22611


                                Compu-DAWN, Inc.
        (Exact name of Small Business Issuer as Specified in Its Charter)

                   Delaware                                     11-3344575    
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

                  77 Spruce Street, Cedarhurst, New York, 11516
                    (Address of principal executive offices)


Registrant's telephone number, including area code (516) 374-6700


     Check whether the issuer: (1) has filed all reports required to be filed by
Section  13 or 15(d) of the  Exchange  Act  during  the past 12  months  (or for
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days. Yes X No

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common equity, as of October 26, 1998: 2,839,404


     Transitional Small Business Disclosure Format (check one):
Yes          No    X   



<PAGE>



                                Compu-DAWN, Inc.


                                    - INDEX -


<TABLE>

                                                                                                                  Page



<CAPTION>
PART I           Financial Information

       <S>                                                            >                                            <C>
       Condensed Balance Sheets - September 30, 1998 and December 31, 1997                                           3
       Condensed Statements of Operations - Three and Nine Months Ended
       September 30, 1998 and 1997                                                                                   4

       Condensed Statements of Cash Flows - Nine Months Ended September 30,
       1998 and 1997                                                                                                 5

       Notes to Condensed Financial Statements                                                                       7

       Management's Discussion and Analysis of Financial Condition and Results
       of Operations                                                                                                10


PART II          Other Information



       Item 2 - Changes in Securities and Use of Proceeds                                                           14

       Item 5 - Other Information                                                                                   14

       Item 6 - Exhibits and Reports on Form 8-K                                                                    15


SIGNATURES                                                                                                          16

</TABLE>




                                        2

<PAGE>



<TABLE>
<CAPTION>
                          PART I. Financial Information
ITEM 1.    Financial Statements

                                Compu-DAWN, Inc.
                            CONDENSED BALANCE SHEETS

                                   - ASSETS -
                                                                                              September 30,         December 31,
                                                                                                 1998                1997        
                                                                                               (Unaudited)

CURRENT ASSETS:
<S>                                                                                             <C>                     <C>       
   Cash                                                                                      $  6,407,365            $3,081,253
   Accounts receivable, net of allowances for doubtful accounts of $13,635
      for 1998 and 1997                                                                           117,725               72,454
   Prepaid expenses                                                                               104,268              121,802
   Income tax refund receivable                                                                   -                     29,868
                                                                                              -----------            ---------
TOTAL CURRENT ASSETS                                                                            6,629,358            3,305,377
                                                                                              -----------            ---------

FIXED ASSETS - NET                                                                                237,424              278,737
                                                                                              -----------            ---------

OTHER ASSETS:
   Deferred compensation                                                                          -                     98,270
   Security deposits                                                                               21,525               21,525
                                                                                              -----------            ---------
                                                                                                   21,525              119,795
                                                                                              -----------            ---------

                                                                                             $  6,888,307           $3,703,909
                                                                                             ============           ==========

                    - LIABILITIES AND SHAREHOLDERS' EQUITY -
CURRENT LIABILITIES:
   Accounts payable and accrued expenses                                                     $     31,936          $   278,722
   Deferred revenue                                                                                27,898               12,000
   Current portion of note payable - officer                                                       75,000              100,000
   Capitalized lease payable - current                                                              6,427                5,771
                                                                                             ------------           ----------
TOTAL CURRENT LIABILITIES                                                                         141,261              396,493
                                                                                             ------------           ----------

NON-CURRENT LIABILITIES:
   Note payable - officer                                                                         -                     50,000
   Capitalized lease payable                                                                       17,565               22,440
   Deferred rent liability                                                                         29,644               29,402
                                                                                             ------------          -----------

                                                                                                   47,209              101,842
                                                                                             ------------          -----------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY (Notes 2 and 4):
   Preferred stock, $.01 par value; 1,000,000 shares authorized:
      Series A Convertible Preferred; 3,250 shares issued and outstanding for 1998                     33               -
      Series B Convertible Preferred; 1,750 shares issued and outstanding for 1998                     17               -
   Common stock, $.01 par value, 20,000,000 shares authorized, 3,179,448
      and 2,838,450 shares issued for 1998 and 1997, respectively                                  31,795               28,385
   Additional paid-in capital                                                                  13,397,783            8,061,443
   Retained earnings (deficit)                                                                 (6,104,079)          (4,837,169)
                                                                                             ------------          -----------
                                                                                                7,325,549            3,252,659
   Less: treasury stock, 340,044 and 8,561 shares at cost, for 1998 and
       1997, respectively                                                                        (625,712)             (47,085)
                                                                                             ------------          -----------
                                                                                                6,699,837            3,205,574
                                                                                             ------------          -----------

                                                                                             $  6,888,307           $3,703,909
                                                                                             ============          ===========
</TABLE>

                             See notes to financial statements.

                                        3

<PAGE>



                                Compu-DAWN, Inc.
                       CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)

 
<TABLE>
<CAPTION>
                                                                             For the Three Months              For the Nine Months
                                                                                Ended September 30,            Ended September 30,
                                                                          -----------------------------    -------------------------
                                                                  1998                 1997          1998               1997     
                                                               -------------    --------------   --------------   ---------------

REVENUES:
<S>                                                              <C>              <C>               <C>              <C>         
   Software sales                                                $   320,964      $     46,303      $   711,174      $    187,392
   Maintenance income                                                 59,275            76,650          204,955           236,247
                                                               -------------     -------------    -------------     -------------
                                                                     380,239           122,953          916,129           423,639
                                                               -------------      ------------    -------------     -------------

COSTS AND EXPENSES:
   Programming costs and expenses                                    111,877           187,053          395,523           389,078
   General and administrative expenses                               256,382           420,479        1,212,144         1,667,933
   Research and development                                          130,789           301,173          381,726           447,817
                                                                ------------     -------------     ------------     -------------
                                                                     499,048           908,705        1,989,393         2,504,828
                                                                ------------      ------------      -----------     -------------

(LOSS)  FROM  OPERATIONS                                            (118,809)         (785,752)      (1,073,264)       (2,081,189)
                                                                ------------      ------------      -----------     -------------

OTHER INCOME (EXPENSES):
   Interest and other income                                          55,124            62,028          121,246           107,059
   Interest expense                                                   (7,235)           (4,941)         (17,940)          (77,112)
   Loss due to terminated investment transaction (Note 3)           (296,952)          -               (296,952)          -
   Non-recurring financing charge (Note 2)                           -                 -                 -             (1,557,050)
                                                                ------------     -------------     -------------     -------------
                                                                    (249,063)           57,087         (193,646)       (1,527,103)
                                                                ------------     -------------     ------------      ------------

(LOSS) BEFORE PROVISION FOR INCOME
    TAXES                                                           (367,872)         (728,665)      (1,266,910)       (3,608,292)

   Provision  for income taxes                                       -                 -                 -                  -      
                                                                 -----------      ------------     ------------       -----------

NET (LOSS)                                                       $  (367,872)      $  (728,665)     $(1,266,910)      $(3,608,292)
                                                                 ===========       ===========      ===========       ===========

BASIC (LOSS) PER COMMON SHARE                                          $(.12)            $(.23)           $(.42)           $(1.74)
                                                                       =====             =====            ======           ======

WEIGHTED AVERAGE NUMBER OF COMMON
   AND COMMON EQUIVALENT SHARES
   OUTSTANDING                                                     3,148,730         3,120,112        2,988,978         2,077,757
                                                                   =========         =========        =========         =========



</TABLE>



                       See notes to financial statements.

                                        4

<PAGE>


<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                 Page 1 of 2 CONDENSED STATEMENTS OF CASH FLOWS
                       ----------------------------------
                                   (Unaudited)
                                                                                                  For the Nine Months Ended
                                                                                                         September 30,          
                                                                                                     1998             1997     
                                                                                              ---------------   ---------------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                                              <C>               <C>         
    Cash received from customers                                                                 $    886,786      $    490,146
    Cash paid to suppliers and employees                                                           (2,321,943)       (2,373,310)
    Interest paid                                                                                     (17,940)           (4,941)
    Interest and other income received                                                                121,216            45,369
    Income taxes paid                                                                                  (2,775)           -      
                                                                                              ----------------------------------
    Net cash (utilized) by operating activities                                                    (1,334,656)       (1,842,736)
                                                                                                 ------------      ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Principal repayments of officer's loan                                                            -                  69,247
    Purchase of fixed assets                                                                          (21,186)         (210,842)
                                                                                              ---------------   ---------------
    Net cash (utilized) by investing activities                                                       (21,186)         (141,595)
                                                                                               --------------   ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Loan (repaid to) received from officer                                                            (75,000)          375,000
    Repayment of promissory notes                                                                     -                (770,000)
    Payments for common stock and options acquired                                                    -                 (34,710)
    Payments of capital lease obligations                                                              (4,219)           (9,021)
    Net proceeds from initial public offering                                                         -               5,625,874
    Net proceeds from private placement                                                             4,741,837          -
    Proceeds from exercise of stock options                                                            19,336            69,900
                                                                                               --------------    --------------
    Net cash provided by financing activities                                                       4,681,954         5,257,043
                                                                                                 ------------      ------------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                                           3,326,112         3,237,712

    Cash and cash equivalents, at beginning of year                                                 3,081,253           286,497
                                                                                                 ------------     -------------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                                          $ 6,407,365       $ 3,524,209
                                                                                                  ===========       ===========



</TABLE>









                       See notes to financial statements.

                                        5

<PAGE>


<TABLE>
<CAPTION>

                                Compu-DAWN, Inc.
                 CONDENSED STATEMENTS OF CASH FLOWS Page 2 of 2
                       ----------------------------------
                                   (Unaudited)

                                                                                                         For the Nine Months
                                                                                                         Ended September 30,  
                                                                                                     1998             1997     
                                                                                                   --------           ------

RECONCILIATION OF NET (LOSS) TO NET CASH (UTILIZED)
    BY OPERATING ACTIVITIES:
<S>                                                                                               <C>               <C>         
      Net (loss)                                                                                  $(1,266,910)      $(3,608,292)
      Adjustments to reconcile net (loss) to net cash (utilized) by operating activities:
        Allowance for doubtful accounts                                                               -                   9,000
        Depreciation and amortization                                                                  62,499            81,063
        Deferred rent liability                                                                           242             6,210
        Compensatory stock                                                                            -                 372,144
        Deferred compensation                                                                          98,270           -
        Financing charge                                                                              -               1,557,050
      Changes in assets and liabilities:
        (Increase) decrease in accounts receivable                                                    (45,271)           12,586
        Decrease (increase) in prepaid expenses                                                        47,403          (235,394)
        (Decrease) in accounts payable and accrued expenses                                          (246,787)          (90,659)
        Increase in deferred revenue                                                                   15,898            18,556
                                                                                               --------------    --------------

NET CASH (UTILIZED) BY OPERATING ACTIVITIES                                                       $(1,334,656)      $(1,842,736)
                                                                                                  ===========       ===========

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES:
During  1997,  the Company  issued (i) 40,000  shares of common stock in lieu of
payment  of a note for  $200,000,  and (ii)  23,000  shares of  common  stock in
payment of accrued compensation of $115,000.



</TABLE>
















                       See notes to financial statements.



                                        6

<PAGE>



                                Compu-DAWN, Inc.
                 NOTES TO INTERIM CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

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.

                 The accounting  policies  followed by the Company are set forth
                 in Note 2 to the  Company's  annual report filed on Form 10-KSB
                 for the year ended  December  31, 1997.  Specific  reference is
                 made  to  that  report  for a  description  of  certain  of the
                 Company's  securities and the notes to the financial statements
                 included therein.

                 In  the  opinion  of  management,  the  accompanying  unaudited
                 interim  condensed  financial  statements of Compu-DAWN,  Inc.,
                 contain  all  adjustments   necessary  to  present  fairly  the
                 Company's  financial  position as of September 30, 1998 and the
                 results of its  operations for the three and nine month periods
                 ended  September  30,  1998 and 1997 and its cash flows for the
                 nine month periods ended September 30, 1998 and 1997.

                 The results of operations  for the three and nine month periods
                 ended September 30, 1998 are not necessarily  indicative of the
                 results to be expected for the full year.


NOTE   2  -      INITIAL PUBLIC OFFERING:

                 In  June  1997,   the   Company,   through   its   underwriter,
                 successfully completed an initial public offering of its common
                 stock.  The  Company  sold  1,380,000  shares of  common  stock
                 (including  180,000 shares in the Underwriter's  over allotment
                 option)  at a price  of  $5.00  per  share  for  aggregate  net
                 proceeds of $5,625,874. A portion of the proceeds realized from
                 this offering was used to repay  promissory  notes  aggregating
                 $770,000. In connection with this repayment,  the Company fully
                 amortized  deferred  financing costs originally  capitalized in
                 connection  with the  notes.  This  amount was  reflected  as a
                 non-recurring  charge on the  statement of  operations  for the
                 year ended December 31, 1997.


NOTE   3  -      TERMINATION OF INVESTMENT TRANSACTION:

                 On April 22,  1998,  the Company  entered  into an agreement to
                 acquire an indirect 50% beneficial  interest in  Press-Loto,  a
                 Russian  company  which  has the  right to  operate  the  first
                 national  on-line  lottery in Russia pursuant to a license from
                 the Russian  Ministry of Finance to the Union of Journalists of
                 Russia (the  "Union").  The  agreement  provided  that,  at the
                 closing,  40% of  Press-  Loto was to be owned by the Union and
                 its charity with a private group holding a minority interest.



                                        7

<PAGE>



                                Compu-DAWN, Inc.
                 NOTES TO INTERIM CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE   3  -      TERMINATION OF INVESTMENT TRANSACTION (Continued):

                 On  September  1,  1998,  the  Company  issued a press  release
                 announcing that it had terminated the aforementioned  agreement
                 after conditions to close,  which were required by the Company,
                 were not satisfied by August 31, 1998,  the date by which those
                 conditions had to be fulfilled under the agreement.

                 In  accordance  with  the  termination  of the  agreement,  the
                 Company  has  written  off all costs  incurred  regarding  this
                 transaction    during   the   current    period,    aggregating
                 approximately $297,000.


NOTE   4   -     PRIVATE PLACEMENT:

                 On June 5, 1998,  the Company  completed a private  offering of
                 its   securities,   whereby  it  sold  to  the  purchasers  the
                 following:

        (a)      3,250 shares of the Company's  series A  convertible  preferred
                 stock,  par value  $.01 per  share  (the  "Series  A  Preferred
                 Stock"), which shares are convertible into Common Shares of the
                 Company (maximum of 650,000 shares, subject to adjustment under
                 certain circumstances);

        (b)      327,103 Common Shares of the Company; and

        (c)      warrants to acquire an aggregate of 90,207  Common Shares at an
                 exercise price of $8.025 per share, subject to adjustment under
                 certain circumstances.

                 The aggregate  purchase price for the foregoing  securities was
                 $5,000,000; net proceeds from this private placement aggregated
                 approximately $4,742,000.

                 On  September  25,  1998,  pursuant  to a  Securities  Exchange
                 Agreement  between the Company and the purchasers,  the Company
                 issued to the  purchasers  1,750 shares of Series B convertible
                 preferred  stock,  par  value  $.01 per  share  (the  "series B
                 preferred  shares"),  in  exchange  for the  327,103  shares of
                 common stock previously issued. Subject to certain adjustments,
                 the Series B  preferred  shares  (1,750) are  convertible  into
                 327,103 common shares.


NOTE   5  -      SUBSEQUENT EVENT:

                 In October 1998,  the Company loaned an aggregate of $1,000,000
                 to LocalNet Communications,  Inc. ("LocalNet"), an unaffiliated
                 Florida  corporation  in the  telecommunications  and  internet
                 services marketing business.  LocalNet signed 12%, one (1) year
                 secured promissory notes due in October 1999, at which time all
                 interest and  principal is payable.  The notes are secured by a
                 collateral   interest  in  all  of   LocalNet's   tangible  and
                 intangible assets and a pledge of the common stock owned by its
                 Chief  Executive  Officer and the Chairman of its Board,  which
                 represents  a 63.1%  ownership  interest  in  LocalNet,  in the
                 aggregate.

                 Concurrently,  LocalNet  and its Chief  Executive  Officer  and
                 Chairman (having an aggregate ownership interest of 63.1%) have
                 each  granted the  Company a right of first  refusal to acquire
                 LocalNet,  or their equity  interests in LocalNet,  as the case
                 may be, for a term expiring 90 days after the loan is repaid.


                                        8

<PAGE>



                                Compu-DAWN, Inc.
                 NOTES TO INTERIM CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)



NOTE 5 -         SUBSEQUENT EVENT(Continued):

                 The  Company and  LocalNet  also  entered  into a five (5) year
                 consulting  agreement  which provides for Compu-DAWN to perform
                 certain management consulting services for LocalNet.  Under the
                 Consulting Agreement, the Company will, among other things, act
                 as   LocalNet's   exclusive   agent  to  find   and   negotiate
                 telecommunication services and reseller agency arrangements for
                 LocalNet.


                                        9

<PAGE>



ITEM 2.        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.

               Historically,  the Company's products have been marketed and sold
               predominantly in the State of New York.

               The Company generates revenues from the granting of nonexclusive,
               nontransferable  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.

               During the current  quarter the Company  terminated a contract to
               acquire an indirect  50%  beneficial  interest in  Press-Loto,  a
               Russian limited  liability company which has the right to operate
               the first national  on-line lottery in Russia.  See more detailed
               discussion   below   ("Termination   of   Potential    Investment
               Transaction") for a further description.

               The  financial   information   presented  herein  includes:   (i)
               condensed  balance  sheets as of September  30, 1998 and December
               31, 1997;  (ii) condensed  statements of operations for the three
               and nine month  periods ended  September  30, 1998 and 1997;  and
               (iii)  condensed  statements  of cash  flows  for the nine  month
               periods ended September 30, 1998 and 1997.

               RESULTS OF OPERATIONS:

               Revenues

               Revenues  for the nine  months  ended  September  30,  1998  were
               $916,129 compared to $423,639 for the nine months ended September
               30, 1997,  an increase of  approximately  116%.  Revenues for the
               three months ended  September  30, 1998 were $380,239 as compared
               to  $122,953  for the  comparable  period of the prior  year,  an
               increase of approximately  209%. These increases were primarily a
               result of  increases  in sales of software  which was offset by a
               decrease in maintenance  income when comparing the nine and three
               month periods.


                                       10

<PAGE>



               Despite the aforementioned increases, to date the Company has not
               generated significant revenues.

               However,  management  believes that through the funds obtained in
               its initial offering and recent private placement (see discussion
               below) for product  enhancement,  marketing,  the introduction of
               new  products  and working  capital,  the Company will be able to
               increase  revenues from software sales and  maintenance  over the
               long-term.   Such  projects  include,  among  other  things,  the
               revising   of   computer-aided   dispatching   (CAD)  and  visual
               computer-aided  dispatching  (V-CAD)  which  provides  for visual
               graphic  interface  and wireless  mobile  technology.  Backlog at
               September 30, 1998 aggregated approximately $474,000.

               Costs and Expenses

               Total  costs  and  expenses  for  the  nine-month   period  ended
               September   30,  1998   aggregated   $1,989,393  as  compared  to
               $2,504,828  for the  corresponding  period of the prior  year,  a
               decrease of  approximately  20.6%. For the comparable three month
               periods ended September 30, 1998 and 1997,  total costs decreased
               to $499,048 from $908,705,  a decrease of approximately  45%. The
               costs, for both periods, were primarily related to personnel, the
               costs related to enhancing current products, rent expense for the
               Company's premises and research and development costs incurred to
               establish new products.

               For the nine and three month  periods  ended  September 30, 1998,
               total costs and expenses  included  approximately  $297,000 which
               were  written  off  upon  the   termination   of  the  investment
               transaction with Press-Loto as described below.

               Income (Loss):

               For the nine months ended  September 30, 1998,  the Company had a
               net loss of $1,266,910 ($.42 per share) as compared to a net loss
               of  $3,608,292  ($1.74  per  share)  for the  nine  months  ended
               September  30, 1997.  For the three months  ended  September  30,
               1998,  the Company had a net loss of $367,872 ($.12 per share) as
               compared  to a net loss of  $728,665  ($.23  per  share)  for the
               corresponding period of the prior year.

               The losses for all periods are  principally  due to the fact that
               the Company has yet to produce significant  revenues as mentioned
               above.   The  losses  for  1997  were  also   increased   by  the
               non-recurring  financing charge of $1,557,050 which is related to
               the  promissory  notes  described  in  Note  2 of  notes  to  the
               condensed financial statements.

               LIQUIDITY AND CAPITAL RESOURCES:

               In June 1997, the Company completed an initial public offering of
               its Common  Shares.  The  Company  sold  1,380,000  of its Common
               Shares at a price of $5.00 per share and realized net proceeds of
               approximately $5,626,000.

               In June  1998,  the  Company  completed  a private  placement  of
               securities.  The Company sold 3,250 Preferred Units  (consisting,
               in the aggregate, of 3,250 shares of Series A Preferred Stock and
               warrants to acquire  57,497  Common  Shares) at a price of $1,000
               per unit and 1,750 Common Units (consisting, in the aggregate, of
               327,103  Common  Shares and  warrants  to acquire  32,710  Common
               Shares)  also at a price of $1,000  per unit.  From this  private
               placement,  the Company  realized net  proceeds of  approximately
               $4,742,000.


                                       11

<PAGE>



               On  September  25,  1998,   pursuant  to  a  securities  exchange
               agreement  between the Company  and the  purchasers,  the Company
               issued 1,750 shares of Series B  convertible  preferred  stock in
               exchange for the 327,103 common shares previously issued. Subject
               to  certain  adjustments,  the  Series  B  Preferred  Shares  are
               convertible into an aggregate of 327,103 common shares.

               At  September  30,  1998,  the  Company  had  working  capital of
               $6,488,097,  a current  ratio of  46.9:1  and a debt to net worth
               ratio of less than .1:1. At its year ended December 31, 1997, the
               Company had working  capital of  $2,908,884,  a current  ratio of
               8.3:1 and a debt to net worth ratio of .1:1.  The  improvement in
               the Company's  liquidity and capital  resources was primarily due
               to the  successful  private  placement  of  securities  mentioned
               above.

               CASH FLOWS:

               For the  nine  months  ended  September  30,  1998,  the  Company
               utilized   cash  for  operating   activities   of   approximately
               $1,335,000  primarily to pay  suppliers  and  employees.  For the
               corresponding period of the prior year, the Company used cash for
               operating activities of approximately $1,843,000.

               The Company utilized cash of  approximately  $21,000 and $142,000
               during  the nine  months  ended  September  30,  1998  and  1997,
               respectively, for investing activities primarily to acquire fixed
               assets.

               For the nine months  ended  September  30,  1998,  the  Company's
               financing  activities  provided cash of approximately  $4,682,000
               primarily due to the aforementioned  private  placement.  For the
               corresponding  period of the prior year,  the  Company  generated
               cash  from  financing  activities  of  approximately   $5,257,000
               primarily due to its initial public offering.

               TERMINATION OF POTENTIAL INVESTMENT TRANSACTION:

               On April 22, 1998,  the Company  entered  into an agreement  (the
               "Merger   Agreement")  to  acquire  an  indirect  50%  beneficial
               interest in Press-Loto,  a Russian company which has the right to
               operate the first national  on-line lottery in Russia pursuant to
               a license (the "Lottery  License")  from the Russian  Ministry of
               Finance to the Union of Journalists of Russia (the "Union").  The
               Merger Agreement  provided that, at the time of the closing,  40%
               of Press-Loto was to be owned by the Union and its charity with a
               private group holding a minority  interest.  The  transaction was
               structured  as a merger (the  "Merger"),  pursuant to which Rugby
               Acquisition Corp. , a wholly-owned subsidiary of the Company, was
               to merge into Rugby  National  Corp.  ("Rugby") with Rugby as the
               surviving entity and a wholly-owned subsidiary of the Company. At
               the time of closing, Rugby was to directly own 50% of Press-Loto.

               On  September  1,  1998,  the  Company  issued  a  press  release
               announcing  that it had terminated the  aforementioned  agreement
               after  conditions  to close,  which were required by the Company,
               were not  satisfied by August 31,  1998,  the date by which those
               conditions had to be fulfilled under the agreement.


                                       12

<PAGE>



               SUBSEQUENT EVENT:

               In October 1998, the Company loaned an aggregate of $1,000,000 to
               LocalNet  Communications,   Inc.  ("LocalNet"),  an  unaffiliated
               Florida  corporation  in  the   telecommunications  and  internet
               services  marketing  business.  LocalNet signed 12%, one (1) year
               secured  promissory  notes due in October 1999, at which time all
               interest  and  principal  is payable.  The notes are secured by a
               collateral  interest in all of LocalNet's tangible and intangible
               assets  and a pledge  of the  common  stock  owned  by its  Chief
               Executive Officer and the Chairman of its Board,  which represent
               a 63.1% ownership interest, in the aggregate.

               Concurrently,  LocalNet  and  its  Chief  Executive  Officer  and
               Chairman (having an aggregate  ownership  interest of 63.1%) have
               each  granted  the  Company a right of first  refusal  to acquire
               LocalNet,  or their equity interests in LocalNet, as the case may
               be, for a term expiring 90 days after the loan is repaid.

               The  Company  and  LocalNet  also  entered  into a five  (5) year
               consulting  agreement  which  provides for  Compu-DAWN to perform
               certain management  consulting  services for LocalNet.  Under the
               Consulting  Agreement,  the Company will, among other things, act
               as   LocalNet's   exclusive   agent   to   find   and   negotiate
               telecommunication  services and reseller agency  arrangements for
               LocalNet.

               OTHER:

               The  Company  believes  that the net  proceeds  from the  initial
               public offering,  the private  placement and funds expected to be
               generated  from  operations  will be sufficient  for at least the
               ensuing 12 month period.

               FORWARD LOOKING STATEMENTS:

               Except for historical  information  contained herein, the matters
               set forth  above may  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 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.

                                       13

<PAGE>



PART II.       OTHER INFORMATION

ITEM 2   -     Changes in Securities and Use of Proceeds.

               Use of Proceeds from Initial Public Offering.

               The Company's  Registration  Statement of Form SB-2 (Registration
               No. 333-18667), covering the issuance of 1,380,000 Common Shares,
               (including  180,000 Common Shares  covering  overallotments),  at
               $5.00  per  share,  or  an  aggregate  of  $6,900,000  (including
               overallotment proceeds), was declared effective on June 10, 1997.
               The offering,  which was underwritten on a firm commitment basis,
               and the  overallotment,  closed  on June 16 and  June  24,  1997,
               respectively.  The managing  underwriter of the offering was E.C.
               Capital Ltd.

               The following is a breakdown of the Company's use of the proceeds
               from,  and expenses  incurred in connection  with,  the offering,
               through September 30, 1998:

               Offering:
                                                                             
                 Gross proceeds (including overallotment)            $6,900,000
                 Underwriting discounts and commissions (1)            (690,000)
                 Expenses paid directly to underwriter                 (322,500)
                 Other expenses (1)                                    (261,626)
                                                                    -----------
                 Net proceeds                                        $5,625,874
                                                                     ==========

               Use of Proceeds Through September 30, 1998:
                 Product enhancement and development (1)(3)         $ 1,585,000
                 Repayment of indebtedness (2)                          770,000
                 Marketing and advertising (1)(3)                       410,000
                 Hiring/training personnel (1)(3)                       135,000
                 Equipment purchases (1)(3)                             225,000
                  Working capital (3)(4)                                865,000
                 Unused proceeds                                      1,635,874
                                                                    -----------
                                                                     $5,625,874
               
         ----------
               (1)   Paid directly to persons  other than  directors or officers
                     of the Company or their  associates,  or persons  owning 10
                     percent  or more of any class of equity  securities  of the
                     Company, or affiliates of the Company.

               (2)   Represents  the  repayment of a bridge  loan.  $130,000 was
                     paid to affiliates of the Company who  participated  in the
                     bridge loan.  $640,000 was paid  directly to persons  other
                     than   directors  or  officers  of  the  Company  or  their
                     associates,  or  persons  owning 10  percent or more of any
                     class of equity securities of the Company, or affiliates of
                     the Company.

               (3) Approximate.

               (4) Used for general operating activities.

               To date,  the use of proceeds  does not  represent  any  material
               changes from the use of proceeds described in the prospectus.

ITEM 5 -       Other Information

               Reference is made to Part I, Item 2 "Management's  Discussion and
               Analysis  of  Financial  Condition  and Results of  Operations  -
               Subsequent  Event" for a discussion  of a $1,000,000  loan by the
               Company to  LocalNet  and a  consulting  arrangement  between the
               Company and LocalNet.

                                       14

<PAGE>



ITEM 6   -     Exhibits and Reports on Form 8-K.
<TABLE>
<CAPTION>

(a)     Exhibits
              <S>                 <C>                                                
               Exhibit 3.1 -     Articles of Incorporation of the Company*

               Exhibit 3.2 -     Certificate of Designations, Preferences and Rights of Series A Convertible
                                 Preferred Stock, filed with the Secretary of State of the State of Delaware on
                                 September 5, 1998**

               Exhibit           3.3 - Certificate of Designations,  preferences
                                 and rights of Series B preferred  stock,  filed
                                 with  the  Secretary  of  Sate of  Delaware  on
                                 September 24, 1998

               Exhibit 3.4 -     By-Laws of the Company*

               Exhibit 10.1 -    Securities Exchange Agreement between the Company and JNC Strategic Fund
                                 Ltd. dated September 25, 1998

               Exhibit 10.2 -    Registration Rights Agreement Amendment dated as of September 25, 1998
                                 between the Company and JNC Opportunity Fund Ltd. and JNC Strategic Fund
                                 Ltd.

               Exhibit 11 -      Computation of Earnings Per Share

               Exhibit 27 -      Financial Data Schedule

(b)     Reports on Form 8-K

        (a) Event dated September 1, 1998 - Items 5 and 7.

        (b) Event dated September 25, 1998 - Item 5.

</TABLE>

- ----------------
*     Previously filed as an exhibit to the Company's Registration Statement on 
      Form SB-2, Registration No. 333-18667.
**    Previously  filed as an exhibit to the Company's  Quarterly Report on Form
      10-QSB for the period ended June 30, 1998.

                                       15

<PAGE>



                                   SIGNATURES



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



                                      Compu-DAWN, Inc.


Dated:     November 2, 1998           By: /s/ Mark Honigsfeld 
                                         ---------------------------------------
                                         Chairman of the Board,
                                         Chief Executive Officer and
                                         Chief Accounting Officer

                                       16

<PAGE>









                          CERTIFICATE OF DESIGNATIONS,
                             PREFERENCES AND RIGHTS

                                       of

                      SERIES B CONVERTIBLE PREFERRED STOCK

                                       of

                                COMPU-DAWN, INC.

        (Pursuant to Section 151 of the Delaware General Corporation Law)



         Compu-DAWN,  Inc., a corporation  organized and existing under the laws
of the  State  of  Delaware  (the  "Corporation"),  hereby  certifies  that  the
following  resolutions were adopted by the Board of Directors of the Corporation
pursuant to  authority  of the Board of  Directors as required by Section 151 of
the Delaware General Corporation Law.

         RESOLVED,  that pursuant to the authority  granted to and vested in the
Board of Directors of this Corporation (the "Board of Directors" or the "Board")
in  accordance  with the  provisions of its  Certificate  of  Incorporation  and
Bylaws,  each as amended  and  restated  through the date  hereof,  the Board of
Directors hereby authorizes a series of the Corporation's  previously authorized
Preferred  Stock, par value $.01 per share (the "Preferred  Stock"),  and hereby
states the  designation  and number of shares,  and fixes the  relative  rights,
preferences, privileges, powers and restrictions thereof as follows:



PHIL1\144581-5
                                       -1-

<PAGE>




                            I. DESIGNATION AND AMOUNT

         The  designation  of this  series,  which  consists of 1,750  shares of
Preferred  Stock,  is the Series B  Convertible  Preferred  Stock (the "Series B
Preferred  Stock")  and the face  amount  shall  be One  Thousand  U.S.  Dollars
($1000.00) per share (the "Face Amount").


                                  II. DIVIDENDS

         The Series B Preferred  Stock shall bear no dividends,  and the holders
of the Series B Preferred  Stock shall not be entitled to receive  dividends  on
the Series B  Preferred  Stock;  provided,  however,  that in the event that the
Board shall declare a dividend payable upon the then  outstanding  shares of the
Corporation's  Common Stock, par value $.01 per share (the "Common Stock"),  the
holders of the  Series B  Preferred  Stock  shall be  entitled  to the amount of
dividends per share of Series B Preferred Stock as would be declared  payable on
the  largest  number of whole  shares of Common  Stock  into which each share of
Series B Preferred Stock held by each holder thereof could be converted pursuant
to the provisions of Article IV hereof,  such number determined as of the record
date for the  determination  of holders of Common Stock entitled to receive such
dividend.


                            III. CERTAIN DEFINITIONS

         For purposes of this  Certificate of  Designation,  the following terms
shall have the following meanings:

         A.  "Closing Bid Price"  means,  for any  security as of any date,  the
closing bid price of such  security on the principal  United  States  securities
exchange or trading  market where such  security is listed or traded as reported
by Bloomberg  Financial  Markets or a comparable  reporting  service of national
reputation selected by the Corporation and reasonably acceptable to holders of a
majority of the then outstanding shares of Series B Preferred Stock if Bloomberg
Financial  Markets is not then  reporting  closing  bid prices of such  security
(collectively,  "Bloomberg"),  or if the  foregoing  does  not  apply,  the last
reported sale price of such security on the principal  United States  securities
exchange or trading  market where such  security is listed or traded as reported
by Bloomberg,  or if the foregoing does not apply,  the last reported sale price
of such security in the over-the-counter market on the electronic bulletin board
for such security as reported by Bloomberg, or, if no sale price is reported for
such security by  Bloomberg,  the average of the bid prices of any market makers
for such  security as reported in the "pink  sheets" by the  National  Quotation
Bureau, Inc., in each case for such date or, if such date was not a trading date
for such  security,  on the next preceding date which was a trading date. If the
Closing Bid Price cannot be  calculated  for such  security as of either of such
dates on any of the foregoing  bases,  the Closing Bid Price of such security on
such  date  shall  be the  fair  market  value as  reasonably  determined  by an
investment banking firm selected by the Corporation and reasonably acceptable to
the holders of a majority of

PHIL1\144581-5
                                       -2-

<PAGE>



the then outstanding  shares of Series B Preferred Stock, with the costs of such
appraisal to be borne by the Corporation.

         B. "Conversion  Date" means, for any Conversion,  the date specified in
the  notice  of  conversion  in  the  form  attached   hereto  (the  "Notice  of
Conversion"),  so long as the copy of the  Notice  of  Conversion  is faxed  (or
delivered by other means  resulting in notice) to the  Corporation  at or before
11:59 p.m., New York City time, on the  Conversion  Date indicated in the Notice
of  Conversion;  provided,  however,  that if the Notice of Conversion is not so
faxed or otherwise delivered before such time, then the Conversion Date shall be
the date the holder or holder's agent faxes or otherwise  delivers the Notice of
Conversion to the Corporation.

         C. "Conversion Price" means $5.35, and shall be subject to adjustment 
as provided herein.

         D.  "Issuance  Date" means the date of the closing  under that  certain
Securities  Exchange Agreement dated as of September 25, 1998 by and between the
Corporation  and the purchaser named therein with respect to the issuance of the
Series B Preferred Stock (the "Securities Exchange Agreement").

         E.  "Registration  Rights  Agreement"  means that certain  Registration
Rights  Agreement  dated as of May 31, 1998 by and among the Corporation and the
other  signatories  thereto,  as amended by the  Registration  Rights  Agreement
Amendment  dated as of September 25, 1998 by and among the  Corporation  and the
other signatories thereto.

         F. "business day" and "trading day" means any day on which the New York
Stock Exchange is open for trading.


                                 IV. CONVERSION

         A.  Conversion at the Option of the Holder.  Subject to the limitations
on  conversions  contained  in  Paragraph  C of this  Article IV, each holder of
shares of Series B Preferred  Stock may, at any time and from time to time on or
after the Issuance Date,  convert (an "Optional  Conversion") each of its shares
of Series B Preferred Stock into a number of fully paid and nonassessable shares
of Common Stock determined in accordance with the following formula:

                                                       1,000    
                                Conversion Price

         B. Mechanics of Conversion.  In order to effect an Optional Conversion,
a holder or such holder's agent shall: (x) fax (or otherwise  deliver) a copy of
the fully executed Notice of Conversion to the Corporation or the transfer agent
for the Common Stock and (y) surrender or cause to be  surrendered  the original
certificates representing the Series B Preferred Stock being converted (the

PHIL1\144581-5
                                       -3-

<PAGE>



"Preferred Stock Certificates"),  duly endorsed, along with a copy of the Notice
of  Conversion  as soon as  practicable  thereafter  to the  Corporation  or the
transfer agent.  Upon receipt by the Corporation of a facsimile copy of a Notice
of Conversion from a holder, the Corporation shall promptly send, via facsimile,
a  confirmation  to such holder  stating that the Notice of Conversion  has been
received,  the date upon which the  Corporation  expects  to deliver  the Common
Stock  issuable  upon such  conversion  and the name and  telephone  number of a
contact person at the  Corporation  regarding the  conversion.  The  Corporation
shall not be obligated to issue shares of Common Stock upon a conversion  unless
either the Preferred Stock  Certificates are delivered to the Corporation or the
transfer agent as provided  above,  or the holder or holder's agent notifies the
Corporation or the transfer agent that such  certificates have been lost, stolen
or destroyed and delivers the  documentation  to the Company required by Article
XIII.B hereof.

                  (i)  Delivery  of  Common  Stock  Upon  Conversion.  Upon  the
surrender of Preferred  Stock  Certificates  from a holder of Series B Preferred
Stock or such holder's agent  accompanied by a Notice of Conversion and provided
that such holder has complied with the provisions of Article IV.B(x) hereof, the
Corporation  shall,  no later  than the  later of (a) the  second  business  day
following  the  Conversion  Date and (b) the business day  following the date of
such surrender (or, in the case of lost, stolen or destroyed certificates, after
provision of indemnity  pursuant to Article  XIII.B)  (the  "Delivery  Period"),
issue and  deliver to the  holder or its  nominee  (x) that  number of shares of
Common Stock issuable upon conversion of such shares of Series B Preferred Stock
being  converted  and (y) a  certificate  representing  the  number of shares of
Series B  Preferred  Stock not being  converted,  if any.  If the  Corporation's
transfer agent is  participating  in the Depository  Trust Company  ("DTC") Fast
Automated Securities Transfer program, and so long as the certificates  therefor
do not bear a legend and the  holder  thereof is not  obligated  to return  such
certificate for the placement of a legend thereon,  the Corporation  shall cause
its transfer  agent to  electronically  transmit the Common Stock  issuable upon
conversion  to the holder by crediting  the account of the holder or its nominee
with  DTC  through  its  Deposit   Withdrawal  Agent  Commission   system  ("DTC
Transfer").  If  the  aforementioned  conditions  to  a  DTC  Transfer  are  not
satisfied,  the Corporation  shall deliver to the holder  physical  certificates
representing  the Common Stock issuable upon conversion.  Further,  a holder may
instruct  the  Corporation  to  deliver  to  the  holder  physical  certificates
representing  the Common Stock  issuable  upon  conversion in lieu of delivering
such shares by way of DTC Transfer.

                  (ii) Taxes. The Corporation  shall pay any and all taxes which
may be imposed  upon it with  respect to the issuance and delivery of the shares
of Common Stock upon the conversion of the Series B Preferred Stock.

                  (iii) No  Fractional  Shares.  If any  conversion  of Series B
Preferred  Stock would result in the  issuance of a  fractional  share of Common
Stock,  such  fractional  share shall be disregarded and the number of shares of
Common Stock issuable upon  conversion of the Series B Preferred  Stock shall be
the next higher whole number of shares if such fractional share is one-half of a
share or more and the next lower whole number of shares if such fractional share
is less than one-half of a share.

PHIL1\144581-5
                                       -4-

<PAGE>



                  (iv)  Conversion  Disputes.  In the case of any  dispute  with
respect to a conversion,  the  Corporation  shall  promptly issue such number of
shares of Common Stock as are not disputed in accordance with  subparagraph  (i)
above. In such case, the Corporation  shall submit the disputed  calculations to
an independent  outside accountant via facsimile within two (2) business days of
receipt of the Notice of Conversion.  The accountant,  at the  Corporation's and
the holders'  joint and equal  expense,  shall review the  calculations  and the
Corporation  shall request that the accountant  notify the  Corporation  and the
holder  of the  results  no later  than two (2)  business  days from the date it
receives the disputed calculations. The accountant's calculation shall be deemed
conclusive,  absent  manifest  error.  The  Corporation  shall  then  issue  the
appropriate number of shares of Common Stock in accordance with subparagraph (i)
above.

         C.  Limitations  on  Conversions.  The conversion of shares of Series B
Preferred  Stock shall be subject to the  following  limitations  (each of which
limitations shall be applied independently):

                  (i) Cap Amount.  Unless  permitted by the applicable rules and
regulations  of the  principal  securities  market on which the Common  Stock is
listed or traded,  in no event shall the total  number of shares of Common Stock
issued upon conversion of the Series B Preferred Stock exceed the maximum number
of shares of Common Stock that the Corporation can so issue pursuant to any rule
of the  principal  United  States  securities  market on which the Common  Stock
trades (including Rules  4310(c)(25)(H) and 4460(i) of the National  Association
of Securities Dealers,  Inc. ("NASD") or any successor rules) (the "Cap Amount")
which,  as of the date of  issuance of the Series B  Preferred  Stock,  shall be
567,596  shares (19.99% of total shares of Common Stock  outstanding  before the
Issuance  Date less the 327,103  shares of Common Stock  exchanged  for Series B
Preferred Stock pursuant to the Securities Exchange  Agreement).  The Cap Amount
shall be  allocated  pro rata to the  holders  of  Series B  Preferred  Stock as
provided in Article  XIII.C.  In the event the  Corporation  is prohibited  from
issuing shares of Common Stock as a result of the operation of this subparagraph
(i), the Corporation shall comply with Article VII.

                  (ii) No Five  Percent  Holders.  Unless a holder  of shares of
Series B Preferred  Stock or such holder's agent delivers a waiver in accordance
with the last sentence of this subparagraph  (ii), in no event shall a holder of
shares of Series B Preferred Stock be entitled to receive shares of Common Stock
upon a  conversion  to the  extent  that the sum of (x) the  number of shares of
Common Stock beneficially  owned by the holder and its affiliates  (exclusive of
shares  issuable  upon  conversion of the  unconverted  portion of the shares of
Series B Preferred Stock or the unexercised or unconverted  portion of any other
securities of the Corporation (including,  without limitation, the warrants (the
"Warrants")  issued  by the  Corporation  pursuant  to the  Securities  Purchase
Agreement  dated  as of May  31,  1998  by and  among  the  Corporation  and the
Purchasers named therein (the  "Securities  Purchase  Agreement"))  subject to a
limitation  on  conversion or exercise  analogous to the  limitations  contained
herein)  and (y) the  number  of  shares  of  Common  Stock  issuable  upon  the
conversion  of the shares of Series B Preferred  Stock with respect to which the
determination  of this  subparagraph  is being made,  would result in beneficial
ownership by the holder and its affiliates of more than 4.99% of the outstanding
shares of Common Stock. For

PHIL1\144581-5
                                       -5-

<PAGE>



purposes of this  subparagraph,  beneficial  ownership  shall be  determined  in
accordance  with  Section  13(d) of the  Securities  Exchange  Act of  1934,  as
amended,  and  Regulation  13 D-G  thereunder,  except as otherwise  provided in
clause (x) above. Except as provided in the immediately succeeding sentence, the
restriction  contained in this subparagraph (ii) shall not be altered,  amended,
deleted or changed in any manner  whatsoever unless the holders of a majority of
the outstanding  shares of Common Stock and each holder of outstanding shares of
Series B Preferred Stock shall approve such alteration,  amendment,  deletion or
change.


                    V. RESERVATION OF SHARES OF COMMON STOCK

         A.  Reserved  Amount.  Upon the initial  issuance of shares of Series B
Preferred Stock, the Corporation  shall reserve 327,103 shares of the authorized
but unissued shares of Common Stock for issuance upon conversion of the Series B
Preferred  Stock and thereafter the number of authorized but unissued  shares of
Common Stock so reserved (the "Reserved Amount") shall not be decreased,  except
upon issuances of Common Stock pursuant to conversions  hereunder,  and shall at
all times be sufficient to provide for the  conversion of the shares of Series B
Preferred  Stock then  outstanding  at the then current  Conversion  Price.  The
Reserved Amount shall be allocated to the holders of Series B Preferred Stock as
provided in Article XIII.C.


                       VI. FAILURE TO SATISFY CONVERSIONS

         A. Conversion Default Payments. If, at any time, (x) a holder of shares
of Series B Preferred  Stock submits a Notice of Conversion and the  Corporation
fails for any reason  (other  than  because  such  issuance  would  exceed  such
holder's  allocated  portion  of the  Reserved  Amount or Cap  Amount  for which
failure  the  holders  shall  have the other  remedies  referred  to  herein) to
deliver,  on or prior to the fourth (4th)  business day following the expiration
of the  Delivery  Period for such  conversion,  such  number of shares of Common
Stock in  accordance  with the  Notice of  Conversion  to which  such  holder is
entitled upon such  conversion,  or (y) the  Corporation  provides notice to any
holder of shares of Series B Preferred Stock at any time of its intention not to
issue freely  tradeable  shares in  accordance  with the Notice of Conversion of
Common Stock upon exercise by any holder of its conversion  rights in accordance
with the terms of this  Certificate  of  Designation  (other than  because  such
issuance would exceed such holder's  allocated portion of the Reserved Amount or
Cap Amount) or (z) the Corporation fails to remove any restrictive legend on any
certificate  or any  shares of Common  Stock  issued to the  holders of Series B
Preferred  Stock upon  conversion  of the Series B  Preferred  Stock as and when
required by this  Certificate  of  Designation,  Section 5(c) of the  Securities
Exchange  Agreement or the  Registration  Rights  Agreement  (a "Legend  Removal
Failure"),  and any such failure  continues  uncured for four (4) business  days
after the conditions to the delivery of such  unlegended  shares of Common Stock
have been  satisfied  (the "Legend  Removal  Period")  (each of (x), (y) and (z)
being a "Conversion Default"), then the Corporation

PHIL1\144581-5
                                       -6-

<PAGE>



shall pay to the affected holder, in the case of a Conversion  Default described
in clause  (x) or (z) above,  and to all  holders,  in the case of a  Conversion
Default described in clause (y) above, an amount equal to:

                       (.24) x (D/365) x (Default Amount)

where:

         "D" means the  number of days  after  the  expiration  of the  Delivery
Period;  in the case of a Conversion  Default described in clauses (x) or (y) of
its definition,  or the Legend Removal  Period,  in the case of a Legend Removal
Failure, through and including the Default Cure Date;

         "Default  Amount" means the product of (x) the Closing Bid Price of the
Common  Stock in effect on the first day of the  Conversion  Default and (y) the
number of  shares of Common  Stock  which  are the  subject  of such  Conversion
Default; and

         "Default  Cure Date"  means (i) with  respect to a  Conversion  Default
described in clause (x) of its definition,  the date the Corporation effects the
conversion  of the full  number of shares of Series B  Preferred  Stock and (ii)
with respect to a Conversion  Default described in clause (y) of its definition,
the date the  Corporation  issues shares of Common Stock in accordance  with the
Notice of Conversion in  satisfaction  of all  conversions of Series B Preferred
Stock in  accordance  with  Article  IV.A,  and (iii)  with  respect to a Legend
Removal  Failure,  the date the Corporation  issues freely  tradeable  shares of
Common Stock in accordance with this Certificate of Designation, Section 5(c) of
the Securities  Exchange Agreement or the Registration Rights Agreement and (iv)
with  respect  to any  type of a  Conversion  Default,  the  date on  which  the
Corporation  redeems shares of Series B Preferred  Stock or Common Stock held by
such holder pursuant to Paragraph C of this Article VI.

         The  payments  to which a holder  shall be  entitled  pursuant  to this
Paragraph A are referred to herein as  "Conversion  Default  Payments." A holder
may elect to receive accrued  Conversion  Default Payments in cash or to convert
all or any portion of such accrued  Conversion  Default  Payments,  at any time,
into Common Stock at the Conversion  Price in effect during the period beginning
on the date of the Conversion  Default  through the Conversion Date with respect
to such Conversion Default Payments. In the event a holder elects to receive any
Conversion  Default  Payments  in cash,  it shall so notify the  Corporation  in
writing.  Such payment  shall be made in  accordance  with and be subject to the
provisions of Article XIII.E. In the event a holder elects to convert all or any
portion of the Conversion  Default  Payments into Common Stock, the holder shall
indicate  on a Notice of  Conversion  such  portion  of the  Conversion  Default
Payments  which such  holder  elects to so  convert  and such  conversion  shall
otherwise be effected in accordance with the provisions of Article IV.

         B. Buy-In Cure.  Unless the  Corporation  has  notified the  applicable
holder in writing prior to the delivery by such holder or such holder's agent of
a Notice of Conversion that the

PHIL1\144581-5
                                       -7-

<PAGE>



Corporation is unable to honor conversions, if (i) (a) the Corporation fails for
any reason to deliver  during the  Delivery  Period  shares of Common Stock to a
holder  upon a  conversion  of shares of Series B  Preferred  Stock or (b) there
shall occur a Legend Removal Failure and (ii) thereafter,  such holder purchases
(in  an  open  market  transaction  or  otherwise  in a  bona  fide  arms-length
transaction)  shares of Common Stock to make delivery in  satisfaction of a sale
by such  holder of the  unlegended  shares of Common  Stock (the "Sold  Shares")
which such holder anticipated  receiving upon such conversion (a "Buy-In"),  the
Corporation  shall pay such holder (in addition to any other remedies  available
to the  holder)  the  amount by which (x) such  holder's  total  purchase  price
(including  brokerage  commissions,  if any) for the unlegended shares of Common
Stock so purchased exceeds (y) the net proceeds received by such holder from the
sale of the Sold Shares. For example, if a holder purchases unlegended shares of
Common  Stock  having a total  purchase  price of $11,000 to cover a Buy-In with
respect to shares of Common Stock it sold for $10,000,  the Corporation  will be
required  to pay the holder  $1,000.  A holder  shall  provide  the  Corporation
written notification and supporting documentation indicating any amounts payable
to such holder  pursuant to this  Paragraph  B. The  Corporation  shall make any
payments required pursuant to this Paragraph B in accordance with and subject to
the provisions of Article XIII.E.

         C.  Redemption  Right.  If the  Corporation  fails,  and  such  failure
continues  uncured for (a) five (5) business days after the Corporation has been
notified  thereof in writing by the holder,  for any reason  (other than because
such  issuance  would  exceed such  holder's  allocated  portion of the Reserved
Amount or Cap  Amount,  for which  failures  the  holders  shall  have the other
remedies  referred to herein) to issue  shares of Common  Stock  within ten (10)
business days after the  expiration  of the Delivery  Period with respect to any
conversion  of Series B Preferred  Stock or (b) ten (10) business days after the
expiration of the Legend  Removal  Period,  for any reason to deliver  shares of
Common  Stock with  respect to any request for legend  removal  pursuant to this
Certificate of Designation, Section 5(c) of the Securities Exchange Agreement or
the  Registration  Rights  Agreement,  then the holder may elect at any time and
from time to time prior to the Default Cure Date for such Conversion Default, by
delivery  of  a  written  notice  (a  "Mandatory   Redemption  Notice")  to  the
Corporation,  to have all or any portion of such holder's  outstanding shares of
Series B Preferred  Stock,  in the case of the failure  described  in clause (a)
above,  or Common Stock that is subject to such Legend Removal  Failure,  in the
case of the failure described in clause (b) above,  purchased by the Corporation
for cash, at an amount per share equal to the product of (x) the highest Closing
Bid  Price in  effect  during  the  period  beginning  on the  first  day of the
Conversion  Default  and ending on the date  immediately  preceding  the date of
payment for such  shares and (y) the number of shares of Common  Stock which are
the subject of such Conversion Default.

         D. Non-Exclusive  Remedy.  Nothing herein or in the Securities Exchange
Agreement  or  Registration  Rights  Agreement  shall limit a holder's  right to
pursue actual damages for the Corporation's failure to deliver unlegended Common
Stock  pursuant  to  this  Certificate  of  Designation,  Section  5(c)  of  the
Securities Exchange Agreement or the Registration Rights Agreement, and a holder
shall  have the  right to  pursue  all  remedies  available  at law or in equity
(including a decree of specific performance and for injunctive relief).


PHIL1\144581-5
                                       -8-

<PAGE>




                   VII. INABILITY TO CONVERT DUE TO CAP AMOUNT

         A. Obligation to Cure. If at any time the then unissued  portion of any
holder's  Cap  Amount is less than the  number  of shares of Common  Stock  then
issuable upon  conversion of such holder's shares of Series B Preferred Stock (a
"Trading Market Trigger Event"),  the Corporation shall  immediately  notify the
holders of Series B Preferred  Stock of such occurrence and shall take immediate
action  (including,  if necessary,  seeking the approval of its  stockholders to
authorize  the issuance of the full number of shares of Common Stock which would
be  issuable  upon the  conversion  of the then  outstanding  shares of Series B
Preferred  Stock but for the Cap Amount) to  eliminate  any  prohibitions  under
applicable law or the rules or regulations  of any stock  exchange,  interdealer
quotation system or other  self-regulatory  organization  with jurisdiction over
the Corporation or any of its securities on the  Corporation's  ability to issue
shares of Common Stock in excess of the Cap Amount  (collectively,  the "Trading
Market Prohibitions").

         B. Remedies.  In the event the Corporation  fails to eliminate all such
prohibitions on its ability to issue shares of Common Stock in excess of the Cap
Amount  within  ninety  (90) days after the  Trading  Market  Trigger  Event and
thereafter the Corporation is prohibited, at any time following the initial date
that  conversion can occur  hereunder,  from issuing shares of Common Stock upon
conversion of Series B Preferred Stock to any holder because such issuance would
exceed  the then  unissued  portion  of such  holder's  Cap  Amount  because  of
applicable law or the rules or regulations  of any stock  exchange,  interdealer
quotation system or other  self-regulatory  organization  with jurisdiction over
the  Corporation  or  its  securities,  any  holder  who is so  prohibited  from
converting  its  Series  B  Preferred  Stock  may  elect  either  or both of the
following remedies:

                  (i) to require,  with the consent of holders of at least fifty
percent (50%) of the outstanding  shares of Series B Preferred Stock  (including
any shares of Series B  Preferred  Stock  held by the  requesting  holder),  the
Corporation to terminate the listing of its Common Stock on the SmallCap (or any
other stock  exchange,  interdealer  quotation  system or trading market) and to
cause its  Common  Stock to be  eligible  for  trading  on the  over-the-counter
electronic bulletin board; or

                  (ii) to  require  the  Corporation  to issue  shares of Common
Stock in  accordance  with such  holder's  Notice of  Conversion at a conversion
price equal to the greater of (x) the Closing Bid Price of the Common  Stock and
(y) the book value per share of Common  Stock,  each in effect as of the date of
the holder's written notice to the Corporation of its election to receive shares
of Common Stock pursuant to this subparagraph (iii).

                                   VIII. RANK

         All  shares of the Series B  Preferred  Stock  shall  rank (i),  to the
extent of the Liquidation  Preference,  prior to the Corporation's  Common Stock
and  thereafter  in  accordance  with Article  IX.D;  (ii) prior to any class or
series of capital stock of the Corporation  hereafter created (unless such class
or series of capital stock  specifically,  by its terms, ranks senior to or pari
passu

PHIL1\144581-5
                                       -9-

<PAGE>



with the Series B Preferred Stock)  (collectively with the Common Stock, "Junior
Securities");  (iii) pari passu with any class or series of capital stock of the
Corporation hereafter created specifically ranking, by its terms, on parity with
the Series B Preferred Stock (the "Pari Passu  Securities");  and (iv) junior to
the Series A Convertible  Preferred  Stock of the  Corporation  and any class or
series  of  capital  stock of the  Corporation  hereafter  created  specifically
ranking, by its terms, senior to the Series B Preferred Stock (collectively, the
"Senior   Securities"),   in  each  case  as  to  distribution  of  assets  upon
liquidation,  dissolution or winding up of the Corporation, whether voluntary or
involuntary.


                           IX. LIQUIDATION PREFERENCE

         A. If the  Corporation  shall  commence a voluntary case under the U.S.
Federal  bankruptcy  laws or any  other  applicable  bankruptcy,  insolvency  or
similar  law,  or consent to the entry of an order for relief in an  involuntary
case under any law or to the  appointment of a receiver,  liquidator,  assignee,
custodian,  trustee, sequestrator (or other similar official) of the Corporation
or of any  substantial  part of its  property,  or make  an  assignment  for the
benefit of its  creditors,  or admit in writing its  inability  to pay its debts
generally  as they  become due, or if a decree or order for relief in respect of
the Corporation shall be entered by a court having  jurisdiction in the premises
in an  involuntary  case  under the U.S.  Federal  bankruptcy  laws or any other
applicable bankruptcy, insolvency or similar law resulting in the appointment of
a receiver,  liquidator,  assignee,  custodian,  trustee, sequestrator (or other
similar official) of the Corporation or of any substantial part of its property,
or ordering the winding up or liquidation of its affairs, and any such decree or
order shall be unstayed and in effect for a period of 60  consecutive  days and,
on account of any such event, the Corporation shall liquidate,  dissolve or wind
up,  or if the  Corporation  shall  otherwise  liquidate,  dissolve  or wind up,
including,  but not limited to, the sale or transfer of all or substantially all
of the  Corporation's  assets  in one  transaction  or in a  series  of  related
transactions  (a  "Liquidation  Event"),  no  distribution  shall be made to the
holders of any shares of capital  stock of the  Corporation  (other  than Senior
Securities) upon liquidation, dissolution or winding up unless prior thereto the
holders  of  shares  of  Series  B  Preferred  Stock  shall  have  received  the
Liquidation  Preference with respect to each share. If, upon the occurrence of a
Liquidation  Event,  the assets and funds available for  distribution  among the
holders of the Series B  Preferred  Stock and  holders of Pari Passu  Securities
shall be insufficient to permit the payment to such holders of the  preferential
amounts  payable  thereon,  then the entire assets and funds of the  Corporation
legally  available for distribution to the Series B Preferred Stock and the Pari
Passu Securities shall be distributed ratably among such shares in proportion to
the ratio that the  Liquidation  Preference  payable on each such share bears to
the aggregate Liquidation Preference payable on all such shares.

         B. The purchase or redemption by the Corporation of stock of any class,
in any manner permitted by law, shall not, for the purposes hereof,  be regarded
as a  liquidation,  dissolution  or winding up of the  Corporation.  Neither the
consolidation or merger of the Corporation with or into any other entity nor the
sale or transfer by the Corporation of less than substantially all of its assets

PHIL1\144581-5
                                      -10-

<PAGE>



shall, for the purposes hereof, be deemed to be a liquidation, dissolution or 
winding up of the Corporation.

         C. The  "Liquidation  Preference"  with  respect to a share of Series B
Preferred  Stock  means  an  amount  equal to $.01 per  share.  The  Liquidation
Preference  with respect to any Pari Passu  Securities  shall be as set forth in
the Certificate of Designation filed in respect thereof.

         D. After the payment of the Liquidation Preference shall have been made
in full to the holders of the Series B Preferred  Stock or funds  necessary  for
such  payment  shall  have  been set aside by the  Corporation  in trust for the
account of holders of the Series B  Preferred  Stock so as to be  available  for
such  payment,   the  remaining  assets  available  for  distribution  shall  be
distributed  ratably  among the  holders  of the  Common  Stock and the Series B
Preferred  Stock,  with the holders of Series B Preferred  Stock  deemed to hold
that number of shares  equal to the number of shares of Common  Stock into which
such shares of Series B Preferred Stock are then convertible.


                     X. ADJUSTMENTS TO THE CONVERSION PRICE

         The Conversion  Price shall be subject to adjustment  from time to time
as follows:

         A. Stock Splits,  Stock Dividends,  Etc. If at any time on or after the
Issuance Date, the number of outstanding  shares of Common Stock is increased by
a stock split, stock dividend,  combination,  reclassification  or other similar
event, the Conversion Price shall be proportionately  reduced,  or if the number
of  outstanding  shares of Common Stock is  decreased by a reverse  stock split,
combination  or   reclassification  of  shares,  or  other  similar  event,  the
Conversion  Price  shall  be  proportionately  increased.  In  such  event,  the
Corporation shall notify the  Corporation's  transfer agent of such change on or
before the effective date thereof.

         B. Adjustment Due to Merger, Consolidation,  Etc. If, at any time after
the  Issuance  Date,  there shall be (i) any  reclassification  or change of the
outstanding  shares of Common Stock  (other than a change in par value,  or from
par value to no par value,  or from no par value to par value, or as a result of
a  subdivision  or  combination),  (ii)  any  consolidation  or  merger  of  the
Corporation  with any other entity (other than a merger in which the Corporation
is the surviving or continuing entity and its capital stock is unchanged,  (iii)
any  sale  or  transfer  of  all or  substantially  all  of  the  assets  of the
Corporation or (iv) any share exchange  pursuant to which all of the outstanding
shares of Common Stock are converted into other  securities or property (each of
(i) - (iv)  above  being a  "Corporate  Change"),  then the  holders of Series B
Preferred Stock shall thereafter have the right to receive upon  conversion,  in
lieu of the shares of Common  Stock  otherwise  issuable,  such shares of stock,
securities  and/or  other  property as would have been issued or payable in such
Corporate  Change  with  respect to or in  exchange  for the number of shares of
Common Stock which would have been  issuable  upon  conversion  (without  giving
effect to the limitations  contained in Article IV.C) had such Corporate  Change
not taken place,  or, at the holder's  option,  shares of preferred stock of the
surviving entity having the same rights and benefits as provided in this

PHIL1\144581-5
                                      -11-

<PAGE>



Certificate of Designation  (subject to such  adjustments as may be necessary to
reflect  the  terms of such  merger  or  consolidation),  and in any such  case,
appropriate provisions shall be made with respect to the rights and interests of
the  holders  of the  Series B  Preferred  Stock to the end that the  provisions
hereof  (including,  without  limitation,   provisions  for  adjustment  of  the
Conversion  Price and of the  number of shares  of Common  Stock  issuable  upon
conversion of the Series B Preferred Stock) shall  thereafter be applicable,  as
nearly as may be  practicable  in relation to any shares of stock or  securities
thereafter  deliverable upon the conversion  thereof.  The Corporation shall not
effect any Corporate  Change unless (i) each holder of Series B Preferred  Stock
has received any notice of such transaction that the holders of the Common Stock
have received from the Corporation, which notice shall be sent to the holders of
the Series B  Preferred  Stock by the same means and at the same time it is sent
to the holders of the Common Stock.

         C. Adjustment Due to  Distribution.  If, at any time after the Issuance
Date, the Corporation  shall declare or make any  distribution of its assets (or
rights  to  acquire  its  assets)  to  holders  of  Common  Stock  as a  partial
liquidating  dividend,  by way of return of capital or otherwise  (including any
dividend or distribution to the Corporation's stockholders in cash or shares (or
rights to acquire shares) of capital stock of a subsidiary (i.e. a spin-off)) (a
"Distribution"), then the holders of Series B Preferred Stock shall be entitled,
upon any  conversion  of shares of Series B  Preferred  Stock  after the date of
record for determining  stockholders  entitled to such Distribution,  to receive
the  amount of such  assets  which  would have been  payable to the holder  with
respect to the shares of Common Stock  issuable  upon such  conversion  (without
giving effect to the limitations contained in Article IV.C) had such holder been
the  holder  of  such  shares  of  Common  Stock  on the  record  date  for  the
determination of stockholders entitled to such Distribution.

         D.  Purchase  Rights.  If, at any time  after the  Issuance  Date,  the
Corporation  issues any  Convertible  Securities  or rights to  purchase  stock,
warrants,  securities or other property (the "Purchase  Rights") pro rata to the
record  holders  of any  class of Common  Stock,  then the  holders  of Series B
Preferred Stock will be entitled to acquire,  upon the terms  applicable to such
Purchase  Rights,  the  aggregate  Purchase  Rights which such holder could have
acquired if such holder had held the number of shares of Common Stock acquirable
upon complete  conversion of the Series B Preferred Stock (without giving effect
to the  limitations  contained in Article IV.C)  immediately  before the date on
which a record is taken for the grant, issuance or sale of such Purchase Rights,
or, if no such  record is taken,  the date as of which  the  record  holders  of
Common Stock are to be determined for the grant,  issue or sale of such Purchase
Rights.

         E. Notice of  Adjustments.  Upon the  occurrence of each  adjustment or
readjustment   of  the  Conversion   Price  pursuant  to  this  Article  X,  the
Corporation,  at the  Corporation's  and the holders'  joint and equal  expense,
shall promptly  compute such adjustment or readjustment  and prepare and furnish
to each  holder of Series B Preferred  Stock a  certificate  setting  forth such
adjustment  or  readjustment  and  showing  in detail  the facts upon which such
adjustment or readjustment is based.  The  Corporation  shall,  upon the written
request at any time of any holder of Series B Preferred  Stock,  furnish to such
holder a like  certificate  setting forth (i) such  adjustment or  readjustment,
(ii) the  Conversion  Price at the time in effect and (iii) the number of shares
of Common Stock and the

PHIL1\144581-5
                                      -12-

<PAGE>



amount,  if any,  of other  securities  or  property  which at the time would be
received upon conversion of a share of Series B Preferred Stock.


                                XI. VOTING RIGHTS

         The holders of the Series B Preferred Stock shall have no voting rights
whatsoever, except as otherwise provided by the Delaware General Corporation Law
(the "Business Corporation Law"), in this Article XI and in Article XII below.

         Notwithstanding the above, the Corporation shall provide each holder of
Series  B  Preferred  Stock  with  prior  notification  of  any  meeting  of the
stockholders  (and  copies  of proxy  materials  and other  information  sent to
stockholders).  If the Corporation  takes a record of its  stockholders  for the
purpose of  determining  stockholders  entitled  to (a)  receive  payment of any
dividend  or  other  distribution,  any  right to  subscribe  for,  purchase  or
otherwise   acquire   (including   by   way   of   merger,    consolidation   or
recapitalization) any share of any class or any other securities or property, or
to receive any other right, or (b) to vote in connection with any proposed sale,
lease  or  conveyance  of  all  or  substantially  all  of  the  assets  of  the
Corporation, or any proposed merger, consolidation,  liquidation, dissolution or
winding  up of the  Corporation,  the  Corporation  shall  mail a notice to each
holder, at least twenty (20) days prior to the record date specified therein (or
seventy-five  (75) days prior to the  consummation  of the transaction or event,
whichever is earlier,  but in no event earlier than public  announcement of such
proposed  transaction),  of the date on which any such record is to be taken for
the purpose of such vote,  dividend,  distribution,  right or other event, and a
brief  statement  regarding  the amount and  character  of such vote,  dividend,
distribution, right or other event to the extent known at such time.

         To the extent that under the Business  Corporation  Law the vote of the
holders of the Series B Preferred Stock, voting separately as a class or series,
as applicable,  is required to authorize a given action of the Corporation,  the
affirmative  vote or consent of the  holders of at least a majority  of the then
outstanding  shares of the Series B Preferred  Stock  represented at a duly held
meeting at which a quorum is present or by written  consent of the holders of at
least a majority  of the then  outstanding  shares of Series B  Preferred  Stock
(except as otherwise may be required under the Business  Corporation  Law) shall
constitute  the  approval of such action by the class.  To the extent that under
the  Business  Corporation  Law  holders  of the  Series B  Preferred  Stock are
entitled to vote on a matter with holders of Common  Stock,  voting  together as
one class,  each share of Series B Preferred Stock shall be entitled to a number
of votes  equal to the  number of shares of Common  Stock  into which it is then
convertible (subject to the limitations contained in Article IV.C(ii)) using the
record date for the taking of such vote of  stockholders as the date as of which
the Conversion Price is calculated.



PHIL1\144581-5
                                      -13-

<PAGE>



                           XII. PROTECTION PROVISIONS

         So long as any shares of Series B Preferred Stock are outstanding,  the
Corporation  shall not without first  obtaining the approval (by vote or written
consent,  as provided by the Business  Corporation Law) of the holders of all of
the then outstanding shares of Series B Preferred Stock:

               (a) alter or change the rights,  preferences or privileges of the
          Series B Preferred Stock;

               (b) alter or change the rights,  preferences or privileges of any
          capital stock of the Corporation so as to affect  adversely the Series
          B Preferred Stock;

               (c)  increase  the  authorized  number  of  shares  of  Series  B
          Preferred Stock;

               (d) issue  any  shares of Series B  Preferred  Stock  other  than
          pursuant to the Securities Exchange Agreement;

               (e) redeem,  or declare or pay any cash dividend or  distribution
          on,  any Junior  Securities  if the terms of such  amendment  and such
          preferred stock are more favorable to the Company than those presently
          provided for in the Merger Agreement); or

               (f) increase the par value of the Common Stock.

Notwithstanding  the foregoing,  no change pursuant to this Article XII shall be
effective to the extent that,  by its terms,  it applies to less than all of the
holders of shares of Series B Preferred Stock then outstanding.


                               XIII. MISCELLANEOUS

         A.  Cancellation of Series B Preferred Stock. If any shares of Series B
Preferred  Stock are  converted  pursuant to Article IV, the shares so converted
shall be  cancelled,  shall  return to the status of  authorized,  but  unissued
preferred  stock of no  designated  series,  and  shall not be  issuable  by the
Corporation as Series B Preferred Stock.

         B. Lost or Stolen Certificates.  Upon receipt by the Corporation of (i)
evidence of the loss,  theft,  destruction or mutilation of any Preferred  Stock
Certificate(s)  and  (ii) (y) in the case of  loss,  theft  or  destruction,  of
indemnity  reasonably  satisfactory  to the  Corporation,  or (z) in the case of
mutilation,   upon   surrender  and   cancellation   of  the   Preferred   Stock
Certificate(s),  the  Corporation  shall execute and deliver new Preferred Stock
Certificate(s)  of like tenor and date.  However,  the Corporation  shall not be
obligated to reissue such lost or stolen Preferred Stock  Certificate(s)  if the
holder  contemporaneously  requests  the  Corporation  to convert  such Series B
Preferred Stock.


PHIL1\144581-5
                                      -14-

<PAGE>



         C. Allocation of Cap Amount and Reserved Amount. The initial Cap Amount
and Reserved  Amount  shall be allocated  pro rata among the holders of Series B
Preferred Stock based on the number of shares of Series B Preferred Stock issued
to each holder. Each increase to the Cap Amount and the Reserved Amount shall be
allocated  pro rata among the holders of Series B  Preferred  Stock based on the
number of shares of Series B Preferred  Stock held by each holder at the time of
the increase in the Cap Amount or Reserved  Amount.  In the event a holder shall
sell or  otherwise  transfer any of such  holder's  shares of Series B Preferred
Stock,   each  transferee  shall  be  allocated  a  pro  rata  portion  of  such
transferor's  Cap Amount and Reserved  Amount.  Any portion of the Cap Amount or
Reserved  Amount which remains  allocated to any person or entity which does not
hold any Series B Preferred Stock shall be allocated to the remaining holders of
shares of Series B  Preferred  Stock,  pro rata based on the number of shares of
Series B Preferred Stock then held by such holders.

         D. Payment of Cash;  Defaults.  Whenever the Corporation is required to
make any cash payment to a holder under this  Certificate of  Designation  (as a
Conversion  Default  Payment,  upon redemption or otherwise),  such cash payment
shall be made to the holder within five (5) business days after delivery by such
holder or such holder's agent of a notice  specifying  that the holder elects to
receive such payment in cash and the method (e.g.,  by check,  wire transfer) in
which such payment should be made. If such payment is not delivered  within such
five (5)  business  day period,  such  holder  shall  thereafter  be entitled to
interest  on the  unpaid  amount  at a per  annum  rate  equal  to the  lower of
twenty-four  percent (24%) and the highest interest rate permitted by applicable
law until such amount is paid in full to the holder.

         E. Status as Stockholder.  Upon submission of a Notice of Conversion by
a  holder  of  Series B  Preferred  Stock,  and  provided  that the  certificate
representing  such  shares  are  surrendered  to the  transfer  agent as soon as
practicable  thereafter,  (i) the shares covered thereby (other than the shares,
if any, which cannot be issued because their issuance would exceed such holder's
allocated  portion  of the  Reserved  Amount  or Cap  Amount)  shall  be  deemed
converted  into shares of Common Stock and (ii) the holder's  rights as a holder
of such converted  shares of Series B Preferred Stock shall cease and terminate,
excepting only the right to receive certificates for such shares of Common Stock
and to any remedies  provided herein or otherwise  available at law or in equity
to such holder because of a failure by the  Corporation to comply with the terms
of this Certificate of Designation.  Notwithstanding the foregoing,  if a holder
has not received  certificates for all shares of Common Stock prior to the tenth
(10th)  business day after the expiration of the Delivery Period with respect to
a conversion of Series B Preferred Stock for any reason, then (unless the holder
otherwise  elects  to  retain  its  status  as a holder  of  Common  Stock by so
notifying the Corporation within five business days after the expiration of such
ten (10) business day period after expiration of the Delivery Period) the holder
shall regain the rights of a holder of Series B Preferred  Stock with respect to
such unconverted  shares of Series B Preferred Stock and the Corporation  shall,
as soon as practicable, return such unconverted shares and share certificates to
the holder. In all cases, the holder shall retain all of its rights and remedies
(including, without limitation, the right to receive Conversion Default Payments
pursuant to Article  VI.A to the extent  required  thereby  for such  Conversion
Default and any subsequent  Conversion Default) for the Corporation's failure to
convert Series B Preferred Stock.

PHIL1\144581-5
                                      -15-

<PAGE>




         F. Remedies  Cumulative.  The remedies  provided in this Certificate of
Designation shall be cumulative and in addition to all other remedies  available
under this Certificate of Designation,  at law or in equity  (including a decree
of specific  performance  and/or other  injunctive  relief),  and nothing herein
shall  limit a holder's  right to pursue  actual  damages for any failure by the
Corporation  to comply with the terms of this  Certificate of  Designation.  The
Corporation  acknowledges that a breach by it of its obligations  hereunder will
cause  irreparable  harm to the holders of Series B Preferred Stock and that the
remedy at law for any such breach may be inadequate.  The Corporation  therefore
agrees, in the event of any such breach or threatened  breach,  that the holders
of  Series B  Preferred  Stock  shall be  entitled,  in  addition  to all  other
available  remedies,  to an  injunction  restraining  any  breach,  without  the
necessity of showing  economic loss and without any bond or other security being
required.


                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]



PHIL1\144581-5
                                      -16-

<PAGE>



         IN WITNESS  WHEREOF,  this  Certificate  of  Designation is executed on
behalf of the Corporation this 23 day of September, 1998.


                                COMPU-DAWN, INC.


                                By: /s/ Mark Honigsfeld                        
                                Name: Mark Honigsfeld
                                Title: Chairman and Chief Executive Officer


PHIL1\144581-5
                                      -17-

<PAGE>


                              NOTICE OF CONVERSION

                    (To be Executed by the Registered Holder
                in order to Convert the Series B Preferred Stock)

The undersigned  hereby  irrevocably  elects to convert  ____________  shares of
Series B Preferred Stock (the  "Conversion"),  represented by stock  certificate
Nos(s). ___________ (the "Preferred Stock Certificates"),  into shares of Common
Stock,  par value $.01 per share  ("Common  Stock"),  of  COMPU-DAWN,  INC. (the
"Corporation")  according to the conditions of the Certificate of  Designations,
Preferences and Rights of Series B Convertible Preferred Stock (the "Certificate
of  Designation"),  as of the date written below. If securities are to be issued
in the name of a person other than the undersigned, the undersigned will pay all
transfer  taxes  payable  with  respect  thereto.  No fee will be charged to the
holder for any  conversion,  except for transfer  taxes,  if any. A copy of each
Preferred Stock  Certificate is attached  hereto (or evidence of loss,  theft or
destruction thereof). The certificates are to be delivered as follows:

         o        WITHOUT  RESTRICTIVE  LEGEND. The undersigned  intends to sell
                  the Common Stock within five (5) business  days of the receipt
                  of  certificates  representing  such  Common  Stock and hereby
                  agrees to return the  certificates  (which  presently  bear no
                  restrictive  legend)  representing  the  Common  Stock  to the
                  Corporation's  transfer  agent for  placement of a legend upon
                  such certificates if such Common Stock is not sold within five
                  (5) business days of the receipt of such  certificates  by the
                  undersigned.

         o        WITH RESTRICTIVE LEGEND.

The  undersigned  represents  and  warrants  that all  offers  and  sales by the
undersigned of the securities issuable to the undersigned upon conversion of the
Series B Preferred  Stock shall be made pursuant to  registration  of the Common
Stock under the Securities  Act of 1933, as amended (the "Act"),  or pursuant to
an exemption from registration under the Act.

The Corporation shall electronically transmit the Common Stock issuable pursuant
to this Notice of  Conversion to the account of the  undersigned  or its nominee
(which is  _________________)  with DTC  through its  Deposit  Withdrawal  Agent
Commission System ("DTC Transfer").

o        In lieu of receiving  the shares of Common Stock  issuable  pursuant to
         this  Notice of  Conversion  by way of DTC  Transfer,  the  undersigned
         hereby  requests  that  the  Corporation   issue  and  deliver  to  the
         undersigned  physical  certificates  representing such shares of Common
         Stock.

                                           Date of Conversion:            

                                           Applicable Conversion Price:   

                                           Amount of Conversion Default Payments
                                           to be Converted, if any:            

                                           Number of Shares of
                                           Common Stock to be Issued:          

                                           Signature:                          

                                           Name:                               

                                           Address:                            




PHIL1\144581-5
                                      -18-

<PAGE>



                          SECURITIES EXCHANGE AGREEMENT


         SECURITIES EXCHANGE AGREEMENT (this "Agreement"), dated as of September
25, 1998, by and among COMPU-DAWN,  INC., a corporation organized under the laws
of the State of Delaware (the  "Company"),  and the purchaser (the  "Purchaser")
set forth on the execution pages hereto (the "Execution Pages").

         WHEREAS:

         A. The Company and the  Purchaser are  executing  and  delivering  this
Agreement in reliance upon the exemption from securities  registration  afforded
by the provisions of Regulation D ("Regulation D"), as promulgated by the United
States  Securities and Exchange  Commission (the "SEC") under the Securities Act
of 1933, as amended (the "Securities Act").

         B. The Company previously entered into a Securities  Purchase Agreement
(the "Securities  Purchase Agreement") dated as of May 31, 1998 by and among the
Company, the Purchaser,  and JNC Opportunity Fund Ltd. (the "Series A Purchaser"
and together with the Purchaser, the "Purchasers") pursuant to which the Company
sold,  and the Series A Purchaser  purchased,  (x) 3,250  units (the  "Preferred
Units"), each Preferred Unit consisting of (i) one share of the Company's Series
A Convertible Preferred Stock, par value $.01 per share, convertible into shares
of the Company's  Common Stock,  par value $.01 per share (the "Common  Stock"),
and (ii) warrants (the "Warrants") to acquire 57,497 shares of Common Stock; and
the Company  sold,  and the  Purchaser  purchased  (y) 1,750 units (the  "Common
Units"),  each Common Unit consisting of (i) 186.916 shares of Common Stock (the
"Common  Shares"),  and (ii) Warrants to acquire  32,710 shares of Common Stock.
The  Company  and the  Purchaser  each  desire to  exchange,  upon the terms and
conditions  stated  in this  Agreement,  all of the  Common  Shares  held by the
Purchaser  for 1,750  shares of the  Company's  Series B  Convertible  Preferred
Stock,  par value  $.01 per share (the  "Preferred  Shares"),  convertible  into
shares of Common Stock. The rights,  preferences and privileges of the Preferred
Shares,  including the terms upon which such  Preferred  Shares are  convertible
into  shares  of  Common  Stock,  are set  forth in the form of  Certificate  of
Designations,   Preferences  and  Rights  attached  hereto  as  Exhibit  A  (the
"Certificate  of  Designation").  The  shares  of  Common  Stock  issuable  upon
conversion of the Preferred  Shares or otherwise  pursuant to the Certificate of
Designation  are referred to herein as the  "Conversion  Shares." The  Preferred
Shares and the Conversion Shares are sometimes  collectively  referred to herein
as the "Securities"  and each of them may sometimes  individually be referred to
herein as a "Security."

         C.  Contemporaneous  with the execution and delivery of this Agreement,
the parties hereto are executing and delivering an amendment to the Registration
Rights  Agreement  dated as of May 31,  1998 by and  among the  Company  and the
Purchasers, in the form attached hereto as

PHIL1\144578-6
                                       -1-

<PAGE>



Exhibit B (the "Registration  Rights Agreement  Amendment" and such Registration
Rights  Agreement,   as  so  amended,   shall  be  referred  to  herein  as  the
"Registration  Rights  Agreement"),  pursuant to which the Company has agreed to
provide certain  registration  rights under the Securities Act and the rules and
regulations promulgated thereunder, and applicable state securities laws.

         NOW, THEREFORE, the Company and the Purchaser hereby agree as follows:

1.       EXCHANGE OF SECURITIES.

         a. Exchange of Common Shares and Preferred  Shares. On the Closing Date
(as defined below),  subject to the  satisfaction  (or waiver) of the conditions
set forth in  Section 6 and  Section 7 below,  the  Company  shall  issue to the
Purchaser 1,750  Preferred  Shares in exchange for 327,103 Common Shares and the
Purchaser agrees to exchange such 327,103 Common Shares in return for such 1,750
Preferred Shares.

         b. Form of Exchange.  On the Closing Date, the Purchaser  shall deliver
the certificates representing the Common Shares being exchanged by the Purchaser
at the Closing  hereunder  to the  Company,  against  delivery of duly  executed
certificates  representing the Preferred  Shares,  and the Company shall deliver
such  duly  executed   certificates   against  delivery  of  such   certificates
representing the Common Shares by the Purchaser to the Company.

         c. Closing Date. The date and time of the exchange of Common Shares and
Preferred  Shares pursuant to this Agreement (the "Closing") shall be as soon as
practicable  after the  satisfaction  (or waiver) of the conditions  thereto set
forth in Section 6 and  Section 7 below,  or such other time as may be  mutually
agreed upon by the Company and the Purchaser (the "Closing  Date").  The Closing
shall occur at the offices of Klehr, Harrison,  Harvey, Branzburg & Ellers, LLP,
1401 Walnut Street, Philadelphia, Pennsylvania 19102.

2.       PURCHASER'S REPRESENTATIONS AND WARRANTIES

         The Purchaser represents and warrants to the Company as follows:

         a. Exchange Purpose.  The Purchaser is exchanging the Common Shares for
the Preferred Shares and no commission or other remuneration has been, is being,
or shall be,  paid or given  directly  or  indirectly  by the  Purchaser  or its
affiliates or on behalf of the Purchaser for soliciting such exchange.

         b. Reliance on Exemptions. The Purchaser understands that the Preferred
Shares are being  exchanged  for Common Shares held by the Purchaser in reliance
upon specific  exemptions  from the  registration  requirements of United States
federal and state securities laws and that the Company is relying upon the truth
and accuracy  of, and the  Purchaser's  compliance  with,  the  representations,
warranties, agreements, acknowledgments and understandings of the Purchaser set

PHIL1\144578-6
                                       -2-

<PAGE>



forth herein in order to determine the  availability  of such exemptions and the
eligibility of the Purchaser to acquire the Preferred Shares.

         c. Governmental Review. The Purchaser understands that no United States
federal  or state  agency or any other  government  or  governmental  agency has
passed upon or made any recommendation or endorsement of the Securities.

         d.  Transfer or Resale.  The Purchaser  understands  that (i) except as
provided  in the  Registration  Rights  Agreement,  the  sale or  resale  of the
Securities have not been and are not being  registered  under the Securities Act
or any state securities  laws, and the Securities may not be transferred  unless
(a) the resale of the  Securities  has been  registered  thereunder;  or (b) the
Purchaser  shall have  delivered  to the  Company  an opinion of counsel  (which
opinion shall be in form,  substance and scope customary for opinions of counsel
in  comparable  transactions)  to the effect that the  Securities  to be sold or
transferred  may be sold or  transferred  pursuant  to an  exemption  from  such
registration;  or (c) the Securities are sold under Rule 144  promulgated  under
the Securities Act (or a successor rule) ("Rule 144"); or (d) the Securities are
sold or  transferred  to an  affiliate  of the  Purchaser  who agrees to sell or
otherwise transfer the Securities only in accordance with the provisions of this
Section 2(d) and who is an Accredited  Investor (as that term is defined in Rule
501(a) of  Regulation  D); and (ii)  neither the Company nor any other person is
under any obligation to register such Securities under the Securities Act or any
state  securities  laws  (other  than  pursuant  to  the   Registration   Rights
Agreement).  Notwithstanding  the foregoing or anything else contained herein to
the contrary,  the Securities may be pledged as collateral in connection  with a
bona fide margin account or other lending arrangement.

         e. Legends.  The Purchaser  understands  that the Preferred Shares and,
until  such  time as the  Common  Shares  and the  Conversion  Shares  have been
registered under the Securities Act (including registration pursuant to Rule 416
thereunder) as contemplated by the  Registration  Rights  Agreement or otherwise
may be sold by the Purchaser under Rule 144, the  certificates for the Preferred
Shares, Common Shares and the Conversion Shares may bear a restrictive legend in
substantially the following form:

         The securities represented by this certificate have not been registered
         under the Securities Act of 1933, as amended, or the securities laws of
         any state of the United States.  The securities  represented hereby may
         not be  offered,  sold,  transferred  or  assigned in the absence of an
         effective  registration  statement for the securities  under applicable
         securities laws unless offered,  sold, transferred or assigned under an
         available exemption from the registration requirements of those laws.

         The legend set forth above shall be removed and the Company shall issue
a certificate without such legend to the holder of any Security upon which it is
stamped, if, unless otherwise required by state securities laws, (a) the sale of
such Security is registered  under the Securities  Act  (including  registration
pursuant to Rule 416  thereunder) as  contemplated  by the  Registration  Rights
Agreement;  (b) such holder or such holder's  agent provides the Company with an
opinion of counsel,

PHIL1\144578-6
                                       -3-

<PAGE>



in form,  substance  and scope  customary  for opinions of counsel in comparable
transactions,  to the effect that a public sale or transfer of such Security may
be made without  registration  under the  Securities  Act; or (c) such holder or
such holder's agent provides the Company with  reasonable  assurances  that such
Security  can be  sold  under  Rule  144.  The  Purchaser  agrees  to  sell  all
Securities,  including  those  represented  by a  certificate(s)  from which the
legend has been  removed,  pursuant to an  effective  registration  statement or
under an exemption from the registration  requirements of the Securities Act. In
the event the above  legend is removed  from any  Security  and  thereafter  the
effectiveness of a registration statement covering such Security is suspended or
the Company  determines  that a supplement  or amendment  thereto is required by
applicable securities laws, then upon reasonable advance notice to the Purchaser
the  Company may require  that the above  legend be placed on any such  Security
that cannot then be sold  pursuant to an  effective  registration  statement  or
under Rule 144 and the  Purchaser  shall  cooperate in the  replacement  of such
legend.  Such legend shall thereafter be removed when such Security may again be
sold pursuant to an effective registration statement or under Rule 144.

         f. Authorization;  Enforcement. This Agreement, the Registration Rights
Agreement  Amendment and the  Registration  Rights  Agreement have been duly and
validly authorized,  executed and delivered on behalf of Purchaser and are valid
and binding agreements of Purchaser enforceable in accordance with their terms.

         g. Residency. The Purchaser is a resident of the jurisdiction set forth
under such  Purchaser's  name on the  Execution  Page  hereto  executed  by such
Purchaser.

         h. Organization and Qualification.  The Purchaser is duly organized and
existing in good  standing  under the laws of the  jurisdiction  in which it was
formed,  and has the requisite  power to own its  properties and to carry on its
business as now being conducted.  The Purchaser is duly qualified to do business
and is in good  standing  in every  jurisdiction  in  which  the  nature  of the
business  conducted by it makes such qualification  necessary,  except where the
failure to so qualify would have a material adverse effect on the ability of the
Purchaser to perform its obligations  hereunder or under the Registration Rights
Agreement.

         i.  Investment  Purpose.  The Purchaser is exchanging the Common Shares
for the Preferred Shares for the Purchaser's own account for investment purposes
and not with a present  view  towards the public sale or  distribution  thereof,
except pursuant to sales that are exempt from the  registration  requirements of
the  Securities  Act and/or  sales  registered  under the  Securities  Act.  The
Purchaser  understands  that the  Purchaser  must bear the economic risk of this
investment  indefinitely,  unless the Securities are registered  pursuant to the
Securities  Act and any  applicable  state  securities  or blue  sky  laws or an
exemption  from such  registration  is  available,  and that the  Company has no
present intention of registering the resale of any such Securities other than as
contemplated by the Registration Rights Agreement.  Notwithstanding  anything in
this Section 2(i) to the contrary,  by making the  representations  herein,  the
Purchaser  does not  agree  to hold  the  Securities  for any  minimum  or other
specific term and reserves the right to dispose of the Securities

PHIL1\144578-6
                                       -4-

<PAGE>



at any time in  accordance  with or pursuant to a  registration  statement or an
exemption from the registration requirements under the Securities Act.

         j.  Accredited   Investor  Status.  The  Purchaser  is  an  "Accredited
Investor" as that term is defined in Rule 501(a) of Regulation D.



3.       REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

         The Company represents and warrants to each Purchaser as follows:

         a.  Authorization;  Enforcement.  (i) The  Company  has  the  requisite
corporate  power and authority to enter into and perform its  obligations  under
this Agreement and the Registration Rights Agreement,  to issue and exchange the
Preferred Shares for the Common Shares in accordance with the terms hereof,  and
to issue the  Conversion  Shares  upon  conversion  of the  Preferred  Shares in
accordance with the terms of the Certificate of Designation; (ii) the execution,
delivery and performance of this Agreement and the Registration Rights Agreement
by the  Company  and the  consummation  by it of the  transactions  contemplated
hereby and thereby (including, without limitation, the issuance of the Preferred
Shares,  the exchange of the  Preferred  Shares for the Common  Shares,  and the
issuance and reservation  for issuance of the Conversion  Shares) have been duly
authorized  by the  Company's  Board of  Directors  and no  further  consent  or
authorization  of the Company,  its Board of  Directors or any  committee of the
Board of Directors is required;  (iii) this Agreement has been duly executed and
delivered  by the  Company;  and (iv)  this  Agreement  constitutes,  and,  upon
execution  and  delivery by the  Company of the  Registration  Rights  Agreement
Amendment, the Registration Rights Agreement will constitute,  valid and binding
obligations of the Company  enforceable  against the Company in accordance  with
their terms.

         b. Certificate of Designation.  The Certificate of Designation,  in the
form attached hereto,  will be duly filed prior to Closing with the Secretary of
State of the State of Delaware and,  upon  issuance of the  Preferred  Shares in
accordance with the terms hereof,  the Purchaser shall be entitled to the rights
set forth therein.

         c. Issuance of Shares.  The Preferred  Shares are duly  authorized  and
upon  issuance in  accordance  with the terms of this  Agreement,  the Preferred
Shares will be validly issued, fully paid and non-assessable,  and free from all
taxes,  liens, claims and encumbrances and will not be subject to any preemptive
or other  similar  rights of  stockholders  of the  Company  and will not impose
personal  liability  on the  holders  thereof.  The  Conversion  Shares are duly
authorized  and reserved for  issuance,  and,  upon  conversion of the Preferred
Shares in accordance with the terms thereof,  will be validly issued, fully paid
and non-assessable,  and free from all taxes, liens, claims and encumbrances and
will not be subject to any preemptive or other similar rights of stockholders of
the Company and will not impose personal liability upon the holder thereof.


PHIL1\144578-6
                                       -5-

<PAGE>



         d. No Conflicts.  Except as set forth on Schedule  3(d), the execution,
delivery and performance of this Agreement and the Registration Rights Agreement
by the Company,  the  performance  by the Company of its  obligations  under the
Certificate  of  Designation  and  the   consummation  by  the  Company  of  the
transactions contemplated hereby and thereby (including, without limitation, the
issuance and reservation for issuance,  as applicable,  of the Preferred  Shares
and the  Conversion  Shares and the  exchange  of the  Preferred  Shares for the
Common  Shares) will not (i) result in a violation of the Company's  Certificate
of Incorporation as in effect on the date hereof or the Company's  By-laws as in
effect on the date hereof or (ii) conflict  with, or constitute a default (or an
event which with notice or lapse of time or both would become a default)  under,
or give to others  any  rights of  termination,  amendment  (including,  without
limitation,  the triggering of any  anti-dilution  provisions),  acceleration or
cancellation of, any agreement,  indenture or instrument to which the Company or
any of its  subsidiaries  is a party, or result in a violation of any law, rule,
regulation,  order,  judgment  or  decree  (including  U.S.  federal  and  state
securities laws and regulations and rules or regulations of any  self-regulatory
organizations  to which  either  the  Company  or its  securities  are  subject)
applicable to the Company or any of its subsidiaries or by which any property or
asset of the Company or any of its  subsidiaries  is bound or affected  (except,
with  respect  to  clause  (ii),  for such  conflicts,  defaults,  terminations,
amendments,   accelerations,   cancellations   and   violations  as  would  not,
individually or in the aggregate,  have a Material  Adverse  Effect).  "Material
Adverse Effect" means any material  adverse effect on (i) the  Securities,  (ii)
the  ability of the Company to perform its  obligations  hereunder  or under the
Certificate  of Designation or the  Registration  Rights  Agreement or (iii) the
business,  operations,  properties,  prospects  or  financial  condition  of the
Company  and  its  subsidiaries,  taken  as  a  whole.  Except  as  specifically
contemplated  by this  Agreement  and the  Registration  Rights  Agreement,  the
Company is not required to obtain any consent, approval,  authorization or order
of, or make any filing or registration with, any court or governmental agency or
any regulatory or self regulatory agency in order for it to execute,  deliver or
perform any of its obligations  under this Agreement or the Registration  Rights
Agreement or to perform its obligations under the Certificate of Designation, in
each case in accordance with the terms hereof or thereof.

         e.  Acknowledgment  Regarding  Exchange of Common  Shares for Preferred
Shares. The Company  acknowledges and agrees that the Purchaser is not acting as
a financial  advisor or  fiduciary  of the Company (or in any similar  capacity)
with respect to this  Agreement or the  transactions  contemplated  hereby,  the
relationship  between the Company and the  Purchaser  is  "arms-length"  and any
statement  made by the  Purchaser or any of its  respective  representatives  or
agents in  connection  with this  Agreement  and the  transactions  contemplated
hereby  is not  advice  or a  recommendation  and is  merely  incidental  to the
Purchaser's  exchange of Securities and has not been relied upon by the Company,
its officers or directors in any way. The Company further  acknowledges that the
Company's  decision  to enter into this  Agreement  has been based  solely on an
independent evaluation by the Company and its representatives.

         f.  Exchange  Purpose.  The  Company is issuing  the  Preferred  Shares
exclusively  in  exchange  for the  Common  Shares  and no  commission  or other
remuneration has been, is being, or

PHIL1\144578-6
                                       -6-

<PAGE>



shall be, paid or given,  directly or  indirectly by the Company or on behalf of
the Company for soliciting such exchange.

         g. Exclusivity.  Other than the transactions  contemplated  hereby, the
Company is not  offering,  selling or issuing any shares of Common  Stock in any
transaction  which would  constitute  part of a plan of financing which includes
the transactions contemplated hereby.

         h.  No  Brokers.  Except  for  fees  paid  to  HNY  Associates,  LLC in
connection with the Securities  Purchase  Agreement,  no fees or commissions are
payable by the  Company to any broker,  financial  advisor,  finder,  investment
banker,  or bank with  respect  to the  transactions  contemplated  hereby.  The
Purchaser  shall have no obligation  with respect to any fees or with respect to
any claims made by or on behalf of other persons for fees of a type described in
this  Section  3(h)  that  may  be  due  in  connection  with  the  transactions
contemplated   hereby.  The  Company  shall  indemnify  and  hold  harmless  the
Purchaser, its respective employees,  officers,  directors, agents and partners,
and  its  respective  Affiliates  (as  such  term  is  defined  under  Rule  405
promulgated  under the  Securities  Act),  from and against all claims,  losses,
damages,  costs  (including the costs of preparation  and reasonable  attorney's
fees) and expenses  suffered in respect of any such claimed or existing fees. In
the event such a claim is made against the Purchaser, the Company shall have the
right to  participate  in, and to assume  control of, the defense  thereof  with
counsel  mutually  satisfactory  to the  Purchaser  and the  Company;  provided,
however,  that the Company  shall not be entitled to assume such defense and the
Purchaser  shall  have the right to  retain  its own  counsel  with the fees and
expenses to be paid by the  Company,  if, in the  reasonable  opinion of counsel
retained by the Company,  the  representation  by such counsel of the  Purchaser
would be inappropriate due to actual or potential conflicts of interest.

         i. Securities Purchase Agreement  Representations.  The representations
and  warranties of the Company  contained in the Securities  Purchase  Agreement
were true and correct when made and as of the Closing Date  thereunder as though
made at that time (except for  representations and warranties that spoke as of a
specific date, which  representations and warranties were true and correct as of
such date).

4.       COVENANTS.

         a. Best Efforts.  The parties shall use their  reasonable  best efforts
timely to satisfy each of the conditions described in Section 6 and Section 7 of
this Agreement.

         b. Reporting Status. So long as any Purchaser  beneficially owns any of
the Securities,  the Company shall timely file all reports  required to be filed
with the SEC pursuant to the Exchange  Act, and the Company  shall not terminate
its status as an issuer  required to file reports under the Exchange Act even if
the  Exchange  Act or the rules and  regulations  thereunder  would  permit such
termination.  In  addition,  the  Company  shall take all actions  necessary  to
continue  to be  eligible  to  register  the  resale  of its  Common  Stock on a
registration statement on Form S-3 under the Securities Act.

PHIL1\144578-6
                                       -7-

<PAGE>



         c.  Expenses.  The  Purchaser  shall  pay  to  the  Company,  or at its
direction, at the Closing, reimbursement for the expenses reasonably incurred by
the Company and its affiliates and advisors in connection with the  negotiation,
preparation,  execution and delivery of this Agreement and the other  agreements
to be  executed in  connection  herewith,  including,  without  limitation,  the
Purchaser's  and its affiliates'  and advisors'  reasonable  attorneys' fees and
expenses (the "Expenses").  In addition, from time to time thereafter,  upon the
written  request of the  Company,  the  Purchaser  shall pay to the Company such
additional  Expenses,  if any, not covered by such payment,  in each case to the
extent  reasonably  incurred by the Company in connection with the  negotiation,
preparation,  execution and delivery of this Agreement and the other  agreements
to be executed in connection herewith.

         d.  Reservation  of  Shares.  The  Company  shall  at  all  times  have
authorized  and  reserved  for the  purpose of issuance a  sufficient  number of
shares of Common  Stock to provide for the full  conversion  of the  outstanding
Preferred  Shares  and the  issuance  of the  Conversion  Shares  in  connection
therewith   subject  to  and  as  otherwise   required  by  the  Certificate  of
Designation. In that regard, a "sufficient number of shares" with respect to the
Preferred  Shares  shall be deemed to be equal to the number of shares of Common
Stock required to be reserved for issuance by the Company  pursuant to Article V
of the  Certificate of  Designation.  The Company shall not reduce the number of
shares reserved for issuance upon conversion of the Preferred  Shares (except as
a result of any such conversion) without the consent of the Purchaser.

         e.  Listing.  The  Company  shall  promptly  secure the  listing of the
Conversion Shares upon each national  securities exchange or automated quotation
system,  if any,  upon which shares of Common Stock are then listed  (subject to
official notice of issuance),  unless such listing has already been accomplished
by the listing by the Company of the Common Shares, and shall maintain,  so long
as the Purchaser (or any of its affiliates) own any Securities,  such listing of
all Common Shares issued pursuant hereto and all Conversion  Shares from time to
time issuable upon conversion of the Preferred Shares. The Company will take all
action  necessary to continue the listing and trading of its Common Stock on the
New York Stock Exchange  ("NYSE"),  the American Stock  Exchange  ("AMEX"),  the
Nasdaq National Market ("NNM") or the Nasdaq  SmallCap Market  ("SmallCap")  and
will  comply in all  respects  with the  Company's  reporting,  filing and other
obligations under the bylaws or rules of the National  Association of Securities
Dealers  (the  "NASD") and such  exchanges,  as  applicable.  The Company  shall
promptly  provide to the Purchaser  copies of any notices it receives  regarding
the continued eligibility of the Common Stock for trading on the SmallCap or, if
applicable,  any  securities  exchange or  automated  quotation  system on which
securities  of the same class or series issued by the Company are then listed or
quoted, if any.

         f. Corporate Existence. Subject to the provisions of the Certificate of
Designation,  so long as the Purchaser (or any of its  affiliates)  beneficially
owns any Securities,  the Company shall maintain its corporate existence, and in
the event of a merger,  consolidation or sale of all or substantially all of the
Company's  assets,  the Company  shall  ensure that the  surviving  or successor
entity in such transaction (i) assumes the Company's  obligations  hereunder and
under the Certificate of Designation, and the agreements and instruments entered
into in connection herewith regardless

PHIL1\144578-6
                                       -8-

<PAGE>



of whether or not the Company  would have had a  sufficient  number of shares of
Common Stock  authorized  and available for issuance in order to effect the full
conversion  of  all  Preferred  Shares  outstanding  as  of  the  date  of  such
transaction  and (ii) is a publicly  traded  corporation  whose  common stock is
listed for trading on the NNM, SmallCap, NYSE or AMEX.

         g.  Stockholder  Approval.  The Company shall hold an annual or special
meeting  of its  stockholders  no later than  November  3, 1998 and use its best
efforts to obtain at such meeting such  approvals of the Company's  stockholders
as may be required (i) to ratify the issuance of the Common  Shares  pursuant to
the Securities Purchase Agreement, and (ii) to issue all of the shares of Common
Stock  issuable upon  conversion of, or otherwise with respect to, the Preferred
Shares without violating NASD Rules  4310(c)(25)(H) or 4460(i) (or any successor
rules thereto  which may then be in effect) (the  "Stockholder  Approval").  The
Company shall comply with the filing and disclosure  requirements  of Section 14
promulgated  under  the  Exchange  Act  in  connection  with  the  solicitation,
acquisition and disclosure of such Stockholder Approval.  The Company represents
and  warrants  that its Board of  Directors  has adopted  resolutions  to, among
things,  unanimously  recommend  that the  Company's  stockholders  approve  the
proposal   contemplated  by  this  Section  4(g)  and  shall  so  indicate  such
recommendation in the proxy statement used to solicit such Stockholder Approval.

5.       TRANSFER AGENT INSTRUCTIONS.

         a. The Company shall instruct its transfer agent to issue certificates,
registered  in the name of the  Purchaser  or its  nominee,  for the  Conversion
Shares in such  amounts as specified  from time to time by the  Purchaser or the
Purchaser's  agent to the Company  (including  upon  conversion of the Preferred
Shares). To the extent and during the periods provided in Sections 2(d) and 2(e)
of this  Agreement,  all such  certificates  shall bear the  restrictive  legend
specified in Section 2(e) of this Agreement.

         b.  The  Company   warrants  that  no   instruction   other  than  such
instructions  referred to in this Section 5, and stop transfer  instructions  to
give effect to Section 2(d) hereof in the case of the transfer of the Conversion
Shares prior to  registration  thereof  under the  Securities  Act or without an
exemption therefrom, will be given by the Company to its transfer agent and that
the Securities  shall otherwise be freely  transferable on the books and records
of the Company as and to the extent provided in this Agreement,  the Certificate
of Designation,  and the Registration Rights Agreement.  Nothing in this Section
shall affect in any way each Purchaser's  obligations and agreement set forth in
Section  2(e)  hereof  to  resell  the  Securities   pursuant  to  an  effective
registration statement or under an exemption from the registration  requirements
of applicable securities law.

         c. If (i) (A) the  Conversion  Shares  have been  registered  under the
Securities Act as contemplated by the Registration Rights Agreement,  or (B) the
Purchaser  provides  the  Company  and the  transfer  agent  with an  opinion of
counsel,  which  opinion  of  counsel  shall be in  form,  substance  and  scope
customary for opinions of counsel in comparable transactions, to the effect that
the Securities to be sold or transferred may be sold or transferred  pursuant to
an exemption from  registration,  or (C) the Purchaser provides the Company with
reasonable assurances that such

PHIL1\144578-6
                                       -9-

<PAGE>



Securities  may be sold  under  Rule  144,  and  (ii) (A) the  Purchaser  or the
Purchaser's  agent has delivered to the Company  certificates  representing  the
Conversion  Shares  along  with  a  written  request  for  the  removal  of  any
restrictive legend set forth thereon or (B) in the case of the conversion by the
Purchaser  of  the  Preferred  Shares,  the  Purchaser  has  complied  with  the
procedures  for  conversion  set  forth  in  Article  IV of the  Certificate  of
Designation,  the Company  shall permit the  transfer and promptly  instruct its
transfer  agent  to  issue  the  Conversion  Shares  in  such  name  and in such
denominations as specified by the Purchaser.  If the Company's transfer agent is
participating in the Depository Trust Company ("DTC") Fast Automated  Securities
Transfer  program,  the Company shall cause its transfer agent to electronically
transmit the Conversion  Shares to such Purchaser or its transferee by crediting
the account of such  Purchaser  or its  transferee  with DTC through its Deposit
Withdrawal  Agent  Commission  system ("DTC  Transfer").  If the  aforementioned
conditions to a DTC Transfer are not satisfied, the Company shall deliver to the
Purchaser or its transferee  physical  certificates  representing the Conversion
Shares which certificates shall not bear any legend restricting  transfer of the
Conversion Shares represented  thereby.  Further, the Purchaser may instruct the
Company  to deliver  to the  Purchaser  or its  transferee  unlegended  physical
certificates  representing  the  Conversion  Shares in lieu of  delivering  such
shares by way of DTC Transfer.

6.       CONDITIONS TO THE COMPANY'S OBLIGATION TO EXCHANGE.

         The obligation of the Company  hereunder to issue the Preferred  Shares
and deliver the  Preferred  Shares to the Purchaser at the Closing is subject to
the  satisfaction,  on or before  the  Closing  Date,  of each of the  following
conditions  thereto,  provided that these  conditions are for the Company's sole
benefit and may be waived by the Company at any time in its sole discretion.

         a.  The  Purchaser  shall  have  executed  the  signature  page to this
Agreement and the  Registration  Rights Agreement  Amendment,  and delivered the
same to the Company.

         b. The Series A Purchaser shall have executed the signature page to the
Registration  Rights  Agreement  Amendment and the Consent  attached  hereto and
delivered the same to the Company.

         c. The Purchaser shall have delivered the certificates representing the
Common  Shares being  exchanged  for the  Preferred  Shares in  accordance  with
Section 1(b) above.

         d. The  representations  and warranties of the Purchaser  shall be true
and correct as of the date when made and as of the  Closing  Date as though made
at that time  (except  for  representations  and  warranties  that speak as of a
specific date, which representations and warranties shall be true and correct as
of such date), and the Purchaser shall have performed, satisfied and complied in
all material respects with the covenants,  agreements and conditions required by
this  Agreement to be performed,  satisfied or complied with by the Purchaser at
or prior to the Closing Date.


PHIL1\144578-6
                                      -10-

<PAGE>



         e. No litigation,  statute, rule, regulation,  executive order, decree,
ruling or injunction shall have been enacted,  entered,  promulgated or endorsed
by  any  court  or  governmental  authority  of  competent  jurisdiction  or any
self-regulatory  organization  having  authority  over the matters  contemplated
hereby which prohibits the consummation of any of the transactions  contemplated
by this Agreement.

         f. The Purchaser shall deliver at least 327,103 Common Shares to the 
Company at the Closing.

7.       CONDITIONS TO THE PURCHASER'S OBLIGATION TO EXCHANGE.

         The obligation of the Purchaser  hereunder to deliver the Common Shares
to be exchanged by it for the Preferred  Shares at the Closing is subject to the
satisfaction,  on  or  before  the  Closing  Date,  of  each  of  the  following
conditions,  provided that these conditions are for the Purchaser's sole benefit
and  may be  waived  by  the  Purchaser  at any  time  at the  Purchaser's  sole
discretion:

         a. The Company shall have executed this Agreement, and the Registration
Rights Agreement Amendment, and delivered the same to the Purchaser.

         b. The Series A Purchaser shall have executed the signature page to the
Registration  Rights  Agreement  Amendment and the Consent  attached  hereto and
delivered the same to the Company.

         c. The  Certificate of Designation  shall have been accepted for filing
with the  Secretary  of  State  of the  State  of  Delaware  and a copy  thereof
certified  by the  Secretary  of State of the State of Delaware  shall have been
delivered to the Purchaser.

         d. The Company  shall have  delivered to the  Purchaser  duly  executed
certificates   (in  such   denominations   as  such  Purchaser   shall  request)
representing  the Preferred  Shares being delivered to the Purchaser in exchange
for the Common Shares at the Closing in accordance with Section 1(b) above.

         e. The Common Stock shall be authorized for quotation and listed on the
SmallCap and trading in the Common Stock (or the SmallCap  generally)  shall not
have been suspended by the SEC or the SmallCap, nor shall any such suspension be
pending or threatened.

         f. The  representations and warranties of the Company shall be true and
correct as of the date when made and as of the  Closing  Date as though  made at
that time (except for representations and warranties that speak as of a specific
date, which  representations and warranties shall be true and correct as of such
date) and the  Company  shall have  performed,  satisfied  and  complied  in all
material respects with the covenants, agreements and conditions required by this
Agreement to be performed, satisfied or complied with by the Company at or prior
to the Closing Date.


PHIL1\144578-6
                                      -11-

<PAGE>



         g. No litigation,  statute, rule, regulation,  executive order, decree,
ruling,  injunction,  action or  proceeding  shall have been  enacted,  entered,
promulgated  or endorsed by any court or  governmental  authority  of  competent
jurisdiction  or any  self-regulatory  organization  having  authority  over the
matters  contemplated  hereby which  questions the validity of, or challenges or
prohibits  the  consummation  of any of the  transactions  contemplated  by this
Agreement.

         h. Such  Purchaser  shall have  received  an  opinion of the  Company's
counsel,  dated as of the Closing Date, in form, scope and substance  reasonably
satisfactory  to such  Purchaser  and in  substantially  the form of  Exhibit  C
attached hereto.

         i. The Company shall have delivered evidence reasonably satisfactory to
the Purchasers that the Company's transfer agent has agreed to act in accordance
with irrevocable instructions in the form attached hereto as Exhibit D.

         j. The Company shall deliver at least 1,750 Preferred Shares to the 
Purchaser at the Closing.

         k. Each of the officers  and  directors  of the Company  identified  on
Exhibit  G-1 to the  Securities  Purchase  Agreement  shall  have  executed  and
delivered to the Purchaser an agreement, similar to the form attached as Exhibit
G-2 to the Securities  Purchase  Agreement,  pursuant to which such officers and
directors  agree to vote all shares of capital  stock of the Company  which they
own and/or control in favor of the proposals set forth in Section 4(g) hereof.

8.       GOVERNING LAW; MISCELLANEOUS.

         a. Governing Law; Jurisdiction. This Agreement shall be governed by and
construed in  accordance  with the laws of the State of Delaware  applicable  to
contracts  made and to be  performed  in the  State  of  Delaware.  The  Company
irrevocably consents to the jurisdiction of the United States federal courts and
the state  courts  located  in the  State of New York in any suit or  proceeding
based on or arising under this Agreement and irrevocably  agrees that all claims
in respect of such suit or  proceeding  may be  determined  in such courts.  The
Company  irrevocably  waives  the  defense  of  an  inconvenient  forum  to  the
maintenance  of such suit or  proceeding.  The parties hereto agree that a final
non-appealable  judgment in any such suit or proceeding  shall be conclusive and
may be enforced in other  jurisdictions by suit on such judgment or in any other
lawful manner.

         b.  Counterparts.  This  Agreement  may be  executed  in  two  or  more
counterparts,  all of which shall be considered  one and the same  agreement and
shall  become  effective  when  counterparts  have been signed by each party and
delivered to the other party.  This Agreement,  once executed by a party, may be
delivered to the other  parties  hereto by facsimile  transmission  of a copy of
this Agreement  bearing the signature of the party so delivering this Agreement.
In the event any  signature is delivered  by facsimile  transmission,  the party
using such means of delivery shall cause the manually executed Execution Page(s)
to be  physically  delivered  to the  other  party  within  five (5) days of the
execution hereof.

PHIL1\144578-6
                                      -12-

<PAGE>



         c.  Headings.  The headings of this  Agreement are for  convenience  of
reference  and shall not form part of, or affect  the  interpretation  of,  this
Agreement.

         d. Severability. If any provision of this Agreement shall be invalid or
unenforceable in any jurisdiction, such invalidity or unenforceability shall not
affect the validity or  enforceability of the remainder of this Agreement or the
validity or enforceability of this Agreement in any other jurisdiction.

         e. Entire  Agreement;  Amendments.  This Agreement and the  instruments
referenced  herein contain the entire  understanding of the parties with respect
to the  matters  covered  herein  and  therein.  The  parties  intend  that  the
Securities  Purchase  Agreement and related  documents  remain in full force and
effect.  Notwithstanding  the foregoing,  in the event of a conflict between the
Securities  Purchase Agreement and related documents,  on the one hand, and this
Agreement and related  documents on the other hand,  the terms and provisions of
this Agreement and related documents shall govern with respect to such conflict.
No provision of this  Agreement  may be waived  other than by an  instrument  in
writing signed by the party to be charged with  enforcement  and no provision of
this  Agreement may be amended other than by an instrument in writing  signed by
the Company and each Purchaser.

         f.  Notices.  Any notices  required or  permitted to be given under the
terms of this  Agreement  shall be sent by certified or registered  mail (return
receipt  requested)  or  delivered  personally  or by  courier  or by  confirmed
telecopy,  and shall be effective  five days after being placed in the mail,  if
mailed,  or upon receipt or refusal of receipt,  if delivered  personally  or by
courier or confirmed telecopy,  in each case addressed to a party. The addresses
for such communications shall be:

                           If to the Company:

                           Compu-Dawn, Inc.
                           77 Spruce Street
                           Cedarhurst, NY   11516
                           Telecopy: (516) 374-3410
                           Attention: Mark Honigsfeld, Chief Executive Officer

                        with a copy simultaneously transmitted by like means to:

                           Certilman Balin Adler & Hyman, LLP
                           90 Merrick Avenue
                           East Meadow, NY 11554
                           Telecopy: (516) 296-7111
                           Attention: Fred Skolnik, Esquire and 
                                      Gavin C. Grusd, Esquire

         If to the  Purchaser,  to the address  set forth under the  Purchaser's
name on the Execution Page hereto executed by the Purchaser.

PHIL1\144578-6
                                      -13-

<PAGE>



         Each party shall  provide  notice to the other parties of any change in
address.

         Upon the  Purchaser's  submission  of a  Notice  of  Conversion  to the
Company in accordance with the  Certificate of Designation,  the Purchaser shall
also send a courtesy copy of such Notice of Conversion to:

                           Certilman Balin Adler & Hyman, LLP
                           90 Merrick Avenue
                           East Meadow, NY 11554
                           Telecopy: (516) 296-7111
                           Attention: Fred Skolnik, Esquire and 
                                      Gavin C. Grusd, Esquire

         The failure of the  Purchaser to send a courtesy  copy of the Notice of
Conversion  as set forth  above  shall not render the  Notice of  Conversion  so
submitted invalid or defective and,  notwithstanding the failure to provide such
Notice of Conversion as aforesaid,  such Notice of Conversion shall be deemed to
be valid and effective.

         g.  Successors and Assigns.  This  Agreement  shall be binding upon and
inure to the benefit of the parties and their successors and assigns.  Except as
provided  herein or therein,  neither the Company nor the Purchaser shall assign
this Agreement or the Registration Rights Agreement or any rights or obligations
hereunder or thereunder. Notwithstanding the foregoing, any Purchaser may assign
its rights  hereunder to any of its  "affiliates" (as that term is defined under
the  Exchange  Act) who are  Accredited  Investors  without  the  consent of the
Company  (provided  such  assignees  agree to be bound by all of the  terms  and
conditions  hereof),  or to any other  person or entity  with the consent of the
Company, which consent shall not be unreasonably withheld.  This provision shall
not limit the Purchaser's right to transfer the Securities pursuant to the terms
of  the  Certificate  of  Designation  and  this  Agreement  or  to  assign  the
Purchaser's rights hereunder and/or thereunder to any such transferee.

         h. Third  Party  Beneficiaries.  This  Agreement  is  intended  for the
benefit of the parties  hereto and their  respective  permitted  successors  and
assigns, and is not for the benefit of, nor may any provision hereof be enforced
by, any other person.

         i. Survival. The respective representations, warranties, agreements and
covenants  of the parties  set forth in  Sections 2, 3, 4, 5 and 8 hereof  shall
survive the Closing hereunder  notwithstanding any investigation conducted by or
on behalf of the Purchaser, except that the representations set forth in Section
3(i) shall survive only so long as the representations set forth in Section 3 of
the Securities  Purchase  Agreement.  Moreover,  none of the representations and
warranties  made by the  Company  herein  shall act as a waiver of any rights or
remedies the Purchaser  may have under  applicable  federal or state  securities
laws.  The Company  agrees to indemnify and hold harmless the Purchaser and each
of the Purchaser's officers, directors, employees, partners, members, agents and
affiliates for loss or damage arising as a result of or related to any breach or
alleged  breach by the Company of any of its  representations  or covenants  set
forth herein, including

PHIL1\144578-6
                                      -14-

<PAGE>



advancement  of reasonable  expenses as they are  incurred.  In the event such a
claim is made against the Purchaser by a third party  relating to the foregoing,
the Company shall have the right to participate in and to assume control of, the
defense  thereof with counsel  mutually  satisfactory  to the  Purchaser and the
Company;  provided,  however,  that the Company  shall not be entitled to assume
such  defense and the  Purchaser  shall have the right to retain its own counsel
with the fees and  expenses  to be paid by the  Company,  if, in the  reasonable
opinion of counsel retained by the Company,  the  representation by such counsel
of the Purchaser would be inappropriate due to actual or potential  conflicts of
interest.

         j.  Publicity.  The Company and the  Purchaser  shall have the right to
review before  issuance any press  releases,  SEC or NASD filings,  or any other
public  statements  with  respect  to  the  transactions   contemplated  hereby;
provided,  however, that the Company shall be entitled, without the prior review
of the Purchaser,  to make any press release or SEC or NASD filings with respect
to such transactions as is required by applicable law and regulations  (although
the  Purchaser  shall be  consulted by the Company in  connection  with any such
press  release and filing prior to its release and shall be provided with a copy
thereof).

         k. Further Assurances.  Each party shall do and perform, or cause to be
done and  performed,  all such  further acts and things,  and shall  execute and
deliver all such other agreements,  certificates,  instruments and documents, as
the other  party may  reasonably  request  in order to carry out the  intent and
accomplish  the  purposes  of  this  Agreement  and  the   consummation  of  the
transactions contemplated hereby.

         l.  Termination.  In the event that the Closing shall not have occurred
on or before  September  30,  1998,  unless the parties  agree  otherwise,  this
Agreement shall terminate at the close of business on such date. Notwithstanding
any  termination  of this  Agreement,  any party not in breach of this Agreement
shall preserve all rights and remedies it may have against  another party hereto
for a breach of this Agreement prior to or relating to the termination hereof.

         m. Joint  Participation  in Drafting.  Each party to this Agreement has
participated in the negotiation and drafting of this Agreement,  the Certificate
of Designation and the  Registration  Rights Agreement  Amendment.  As such, the
language  used herein and therein  shall be deemed to be the language  chosen by
the  parties  hereto  to  express  their  mutual  intent,  and no rule of strict
construction will be applied against any party to this Agreement.

         n. Equitable  Relief.  The Company  acknowledges that a breach by it of
its  obligations  hereunder  will cause  irreparable  harm to the  Purchaser  by
vitiating  the  intent  and  purpose of the  transactions  contemplated  hereby.
Accordingly, the Company acknowledges that the remedy at law for a breach of its
obligations hereunder  (including,  but not limited to, its obligations pursuant
to Section 5 hereof) will be inadequate and agrees,  in the event of a breach or
threatened breach by the Company of the provisions of this Agreement (including,
but not limited  to, its  obligations  pursuant  to Section 5 hereof),  that the
Purchaser shall be entitled,  in addition to all other available remedies, to an
injunction  restraining any breach and requiring immediate issuance and transfer
of the

PHIL1\144578-6
                                      -15-

<PAGE>



Securities,  without the necessity of showing economic loss and without any bond
or other security being required.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]



PHIL1\144578-6
                                      -16-

<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned  Purchaser  and the Company have
caused this Agreement to be duly executed as of the date first above written.

COMPU-DAWN, INC.

    By: /s/ Mark Honigsfeld                                             
    Name: Mark Honigsfeld                                           
    Title: CEO                                 

PURCHASER:

JNC STRATEGIC FUND LTD.

By: /s/ Neil Chau                                                  
    Name: 
    Title:

RESIDENCE:        Cayman Islands

ADDRESS:
                           c/o Olympia Capital (Cayman) Ltd.
                           c/o Olympia Capital (Bermuda) Ltd.
                           Williams House
                           20 Reid Street
                           Hamilton HM11
                           Bermuda
                           Telecopy:  (441) 295-2305
                           Attention: Thomas Davis

with copies of all notices to:

                           Encore Capital Management, L.L.C.
                           12007 Sunrise Valley Drive
                           Suite 460
                           Reston, VA  20191
                           Telecopy:  (703) 476-7711
                           Attention:  Neil T. Chau

AGGREGATE EXCHANGE AMOUNTS

         Number of Series B Preferred Shares to be Received            1,750    
                                                                ----------------
         at Closing

         Number of Common Shares to be Delivered at Closing          327,103    
                                                                ----------------


PHIL1\144578-6
                                      -17-

<PAGE>


                                     CONSENT

                         Dated as of September 25, 1998

     JNC OPPORTUNITY  FUND LTD.  ("JNCO") hereby consents to the issuance of the
Series  B  Preferred  Stock  and  the  other  transactions  contemplated  by the
Securities  Exchange  Agreement (the  "Agreement") of even date herewith between
Compu-Dawn, Inc. and JNC Strategic Fund Ltd.

     IN WITNESS WHEREOF,  JNCO has caused this Consent attached to the Agreement
to be duly executed as of the date first above written.

JNC OPPORTUNITY FUND LTD.

By: /s/ Neil Chau                                                  
    Name:
    Title:



PHIL1\144578-6
                                      -18-

<PAGE>



                                      


                     REGISTRATION RIGHTS AGREEMENT AMENDMENT


     This AMENDMENT dated as of September 25, 1998 is between COMPU-DAWN,  INC.,
a Delaware  corporation (the "Company"),  and JNC OPPORTUNITY FUND LTD. ("JNCO")
and JNC  STRATEGIC  FUND LTD.  ("JNCS," and,  together  with JNCO,  the "Initial
Investors").


                                 R E C I T A L S


         (a) The Company previously entered into a Securities Purchase Agreement
dated as of May 31,  1998,  among the  Company and the  Initial  Investors  (the
"Securities Purchase Agreement"), pursuant to which the Company agreed, upon the
terms and subject to the conditions  contained therein, to issue and sell to the
Initial  Investors (i) 3,250 shares of its Series A Convertible  Preferred Stock
that are convertible  into shares of the Company's  Common Stock, par value $.01
per share (the "Common  Stock"),  and (ii) 327,103 shares of Common Stock issued
at the closing under the Securities Purchase Agreement (the "Common Shares") and
(iii) warrants to acquire 90,207 shares of Common Stock.  In connection with the
Securities   Purchase   Agreement,   the  Company  agreed  to  provide   certain
registration  rights pursuant to the  Registration  Rights Agreement dated as of
May 31, 1998,  among the Company and the Initial  Investors  (the  "Registration
Rights Agreement").

         (b) In connection with the Securities  Exchange  Agreement of even date
herewith between the Company and JNCS (the "Securities  Exchange Agreement") the
Company  agreed to issue and exchange  1,750 shares of its Series B  Convertible
Preferred  Stock (the "Series B Preferred  Stock") for all of the Common  Shares
which are held by JNCS. The rights,  preferences  and privileges of the Series B
Preferred  Stock,  including the terms upon which such Series B Preferred  Stock
are convertible into shares of Common Stock, are set forth in the Certificate of
Designations,  Preferences  and Rights  relating to the Series B Preferred Stock
(the  "Certificate  of  Designation").  The shares of Common Stock issuable upon
conversion  of the  Series  B  Preferred  Stock  or  otherwise  pursuant  to the
Certificate  of  Designation  are referred to herein as the "Series B Conversion
Shares." As a condition to the Closing under the Securities  Exchange Agreement,
the  Company  and the Initial  Investors  have agreed to amend the  Registration
Rights Agreement as set forth herein.


PHIL1\144925-6
                                        1

<PAGE>



SECTION 1. Amendments to Registration Rights Agreement.  The Registration Rights
Agreement is, effective as of the date hereof, hereby amended as follows:

         (a)      The definition of the term  "Preferred  Stock" in Introductory
                  Paragraph  A shall be deemed to include the Series B Preferred
                  Stock.

         (b)      All  references  to  the  term  "Conversion   Shares"  in  the
                  Registration  Rights  Agreement shall be deemed to include the
                  Series B Conversion Shares.

         (c)      Section  2(a)  thereof is amended by  deleting  from the first
                  sentence  thereof  the words  "the  seventy-fifth  (75th)  day
                  following the Closing Date" and replacing  such words with the
                  words "October 2, 1998."

         (d)      Section  2(c)  thereof is amended by  deleting  from the first
                  sentence  thereof  the words  "the one  hundred  and  fiftieth
                  (150th) day  following  the date  hereof" and  replacing  such
                  words with the words "December 15, 1998."

         (e)      All remaining terms and provisions of the Registration  Rights
                  Agreement shall continue and survive this Amendment and remain
                  in full force and effect.

SECTION 2. Consent of Initial Investors. The Initial Investors hereby consent to
the inclusion of 125,000  shares of Common Stock in the  Registration  Statement
referred to in Section 2(a) of the Registration Rights Agreement to register the
resale thereof on behalf of certain  selling  stockholders;  provided,  however,
that in the event such shares are included, the number of shares of Common Stock
covered for resale by such Registration Statement shall be increased by 125,000.

SECTION 3.        Miscellaneous.

         (a) Governing Law. This Amendment shall be governed by and construed in
accordance  with the laws of the State of Delaware  applicable to contracts made
and to be performed in the State of Delaware.

         (b)  Counterparts.  This  Amendment  may be  executed  in  two or  more
counterparts,  all of which shall be considered  one and the same  Amendment and
shall  become  effective  when  counterparts  have been signed by each party and
delivered to the other party.  This Amendment,  once executed by a party, may be
delivered to the other  parties  hereto by facsimile  transmission  of a copy of
this Amendment  bearing the signature of the party so delivering this Amendment.
In the event any  signature is delivered  by facsimile  transmission,  the party
using such means of delivery  shall cause the manually  executed  signature page
hereof to be physically delivered to the other party within five (5) days of the
execution hereof.

         (c) Headings.  The headings of this  Amendment are for  convenience  of
reference  and shall not form part of, or affect  the  interpretation  of,  this
Amendment.

PHIL1\144925-6
                                        2

<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
duly executed as of the date first above written.

PHIL1\144925-6
                                        3

<PAGE>




COMPU-DAWN, INC.

By:  /s/ Mark Honigsfeld                                                   
Name:  Mark Honigsfeld                                                
Its: CEO                                                



INITIAL INVESTORS:


JNC OPPORTUNITY FUND LTD.


By: /s/ Neil Chau                                                  
Name:                                                
Its:                                                 


JNC STRATEGIC FUND LTD.


By:  /s/ Neil Chau                                                  
Name:                                                
Its:                                                 


PHIL1\144925-6
                                        4

<PAGE>




<TABLE>
                                Compu-DAWN, Inc.
                                   EXHIBIT 11
                    COMPUTATION OF EARNINGS PER COMMON SHARE
                                   (Unaudited)



<CAPTION>
                                                                           For the Three Months              For the Nine Months
                                                                              Ended September 30,             Ended September 30,
                                                                          -----------------------            ----------------------
<S>                                                                 <C>              <C>                 <C>            <C>      
                                                                    1998             1997                1998           1997     
                                                                ------------      ------------    --------------  ---------------

NET (LOSS)                                                         $(367,872)        $(728,665)      $(1,266,910)     $(3,608,292)
                                                                   =========         =========       ===========      ===========


WEIGHTED AVERAGE SHARES:
    Common shares outstanding                                        3,148,730       2,662,700         2,988,978      1,694,429
    Assumed conversion of cheap options and warrants                   -               457,412           -              383,328
                                                              ----------------      ----------  ----------------     ----------

                                                                     3,148,730       3,120,112         2,988,978      2,077,757
                                                                     =========       =========         =========      =========

BASIC (LOSS) PER COMMON SHARE                                            $(.12)          $(.23)            $(.42)        $(1.74)
                                                                         =====           =====             =====         ======
</TABLE>


























                                                                - Exhibit 11 -

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
consolidated  financial  statements for the nine months ended September 30, 1998
and is qualified in its entirety by reference to such statements.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S.
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 Jan-01-1998
<PERIOD-END>                                   Sep-30-1998
<EXCHANGE-RATE>                                1
<CASH>                                         6,407,365
<SECURITIES>                                   0
<RECEIVABLES>                                  131,360
<ALLOWANCES>                                   13,635
<INVENTORY>                                    0
<CURRENT-ASSETS>                               6,629,358
<PP&E>                                         481,479
<DEPRECIATION>                                 244,055
<TOTAL-ASSETS>                                 6,888,307
<CURRENT-LIABILITIES>                          141,261
<BONDS>                                        47,209
                          0
                                    50
<COMMON>                                       31,795
<OTHER-SE>                                     6,667,992
<TOTAL-LIABILITY-AND-EQUITY>                   6,888,307
<SALES>                                        916,129
<TOTAL-REVENUES>                               916,129
<CGS>                                          0
<TOTAL-COSTS>                                  1,989,393
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             17,940
<INCOME-PRETAX>                                (1,266,910)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (1,266,910)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (1,266,910)
<EPS-PRIMARY>                                  (.42)
<EPS-DILUTED>                                  (.42)
        





</TABLE>


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