COMPU DAWN INC
10QSB, 1999-11-22
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: COMPU DAWN INC, 10QSB/A, 1999-11-22
Next: VIANT CORP, S-1/A, 1999-11-22





                       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,  1999
                                             ---------------------

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 incorporation  (IRS Employer Identification No.)
or organization)

      333 North First Street, Suite 200, Jacksonville Beach, Florida 32250
      --------------------------------------------------------------------
                    (Address of principal executive offices)


Issuer's telephone number, including area code (904) 249-5756

        12735 Gran Bay Parkway Building 200, Jacksonville, Florida 32258
        ----------------------------------------------------------------
              (Former Name, Former Address and Formal Fiscal Year,
                         if Changed Since Last Report)

     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 November 2, 1999: 4,008,119


     Transitional Small Business Disclosure Format (check one):

                              Yes             No X



<PAGE>

                         Compu-DAWN, Inc. AND SUBSIDIARY


                                    - INDEX -





PART I   Financial Information

  Item 1  Financial  Statements  Consolidated  Condensed Balance Sheets -      3
          September 30, 1999 (unaudited) and December 31,1998 3

          Consolidated Condensed Statements of Operations - Three and Nine     4
          Months Ended September 30, 1999 and 1998 (unaudited)

          Consolidated Condensed Statements of Cash Flows - Nine Months
          Ended September 30, 1999 and 1998 (unaudited)                        5

          Notes to Interim Consolidated Condensed Financial Statements         6

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


PART II  Other Information

  Item 1    Legal Proceedings                                                 17
  Item 2    Changes in Securities                                             17
  Item 5    Other Information                                                 17
  Item 6    Exhibits and Reports on Form 8-K                                  17

  SIGNATURES                                                                  19








<PAGE>






                          PART I. Financial Information
ITEM 1.        Financial Statements
                         Compu-DAWN, Inc. AND SUBSIDIARY
                            CONDENSED BALANCE SHEETS
                                   - ASSETS -
<TABLE>
<CAPTION>
                                                                                  September             December
                                                                                     30,                  31,
                                                                                    1999                 1998
                                                                                    ----                 ----
                                                                                (Unaudited)
<S>                                                                                  <C>                  <C>
CURRENT ASSETS:
   Cash and cash equivalents                                                    $ 362,092          $ 4,378,400
   Accounts receivable                                                              7,198                -
   Interest receivable                                                             14,751                -
   Prepaid expenses                                                                32,027                -
   Inventory (Note 3)                                                              64,832                -
   Net assets of discontinued operations (Note 1)                                    -                 919,520
                                                                          ---------------             --------
   TOTAL CURRENT ASSETS                                                           480,900            5,297,920

FIXED ASSETS - NET                                                                 95,953                -

OTHER ASSETS:
   Notes receivable (Note 3)                                                      611,573
   Capitalized software costs (Note 3)                                            157,676                -
   Security deposits                                                               28,293                -
                                                                          ---------------      ---------------
         TOTAL ASSETS                                                        $  1,374,395         $  5,297,920
                                                                             ============         ============

                    - LIABILITIES AND SHAREHOLDERS' EQUITY -

CURRENT LIABILITIES:
   Accounts payable                                                        $     626,680       $        -
   Accrued expenses                                                               25,220                -
   Accrued settlement costs (Note 4)                                              71,000                -
   Deferred rent liability                                                        35,901                -
   Capitalized lease payable                                                      18,944
   Net liabilities of discontinued operations (Note 1)                           455,796
                                                                               ---------
   TOTAL CURRENT LIABILITIES                                                   1,233,541                -
                                                                        ----------------       --------------

NON-CURRENT LIABILITIES:
   Capitalized lease payable                                                      22,791                -
   Deferred rent liability                                                        36,900                -
                                                                         ---------------       --------------

   TOTAL NON-CURRENT LIABILITIES                                                  59,691                -
                                                                         ---------------       --------------

         TOTAL LIABILITIES                                                     1,293,232                -
                                                                             -----------       --------------

COMMITMENTS AND CONTINGENCIES (Note 4)

SHAREHOLDERS' EQUITY:
   Preferred stock, $.01 par value; 1,000,000 shares authorized:
      Series A Convertible Preferred; 1,075 and 3,250 shares
          issued and outstanding for 1999 and 1998, respectively                      11                   33
      Series B Convertible Preferred; 1,480 and 1,750 shares
          issued and outstanding for 1999 and 1998, respectively                      15                   17
   Common stock, $.01 par value, 20,000,000 shares authorized,
      4,253,663 and 3,265,448 shares issued for 1999 and 1998,
     respectively                                                                 42,537               32,654
   Additional paid-in capital                                                 16,252,234           13,661,649
   Accumulated deficit                                                       (15,762,625)          (7,620,721)
   Accumulated other comprehensive loss                                           -                  (150,000)
                                                                       -----------------       --------------
                                                                                 532,172            5,923,632
   Less: treasury stock, 277,544 and 340,044 shares,  at cost,
   September 30, 1999 and December 31, 1998, respectively                       (451,009)            (625,712)
                                                                         ---------------       --------------
   TOTAL SHAREHOLDERS' EQUITY                                                     81,163            5,297,920

   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                              $   1,374,395         $  5,297,920
                                                                           =============         ============

</TABLE>

                       See accompanying notes to condensed
                            financial statements.



                                       3
<PAGE>


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

<TABLE>
<CAPTION>
                                                        For the Three Months Ended        For the Nine Months Ended
                                                              September 30,                    September 30,
                                                      ------------------------------    ----------------------------------
                                                               1999            1998               1999            1998
                                                        -----------------  ------------     ---------------   ------------
<S>                                                              <C>            <C>                 <C>            <C>

REVENUES:
   Products and services                                $    30,073      $      -         $    357,960  $          -
   Interest and other income                                 11,532          55,124            193,019         121,246
                                                             ------          ------            -------         -------


   TOTAL REVENUES:                                           41,605          55,124            550,979         121,246

COSTS AND EXPENSES:
   Cost of revenues                                         100,900             -              296,136             -
   General and administrative expenses                    1,086,464             -            1,787,954             -
   Interest expense                                           1,414           7,235             99,517          17,940
   Loss on settlement (Note 4)                               71,000                             71,000
   Loss due to terminated investment transaction               -            296,952               -            296,952
                                                          ---------         -------               -            -------

    TOTAL COSTS AND EXPENSES:                             1,259,778         304,187          2,254,607         314,892
                                                          ---------         -------          ---------         -------


LOSS FROM CONTINUING OPERATIONS                          (1,218,173)       (249,063)        (1,703,628)       (193,646)
                                                        -----------       ---------        -----------       ---------


DISCONTINUED OPERATIONS:
   Loss from discontinued operations                     (1,005,917)       (118,809)        (6,976,008)     (1,073,264)
   Gain on sale of discontinued operations                  537,732                            537,732
                                                            -------       ---------            -------       ---------

NET LOSS                                                $(1,686,358)      $(367,872)       $(8,141,904)    $(1,266,910)
                                                        ===========       =========        ===========     ===========


BASIC INCOME (LOSS) PER COMMON SHARE:
   From continuing operations                                $(.29)           $(.08)          $  (0.44)          $(.06)
   From discontinued operations                               (.24)           ( .04)             (1.79)           (.36)
   From gain from sale of discontinued operations              .13              -                  .14             -
                                                               ---             ----                ---
Basic net loss per common share                               $(.40)          $(.12)            $(2.09)          $(.42)
                                                              =====           =====             ======           =====

DILUTED INCOME (LOSS) PER COMMON SHARE:
   From continuing operations                                 $(.29)          $(.08)          $  (0.44)          $(.06)
   From discontinued operations                                (.24)          ( .04)             (1.79)           (.36)
   From gain from sale of discontinued operations               .09             -                  .08             -
                                                                ---             ---                ---             ---
Diluted net loss per common share                             $(.47)          $(.12)            $(2.15)          $(.42)
                                                              =====           =====             ======           =====

Average common shares outstanding, basic                  4,192,489       3,148,730          3,887,625       2,988,978
                                                          =========       =========          =========       =========

Average common shares outstanding, diluted                6,168,863       4,453,230          6,476,210       4,238,565
                                                          =========       =========          =========        ========

</TABLE>





                       See accompanying notes to condensed
                             financial statements.


                                       4

<PAGE>



                         Compu-DAWN, Inc. AND SUBSIDIARY
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                         For the Nine Months Ended
                                                                                               September 30,
                                                                                            1999             1998

<S>                                                                                           <C>             <C>

    Cash Flows from Operating Activities:
      Net loss                                                                          $(8,141,904)    $  (1,266,910)
      Adjustments to reconcile net loss to net cash used in operating activities:
        Loss from discontinued operations                                                 6,976,008         1,073,264
        Gain on sale of discontinued operations                                            (537,732)            -
        Depreciation                                                                         12,269             -
        Loss on settlement                                                                   71,000             -
        Stock options issued for consulting services                                        212,800
        Loss on sale of short-term investments                                               36,818             -
                                                                                     --------------         ---------
                                                                                         (1,370,741)         (193,646)
      Changes in assets and liabilities net of
        effect from discontinued
operations:
         Increase in accounts receivable                                                     (7,198)            -
        Increase in interest receivable                                                     (14,751)            -
        Increase in prepaid expenses and other assets                                       (32,027)            -
        Increase in inventory                                                               (64,832)            -
        Increase in security deposits                                                       (28,293)            -
        Increase in capitalized software                                                   (157,676)            -
        Increase in accounts payable and accrued expenses                                   651,900             -
        Decrease in other payable                                                           (50,000)            -
                                                                                    ----------------        ---------
                                                                                            297,123             -
                                                                                    ----------------        ---------

      Net cash used in continuing operations                                             (1,073,618)         (193,646)
                                                                                         -----------        ---------
      Net cash used in discontinued operations                                           (3,471,702)       (1,141,010)
                                                                                         -----------     -------------

      Net cash used in operating activities                                             $(4,545,320) $     (1,334,656)
                                                                                        ------------  ----------------


Cash Flows from Investing Activities:
    Loans to GlobalPC (Note 3)                                                             (611,573)            -
    Capital expenditures of discontinued operations                                        (158,036)          (21,186)
    Net proceeds from sale of network marketing customer lists                              250,000             -
    Net proceeds from sale of public safety division                                        500,000             -
                                                                                            -------           ---------
    Net cash used in investing activities                                                   (19,609)          (21,186)

Cash Flows from Financing Activities:
    Stock options and warrants exercised                                                    471,050            19,336
    Loan repaid to former officer                                                                 -           (75,000)
    Net proceeds from private placements                                                     96,865         4,741,837
    Capital lease payments                                                                  (19,294)           (4,219)
                                                                                          ----------           -------
    Net cash provided by financing activities                                               548,621         4,681,954

Net Increase (Decrease) in Cash and Cash Equivalents                                     (4,016,308)        3,326,112
    Cash and Cash Equivalents at Beginning of  Year                                       4,378,400         3,081,253
                                                                                       ------------       -----------

Cash and Cash Equivalents at End of  Period                                               $ 362,092        $6,407,365
                                                                                          =========        ==========

</TABLE>

                       See accompanying notes to condensed
                             financial statements.

                                       5

<PAGE>


                         Compu-DAWN, Inc. AND SUBSIDIARY
          NOTES TO INTERIM CONSOLIDATED 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.  Through  January 8, 1999 the Company
                 was  engaged in one line of  business,  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 Company  entered  into a second
                 line of business, the eTV business, on January 8, 1999. Through
                 June 1999 the Company, through its wholly owned subsidiary, eTV
                 Commerce, Inc., ("eTV"),  operated in the Internet,  e-commerce
                 and telecommunications business (the "e.TV Business), marketing
                 and selling its products and services  primarily using a person
                 to person  sales  approach  with the  services of  commissioned
                 sales   representatives  in  a  multi-level   referral  network
                 marketing  organization.  From July through  September 1999 the
                 Company  has  primarily  derived  revenues  through the sale of
                 Internet  access services while focusing its efforts on working
                 towards closing the asset purchase  transaction  with GlobalPC,
                 Inc. described in Note 3 below, and on fund raising efforts.

                 At December  31,  1998,  the  Company  had written  down a loan
                 receivable from LocalNet  Communications,  Inc., ("LocalNet") ,
                 an unaffiliated Florida corporation, to approximately $750,000,
                 the represented  fair value of the assets  collateralizing  the
                 loan. On January 7, 1999, the Company  assigned its interest in
                 this loan from  LocalNet to e.TV, a newly formed  subsidiary of
                 the  Company.  On  January 8, 1999,  LocalNet  surrendered  the
                 assets representing the collateral underlying this loan.

                 In March 1999, the Company  determined  that the fair value for
                 the  assets  received  by  LocalNet   aggregated  $244,000  and
                 accordingly  the Company  recorded a further  write-down of the
                 loan  of  approximately   $592,000  which  included  additional
                 advances of  approximately  $100,000,  made to LocalNet in 1999
                 prior to the surrender of assets.

                 In May 1999, the Company decided to divest itself of its public
                 safety  software  business  and on July  2,  1999  the  Company
                 consummated the sale of this division to an unaffiliated  third
                 party. The Company received $500,000 in cash, for a net gain of
                 $287,732,  and is entitled to receive software royalty payments
                 for five years  ranging  from 6.25% to 10% from future sales of
                 products  containing  the  Company's  technology  or to  former
                 customers of the Company's public safety software business.  To
                 date, royalty payments have been inconsequential.

                 On June 29, 1999, the Company discontinued its network referral
                 marketing operations, the e.TV subsidiary, in order to focus on
                 developing  Internet  related products and services and selling
                 them through  retail  channels.  In July 1999, the Company sold
                 its independent  representative  database and assigned its long
                 distance    business   to   another    network    marketer   of
                 telecommunication products for $250,000 in cash.

                                       6
<PAGE>



                 As a result of the events and transactions described above, the
                 results from the public safety software segment and the network
                 referral marketing segment are shown as discontinued operations
                 with prior years restated.  Components of amounts  reflected in
                 the income statements,  balance sheets and cash flow statements
                 are presented in the following table.
<TABLE>
<CAPTION>

                                                              September 30, 1999                 September 30, 1998
                                                              ------------------                 ------------------
                         <S>                                     <C>                                     <C>

                 Income statement data
                 Revenues                                        $2,404,202                        $  916,129
                 Cost and expenses                               (9,380,210)                       (1,989,393)
                                                                 ----------                        ----------
                 Loss from discontinued operations              ($6,976,008)                      ($1,073,264)
                                                               ============                       ===========

                                                              September 30, 1999                 December 31, 1998
                                                              ------------------                 -----------------
                 Balance sheet data
                 Current assets                                  $     -                           $1,123,982
                 Fixed assets - net                                    -                              218,374
                 Other assets                                          -                               21,525
                 Current liabilities                              (455,796)                          (400,134)
                 Non-current liabilities                               -                              (44,227)
                                                                 ---------                        -----------
                 Net assets (liabilities) of discontinued
                   operations                                    $(455,796)                          $919,520
                                                                 ==========                          ========

                                                              September 30, 1999                 September 30, 1998
                                                              ------------------                 ------------------
                 Cash flow data
                 Cash flows from operations                     ($3,471,701)                     ($1,141,010)
                 Cash flows from investments
                      (Including sales proceeds)                    591,964                          (21,186)
                                                                 ----------                    -------------
                 Cash used in discontinued operations           ($2,879,737)                     ($1,162,196)
                                                                ============                     ===========
</TABLE>

               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, 1998.  Specific  reference is made to
               this report for a description of the Company's securities and the
               notes to the financial statements included therein.

               In the opinion of management,  the accompanying unaudited interim
               consolidated condensed financial statements of Compu-DAWN,  Inc.,
               contain  all  adjustments,  consisting  of normal  and  recurring
               adjustments  considered necessary to present fairly the Company's
               financial  position as of  September  30, 1999 and the results of
               its  operations  for the  three  and  nine  month  periods  ended
               September  30,  1999 and  1998,  and its cash  flows for the nine
               month period ended September 30, 1999 and 1998.

               The results of  operations  for the three and nine month  periods
               ended  September  30, 1999 and 1998 are not  necessarily  indica-
               tive of the results to be expected for the full year.


                                       7
<PAGE>


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


NOTE   2   -     CAPITAL STOCK AND EQUIVALENTS:

               In January 1999,  holders of 1,575 Series A preferred  shares and
               270 Series B preferred  shares converted such shares into 315,000
               and 50,467 shares of common stock, respectively.

               In January  1999,  the Company  granted  133,000 stock options to
               non-employees.  The fair value of these stock options,  using the
               Black-Scholes valuation model, amounted to approximately $423,000
               and is  recognized  in the  revised and  restated  results of the
               first quarter.

               In February 1999, the Company issued the following:

                 (a) 10,000 shares of common stock to a consultant  for services
                     rendered  in  October  1998.  The value of these  services,
                     $15,000, was accrued at December 31, 1998:
                 (b) 117,398  shares of common  stock to a supplier of inventory
                     to e.TV as an  inducement to enter into a contract with the
                     Company.  These  shares were valued at the market  price at
                     the date of issuance, for an aggregate of $606,815: and
                 (c) 30,000  shares of common  stock to an entity in  connection
                     with a one year  consulting  contract.  These  shares  were
                     valued at $120,000,  the aggregate market value at the date
                     of issuance.

               In May 1999,  the  Company  transferred  62,500  shares of common
               stock to a former officer out of the Company's  treasury,  and in
               July 1999 the Company  issued  75,000  shares of common  stock to
               such former  officer as  consideration  for  consulting  services
               valued at $662,500.

               In May and June 1999,  options and  warrants  were  exercised  to
               purchase  97,500 and 8,000 shares of common stock,  respectively,
               for which the Company received $384,000 in cash proceeds.

               In June  1999,  holders of 600 Series A  preferred  shares  conv-
               erted such shares into 120,000 shares of common stock.

               In July 1999 the Company  issued  75,000  shares of Common Stock,
               valued at  approximately  $380,000,  to an unaffiliated  party in
               consideration  of  such  party's  agreement  to  provide  certain
               support and  administrative  services  to the  Company  after the
               acquisition of the e.TV Business.

               In July and August 1999,  options and warrants were  exercised to
               purchase  9,250 and 18,100 shares of common stock,  respectively,
               for which the Company received $87,050 in cash proceeds.

               In August, 1999, the Company issued 62,500 shares of common stock
               in a private  placement  to an  unaffiliated  third  party for an
               aggregate of $96,875, or $1.55 per share.

                                       8
<PAGE>


NOTE   3   -     POTENTIAL ACQUISITION:

               On July 30, 1999 the Company signed an asset  purchase  agreement
               to acquire  substantially  all tangible and intangible  assets of
               GlobalPC,  Inc. of Alameda,  California.  GlobalPC has  developed
               enhancements  to GEOS,  a  simplified,  user  friendly,  low cost
               computer  operating  system owned by Geoworks,  Inc. In addition,
               GlobalPC  has  developed a series of software  applications.  The
               GEOS operating  software is to be embedded in a low cost "easy to
               use" personal  computer (the "GlobalPC  Device"),  along with the
               application  software  developed  by  GlobalPC.  A closing of the
               asset  purchase  is  based  on  several   conditions  being  met,
               including, among others, the determination of the Company's board
               of directors that the  transaction is fair to the Company and its
               stockholders,  and  obtaining  a  GEOS  license  agreement  which
               contains terms satisfactory to the Company.

               In  consideration  for the assets and the  assumption  of certain
               liabilities  from  GlobalPC,  the  Company  has agreed to issue a
               number of shares of common stock  ranging from 624,284 to 699,284
               Shares,  and Class A Warrants to purchase up to 2,269,284  Common
               Shares,  Class B Warrants  to  purchase  up to  1,901,400  Common
               Shares  and Class C Warrants  to  purchase  up to 383,000  Common
               Shares. All the warrants are exercisable at $4.875 per share, the
               closing price of the Company's common stock on July 29, 1999.

               The Class A Warrants  are  exercisable  from July 1, 2001 to June
               30,  2006 to the  extent  of 50%,  75% or 100% of the  underlying
               Common Shares provided the Company  reaches  certain  performance
               milestones by June 30, 2001.  The  milestones  require that there
               are  150,000 to 200,000,  200,001 to 250,000,  or 250,001 or more
               subscribers  to the  Company's  Internet  services who access the
               Internet   through  the   GlobalPC   Device  by  June  30,  2001,
               respectively.  If there are less than 150,000 of such subscribers
               by June 30, 2001,  the Class A Warrants  will not be  exercisable
               and shall be automatically canceled.

               The Class B Warrants are  exercisable (i) to the extent of 30% of
               the underlying Common Shares during the period commencing 90 days
               after the  issuance  of the Class B Warrant and ending on the day
               before  the  fifth   anniversary   of  the  issuance   date  (the
               "Expiration  Date")  and  (ii)  to the  extent  of 23 1/3% of the
               underlying Common Shares from each of the first, second and third
               anniversary  of the  issuance  date and ending on the  Expiration
               Date.

               The Class C Warrants are exercisable  from the first  anniversary
               of the date of issuance to the Expiration Date.

               Furthermore,  the exercise of all the warrants is also subject to
               stockholder  approval  to the extent that the number of shares of
               common  Stock to be issued upon the  exercise of the warrants and
               otherwise in connection with the transaction are more than 20% of
               the Company's' outstanding shares of common Stock.

               On June 22,  1999,  the Company  entered into a loan and security
               agreement pursuant to which the Company initially loaned GlobalPC
               $135,000.  Subsequently, the Company increased the loan, amending
               the loan and security  agreement  each time.  As of September 30,
               1999, the Company had advanced an aggregate of $611,573 under the
               loan and security agreement,  as amended.  Each principal tranche
               loaned is represented by a secured promissory note from GlobalPC,
               which  bears  interest at an annual rate of 10% and is payable on
               June 22, 2000.

               During the third quarter of 1999, the Company purchased inventory
               and funded  software  design and development as well as the other
               related costs  pertaining to the potential  acquisition of assets
               from GlobalPC, amounting to $64,832 and $157,676, respectively.

NOTE   4   -     CONTINGENCIES AND COMMITMENTS

               In  July  1999,  the  Company  was  notified  by  a  third  party
               manufacturer  of  products  previously  sold by its  discontinued
               subsidiary,  e.TV,  that the  Company  allegedly  owes such third
               party approximately $285,000. The Company disputes this claim. If
               an action is ultimately brought against the Company,  the Company
               believes it has meritorious  defenses and will vigorously  defend
               against  such an action.  The Company  has accrued for  potential
               settlement  costs  determined  to  be  sufficient  to  cover  the
               resolution of this claim.

                                      9

<PAGE>
               The  Company  is a party to an  indemnification  agreement  dated
               January 8, 1999 (the  "Indemnification  Agreement")  with Rudy C.
               Theale, Jr., the Vice Chairman of the Board and a Director of the
               Company.  Pursuant to the Indemnification  Agreement, the Company
               has  agreed  to  indemnify  Mr.  Theale  up to  $170,000  for any
               liability  incurred by Mr.  Theale out of the action  encaptioned
               James B. Palmer v. LocalNet Communications,  Inc. Rudy C. Theale,
               Jr., et al. Mr.  Theale has advised the Company  that  settlement
               negotiations  have been ongoing but that the ultimate  settlement
               or outcome  cannot be  predicted.  The  Company  has  accrued for
               potential settlement costs in the third quarter, determined to be
               sufficient to cover its potential obligation under the contract.

               On October 27, 1999,  the litigation  encaptioned  Rugby National
               Corp.  ("Rugby")  Harvey  Weinstein,   and  Credomarka  Corp.  v.
               Compu-DAWN, Inc., Rugby Acquisition Corp. and Mark Honigsfeld was
               settled.  Pursuant  to  the  related  settlement  agreement,  the
               Company  issued  25,000  Common  Shares to Harvey  Weinstein  and
               forgave  $297,000  loaned to Rugby  which the Company had written
               off in 1998.  As part of the  settlement  agreement,  the parties
               exchanged  general  releases.  The  settlement  costs  have  been
               accrued for as of September 30, 1999.

                                       10

<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  Coastal  Computer  Systems,  Inc.  The
               Company was  reincorporated  in the State of  Delaware  under its
               present corporate name Compu-DAWN, Inc. on October 18, 1996.

               During the first two  quarters  of fiscal  1999,  the Company was
               engaged in two separate  lines of  business.  In one, the Company
               engaged in the designing,  developing,  licensing, installing and
               servicing of computer software products and systems predominantly
               for public safety and law enforcement agencies. In its other line
               of business,  the Company,  through its wholly owned  subsidiary,
               e.TV Commerce, Inc. ("e.TV") operated in the Internet, e-commerce
               and  telecommunications  business marketing products and services
               primarily  using a referral  network  marketing  organization  of
               independent representatives.

               In May 1999,  the Company  decided to divest itself of its public
               safety  software  business since the major focus of the Company's
               business  had  shifted  to  Internet  services,   e-commerce  and
               telecommunication   services.   On  July  2,  1999,  the  Company
               consummated  the  sale of the  public  safety  software  business
               division to an unaffiliated third party. In the transaction,  the
               Company  received  $500,000  in cash,  and is entitled to receive
               quarterly  software  royalty  payments  ranging from 6.25% to 10%
               from future sales of products containing the Company's technology
               or to former  customers of the Company's  public safety  software
               business.  The royalty is based on the funds actually received by
               the public safety  software  business  buyer from those orders it
               receives  during the five years  subsequent to the closing of the
               sale. To date, royalty payments have been inconsequential.

               On June 29, 1999, the Company  discontinued  its network referral
               marketing  operations,  e.TV,  in order  to  focus on  developing
               Internet  related  products and services and selling them through
               retail  channels.  This  decision  was  made  after  the  Company
               determined,  among  other  things,  that e.TV  would not meet its
               revenue projections in 1999. Additionally, it was determined that
               a  substantial  capital  infusion  would  have been  required  to
               sustain the  business at current  levels and to have been able to
               achieve future growth.  Even with a substantial capital infusion,
               the growth in e.TV's  revenues would not have been assured in the
               short or long term.

               In July 1999,  the Company  sold its  independent  representative
               database   and   assigned   its  UniDial   Communications,   Inc.
               ("UniDial") long distance business to another network marketer of
               telecommunication products for $250,000 in cash.

               On July 30, 1999 the Company signed an asset  purchase  agreement
               to acquire  substantially  all tangible and intangible  assets of
               GlobalPC, Inc. ("GlobalPC") of Alameda, California.  GlobalPC has
               developed enhancements to GEOS, a simplified,  user friendly, low
               cost  computer  operating  system  owned by  Geoworks,  Inc.  The
               GlobalPC technology, the GEOS software and other software, offers
               a complete hardware and integrated  software  solution  including
               the  operating  system  and a set of  applications  such  as:  an
               Internet   browser,   e-mail   capabilities,   word   processing,
               spreadsheet functionality and gaming. The GEOS operating software
               is to be embedded in a low cost "easy to use" personal  computer,
               along with the  application  software  developed by GlobalPC (the
               "GlobalPC  Device").  A closing of the asset purchase is based on
               several  conditions  being  met,  including,  among  others,  the
               determination  of the  Company's  board  of  directors  that  the
               transaction  is fair to the  Company  and its  stockholders,  and
               obtaining  a  GEOS  license   agreement   which   contains  terms
               satisfactory to the Company. Upon consummating the acquisition of
               assets from GlobalPC,  which, if pre-closing  conditions are met,
               is  expected  to close  in the  middle  to the end of the  fourth
               quarter of 1999, the Company plans to enter into  agreements with
               mass  merchant  and  other  retailers.  The  GlobalPC  Device  is
               anticipated  to enter  retail  channels  by mid 2000,  not in the
               fourth  quarter of 1999,  as  previously  reported.  Moreover,  a
               limited  number of systems  will be offered  for sale on a direct
               basis to consumers  through its Internet site commencing early in
               the first quarter of 2000. The re-scheduled  product introduction
               will  allow  the  Company  to  enhance  its web  portal  content,
               solidify  manufacturing  and network service alliances as well as
               validate critical technical support and customer service.

                                       11
<PAGE>
               Following  the closing of the  purchase of assets from  GlobalPC,
               the Company plans to focus market efforts to those  consumers who
               currently  do not have a personal  computer  or for those who are
               seeking an affordable second unit. The Company plans to create an
               "Online  Community" by bundling the Company's'  Internet services
               with the sale of the  GlobalPC  appliance.  The Company  believes
               that the  demographic  composition  of the consumer  will largely
               embody   first  time   personal   computer   users  and  Internet
               subscribers.  In so doing,  it is  anticipated  that the  Company
               expects   to   realize  a   variety   of   additional   marketing
               opportunities  such as financial,  transactional  and  commercial
               services,  on-line banking,  web shopping,  and a host of new and
               innovative  services which are emerging as the e-commerce  market
               matures.

               The Company plans to recruit,  train and maintain an  experienced
               team  of  software   and   hardware   engineers  to  support  the
               development of its expected GlobalPC  business.  This development
               team will be largely  responsible  for any future  modifications,
               enhancements  and/or changes to the operating system.  The "Team"
               will also  focus on four  major  areas:  ease-of-use,  the online
               service and Internet access, performance and software integration
               compatibility.

               In the  near-term,  the Company  intends to manufacture a limited
               number  of  GlobalPC  Devices  to be sold on a  direct  basis  to
               consumers through its Internet site commencing early in the first
               quarter of 2000.  The  Company's  long-term  objective is to be a
               sublicensor of the GEOS operating  system and hardware  reference
               designs with its integrated suite of productivity applications to
               national  brand-name  consumer-oriented  hardware  manufacturers.
               Currently,  no such  relationship  is in place.  Accordingly,  in
               order to meet the anticipated first quarter 2000 direct sales and
               second quarter retail sales demand, the Company is in the process
               of establishing a relationship  with an unaffiliated  third party
               to outsource its  manufacturing  efforts on a contract basis. The
               Company  is in  discussions  with  various  entities  about  such
               contract manufacturing, but no agreement with any entity has been
               reached. The Company anticipates, but cannot assure, that it will
               be able to enter into such a relationship.

               Provided that the GlobalPC asset acquisition is consummated,  the
               Company  expects  revenue,  beginning in mid 2000,  from five key
               areas:

                    Monthly  online  subscription  fees - Internet  subscription
                    revenue bundled with the sale of the GlobalPC appliance.

                    Banner advertising - the sale of advertising.

                    Keyboard real estate  "Hot-Buttons" sales - the Company will
                    have a unique  opportunity  to sell  individual  keys on its
                    proprietary PC keyboard to category specific vendors.  These
                    "Hot-Buttons"  will  immediately  launch  the  user  to that
                    vendor's web site.

                    License  royalties  -  revenue  derived  from the  Company's
                    manufacturing  partner  who will  manufacture  the  GlobalPC
                    product on an OEM basis.

                    Residuals from online shopping - as a full service  Internet
                    Service  provider,  the  Company  intends  to seek  residual
                    commissions and overrides  associated with online e-commerce
                    sales transacted through its portal.

               In  consideration  for the assets and the  assumption  of certain
               liabilities  from  GlobalPC  the  Company  has  agreed to issue a
               number of shares of common stock  ranging from 624,284 to 699,284
               shares,  and Class A Warrants to purchase up to 2,269,284  Common
               Shares,  Class B Warrants  to  purchase  up to  1,901,400  Common
               Shares  and Class C Warrants  to  purchase  up to 383,000  Common
               Shares. All the warrants are exercisable at $4.875 per share, the
               closing price of the Company's common stock on July 29, 1999.

               The Class A Warrants  are  exercisable  from July 1, 2001 to June
               30,  2006 to the  extent  of 50%,  75% or 100% of the  underlying
               Common Shares provided the Company  reaches  certain  performance
               milestones by June 30, 2001.  The  milestones  require that there
               are  150,000 to 200,000,  200,001 to 250,000,  or 250,001 or more
               subscribers  to the  Company's  Internet  services who access the
               Internet   through   the   GlobalPC   Device  by  June  30,  2001
               respectively.  If there are less than 150,000 of such subscribers
               by June 30, 2001,  the Class A Warrants  will not be  exercisable
               and shall be automatically canceled.



                                     12
<PAGE>

               The Class B Warrants are exercisable: (a) to the extent of 30% of
               the underlying Common Shares during the period commencing 90 days
               after the  issuance  of the Class B Warrant and ending on the day
               before  the  fifth   anniversary   of  the  issuance   date  (the
               "Expiration  Date"),  (b)  to  the  extent  of  23  1/3%  of  the
               underlying Common Shares from each of the first, second and third
               anniversary  of the  issuance  date and ending on the  Expiration
               Date.

               The Class C Warrants are exercisable  from the first  anniversary
               of the date of issuance to the Expiration Date.

               Furthermore,  the exercise of all the warrants is also subject to
               stockholder  approval  to the  extent  that the  number of Common
               Shares  to be  issued  upon  the  exercise  of the  warrants  and
               otherwise in connection with the transaction are more than 20% of
               the Company's' outstanding Common Shares.

               Results of Operations:

               As noted above, the Company  discontinued its e.TV subsidiary and
               divested   itself  of  its  public  safety   software   business.
               Accordingly,  the Results of Operations discussed below represent
               only the continuing operations of the Company.

               Revenues:

               Revenues  for the three  months ended  September  30, 1999,  from
               continuing  operations,  were  $30,000 as  compared to $0 for the
               three  months  ended  September  30,  1998 and $ 358,000  for the
               nine-month period ended September 30, 1999 versus $0 for the same
               period in the previous year.  The revenue is primarily  comprised
               of Internet subscription fees.

               Interest  and other  income  for the  three  month  period  ended
               September 30, 1999 aggregated  approximately  $12,000 as compared
               to  approximately  $55,000 for the same period in 1998.  The nine
               month  balances  were  $193,000  and  $121,000 for 1999 and 1998,
               respectively. These decreases were due to the increase in cash in
               1998  which  resulted  from the  Company's  private  offering  of
               preferred stock.

               Costs and Expenses:

               The total costs and  expenses  for the three month  period  ended
               September  30, 1999 were  $1,260,000  as compared to $304,000 for
               the  comparative  period of the  prior  year.  Additionally,  the
               Company's  total  costs and  expenses  for the nine month  period
               ended  September 30, 1999 and 1998 were  $2,255,000 and $315,000,
               respectively.  The costs and  expenses  are  directly  related to
               those  charges  supporting  the Internet  access book of business
               that began operations in January of 1999.

               The Company's  third  quarter  consolidated  operating  loss from
               continuing  operations  for 1999 was  $1,218,000  as  compared to
               $249,000  for the same period in 1998.  For the nine month period
               ended  September  30, 1999 the  consolidated  operating  loss was
               $1,704,000 versus $194,000 compared to the same period last year.
               The losses are largely  attributable to the expenses  realized in
               conjunction   with  the  Internet   access  business  that  began
               operations in January of 1999.

               Income (Loss)

               For the  three  months  ended  September  30,  1999  the  Company
               reflected a net loss of  $1,686,000  ($.40 per share) as compared
               to a loss of  $368,000  ($.12 per  share)  for the  corresponding
               period of the  previous  year.  For the nine month  period  ended
               September 30, 1999, the Company realized a net loss of $8,142,000
               ($2.09 per share) as compared to a loss of  $1,267,000  ($.42 per
               share) for the nine month period ended September 30, 1998.

               These  losses  are  primarily  a result of the  operating  losses
               sustained  by the  discontinued  businesses  (discussed  earlier)
               which reflected  aggregate loss $6,976,000 for the and nine month
               periods ended September 30, 1999.

                                       13

<PAGE>
               Also  impacting  the  above  mentioned  one-time  events,  is the
               mutually  agreed  upon   termination  of  the  Company's   former
               President,   Chief   Executive   Officer  and   Secretary,   Mark
               Honigsfeld.  During the period, Mr. Honigsfeld  received $167,000
               in  cash  and  137,500   shares  (valued  at  $662,000)  in  this
               transaction.  In addition,  Mr.  Honigsfeld also has the right to
               80% of the royalty to be  received by the Company  from the buyer
               of the public safety and law enforcement division.

               Liquidity and Capital Resources

               At September 30, 1999, the Company had a working  capital deficit
               of $753,0000,  a current ratio of (.38):1 and a debt to net worth
               ratio of .06:1.  At its year ended December 31, 1998, the Company
               had working capital of $5,502,382,  a current ratio of 13.8:1 and
               a debt to net worth ratio of .1:1.  The erosion of the  Company's
               working capital is attributable to the losses  experienced by the
               Company during the second and third quarter of this year.

               In October and  November  1999,  the Company  undertook a private
               placement  of its Common  Shares  through  its  placement  agent,
               Hornblower & Weeks, Inc. ("Hornblower").  This offering was for a
               minimum of  370,000  Common  Shares  and a maximum  of  2,960,000
               Common  Shares,  at a price of $1.375  per share.  Investors  are
               entitled to  "piggy-back"  registration  rights for Common Shares
               purchased in the offering. Furthermore, investors are entitled to
               an  additional  number of Common  Shares if the five day  average
               trading  price  of  the  Company's  Common  Shares  prior  to the
               effective date of the registration  statement covering the resale
               of those  Common  Shares  is less  than  $1.375  per  share  (the
               "Adjustment  Price").  The number of additional  common shares to
               which an  investor  would be  entitled  to in that event would be
               calculated as follows.  Firstly,  the percentage of the shortfall
               of the Adjustment Price per share from $1.375 per share,  with an
               Adjustment Price floor of $1.00 per share, is calculated. Because
               of the Adjustment  Price floor,  that  percentage will be no more
               than 27.3%.  The shortfall  percentage is then  multiplied by the
               number of Common Shares the investor  received in the offering to
               get the number of additional shares he is entitled to.

               In such  private  offering,  the Company  raised  $1,017,500  for
               740,000  Common Shares,  and the offering was then  terminated by
               mutual  agreement  of  the  Company  and  Hornblower.  Hornblower
               received  a  10%  commission  and  3%   non-accountable   expense
               allowance of the gross proceeds of the offering.

               On November 3, 1999, the Company commenced a private placement of
               units,  each consisting of 25,000 Common Shares and 12,500 common
               stock purchase warrants. Each warrant is exercisable for a period
               of five years to  purchase  one common  share at a price of $2.00
               per share.  The units are being sold  through  Hornblower  as its
               placement agent. This offering is for a minimum of 20 units and a
               maximum  of 27 units.  Investors  are  entitled  to  "piggy-back"
               registration  rights for Common Shares purchased in the offering,
               and underlying the warrants.

               The Company raised  $1,350,000  from the sale of 27 units in such
               offering.

               The  Company  anticipates  it will  need  additional  capital  in
               approximately  60 days to continue to develop its business and to
               sustain its business at current levels. The Company believes that
               obtaining  additional  funding is  essential  for it to implement
               both its short-term and long-range  business  plans,  and this is
               one of the focuses of  Management.  The Company is  continuing to
               explore   sources   of   capital,   including   debt  and  equity
               investments.  There can be no assurance  that any  investor  will
               make a debt  or  equity  investment  in the  Company.  If  future
               investments are made, the Company cannot assure that they will be
               made on terms as favorable as the Company  would like nor can the
               Company  predict at this time the size of such an investment.  If
               the Company is unable to secure  additional  financing  within 60
               days,  it will not be able to  continue  to develop  its  current
               business plan. Consequently,  the Company will have to scale back
               its operations.

                                       14

<PAGE>

               Additionally,  the Company's  warrants to purchase 363,100 Common
               Shares  which were issued in a bridge  financing  transaction  in
               December 1996, are currently  exercisable at $3.00 per share.  To
               date,  warrants  to  purchase  26,100  Common  Shares  have  been
               exercised,  generating  $78,300 to the Company,  of which $54,300
               was received in the third  quarter of 1999.  Although the Company
               hopes the remaining  warrants  will be  exercised,  if the market
               price of the Company's publicly traded Common Shares is less than
               $3.00 per share and if the price does not  increase  above  $3.00
               per share,  it is unlikely  that the warrants  will be exercised.
               Even if the market price of the Company's  publicly  traded stock
               is above $3.00 a share, there can be no assurance that any of the
               warrants will be exercised, and if any are exercised, the Company
               cannot  predict the number of warrants that would be exercised or
               when the warrants would be exercised.

               Cash Flows

               For the  nine  months  ended  September  30,  1999,  the  Company
               utilized cash for continuing  operations of  $1,074,000.  For the
               corresponding  period of the prior year the Company used cash for
               discontinued operations of $1,141,000.

               The Company also advanced to GlobalPC  during the current  period
               raising  the  cumulative  amount to  $612,000.  Additionally,  in
               anticipation of the closing of the GlobalPC,  asset  acquisition,
               the Company has entered into  certain  agreements  with  hardware
               component suppliers and software  engineers/consultants.  Towards
               this effort, the Company provided financing for $223,000.

               Cash  provided  by  financing  activities  during the  nine-month
               period  ended  September  30, 1999 was  primarily a result of the
               exercise of stock  options.  For the nine months ended  September
               30, 1998, the Company received cash from an offering of shares.

               Year 2000 Issues

               The Year 2000  problem is the result of computer  programs  being
               written  using  two  digits  (rather  than  four) to  define  the
               applicable  year.  Any  of  the  Company's   programs  that  have
               time-sensitive  software  may  recognize a date using "00" as the
               year  1900  rather  than the year  2000,  which  could  result in
               miscalculations or system failures.  The Company has instituted a
               Y2K  compliance  program,  the objective of which is to determine
               and  assess the risks of the Y2K  issue,  and plan and  institute
               mitigating   actions  to  minimize  those  risks.  The  Company's
               standard for compliance  requires that, for a computer  system or
               business  process to be Y2K  compliant,  it must be  designed  to
               operate without error in date and date-related  data prior to, on
               and after January 1, 2000.  The Company  believes it is fully Y2K
               compliant with respect to all significant business systems.

               The Company's Y2K plan  consists of four phases:  (1)  assessment
               and analysis of "mission  critical"  systems and  equipment;  (2)
               remediation of systems and  equipment,  through  strategies  that
               include the enhancement of new and existing systems,  upgrades to
               operating  systems already covered by maintenance  agreements and
               modifications  to  existing  systems;  (3) testing of systems and
               equipment;  and  (4)  contingency  planning  which  will  address
               possible adverse scenarios and the potential  financial impact to
               the  Company's  results of  operations,  liquidity  or  financial
               position.

               Contingency Plans

               The Company's  management  has developed a "worst-case  scenario"
               with respect to Y2K noncompliance and developed contingency plans
               designed  to  minimize  the  effects of such  scenario.  Although
               management  believes  that it is very  unlikely that any of these
               worst-case  scenarios  will  occur,  contingency  plans  will  be
               developed  and will  address  both IT system  and  non-IT  system
               failure.

               If  suppliers  of services  that are  critical  to the  Company's
               operations were to experience business disruptions as a result of
               their lack of Y2K readiness, their problems could have a material
               adverse   effect  on  the  financial   position  and  results  of
               operations  of the Company.  The impact of a failure of readiness
               by critical  suppliers cannot be estimated with  confidence,  and
               the  effectiveness of contingency plans to mitigate the effect of
               any such failure is largely  untested.  Management cannot provide
               an assurance  that there will be no material  adverse  effects to
               the  financial  condition or results of operations of the Company
               as a result of Y2K issues.

                                       15
<PAGE>



               Forward Looking Statements


               Certain information  contained in the matters set forth above are
               "forward-looking  statements"  within the  meaning of the Private
               Securities  Litigation  Reform Act of 1995, and is subject to the
               safe harbor  created by that act.  The Company  cautions  readers
               that certain  important  factors may affect the Company's  actual
               results and could cause such  results to differ  materially  from
               any  forward-looking  statements which may be deemed to have been
               made above and  elsewhere in this  Quarterly  Report or which are
               otherwise made by or on behalf of the Company.  For this purpose,
               any  statements  contained  above and elsewhere in this Quarterly
               Report that are not  statements of historical  fact may be deemed
               to be forward-looking statements. Without limiting the generality
               of  the  foregoing,   words  such  as  "may,"  "will,"  "expect,"
               "believe,"  "anticipate,"  "intend," "could," "estimate," "plan,"
               or  "continue"  or the  negative  variations  of  those  words or
               comparable  terminology are intended to identify  forward-looking
               statements.  Factors  which  may  affect  the  Company's  results
               include,  but are not  limited  to,  the risks and  uncertainties
               associated   with  and  the  ability  of  the  Company  to  raise
               additional  capital which will be required in the next 60 days to
               continue to develop and sustain  business at current levels,  the
               ability  of the  Company to  consummate  the  acquisition  of the
               GlobalPC  assets,  the  ability of the  Company to  establish  an
               alliance with a manufacturer to produce the GlobalPC Device,  the
               ability  of the  Company  to  enter  into  arrangements  to  sell
               products  through mass retail market  channels.  The Internet and
               Internet-related   technology   and  products,   new   technology
               developments,     developments     and    regulation    in    the
               telecommunications  industry, the competitive  environment within
               the Internet and  telecommunications  industries,  the ability of
               the Company to expand its operations, the level of costs incurred
               in connection with the Company's planned expansion  efforts,  the
               financial  strength of the  Company's  customers  and  suppliers,
               unascertainable    risks   related   to   possible    unspecified
               acquisitions,   the   competence   required  and   experience  of
               management,  the  risk  of  loss  of  management  and  personnel,
               economic  conditions,  the risks and  uncertainties  inherent  in
               litigation.  The Company is also subject to other risks  detailed
               herein or detailed from time to time in the Company's  Securities
               and  Exchange  Commission  filings.  Readers  are  also  urged to
               carefully review and consider the various disclosures made by the
               Company which attempt to advise interested parties of the factors
               which affect the Company's business.


                                       16

<PAGE>

                                     PART II
                                OTHER INFORMATION

ITEM 1. Legal Proceedings

               On October 27, 1999,  the litigation  encaptioned  Rugby National
               Corp.  ("Rugby")  Harvey  Weinstein,   and  Credomarka  Corp.  v.
               Compu-DAWN, Inc., Rugby Acquisition Corp. and Mark Honigsfeld was
               settled.  Pursuant  to  the  related  settlement  agreement,  the
               Company  issued  25,000  Common  Shares to Harvey  Weinstein  and
               forgave  $297,000  loaned to Rugby  which the Company had written
               off in 1998.  As part of the  settlement  agreement,  the parties
               exchanged general releases.

ITEM 2. Changes in Securities

               The Company sold the following unregistered securities during the
               period covered by this report.

               In July 1999, the Company issued 75,000 Common Shares to Atlantic
               TeleServices,  LP as an inducement  to enter into a  relationship
               with its  subsidiary,  e.TV  Commerce,  Inc.  This  issuance  was
               pursuant to an  agreement  dated July 8, 1999 between the Company
               and Atlantic TeleServices, LP.

               In July and August  1999,  the  Company's  warrants  to  purchase
               18,100 Common Shares,  which were included in the warrants issued
               in the Company's  bridge  financing  prior to its initial  public
               offering, were exercised by Mark Honigsfeld for $54,300, or $3.00
               per share.

               In August 1999 the Company issued 62,500 Common Shares to Odyssey
               Capital,  LLC in a private  placement for an aggregate of $96,875
               or $1.55 per share.

               These transactions were private transactions not involving public
               offerings and were exempt from the registration provisions of the
               Securities  Act  pursuant to Section  4(2)  thereof.  The Company
               determined   that   each   recipient   was  an   accredited   and
               sophisticated  investor.  Such  issuance's  of Common Shares were
               without  the  use  of  an  underwriter,   and  the   certificates
               evidencing such Common Shares bear restrictive legends permitting
               the transfer thereof only upon registration of such securities or
               pursuant to an  exemption  under the  Securities  Act. The Common
               Shares issued upon the exercise of the warrants by Mr. Honigsfeld
               are registered for resale.

ITEM 5. Other Information

               In October 1999, the Company signed a one-year  engagement letter
               with  PricewaterhouseCoopers,  LLP to  serve  as its  independent
               accountants.

               In November 1999 the Company began  conducting its business under
               the assumed name MyTurn.com.

ITEM 6. Exhibits and Reports on Form 8-K

(a)      Exhibits                            Description of Exhibit

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

          3.1            Articles of Incorporation of the Company.*

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

          3.3            Certificate of Designations, Preferences and Rights of
                         Series B Convertible Preferred Stock, filed with the
                         Secretary of State of the State of Delaware on
                         September 2, 1998. ***

3.4      Amended and Restated By-Laws of the Company.****

          4.1            Specimen Common Share Certificate.*

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

          10.1           Asset Purchase Agreement dated July 2, 1999 between the
                         Company and Admit Computer Systems, Inc. *****

          10.2           Purchase Agreement dated July 15, 1999 between e.TV
                         Commerce, Inc. and the Free Network, Inc. *****

          10.3           Asset Purchase Agreement dated July 30, 1999 (the
                         "Asset Purchase Agreement") between Compu-DAWN, Inc.,
                         GPC, Acquisition Corp., GlobalPC, Inc., Mark Bradlee
                         and Brian Dougherty.

          10.4           Amendment  to  Asset   Purchase   Agreement
                         dated September 24, 1999.

          10.5           Second Amendment to Asset Purchase Agreement dated
                         ________.

          11             Computation of Earnings Per Common Share.

          27             Financial Data Schedule.
- ------------

* 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.

                                       17

<PAGE>

***  Previously  filed as an exhibit to the Company's  Quarterly  Report on Form
10-QSB for the period ended September 30, 1998.

**** Previously  filed as an exhibit to the Company's  Quarterly  Report on Form
10-QSB for the period ended March 31, 1999.

***** Previously  filed as an exhibit to the Company's  Quarterly Report on Form
10-QSB for the period ended June 30, 1999

        (b)Current Report on Form 8-K

     Current  Reports  on Form 8-K were  filed by the  Company  during the three
month period ended September 30, 1998 as follows:

               Date of Event: July 6, 1999
               Item Reported: 5

               Date of Event: July 27, 1999
               Item Reported: 5

                                       18
<PAGE>

                                   SIGNATURES




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



Dated:     November 18,1999                Compu-DAWN, Inc.

                                           By:

                                           \s\ R.E. (Teddy) Turner, IV
                                           -------------------------------
                                           Chairman of the Board


                                           \s\ David Greenspan
                                           -------------------------------
                                           Chief Financial Officer

                                       19
<PAGE>

                            ASSET PURCHASE AGREEMENT



                                      AMONG



                                COMPU-DAWN, INC.



                              GPC ACQUISITION CORP.



                                 GLOBAL PC, INC.


                                  MARK BRADLEE

                                       AND

                                 BRIAN DOUGHERTY






                                  July 30, 1999


<PAGE>


<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
                                                                                                               Page
<S>                                                                                                             <C>
RECITALS:..........................................................................................................

                                    ARTICLE I

DEFINED TERMS......................................................................................................
         1.1      Defined Terms....................................................................................

                                   ARTICLE II

PURCHASE AND SALE..................................................................................................
         2.1      Agreement to Sell................................................................................
                  2.1.1    Third Party Consents....................................................................
         2.2      Agreement to Purchase............................................................................
         2.3      Purchase Price...................................................................................
                  2.3.1    Purchase Price..........................................................................
                  2.3.2    Payment of Purchase Price...............................................................
                  2.3.3    Allocation of Purchase Price............................................................
         2.4      Limited Assumption of Liabilities................................................................
                  2.4.1    Assumed Liabilities.....................................................................
                  2.4.2    Excluded Liabilities....................................................................

                                   ARTICLE III

REPRESENTATIONS AND WARRANTIES OF SELLER
     AND PRINCIPAL SHAREHOLDERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
         3.1      Valid Existence; Qualification...................................................................
         3.2      Subsidiaries; Affiliated Entities................................................................
         3.3      Consents.........................................................................................
         3.4      Authority; Binding Nature of Agreement...........................................................
         3.5      Financial Statements.............................................................................
         3.6      Liabilities......................................................................................
         3.7      Actions Since the Balance Sheet Date.............................................................
         3.8      Adverse Developments.............................................................................
         3.9      Taxes............................................................................................
         3.10     Ownership of Assets; Trademarks, Patents, etc....................................................
                  3.10.1  Assets Generally.........................................................................
                  3.10.2   Trademarks, Patents, etc................................................................
         3.11     Insurance........................................................................................
         3.12     Litigation; Compliance with Law..................................................................
         3.13     Real Property....................................................................................
         3.14     Agreements and Obligations; Performance..........................................................

                                       (i)

<PAGE>



         3.15     Condition of Assets..............................................................................
         3.16     Permits and Licenses.............................................................................
         3.17     Occupational Heath and Safety and Environmental Matters..........................................
         3.18     Interest in Assets...............................................................................
         3.19     Compensation Information.........................................................................
         3.20     Employee Benefit Plans...........................................................................
         3.21     No Breach........................................................................................
         3.22     Brokers..........................................................................................
         3.23     Employment Relations.............................................................................
         3.24     Prior Names and Addresses........................................................................
         3.25     Distributors and Suppliers.......................................................................
         3.26     Payments.........................................................................................
         3.27     Books and Records................................................................................
         3.28     Americans with Disabilities Act Compliance.......................................................
         3.29     Untrue or Omitted Facts..........................................................................

                                   ARTICLE IV

                  REPRESENTATIONS AND WARRANTIES OF PURCHASER .....................................................

         4.1      Valid Corporate Existence........................................................................
         4.2      Capitalization...................................................................................
         4.3      Consents.........................................................................................
         4.4      Corporate Authority; Binding Nature of Agreement.................................................
         4.5      No Breach........................................................................................
         4.6      Brokers..........................................................................................

                                    ARTICLE V

         PRE-CLOSING COVENANTS.....................................................................................
         5.1      Seller Covenants.................................................................................
                  (a)  Access......................................................................................
                  (b)  Conduct of Business.........................................................................
                  (c)  Insurance...................................................................................
                  (d)  Liabilities.................................................................................
                  (e)  Preservation of Business....................................................................
                  (f)  No Breach...................................................................................
                  (g)  Consents....................................................................................
                  (h) Shareholder Approval.........................................................................
                  (i)  No Negotiations; No Solicitation............................................................
                  (j)  Unaudited Financial Statements..............................................................
                  (k) Warn ........................................................................................
                  (l) Amendment to GEOS(R) License Agreement.  ......................................................

                                      (ii)

<PAGE>



         5.2      Purchaser and Compu-DAWN Covenants...............................................................
                  (a)  Access......................................................................................
                  (b)  No Breach...................................................................................
                  (c)  Consents....................................................................................
                  (d)   Stockholder Approval.......................................................................


                                   ARTICLE VI

         Intentionally omitted.....................................................................................


                                   ARTICLE VII

         Intentionally omitted.....................................................................................

                                  ARTICLE VIII

    CONDITIONS PRECEDENT TO THE
    OBLIGATION OF PURCHASER AND COMPU-DAWN TO CLOSE................................................................
         8.1      Representations and Warranties...................................................................
         8.2      Covenants........................................................................................
         8.3      Certificate......................................................................................
         8.4      Assignment and Bill of Sale; Certificate of Title................................................
         8.5      Assignment of License Rights ....................................................................
         8.6      Audited Financial Statements.....................................................................
         8.7      Interim Financial Statements.....................................................................
         8.8      Principal Shareholder Employment Agreements......................................................
         8.9      Certain Payments ................................................................................
         8.10     Stockholder Approval ............................................................................
         8.11     Retail Indications of Interest ..................................................................
         8.12     Creditor Agreements..............................................................................
         8.13     GEOS(R)License Agreement Amendment................................................................
         8.14     Subscription Agreements..........................................................................
         8.15     "Lock-up" Agreements.............................................................................
         8.16     Opinion of Counsel...............................................................................
         8.17     No Actions.......................................................................................
         8.18     Consents; Licenses and Permits...................................................................
         8.19     Section 4(2) Compliance..........................................................................
         8.20     Actions..........................................................................................
         8.21     Satisfactory Due Diligence.......................................................................
         8.22     Compliance with Bulk Sales Laws..................................................................
         8.23     Escrow Agreement.................................................................................


                                      (iii)

<PAGE>



         8.24     Fairness Determination...........................................................................
         8.25     Additional Documents.............................................................................
         8.26     Approval of Counsel..............................................................................

                                   ARTICLE IX

      CONDITIONS PRECEDENT TO THE OBLIGATION OF
      SELLER TO CLOSE..............................................................................................
         9.1      Representations and Warranties...................................................................
         9.2      Covenants........................................................................................
         9.3      Certificate......................................................................................
         9.4      Shares...........................................................................................
         9.5      Warrants ........................................................................................
         9.6      Principal Shareholder Employment Agreements......................................................
         9.7      Other Employment Offers; Options.................................................................
         9.8      Stockholder Approval ............................................................................
         9.9      No Actions.......................................................................................
         9.10     Consents; Licenses and Permits...................................................................
         9.11     Corporate Actions................................................................................
         9.12     Additional Documents.............................................................................
         9.13     Approval of Counsel..............................................................................

                                    ARTICLE X

      CLOSING......................................................................................................
         10.1     Time and Location................................................................................
         10.2     Items to be Delivered to Purchaser...............................................................
         10.3     Items to be Delivered to Seller and Others.......................................................

                                   ARTICLE XI

     POST-CLOSING MATTERS.........................................................................................
         11.1     Stockholder Approval.............................................................................
         11.2     Further Assurances...............................................................................
         11.3     Power of Attorney................................................................................
         11.4     Board Position...................................................................................
         11.5     Restrictive Covenant.............................................................................
         11.6     Taxes............................................................................................
         11.7     Financing by Seller or Designees ................................................................





                                      (iv)

<PAGE>



                                   ARTICLE XII

     SURVIVAL OF REPRESENTATIONS; INDEMNIFICATION .................................................................
         12.1     Survival.........................................................................................
         12.2     Indemnification..................................................................................
                  12.2.1   General Indemnification Obligation of
                                 Seller and Principal Shareholders.................................................
                  12.2.2  General Indemnification Obligation of Purchaser..........................................
                  12.2.3  Method of Asserting Claims, Etc..........................................................
                  12.2.4  Escrow Agreement ........................................................................
         12.3     Payment; Right of Setoff.........................................................................
         12.4     Other Rights and Remedies Not Affected...........................................................

                                  ARTICLE XIII

         BULK SALE.................................................................................................
         13.1     Bulk Sales.......................................................................................

                                   ARTICLE XIV

       TERMINATION AND WAIVER......................................................................................
         14.1     Termination......................................................................................
         14.2     Waiver...........................................................................................
         14.3     Liquidated Damages...............................................................................

                                   ARTICLE XV

        DEFINED TERMS..............................................................................................
         15.1     Defined Terms....................................................................................

                                   ARTICLE XVI

       MISCELLANEOUS PROVISIONS....................................................................................
         16.1     Expenses.........................................................................................
         16.2     Confidential Information.........................................................................
         16.3     Sales, Transfer and Documentary Taxes............................................................
         16.4     Equitable Relief.................................................................................
         16.5     Publicity........................................................................................
         16.6     Entire Agreement.................................................................................
         16.7     Notices..........................................................................................
         16.8     Choice of Law; Severability......................................................................
         16.9     Successors and Assigns; No Assignment............................................................
         16.10    Counterparts.....................................................................................

                                       (v)

<PAGE>



         16.11    Facsimile Signatures.............................................................................
         16.12    Representation by Counsel; Interpretation........................................................
         16.13    Headings; Gender.................................................................................

  SIGNATURES.......................................................................................................

  SCHEDULES

         2.3.2(a)(i)    Persons to Deliver Subscription Agreements
         2.3.2(a)(ii)   Persons to Deliver "Lock-Up" Agreement
         2.4.1          Assumed Liabilities
         3.1            List of Security Holders
         3.2            Affiliate Investments
         3.3            Consents Required to be Received by Seller
         3.5            Financial Statements
         3.6            Liabilities
         3.7            Actions since the Balance Sheet Date
         3.8            Adverse Developments
         3.9            Taxes
         3.10.1         Restrictions as to Transferability
         3.10.2         Proprietary Rights
         3.11           Insurance
         3.12           Litigation; Compliance with Law
         3.13           Real Property
         3.14           Listed Agreements
         3.16           Permits and Licenses
         3.19           Compensation Information
         3.23           Employment Relationship Terminations
         3.25           Distributors and Suppliers
         4.3            Consents to Required to be Received by Purchaser and Compu- DAWN
         8.11           Mass Retailers
         8.23           Persons Escrowing Escrowed Securities
         9.7            Persons to be Offered Employment

EXHIBITS

         2.3.1(a)       Form of Class A Warrants
         2.3.1(b)       Form of Class B Warrants
         2.3.1(c)       Form of Class C Warrants
         2.3.2(a)(i)    Form of Subscription Agreement
         2.3.2(a)(ii)   Form of "Lock-up"
         8.8(a)         Form of Mark Bradlee Employment Agreement
         8.8(b)         Form of Brian Dougherty Employment Agreement

                                      (vi)

</TABLE>


<PAGE>





     ASSET PURCHASE  AGREEMENT,  dated July 30, 1999 (the  "Agreement"),  by and
among COMPU-DAWN,  INC., a Delaware corporation ("Compu-DAWN"),  GPC ACQUISITION
CORP.  a Delaware  corporation  ("Purchaser"),  GLOBAL PC,  INC.,  a  California
corporation  ("Seller"),  and Mark Bradlee and Kevin Dougherty (collectively the
"Principal Shareholders").

                                    RECITALS:

     Seller is engaged in the business of  developing,  marketing  and licensing
certain  proprietary  computer  software  (the  "Business"),  including  without
limitation a Graphic Task Oriented  Operating System called GEOS(R)  ("GEOS(R)")
which,  together with application  software is utilized in a low cost Internet /
computing appliance (the "Global PC Device").

     On the terms and conditions  hereinafter set forth,  Seller desires to sell
to Purchaser,  and Purchaser desires to purchase from Seller,  substantially all
of Seller's assets.

     NOW,  THEREFORE,  in  consideration  of the  recitals  and  the  respective
covenants,  representations,  warranties  and  agreements  herein  contained and
intending to be legally bound hereby, the parties hereby agree as follows:

                                    ARTICLE I

                                  DEFINED TERMS

1.1  Defined  Terms.  Capitalized  terms  used in this  Agreement  will have the
meanings  given  such  terms  in  Article  XV or  elsewhere  in the text of this
Agreement,  and variants and  derivatives  of such terms shall have  correlative
meanings.

                                   ARTICLE II

                                PURCHASE AND SALE

2.1 Agreement to Sell. At the Closing,  except for the Excluded  Assets,  Seller
shall grant, sell, convey, assign,  transfer and deliver to Purchaser,  upon and
subject to the terms and  conditions  of this  Agreement,  free and clear of all
Liens except for the Permitted Liens,  all of its right,  title and interest in,
to and under  all of the  properties,  assets  and  rights of any kind,  whether
tangible or intangible,  real,  personal or mixed and constituting,  or used in,
the Business owned by Seller and/or in which Seller has an interest,  as finally
determined by the Purchaser  (collectively  the  "Assets"),  including,  without
limitation,  all of  Seller's  right,  title and  interest  in, to and under the
following:

          (a) All rights to any leases or other occupancy  agreement  ("Leases")
     and the fee simple to any real estate owned by Seller,  with respect to any
     warehouses or other  premises  currently  occupied by the Seller,  together
     with  all  tenant   improvements   thereto  and  all   fixtures  and  other
     installations  within such  property and any rights of tenant  arising from
     the use, occupancy or leasing of such


<PAGE>



     property and necessary to continue the operation of the Business;  provided
     however that the Purchaser shall have the right to reject such Leases as it
     does not find acceptable or necessary for the Purchaser's operations of the
     Business, in Purchaser's sole discretion.

          (b)  All  tangible  personal  property  used in the  operation  of the
     Business, including, but not limited to, all of the following:

               (i) All equipment,  vehicles, machinery, tools, storage racks and
          bins,  furniture,  computer  hardware  and disks,  telephone  systems,
          portable  phones,   communication  devices,  business  forms,  display
          materials  and  other  tangible  personal  property  utilized  in  the
          operation of the Business (collectively the "Fixed Assets");

               (ii) All  current  inventory  of the  Business  held  for  resale
          including all components  thereof,  such as parts,  manuals,  computer
          disks and software (collectively, the "Inventory");

          (c)  Intangible   Property.   All  intangible  property   ("Intangible
     Property")  related to the operations of the Business,  including,  but not
     limited to:

               (i) Accounts receivables, if any;

               (ii) Such  contract  rights of the Business as Buyer may elect to
          acquire after examination of same, including,  without limitation, the
          GEOS(R)  License  Agreement,  all rights arising under purchase orders
          placed by Seller with  vendors,  suppliers  and licensors and purchase
          orders from customers and licensees  accepted by Seller,  rights under
          any warranty agreements and rights under any insurance contract;

               (iii) All  goodwill  and  going  concern  value of the  Business,
          including,  without  limitation,  all customer  lists,  vendor  lists,
          pricing data,  warranty records,  advertising and marketing  materials
          and other trade information of whatever type;

               (iv) All computer software and related assets to the extent these
          are owned by Seller or any affiliate thereof;

               (v) All  rights of Seller to any  software  licensed  to  Seller,
          including without limitation the GEOS(R) License  Agreement;  provided
          that if such licenses are not transferable without licensor's consent,
          Seller shall obtain such consent and/or a new license agreement in the
          name of Purchaser on substantially the same terms currently  available
          to Seller  (except  with respect to the GEOS(R)  License  Agreement as
          more fully described in Section 8.13 hereinbelow);

               (vi) All licenses and Permits of any type  whatsoever used in the
          Business  or the  release of same so as to permit the  issuance to the
          Buyer of such license or Permit for the locations of the Business.


                                        2

<PAGE>



               (vii) All trademarks and trade names and other Proprietary Rights
          related to the Business.

     2.1.1 Third Party  Consents.  To the extent that Seller's  rights under any
Contract, Permit or other Asset to be assigned to Purchaser hereunder may not be
assigned without the consent of another person which has not been obtained, this
Agreement  shall not  constitute an agreement to assign the same if an attempted
assignment would constitute a breach thereof or be unlawful,  and each of Seller
and Principal  Shareholder,  at its or his  respective  expense,  shall use best
efforts to obtain any such required  consent(s) as promptly as possible.  If any
such  consent  shall not be obtained  or if any  attempted  assignment  would be
ineffective or would impair  Purchaser's rights in, to and/or under the Asset in
question so that  Purchaser  would not in effect acquire the benefit of all such
rights,  Seller,  to the  maximum  extent  permitted  by law and the Asset,  and
without  having to incur any costs or  expenses,  shall act after the Closing as
Purchaser's  agent in order to obtain for it the benefits  thereunder  and shall
cooperate,  to the maximum extent permitted by law and the Asset, with Purchaser
in any other  reasonable  arrangement  designed  to  provide  such  benefits  to
Purchaser.  The  foregoing  shall not be construed to limit or modify any of the
conditions  precedent to Purchaser's  obligation to consummate the  transactions
contemplated hereby pursuant to the provisions of Article VIII hereof.

2.2  Agreement  to Purchase.  At the Closing,  upon and subject to the terms and
conditions of this Agreement and in reliance on the representations,  warranties
and  covenants  of  Seller  and the  Principal  Shareholders  contained  herein,
Purchaser  shall  purchase  the Assets from Seller in exchange  for the Purchase
Price.

2.3  Purchase Price.

         2.3.1 Purchase Price.  Subject to the terms and conditions  hereof, the
purchase  price (the  "Purchase  Price") for the Assets shall be an aggregate of
Six Hundred Thirty Four Thousand Two Hundred Eighty Four (634,284) Common Shares
plus up to an  additional  Seventy-Five  Thousand  (75,000)  Common  Shares (the
"Additional  Shares"),  and Class A Common Stock Purchase Warrants (the "Class A
Warrants"), Class B Common Stock Purchase Warrants (the "Class B Warrants"), and
Class C Common Stock Purchase Warrants (the "Class C Warrants" and together with
the Class A  Warrants  and Class B  Warrants,  the  "Warrants"),  which  Class A
Warrants,  Class B Warrants  and Class C Warrants are  exercisable  to purchase,
subject to  adjustment,  Two Million Two Hundred Sixty Nine Thousand Two Hundred
Eighty Four  (2,269,284),  One Million Nine  Hundred One  Thousand  Four Hundred
(1,901,400) and Three Hundred Eighty Three Thousand (383,000) Common Shares (the
"Warrant Shares") of Compu-DAWN  respectively,  and which Warrants shall contain
the agreements,  conditions, provisions and terms contained in, and shall be in,
or  substantially  in, the forms attached hereto as Exhibits  2.3.1(a),  (b) and
(c).





                                        3

<PAGE>



2.3.2    Payment of Purchase Price.

          (a)  Subject  to the terms and  conditions  hereof,  on account of the
     Purchase Price, Compu-DAWN shall deliver to the extent set forth in Section
     2.3.2(b) to (i) the Persons listed on Schedule  2.3.2(a)(i),  provided each
     such Person  completes  executes and delivers to Compu-DAWN a  Subscription
     Agreement  in, or  substantially  in the form  annexed  hereto  as  Exhibit
     2.3.2(a)(i), and Compu-DAWN is satisfied that the offer and issuance of the
     Common  Shares  and/or  Warrants  to each such  Person  is exempt  from the
     registration  provisions of Section 5 of the  Securities  Act,  pursuant to
     Section 4(2) of the Securities Act and Regulation D promulgated thereunder,
     and exempt from the  registration  provisions of any state securities laws,
     rules or regulations and Compu-DAWN  accepts the  subscription,  or (ii) if
     any  Person  does not  deliver  to  Compu-DAWN  a  completed  and  executed
     Subscription  Agreement  which is  satisfactory  to,  and/or  accepted  by,
     Compu-DAWN,  then the Common  Shares and/or  Warrants,  as the case may be,
     allocated  to such  Person  shall  instead  be  issued to the  Seller.  The
     delivery of Common  Shares by  Compu-DAWN  to any Person who is an accepted
     subscriber  for Common  Shares is  further  conditioned  upon the  Persons,
     and/or the Seller listed on Schedule 2.3.2(a)(ii), executing and delivering
     to Compu-DAWN a one (1) year "lock-up"  agreement in, or substantially  in,
     the form  annexed  hereto  as  Exhibit  2.3.2(a)(ii)  which  restricts  the
     transferability of the Common Shares for one (1) year following the Closing
     Date.

          (b) Compu-DAWN  shall deliver the  certificates  for the Common Shares
     and  Warrants to the Seller on behalf of the  Accepted  Subscribers  as set
     forth next to their  respective  names on Schedule  2.3.2(a)(i),(X)  to the
     extent of the maximum  number of Common Shares and/or  Warrants to purchase
     the maximum number of Warrant Shares without violating Rule  4310(c)(25)(H)
     of the Nasdaq  Stock  Market,  Inc. at the Closing,  and (Y) the  remaining
     Common Shares and/or the Warrants to purchase the remaining  Warrant Shares
     as promptly as  possible  following  the  approval of the  stockholders  of
     Compu-DAWN of the issuance of the remaining  Common Shares and/or  Warrants
     to  purchase  the  remaining  Warrant  Shares  which are not  issued at the
     Closing,  if such approval is required by Rule 4310(c)(25)(H) of the Nasdaq
     Stock Market, Inc.

         2.3.3  Allocation  of  Purchase  Price.  The  Purchase  Price  shall be
allocated  among the Assets  acquired  hereunder as  determined  by the Board of
Directors of Compu-DAWN  in its sole good faith  discretion,  provided  however,
Purchaser  and Seller shall use best efforts to minimize the value  allocated to
goodwill.  It is  agreed  that the  apportionments  will  properly  reflect  the
respective  fair market values of the Assets.  Seller and Purchaser  each hereby
covenants  and agrees that it will not take a position on any income tax return,
before any governmental agency charged with the collection of any income tax, or
in any judicial  proceeding  that is in any way  inconsistent  with the terms of
this Section  2.3.3 and the  allocation  of the Purchase  Price as determined by
Compu- DAWN's Board of Directors.






                                        4

<PAGE>



2.4      Limited Assumption of Liabilities

         2.4.1  Assumed  Liabilities.  At the Closing,  subject to the terms and
conditions  hereof,  Purchaser  shall  assume  and  agree  to  pay  the  Assumed
Liabilities which are listed on Schedule 2.4.1 attached hereto.

         2.4.2 Excluded Liabilities. In no event shall Purchaser assume or incur
any Liability under this Section 2.4 or otherwise in respect of any Liability of
Seller, other than the Assumed Liabilities, including, without limitation:

          (a) any  product  Liability  or similar  claim for injury to person or
     property,  or any other  Liability  based on tortious  or illegal  conduct,
     regardless  of when made or asserted,  which arises out of or is based upon
     any express or implied  representation,  warranty,  agreement  or guarantee
     made by Seller, or alleged to have been made by Seller, or which is imposed
     or  asserted to be imposed by  operation  of law,  in  connection  with any
     service  performed and/or product sold, leased or delivered by or on behalf
     of Seller,  or any claim seeking recovery for  consequential  damage,  lost
     revenue or income;

          (b) any Liability with regard to any federal,  state, local or foreign
     income  or  other  tax,  including  without  limitation,  any  interest  or
     penalties thereon, (i) payable with respect to the Business,  Seller or the
     Assets or (ii) incident to or arising as a consequence  of the  negotiation
     or  consummation   by  Seller  of  this  Agreement  and  the   transactions
     contemplated hereby;

          (c) any Liability under or in connection with the Excluded Assets;

          (d) any  Liability  arising  prior to or as a result of the Closing to
     any employees,  agents or independent contractors of Seller, whether or not
     employed by Purchaser after the Closing,  or under any benefit  arrangement
     with respect thereto;

          (e) any Liability of Seller arising or incurred in connection with the
     negotiation,   preparation   and  execution  of  this   Agreement  and  the
     transactions   contemplated  hereby  and  fees  and  expenses  of  counsel,
     accountants and other experts; and/or

          (f) any Liability which is not an Assumed Liability.

                                   ARTICLE III

                        REPRESENTATIONS AND WARRANTIES OF
                      SELLER AND THE PRINCIPAL SHAREHOLDERS

     Seller and the  Principal  Shareholders,  jointly and  severally,  make the
following  representations  and warranties to Purchaser and Compu-DAWN,  each of
which  shall be  deemed  material,  and each of  Purchaser  and  Compu-DAWN,  in
executing, delivering and consummating this

                                        5

<PAGE>



Agreement,  has relied upon the  correctness  and  completeness  of each of such
representations and warranties:

3.1  Valid Existence; Qualification.

     Seller  is a  corporation  duly  organized,  validly  existing  and in good
standing  under the laws of the  State of  California.  Seller  has the power to
carry on its  Business as now  conducted  and to own the Assets.  To the best of
Seller's and/or the Principal Shareholders' knowledge, Seller is not required to
qualify in any other  jurisdiction in order to own the Assets or to carry on the
Business  as now  conducted,  and  there  has not  been any  claim by any  other
jurisdiction  to the effect that Seller is required to qualify or  otherwise  be
authorized to do business as a foreign  Corporation  therein.  The copies of the
Seller's  Certificate  of  Incorporation,  as amended to date  (certified by the
Secretary of the State of California),  and the Seller's By-Laws,  as amended to
date  (certified by the Secretary of the Seller),  which have been  delivered to
Purchaser,  are true and complete  copies of those documents as in effect on the
date  hereof.  Schedule  3.1 sets forth all of the holders of capital  stock and
Derivative Securities of the Seller and their respective holdings.

3.2  Subsidiaries;  Affiliated  Entities.  Except as set forth on  Schedule  3.2
attached hereto neither Seller, the Principal Shareholders nor any Affiliate has
made any  investments  in, or owns,  any of the  capital  stock of, or any other
proprietary  interest in, any other  corporation,  partnership or other business
entity  engaged in any  business  which is similar  to or  competitive  with the
Business.

3.3  Consents.  Except as set forth on Schedule 3.3  attached  hereto and made a
part hereof, no consents of any Body, and/or of other parties are required to be
received by or on the part of Seller, or either of the Principal Shareholders to
enable  it or any of them to enter  into and carry  out this  Agreement  and the
transactions contemplated hereby, including, without limitation, the transfer to
Purchaser of all of Seller's right, title and interest in and to the Assets.

3.4 Authority;  Binding Nature of Agreement.  Seller,  and each of the Principal
Shareholders  has the power to enter into this Agreement and to carry out its or
his  respective  obligations  hereunder.  The  execution  and  delivery  of this
Agreement and the consummation of the transactions contemplated hereby have been
duly authorized by the Board of Directors and the  Shareholders of Seller and no
other proceedings,  corporate or otherwise,  on the part of Seller are necessary
to authorize the execution and delivery of this  Agreement and the  consummation
of the transactions  contemplated  hereby. This Agreement  constitutes the valid
and  binding  obligation  of  Seller,  and  the  Principal  Shareholders  and is
enforceable in accordance with its terms.

3.5 Financial Statements.  The Financial Statements,  which have previously been
delivered,  or are being delivered herewith, to Compu-DAWN and Purchaser, a copy
of which is attached hereto as Schedule 3.5, (i) are true,  correct and complete
in all material  respects,  (ii) are in accordance with the Books and Records of
Seller,  (iii) fairly  present the  financial  position of Seller as of June 30,
1999 and 1998,  respectively and the results of its operations for such years in
all material respects,  (iv) were prepared in conformity with generally accepted
accounting principles consistently applied

                                        6

<PAGE>



throughout the periods covered thereby and (v) are in conformity with Regulation
S-X or S-B, whichever is applicable to Compu-DAWN.

3.6  Liabilities.  As  at  the  Balance  Sheet  Date,  Seller  had  no  Material
Liabilities,  other than those  Liabilities  reflected  or  reserved  against in
Seller's Balance Sheet, and, except as set forth on Schedule 3.6 attached hereto
and made a part hereof,  there was no basis for the assertion  against Seller of
any Material Liability not so reflected or reserved against therein.

3.7 Actions Since the Balance Sheet Date. Except as otherwise expressly provided
or set forth in, or required by, this Agreement, or as set forth in Schedule 3.7
attached hereto and made a part hereof, since the Balance Sheet Date, Seller has
not: (i) incurred any Material Liability, (ii) made any wage or salary increases
or granted any bonuses; (iii) mortgaged, pledged or subjected to any Lien any of
its Assets,  or permitted  any of its Assets to be  subjected to any Lien;  (iv)
sold,  assigned or  transferred  any of its Assets,  except in the  ordinary and
usual  course of business  consistent  with past  practice;  (v) other than this
Agreement or the transactions  contemplated hereby, entered into any transaction
or course of  conduct  not in the  ordinary  and usual  course of  business  and
consistent with past practice;  (vi) changed its accounting methods,  principles
or practices affecting the Assets,  Seller's Liabilities or the Business;  (vii)
revalued  any of the Assets,  including,  without  limitation,  writing down the
value of inventory or writing off notes or accounts receivable;  (viii) incurred
any damage,  destruction or loss (whether or not covered by insurance) adversely
affecting  the Assets or the Business  which would result in a material  adverse
change in the Assets and/or the  Business;  (ix)  canceled any  indebtedness  or
waived or released any right or claim of Seller  relating to its  activities  or
properties which had or will have a Material Adverse Effect on the Assets and/or
the  Business;  (x)  amended,  canceled  or  terminated  any  Contract or Permit
relating to the Assets of the  Business or entered  into any  Contract or Permit
relating to the Assets or the Business  which is not in the  ordinary  course of
business, including, without limitation, any employment or consulting agreement,
which would result in a material  adverse change in the Assets and/or  Business;
(xi) increased or changed its assumptions underlying, or methods of calculating,
any  doubtful  account  contingency  or other  reserves  of Seller;  (xii) paid,
discharged  or  satisfied  any  Liabilities  of Seller  other than the  payment,
discharge or  satisfaction in the ordinary course of business of Liabilities set
forth or reserved for on the December  Balance Sheet or incurred in the ordinary
course of business; (xiii) made any capital expenditure,  entered into any lease
or incurred any obligations to make any capital expenditure; (xiv) failed to pay
or satisfy  when due any  Liability of Seller;  (xv)  disposed of or allowed the
lapse of any  Proprietary  Rights or any disposition or disclosure to any person
of any Proprietary Rights not theretofore a matter of public knowledge.

3.8 Adverse  Developments.  Except as set forth on Schedule 3.8 attached  hereto
and made a part hereof,  since the Balance  Sheet Date,  to the best of Seller's
and the Principal Shareholders'  knowledge,  there have been no material adverse
changes in the Assets or Business  of Seller,  there has been no act or omission
on the part of Seller or others  which  would  form the basis for the  assertion
against  Seller of any  Material  Liability  or  obligation,  no other event has
occurred which could be reasonably  expected to have a Materially Adverse Effect
upon the Assets and/or Business and neither Seller nor any Principal Shareholder
have any knowledge of any development or

                                        7

<PAGE>



threatened  development of a nature which could be reasonably expected to have a
Material Adverse Effect upon the Assets or Business.

3.9 Taxes.  Except as set forth on Schedule 3.9, all taxes,  including,  without
limitation,  income, property,  sales, use, utility,  franchise,  capital stock,
excise, value added,  employees'  withholding,  social security and unemployment
taxes imposed by the United States, any state,  locality or any foreign country,
or by any other  taxing  authority,  which  have or may become due or payable by
Seller,  and all interest and penalties  thereon,  whether disputed or not, have
been paid in full or adequately  provided for by reserves  shown in its books of
account;  all  deposits  required by law to be made by Seller or with respect to
estimated  income,  franchise and  employees'  withholding  taxes have been duly
made; and all tax returns, including estimated tax returns, required to be filed
have been duly and timely  filed.  No  extension of time for the  assessment  of
deficiencies for any year is in effect. No deficiency notice is proposed,  or to
the knowledge of Seller,  or either Principal  Shareholder,  threatened  against
Seller. The tax returns of Seller have never been audited. No sales or use taxes
are required to be collected in connection with the operation of the Business.

3.10     Ownership of Assets; Trademarks, Patents, etc.

     3.10.1 Assets Generally.  Seller owns outright, and has good and marketable
title to, all of the Assets (including, without limitation, all assets reflected
in the December  Balance Sheet,  except as the same may have been disposed of in
the ordinary and usual course of business  consistent  with past practice  since
the  December  Balance  Sheet  Date),  free and  clear of all Liens  other  than
Permitted  Liens.  Upon  consummation of the  transactions  contemplated by this
Agreement,  Purchaser will own the Assets free and clear of all Liens other than
Permitted  Liens.  The Assets are  sufficient  to permit  Seller to conduct  its
Business as now conducted, provided sufficient funding is provided following the
Closing; sufficient funding shall be at least $3,000,000. Except as set forth on
Schedule 3.10.1 attached hereto and made a part hereof, none of the Assets to be
transferred   hereunder   are  subject  to  any   restriction   with  regard  to
transferability. There are no agreements, options, commitments or understandings
with, of or to any person to acquire any of the Assets or any rights or interest
thereon. Seller has no tangible Assets with a fair market value of Five Thousand
($5,000) Dollars or more.

     3.10.2  Trademarks,  Patents,  etc.  Schedule  3.10.2 sets forth a true and
complete list (including,  without limitation,  each application number,  serial
number or registration  number,  the class of goods or services  covered and the
expiration  date  for  each  country  in  which a  Proprietary  Right  has  been
registered) and brief  description of all Proprietary  Rights which are owned by
Seller or in which, or regard to which,  it has any right or interest.  No other
person,  firm or corporation  has any  proprietary or other interest in any such
Proprietary  Rights  and  Seller  is not a party  to or  bound  by any  contract
requiring the payment to any person, firm or corporation of any royalty.  Seller
is not  infringing  upon any  Proprietary  Rights or otherwise is violating  the
rights of any third party with respect  thereto,  and no  proceedings  have been
instituted, and no claim has been received by Seller, and neither Seller nor the
General Partner is aware of any claim, alleging any such violation. There are no
pending  applications with regard to any Proprietary Right. Seller has taken all
reasonable and

                                        8

<PAGE>



prudent steps to protect the Proprietary  Rights from  infringement by any other
person. No other person,  except as set forth on Schedule 3.10.2 attached hereto
and made a part hereof,  (i) has the right to use any of Seller's  Trademarks on
the goods on which they are now being used,  either in identical form or, to the
best of Seller's or Principal Shareholder's  knowledge, in such near resemblance
thereto as to be likely,  when applied to the goods of any such person, to cause
confusion with such  Trademarks or to cause a mistake or to deceive,  (ii) has a
license or the right to use any Proprietary Right of Seller, whether by license,
sublicense  or other rights  (iii) has  notified  Seller that it is claiming any
ownership  of or right to use such  Proprietary  Rights,  or (iv) to the best of
Seller's and/or either of the Principal  Shareholders'  knowledge, is infringing
upon any such Proprietary Rights in any way.

3.11  Insurance.  Schedule 3.11  attached  hereto sets forth a true and complete
list and brief description of all policies of fire, liability and other forms of
insurance held by Seller.  Except as set forth in Schedule  3.11,  such policies
are valid,  outstanding and enforceable policies, as to which premiums have been
paid  currently,  and are  consistent  with the  practices  of similar  concerns
engaged in  substantially  similar  operations as those  currently  conducted by
Seller.  Except as set forth in Schedule  3.11,  to the best of Seller's  and/or
either of the Principal Shareholders' knowledge, there exists no state of facts,
and no event has  occurred,  which might  reasonably  (i) form the basis for any
claim against  Seller not fully covered by insurance for liability on account of
any  express or implied  warranty or tortious  omission or  commission,  or (ii)
result in any material increase in insurance premiums.

3.12  Litigation;  Compliance  with Law.  Except as set forth on  Schedule  3.12
attached hereto there are no Actions  relating to Seller or any of its Assets or
Business  pending  or,  to the  knowledge  of  Seller  and/or  either  principal
Shareholder threatened,  or any order, injunction,  award or decree outstanding,
against  Seller or against or relating to any of its Assets or and/or  Business,
and there  exists no basis for any such  Action,  which  would  have a  material
adverse effect on the Assets or and/or Business.  To the best of Seller's and/or
either Principal Shareholder's knowledge, Seller is not in violation of any law,
regulation, ordinance, order, injunction, decree, award, or other requirement of
any governmental or other  regulatory body, court or arbitrator  relating to its
Assets and/or  Business,  the  violation of which would have a material  adverse
effect on such Assets or and/or Business.

3.13 Real  Property.  Schedule 3.13 attached  hereto and made a part hereof sets
forth a brief  description of all real properties which are leased to Seller and
the terms of the respective  leases,  including the identity of the lessor,  the
rental rate and other  charges,  and the term of the lease.  Seller does not own
outright  the fee simple title in and to any real  property.  To the best of the
Seller's  and/or either  Principal  Shareholder's  knowledge all amounts payable
thereunder  have been paid.  All uses of such real property by Seller conform in
all material respects to the terms of the leases relating thereto and conform in
all material respects to all applicable building and zoning ordinances, laws and
regulations. None of such leases may be expected to result in the expenditure of
material sums for the  restoration  of the premises upon the expiration of their
respective terms.


                                        9

<PAGE>



3.14  Agreements  and  Obligations;  Performance.  Except as listed and  briefly
described in Schedule 3.14  attached  hereto and made a part hereof (the "Listed
Agreements"),  Seller is not party to, or bound by,  any:  (i)  Contracts  which
involves  aggregate  payments  or  receipts  in excess of $1,000  that cannot be
terminated at will without  penalty or premium or any  continuing  obligation or
Liability;  (ii) Contract of any kind with any officer, director or shareholder,
of Seller;  (iii)  Contract  which is in  violation  of  applicable  law,  which
violation  will have a  material  Adverse  Effect on the  Purchaser,  the Assets
and/or  the  Business;  (iv)  Contract  for the  purchase,  sale or lease of any
materials,  products,  supplies or services which contains,  or which commits or
will commit it for, a fixed term; (v) Contract of employment with any officer or
employee not  terminable  at will without  penalty or premium or any  continuing
obligation or liability; (vi) deferred compensation,  bonus or incentive plan or
Contract not  cancelable  at will without  penalty or premium or any  continuing
obligation or Liability;  (vii) management or consulting Contract not terminable
at will without  penalty or premium or any  continuing  obligation or Liability;
(viii)  except  as set  forth in  Schedule  3.13,  lease  for  real or  personal
property;   (ix)  license  or  royalty   Contract;   (x)  Contract  relating  to
indebtedness  for  borrowed  money;  (xi) union or other  collective  bargaining
Contract;  (xii) Contract which, by its terms, requires the consent of any party
thereto to the  consummation of the  transactions  contemplated  hereby;  (xiii)
Contract  containing  covenants  limiting  the freedom of Seller or any officer,
employee or shareholder to engage or compete in any line or business or with any
person in any  geographical  area;  (xiv)  Contract  or option  relating  to the
acquisition or sale of any business;  (xv) voting agreement or similar agreement
or Contract; (xvi) option for the purchase of any asset, tangible or intangible;
or  (xvii)  distributor,  franchise,  license,  technical  assistance  agency or
advertising  Contracts;  (xviii)  Contract with the United States state or local
government or any agency or department thereof,  (xix) Derivative Securities for
the  purchase of voting  securities  of the Seller,  and/or (xx) other  Contract
which materially affects any of its Assets and/or Business,  whether directly or
indirectly,  or which was  entered  into  other than in the  ordinary  and usual
course of business  consistent  with past  practice.  A true and correct copy of
each of the written Listed Agree ments has been delivered, or made available, to
Purchaser.  Except as set forth on  Schedule  3.14,  Seller has in all  material
respects performed all obligations  required to be performed by it to date under
all  of  the  Listed  Agreements,  is not in  Default  under  any of the  Listed
Agreements and has received no notice of any dispute, Default or alleged Default
thereunder  which  has  not  heretofore  been  cured  or  which  notice  has not
heretofore been withdrawn. Neither Seller nor either Principal Shareholder knows
of any Default under any of the Listed  Agreements by any other party thereto or
by any other person,  firm or corporation bound  thereunder.  Each of the Listed
Agreements is freely assignable to Purchaser.

3.15   Condition  of  Assets.   Except  for  normal   breakdowns  and  servicing
requirements,  all  machinery,  equipment  and  vehicles  used by  Seller in the
conduct of its Business are in good operating condition,  ordinary wear and tear
excepted.  Seller has no inventory.  All computer software (whether operating or
application) owned or licensed to Seller which is included in the Assets is free
of defects which would have a Material Adverse Effect and such software conforms
to all current specifications relating thereto.


                                       10

<PAGE>



3.16 Permits and Licenses.  Schedule 3.16 attached  hereto sets forth a true and
complete  list of all  Permits  from all Bodies  held by Seller.  Seller has all
Permits of all Bodies  required to carry on its Business as presently  conducted
and to offer and sell its  products and  services;  all such Permits are in full
force and effect,  and,  to the  knowledge  of Seller  and/or  either  Principal
Shareholder, no suspension or cancellation of any of such Permits is threatened;
and Seller is in  compliance  in all material  respects  with all  requirements,
standards and procedures of the Bodies which have issued such Permits. No notice
to,  declaration,  filing or registration with, or Permit from, any Body, or any
other person or entity,  is required to be made or obtained by Seller, or either
Principal Shareholder in connection with the execution,  delivery or performance
of this Agreement and the consummation of the transactions contemplated hereby.

3.17 Occupational Heath and Safety and Environmental  Matters. The operations of
the  Business do not  require,  and Seller does not have,  any Permits  from any
Bodies relating to occupational  health and safety or  environmental  matters to
lawfully  conduct the Business.  There is no litigation,  investigation or other
proceeding pending or, to the knowledge of Seller and/or Principal  Shareholder,
threatened or known to be  contemplated by any Body in respect of or relating to
the  Business or the Assets with  respect to  occupational  health and safety or
environmental  matters.  All  operations of the Business have been  conducted in
compliance  with all, and Seller is not liable in any respect for any  violation
of any,  applicable  federal,  state or local laws or regulations  pertaining to
occupational  health and safety and environmental  matters,  including,  without
limitation,  those  relating to the  emission,  discharge,  storage,  release or
disposal of Materials of Environmental  Concern into ambient air, surface water,
ground water or land surface or sub-surface  strata or otherwise relating to the
manufacture,  processing,  distribution, use, handling, disposal or transport of
Materials  of  Environmental  Concern.   Neither  Seller  nor  either  Principal
Shareholder  has received any notice of a possible claim or citation  against or
in respect of any real property  leased by Seller,  or with regard to the Assets
or the  Business  relating to  occupational  health and safety or  environmental
matters and neither  Seller nor the Principal  Shareholder is aware of any basis
for any such Action.

3.18  Interest in Assets.  Except as set forth on Schedule  3.2, no Affiliate of
Seller owns any property or rights, tangible or intangible,  used in or related,
directly or indirectly, to the Business.

3.19  Compensation  Information.  Schedule 3.19 attached  hereto and made a part
hereof  contains a true and complete list of the names and current  salary rates
of, bonus commitments to, and other compensatory  arrangements with, all present
officers of Seller and all other persons employed and/or retained by Seller.

3.20 Employee Benefit Plans. Seller does not maintain, has never maintained, and
is not and has never been required to maintain, any "pension" or "welfare" plans
(within  the meaning of ERISA),  whether or not a  multiemployer  plan,  nor has
Seller ever been,  nor required to have been, a "Substantial  Employer"  (within
the meaning of Section 4001(a)(2) of ERISA).


                                       11

<PAGE>



3.21 No Breach.  Neither  the  execution  and  delivery  of this  Agreement  nor
compliance by Seller,  and/or either of the Principal  Shareholders  with any of
the provisions  hereof nor the  consummation  of the  transactions  contemplated
hereby, will:

          (a) violate or  conflict  with any  provision  of the  Certificate  of
     Incorporation or By- Laws of the Seller;

          (b) violate or, alone or with notice or the passage of time,  or both,
     result in the material  breach or  termination  of, or  otherwise  give any
     contracting  party the right to terminate,  or declare a Default under, the
     terms  of any  Contract  to  which  Seller,  or  either  of  the  Principal
     Shareholders is a party or by which any of them or the Assets may be bound;

          (c) result in the creation of any Lien upon any of the Assets;

          (d) violate any judgment, order, injunction,  decree or award against,
     or binding upon,  Seller,  or either of the Principal  Shareholders or upon
     the Assets; and/or

          (e)  violate any law or  regulation  of any  jurisdiction  relating to
     Seller, the Assets or the Business.

3.22  Brokers.  Neither  Seller nor either  Principal  Shareholder  has engaged,
consented to, or authorized any broker, finder, investment banker or other third
party to act on its  behalf,  directly or  indirectly,  as a broker or finder in
connection with the transactions contemplated by this Agreement.

3.23 Employment  Relations.  (a) To the best of Seller's and/or either Principal
Shareholder  respective  knowledge,  Seller is in  compliance  with all Federal,
state and other applicable laws, rules and regulations respecting employment and
employment  practices,  terms and  conditions of employment and wages and hours,
and has not engaged in any unfair labor practice  which, in any of the foregoing
cases, could have a Material Adverse Effect on the Assets or Business; (b) there
is not pending, or to the best of Seller's and/or either Principal Shareholders'
respective  knowledge,  threatened any unfair labor practice charge or complaint
against Seller by or before the National Labor Relations Board or any comparable
state agency or authority;  (c) there is no labor strike,  dispute,  slowdown or
stoppage   pending  or,  to  the  best  of  Seller's  and/or  either   Principal
Shareholders' respective knowledge,  threatened against or involving Seller; (d)
neither  Seller  either  of the  Principal  Shareholders  is aware of any  union
organization  effort respecting the employees of Seller;  (e) no grievance which
might have an adverse  effect on Seller or the conduct of its Business,  nor any
arbitration  proceeding  arising  out  of or  under  any  collective  bargaining
agreement,  is  pending  and  no  claim  therefor  has  been  asserted;  (f)  no
litigation, arbitration, administrative proceeding or governmental investigation
is  now  pending,   and,  to  the  best  of  Seller's  and/or  either  Principal
Shareholder's respective knowledge, no person or party has made any claim or has
threatened litigation,  arbitration,  administrative  proceeding or governmental
investigation  against Seller arising out of any law relating to  discrimination
against  employees  or  employment  practices;   (g)  no  collective  bargaining
agreement is currently being negotiated by Seller. Except as set forth

                                       12

<PAGE>



on Schedule  3.23  attached  hereto no officer or key employee of the Seller has
announced or otherwise indicated that he/she will terminate his/her relationship
with the team as a result of the announcement of the  transactions  contemplated
by this  Agreement.  Without  limiting  the  foregoing,  to the best of Seller's
and/or  either  Principal  Shareholder's  respective  knowledge,  Seller  is  in
compliance with the Immigration Reform and Control Act of 1986, as amended,  and
maintains a current  Form I-9 as required by such Act in the  personnel  file of
each employee hired after November 9, 1986.

3.24 Prior  Names and  Addresses.  Except as set forth on Schedule  3.24,  since
inception,  Seller has used no  business  name and has had no  business  address
other than its current name and the business address set forth in Section 16.7.

3.25  Distributors  and  Suppliers.  Schedule  3.25 sets  forth a  complete  and
accurate list of the names and addresses of the twenty  largest  suppliers  and,
vendors and licensors of the Business showing the approximate total purchases in
dollars by Seller from each such supplier,  vendor or licensor during the fiscal
year  ended the  December  Balance  Sheet  Date.  Seller  has not  received  any
communication  from any  distributor,  supplier,  vendor  or  licensor  named on
Schedule 3.25 that it will  terminate or  materially  reduce or limited sales or
licenses of supplies products or Software to Seller.

3.26 Payments.  Neither Seller nor any Affiliate on behalf of or for the benefit
of, Seller has, directly or indirectly, paid or delivered any fee, commission or
other sum of money or item or property,  however  characterized,  to any finder,
agent, client, customer,  supplier,  government official or other Person, in the
United States or any other country in which the Business is conducted,  which is
illegal under any federal,  state or local laws of the United States (including,
without  limitation,  the U.S.  Foreign  Corrupt  Practices  Act) or such  other
country.

3.27  Books and  Records.  Seller has made and kept (and  given  Compu-DAWN  and
Purchaser  access to) Books and  Records  and  accounts,  which,  in  reasonable
detail, accurately and fairly reflect the activities of the Business. Seller has
not engaged in any material transaction, maintained any bank account or used any
corporate funds in connection with the Business  except for  transactions,  bank
accounts and funds which have been and are reflected in the normally  maintained
Books and Records of Seller.

3.28  Americans  with  Disabilities  Act  Compliance.  Neither Seller nor either
Principal  Shareholder  has received any notice to the effect that, or otherwise
been advised that,  any  facilities  owned,  leased or used by Seller are not in
compliance with the ADA.

3.29  Untrue or Omitted  Facts.  No  representation,  warranty or  statement  by
Seller,  or the Principal  Shareholders  in this  Agreement  contains any untrue
statement  of a material  fact,  or omits to state a fact  necessary in order to
make such representations,  warranties or statements not materially  misleading.
Without  limiting the  generality  of the  foregoing,  there is no fact known to
Seller  and/or  either  Principal  Shareholder  that  has had,  or which  may be
reasonably expected to

                                       13

<PAGE>



have, a materially  adverse effect on Seller, any of the Assets or Business that
has not been disclosed in this Agreement.


                                   ARTICLE IV

                   REPRESENTATIONS AND WARRANTIES OF PURCHASER

     Purchaser  makes the following  representations  and  warranties to Seller,
each of which shall be deemed material, and Seller, in executing, delivering and
consummating the Agreement,  has relied upon the correctness and completeness of
each of such representations and warranties:

4.1 Valid  Corporate  Existence.  Purchaser  is a  corporation  duly  organized,
validly  existing and in good  standing  under the laws of the State of Delaware
and is a wholly-owned subsidiary of Compu-DAWN.

4.2  Capitalization.  The  authorized  capital stock of  Compu-DAWN  consists of
Twenty Million  (20,000,000) Shares of Common Stock, of which Three Million Nine
Hundred Thousand  Nineteen  (3,900,019)  shares are issued and outstanding as of
the date hereof.  All of such issued and outstanding  Shares of Common Stock are
duly authorized, validly issued, fully paid and nonassessable. The Common Shares
and the Warrants to be issued and  delivered as  contemplated  by Section  2.3.1
hereof will be duly and validly  authorized  and, when so issued and  delivered,
will be duly and validly  issued fully paid and  nonassessable,  and the Warrant
Shares,  upon exercise of the Warrants and payment in full of the exercise price
therefor, upon issuance and delivery,  will be duly and validly authorized,  and
fully paid and non assessable.

4.3 Consents.  Schedule 4.3 attached  hereto sets forth a true and complete list
of all consents and approvals of  governmental  and other  regulatory  agencies,
foreign or domestic, and of other third parties required to be received by or on
the part of Purchaser  and  Compu-DAWN  to enable it to enter into and carry out
this Agreement and the transactions  contemplated hereby. Except as set forth on
Schedule 4.3 attached  hereto,  all such  requisite  consents and approvals have
been, or prior to the Closing will have been, obtained.

4.4 Corporate  Authority;  Binding  Nature of Agreement.  Each of Compu-DAWN and
Purchaser has the corporate  power to enter into this Agreement and to carry out
its obligations hereunder.  The execution and delivery of this Agreement and the
consummation of the transactions  contemplated  hereby have been duly authorized
by the Board of Directors of  Purchaser  and Compu- DAWN and no other  corporate
proceedings  on the part of Purchaser or  Compu-DAWN  are necessary to authorize
the  execution  and  delivery  of this  Agreement  and the  consummation  of the
transactions  contemplated  hereby,  except for any  consent or  approval of the
stockholders of Compu-DAWN  required by Rule  4310(c)(25)(H) of the Nasdaq Stock
Market,  Inc. This  Agreement  constitutes  the valid and binding  obligation of
Purchaser and Compu-DAWN and is enforceable in accordance with its terms.

                                       14

<PAGE>



4.5 No  Breach.  Neither  the  execution  and  delivery  of this  Agreement  nor
compliance by Purchaser or Compu-DAWN with any of the provisions  hereof nor the
consummation of the transactions contemplated hereby, will:

          (a) violate or  conflict  with any  provision  of the  Certificate  of
     Incorporation or By- Laws of Purchaser or Compu-DAWN;

          (b) violate any judgment, order, injunction,  decree or award against,
     or binding upon, Purchaser or Compu-DAWN or their respective  properties or
     assets,  the  violation  of which would have a Material  Adverse  Effect on
     Purchaser or Compu-DAWN; or

          (c) subject to the accuracy of the representations made by the Persons
     or Seller in their  respective  Subscription  Agreements to be delivered by
     the Persons listed on Schedule 2.3.2(a)(i) attached hereto, violate any law
     or regulation of any jurisdiction relating to Purchaser or Compu-DAWN,  the
     violation of which would have a Material  Adverse  Effect on  Compu-DAWN or
     Purchaser.

4.6 Brokers.  Neither  Purchaser nor  Compu-DAWN  has engaged,  consented to, or
authorized any broker, finder,  investment banker or other third party to act on
its behalf, directly or indirectly, as a broker or finder in connection with the
transactions contemplated by this Agreement.

                                    ARTICLE V

                              PRE-CLOSING COVENANTS

5.1  Seller  Covenants.  Seller  hereby  covenants  that from and after the date
hereof and until the Closing or earlier termination of this Agreement:

          (a)  Access.   Seller  shall,  afford  to  the  officers,   attorneys,
     accountants  and  other  authorized   representatives   of  Compu-DAWN  and
     Purchaser free and full reasonable  access,  during regular  business hours
     and upon  reasonable  notice,  to all of its  Books,  Records,  information
     systems,  technology (owned or licensed by Seller) personnel and properties
     so that  Compu-DAWN  and  Purchaser,  at its own  expense,  may  have  full
     opportunity  to  make  such  review,   examination  and   investigation  as
     Compu-DAWN and Purchaser may desire of Seller and its Business and affairs.
     Seller will cause the  employees,  accountants,  attorneys and other agents
     and  representatives  of  Seller  to  cooperate  fully  with  said  review,
     examination and investigation and to make full disclosure to Compu-DAWN and
     Purchaser and their  representatives  of all material  facts  affecting its
     Business  operations.  Seller,  and  each  of  the  Principal  Shareholders
     acknowledges  and  agrees  that no  review,  examination  or  investigation
     heretofore or hereafter  undertaken  by  Compu-DAWN  and Purchaser or their
     representatives  shall limit or affect any  representation or warranty made
     by Seller,  and/or the  Principal  Shareholders  in, or  otherwise  relieve
     Seller,  and/or the Principal  Shareholders  from any liability under, this
     Agreement. Neither Compu-DAWN nor Purchaser shall disrupt Seller's business
     in connection with any such investigation.

                                       15

<PAGE>



          (b) Conduct of Business. Seller shall (i) conduct its Business only in
     the  ordinary  and usual  course and make no change in any of its  business
     practices  and policies  without the prior  written  consent of  Purchaser.
     Without  limiting the generality of the foregoing,  and except as otherwise
     expressly  provided in this  Agreement,  prior to the Closing,  Seller will
     not, and nor the Principal Shareholders shall not permit Seller to, without
     the prior written consent of Purchaser:

               (i) amend its Certificate of Incorporation or By-Laws;

               (ii)  enter  into,  adopt or amend  any  bonus,  profit  sharing,
          compensation, severance, termination, stock option, stock appreciation
          right,  restricted stock,  performance  unit, stock equivalent,  stock
          purchase,  pension,  retirement,  deferred  compensation,  employment,
          severance or other employee benefit  agreement,  trust,  plan, fund or
          other arrangement for the benefit or welfare of any director,  officer
          or employee, or (except for normal increases in the ordinary course of
          business consistent with past practice that, in the aggregate,  do not
          result in a material  increase in benefits or compensation  expense to
          Seller)  increase in any manner the compensation or fringe benefits of
          any  director,  officer or employee or pay any benefit not required by
          any plan and arrangement as in effect as of the date hereof;

               (iii) acquire,  sell,  lease or dispose of any Assets outside the
          ordinary  course of business or any assets which in the  aggregate are
          material to Seller;

               (iv) acquire (by merger,  consolidation,  or acquisition of stock
          or assets) any corporation,  partnership, limited liability company or
          other  business  organization  or  division  thereof  or any  material
          interest therein;

               (v)  issue,  sell or  redeem  any  capital  stock  or  Derivative
          Securities or otherwise change the capitalization of Seller.

               (vi) pledge any of the Assets or subject the Assets to any Lien;

               (vii) acquire or lease any assets;

               (viii)  enter into any material  transaction  not in the ordinary
          and usual course of business consistent with past practice.

               (ix)  take any  other  action  outside  the  ordinary  course  of
          business consistent with past practice;

               (x) not to take any  actions  which  would  adversely  effect the
          value of the Assets; or

               (xi) adopt any  resolution,  or enter into or amend any Contract,
          with respect to any of the foregoing.

                                       16

<PAGE>



          (c) Insurance.  Seller shall maintain, in force the insurance policies
     listed in  Schedule  3.11,  except to the extent  that they may be replaced
     with equivalent  policies at the same or lower rates approved by Purchaser,
     it being acknowledged by Purchaser.

          (d)  Liabilities.  Seller shall not, incur any  Liability,  except for
     those incurred in the ordinary and usual course of its Business  consistent
     with past practice  which are not Material  Liabilities,  without the prior
     written  consent of Purchaser;  nor shall Seller pay, any  Liability  other
     than:  (i) the foregoing  Liabilities;  (ii)  Liabilities  set forth in the
     Balance Sheet;  (iii) Liabilities  arising after the December Balance Sheet
     Date in the ordinary and usual course of the Business  consistent with past
     practice;  and (iv)  Liabilities  with  respect to which  Seller shall have
     received the prior written consent of Purchaser.

          (e)  Preservation  of  Business.   Seller  shall,  and  the  Principal
     Shareholders shall cause Seller to, use its best efforts to preserve intact
     its business  organization  and keep  available the services of its present
     officers, managers, employees and consultants,  maintain and reserve intact
     good  relationships  with customers,  suppliers,  vendors and licensors and
     preserve its goodwill.

          (f) No Breach.

               (i) Seller, and the Principal  Shareholders will each (A) use his
          or its best  efforts to assure that all of his or its  representations
          and warranties  contained herein are true in all material  respects as
          of the Closing as if  repeated at and as of such time,  that no breach
          or Default  shall occur with  respect to any of his or its  covenants,
          representations or warranties contained herein that has not been cured
          by  the  Closing  and  that  all  conditions  to  Purchaser's   and/or
          Compu-DAWN's  obligation  to enter into and  complete  the Closing are
          satisfied in a timely manner;  (B) not voluntarily  take any action or
          do anything which will cause a breach of, or Default respecting,  such
          covenants,   representations   or   warranties  or  would  impede  the
          satisfaction of such conditions;  and (C) promptly notify Purchaser of
          any event or fact which represents or is likely to cause such a breach
          or Default or result in such an impediment.

               (ii) Without limiting the generality of the foregoing, Seller and
          each of the  Principal  Shareholders  agrees  to use  his or its  best
          efforts  to take,  or cause to be taken,  all  actions,  and to do, or
          cause to be done, all things reasonably necessary, proper or advisable
          under applicable laws and regulations to consummate and make effective
          the transactions  contemplated by this Agreement,  including,  without
          limitation,  taking such actions as may  reasonably  be required to be
          taken under applicable state securities or Blue Sky laws in connection
          with the issuance of the Shares.

          (g) Consents.  Promptly following the execution of this Agreement, the
     Seller shall, and the Principal Shareholders shall cause Seller to, use its
     best efforts to obtain consents of all third parties and  governmental  and
     other  regulatory   authorities   necessary  to  the  consummation  of  the
     transactions contemplated by this Agreement.


                                       17

<PAGE>



          (h)  Shareholders  Approval.  Subject to fiduciary duty obligations of
     the Board of  Directors  of Seller,  Seller will use its best  efforts,  in
     accordance  with  applicable  legal  requirements  and the  Certificate  of
     Incorporation  and Bylaws of Seller,  to have the transaction  contemplated
     hereby  approved by the holders of the capital stock to the extent required
     by law, or the  Certificate of  Incorporation  or Bylaws,  or each of them.
     Seller will notify the  Purchaser  and  Compu-DAWN  of the date set for any
     shareholder  action  to  be  taken  in  connection  with  approval  of  the
     transaction  not later than thirty (30) days prior to such date.  The Board
     of Directors of Seller will,  subject to fiduciary duty  obligations  under
     applicable  legal  requirements,  recommend  that  holders  of  its  voting
     securities vote to approve the transaction contemplated hereby and will use
     best efforts to solicit from such holders proxies in favor of such approval
     and adoption and take all other action  necessary or helpful to secure such
     favorable vote.  Such efforts will include,  if required by applicable law,
     causing a proxy  statement/prospectus  to include the recommendation of the
     Board of Directors of Seller that its shareholders  approve the transaction
     contemplated  hereby;  provided  however,  that the Board of  Directors  of
     Seller  may  withhold,   modify  or  withdraw  its   recommendation  if  it
     determines,  with the advice of outside counsel, that it may be required to
     do so in the exercise of its  fiduciary  duties.  Seller shall use its best
     efforts to cause the Principal Shareholders and all its other Affiliates to
     all to enter into a voting  agreement  in which they will agree to vote all
     of their  shares of Seller  stock held by them in favor of the  transaction
     described herein concurrently with the execution of this Agreement.

          (i) No Negotiations;  No  Solicitation.  For as long as this Agreement
     shall remain in effect and until it is terminated  in  accordance  with its
     terms,   neither   Seller   nor  or  any   of  its   officers,   directors,
     representatives  or  agents  will  take  any  action  to (i)  initiate  the
     submission  of  any   acquisition,   sale,   merger  financing  or  capital
     transaction, (ii) enter into any agreement with respect to any acquisition,
     sale,  merger,  financing or capital  transaction  or (iii)  participate in
     negotiations  with, or provide  information  concerning Seller, its Assets,
     liabilities or Business to, any Person in connection with any  acquisition,
     sale,  merger  financing  or  capital  transaction.  Seller  will  promptly
     communicate to Purchaser any solicitation or inquiry received by Seller and
     the terms of any  proposal or inquiry that it may receive in respect of any
     acquisition,  sale, merger financing or capital transaction, or of any such
     information  requested from it or of any such  negotiations  or discussions
     being sought to be initiated  with it. Nothing in this Section 5.1(i) shall
     be  construed  as  prohibiting  the Board of  Directors  of Seller from (i)
     making any disclosure to Seller's  shareholders,  or (ii) responding to any
     unsolicited proposal or inquiry by advising the Person making such proposal
     or inquiry of the terms of this Section 5.1(i). "Acquisition,  sale, merger
     financing or capital transaction" means any proposed (i) acquisition, sale,
     merger,  consolidation,  financing or similar transaction involving Seller,
     (ii) sale, lease or other disposition, directly or indirectly, acquisition,
     sale, merger, consolidation,  financing, share exchange or otherwise of all
     or any substantial part of the assets of Seller, (iii) issue, sale or other
     disposition  of securities  representing  5% or more of the voting power of
     Seller capital stock or (iv)  transaction  in which any Person  proposes to
     acquire  beneficial  ownership  (within the meaning of Rule 13d-3 under the
     Exchange Act) of, or the right to acquire  beneficial  ownership of, or any
     "group" (as such term is defined  under the  Exchange  Act) shall have been
     formed  which  beneficially  owns or has the  right to  acquire  beneficial
     ownership of, 5% or more of the outstanding Seller capital stock.

                                       18

<PAGE>



          (j) Unaudited Financial Statements. Seller will provide Purchaser with
     such  unaudited  financial  statements and other  financial  information of
     Seller up to and  including  the Closing Date as Purchaser  may  reasonably
     request.

          (k) Warn.  Seller  shall  comply with the  requirements  of the Worker
     Adjustment and Retraining Notification Act of 1988 ("WARN") with respect to
     any "plant  closing" or "mass  layoff," as those terms are defined in WARN,
     which may result from Seller's  termination of the employment of any of the
     employees of the Business in connection with Seller's sale of the Assets to
     Purchaser or any of the other transactions contemplated by this Agreement.

          (l) Amendment to GEOS(R)  License  Agreement.  Seller  shall,  and the
     Principal Shareholders shall cause Seller to, use best effects to obtain an
     amendment  to the GEOS(R)  License  Agreement  as provided in Section  8.13
     hereof.

5.2 Purchaser and Compu-DAWN Covenants. It is hereby agreed that, from and after
the date hereof and until the Closing or earlier termination of this Agreement:

          (a) Access.  Upon  request,  Purchaser and  Compu-DAWN  will cause its
     officers,  attorneys,  accountants and other agents and  representatives to
     meet with the  officers,  attorneys  and  accountants  and other agents and
     representatives of Seller during regular business hours and upon reasonable
     notice,  to discuss the  financial  condition  and business  operations  of
     Compu-DAWN  and Purchaser.  Compu-DAWN  shall provide Seller with copies of
     all non-confidential  filings with the SEC made by Compu-DAWN following the
     date hereof and prior to the Closing Date.

          (b) No Breach.

               (i) Purchaser will (A) use its best efforts to assure that all of
          its  representations  and warranties  contained herein are true in all
          material  respects  as of the Closing as if repeated at and as of such
          time,  that no material  breach or Default shall occur with respect to
          any of its covenants,  representations or warranties  contained herein
          that has not been  cured by the  Closing  and that all  conditions  to
          Seller's  obligation  to  enter  into and  complete  the  Closing  are
          satisfied in a timely manner;  (B) not voluntarily  take any action or
          do anything  which will cause a breach of or Default  respecting  such
          covenants,   representations   or   warranties  or  would  impede  the
          satisfaction of such conditions; and (C) promptly notify Seller of any
          event or fact which  represents or is likely to cause such a breach or
          Default or result in such an impediment.

               (ii) Without limiting the generality of the foregoing,  Purchaser
          agrees to use its best  efforts  to take,  or cause to be  taken,  all
          actions,  and to do,  or  cause  to be  done,  all  things  reasonably
          necessary,  proper or advisable under  applicable laws and regulations
          to consummate and make effective the transactions contemplated by this
          Agreement.


                                       19

<PAGE>



          (c) Consents.  Promptly  following  the  execution of this  Agreement,
     Purchaser will use its best efforts to obtain consents of all third parties
     and  governmental  and  other  regulatory   authorities  necessary  to  the
     consummation of the transactions contemplated by this Agreement.

          (d) Stockholder Approval. Subject to fiduciary duty obligations of the
     Boards of Directors of Compu-DAWN  and  Purchaser,  respectively,  will use
     their best efforts,  in accordance with applicable  legal  requirements and
     the  Certificate  of  Incorporation  and Bylaws of each of them to have the
     transaction  contemplated  hereby  approved  by the  holders of the capital
     stock to the extent  required by law,  Nasdaq rules or the  Certificate  of
     Incorporation or Bylaws,  or each of them, if required prior to the Closing
     of this  Agreement.  Compu-DAWN and Purchaser will notify the Seller of the
     date set for any shareholder action to be taken in connection with approval
     of the  transaction not later than thirty (30) days prior to such date. The
     Board of Directors of Compu-DAWN and Purchaser  will,  subject to fiduciary
     duty  obligations  under  applicable  legal  requirements,  recommend  that
     holders of its stock vote to approve the  transaction  contemplated by this
     Agreement and will use best efforts to solicit from such holders proxies in
     favor of such approval and adoption and take all other action  necessary or
     helpful to secure such  favorable  vote.  Such  efforts  will  include,  if
     required by applicable law, causing a Proxy Statement/Prospectus to include
     the   recommendation   of  the  Board  of  Directors  of  Seller  that  its
     stockholders  approve the  transaction and or the issuance of securities as
     contemplated in and by this Agreement;  provided however, that the Board of
     Directors of Compu-DAWN may withhold, modify or withdraw its recommendation
     if it  determines,  with the  advice  of  outside  counsel,  that it may be
     required to do so in the exercise of their fiduciary duties.

                                   ARTICLE VI

Intentionally Omitted

                                   ARTICLE VII

Intentionally Omitted

                                  ARTICLE VIII

                           CONDITIONS PRECEDENT TO THE
                 OBLIGATION OF PURCHASER AND COMPU-DAWN TO CLOSE

     The obligation of Purchaser and  Compu-DAWN to consummate the  transactions
contemplated  hereby is subject to the fulfillment,  prior to or at the Closing,
of each of the following  conditions,  any one or more of which may be waived by
Purchaser  (except when the  fulfillment  of such  condition is a requirement of
law):

8.1  Representations  and  Warranties.  All  representations  and  warranties of
Seller,  and the Principal  Shareholders  contained in this Agreement and in any
written  statement  (including  financial  statements),   exhibit,  certificate,
schedule or other document delivered pursuant hereto or in

                                       20

<PAGE>



connection with the transactions  contemplated  hereby shall be true and correct
as at the Closing Date, as if made at the Closing and as of the Closing Date.

8.2  Covenants.  Seller,  and  each of the  Principal  Shareholders  shall  have
performed  and  complied  with all  covenants  and  agreements  required by this
Agreement  to be  performed  or  complied  with by it or them prior to or at the
Closing.

8.3 Certificate.  Purchaser shall have received a certificate, dated the Closing
Date, signed by the Chairman,  Chief Executive  Officer,  President or Principal
Executive  Officer of Seller and each of the Principal  Shareholders,  as to the
satisfaction of the conditions contained in Sections 8.1 and 8.2 hereof.

8.4  Assignment  and Bill of Sale;  Certificate  of  Title.  Seller  shall  have
executed and  delivered to Purchaser  an  assignment  and bill of sale,  in form
satisfactory to the Purchaser (the "Bill of Sale"),  and Certificate(s) of Title
with respect to motor vehicles,  in the form  satisfactory to the Purchaser (the
"Certificate(s)  of Title"),  pursuant to which Seller shall convey to Purchaser
all of its  right,  title and  interest  in and to the  Assets  which it owns as
contemplated hereby.

8.5 Assignment of License  Rights.  Seller shall have delivered to the Purchaser
valid and binding  assignments  (the "License  Assignments")  of all Proprietary
Rights of which Seller is the licensee included in the Assets, duly consented to
by all  licensors of  Proprietary  Rights,  including,  without  limitation  the
GEOS(R)  License  Agreement,  pursuant to which Seller shall convey to Purchaser
all of its right,  title and interest in and to the Proprietary  rights of which
Seller is a licensee, as contemplated hereby.

8.6 Audited  Financial  Statements.  Purchaser  shall have  received the Audited
Financial Statements .

8.7 Interim  Financial  Statements.  Purchaser  shall have  received the Interim
Financial Statements.

8.8 Principal  Shareholder  Employment  Agreements.  The Principal  Shareholders
shall have  executed  and  delivered  to  Purchaser  the  Principal  Shareholder
Employment  Agreements  in, or  substantially  in, the form  attached  hereto as
Exhibits 8.8(a) and 8.8(b) respectively.

8.9 Certain Payments.  Seller shall be satisfied with the amounts of federal and
state payroll taxes and state of California sales taxes, due by Seller as of the
Closing Date with regard to accrued sales tax and payroll tax obligations.

8.10  Stockholder  Approval.  This Agreement and the  transactions  contemplated
hereby  shall  have been duly  approved  by a  majority  of the  holders  of the
outstanding  voting  shares of Seller and,  if required  prior to the Closing by
applicable law, or Nasdaq rules, the requisite holders of the outstanding Common
Shares of Compu-DAWN.

                                       21

<PAGE>




8.11 Retail Indications of Interest. Seller shall have secured bona fide written
or  e-mail  communications  from the mass  retailers  listed  on  Schedule  8.11
attached  hereto  stating  that they will  participate  in the 1999 4th  quarter
roll-out of the Global PC Device product.

8.12 Creditor Agreements.  Seller shall have agreements with a sufficient number
of its  creditors  such that its  total  trade and  accounts  payable  and other
liabilities  can be  liquidated  by the payment of not more than  75,000  Common
Shares of Compu-DAWN in the aggregate.

8.13 GEOS(R) License Agreement Amendment. Geoworks and Seller shall have amended
the GEOS License Agreement to the satisfaction of Purchaser.

8.14 Subscription Agreements. The Persons listed on Schedule 2.3.2(a)(ii) and/or
Seller shall have delivered Subscription  Agreements which are acceptable to the
Purchaser and Compu-DAWN.

8.15 "Lock-up"  Agreements.  The Persons and/or the Seller set forth on Schedule
2.3.2(a)(ii)  attached  hereto who are to be issued  Common  Shares and Warrants
pursuant to the  provisions  herein shall have  executed and delivered a one (1)
year "lock-up"  agreement in, or  substantially  in, the form attached hereto as
Exhibit 2.3.2(a)(ii).

8.16 Opinion of Counsel. Purchaser and Compu-DAWN shall have received an opinion
of counsel to Seller, which counsel is reasonably satisfactory to Buyer, opining
on matters  which are  reasonably  satisfactory  to  Purchaser  and  Purchaser's
counsel.

8.17 No Actions. No Action shall have been instituted,  and be continuing before
a court or before or by a governmental or other  regulatory  body or agency,  or
shall have been threatened and be unresolved,  to restrain, or to prevent, or to
obtain any  material  amount of damages in respect of, the  carrying  out of the
transactions  contemplated hereby, or which might materially affect the right of
Purchaser to own or be a licensee of, any of the Assets or to operate or control
the Assets and Business  after the Closing  Date, or which might have a Material
Adverse Effect thereon.

8.18 Consents; Licenses and Permits. Seller, Purchaser and Compu-DAWN shall have
each obtained all consents,  licenses and Permits of third  parties,  including,
without  limitation,  regulatory  authorities and the Nasdaq  Stockmarket,  Inc.
necessary  for the  performance  by each  of  them  of all of  their  respective
obligations under this Agreement, including, without limitation, the transfer of
the Assets as contemplated  hereby, and such other consents,  if any, to prevent
(i) the  occurrence  of a breach under any  agreement of Seller with any person,
the termination of which would have a Material Adverse Effect on the Business or
Assets or (ii) any  Assumed  Liability  from  becoming  due or being  subject to
becoming  due  with  the  passage  of  time  or on  notice  as a  result  of the
performance  of this  Agreement,  any other  provision of this  Agreement to the
contrary notwithstanding.

8.19  Section  4(2)  Compliance.  Seller  and/or the Persons  listed on Schedule
2.3.2(a) shall have delivered to Compu-DAWN evidence reasonably  satisfactory to
Compu-DAWN that its or his

                                       22

<PAGE>



representations set forth in their respective  Subscription  Agreements are true
and  correct  and that the  issuance  by  Compu-DAWN  of the  Common  Shares and
Warrants pursuant hereto and thereto will be in conformity with the requirements
of Section 4(2) of the Securities Act.

8.20 Actions.  All actions  necessary to authorize the  execution,  delivery and
performance of this Agreement by Seller, and the Principal  Shareholders and the
consummation of the  transactions  contemplated  hereby shall have been duly and
validly taken and Seller,  and the Principal  Shareholders shall have full power
and right to consummate the transactions contemplated by this Agreement.

8.21  Satisfactory  Due  Diligence.  Compu-DAWN  and the  Purchaser  shall  have
completed a due diligence  investigation of Seller,  the Assets or the Business,
the results of which shall be  reasonably  satisfactory  to  Compu-DAWN  and the
Purchaser  in their  good  faith  sole  discretion,  provided  however,  that if
Compu-DAWN or the Purchaser  does not inform Seller in writing by the earlier of
(a) the Closing Date or (b) on or before the  sixtieth  (60) day  following  the
date hereof that such due diligence investigation is not satisfactory, then such
due diligence investigation shall be deemed to be satisfactory.

8.22 Compliance with Bulk Sales Laws. Seller shall have complied in all respects
with applicable state bulk sales laws as provided in Section 13.1 hereof.

8.23 Escrow  Agreement.  Seller and the  Representative  shall have executed and
tendered to Compu-DAWN an escrow agreement (the "Escrow  Agreement') in the form
and substance  reasonably  acceptable to Compu-DAWN,  Purchaser,  Seller and the
Principal  Shareholders,  providing  for,  among other  things,  that the Common
Shares and Warrants of Compu-DAWN  issuable to the Persons set forth on Schedule
8.23 on  account  of a portion  of the  Purchase  Price as  provided  in Section
2.3.2(a) hereof, as provided for below (the "Escrow Securities"), will be placed
in escrow with an escrow agent satisfactory to Compu-DAWN and held in accordance
with  the  terms  set  forth  below  and  shall  be  held  as  security  for the
indemnification  obligations of the Principal  Shareholders  pursuant to Section
12.2.1 hereof for a period of eleven (11) months from the Closing Date.

8.24 Fairness Determination.  The Board of Directors of Compu-DAWN,  in its sole
determination,  has  determined  that  the  transactions  contemplated  by  this
Agreement  and  the  exhibits  attached  hereto  are  fair  in all  respects  to
Compu-DAWN, Compu-DAWN's stockholders, and Purchaser.

8.25 Additional  Documents.  Seller,  and the Principal  Shareholders shall have
delivered  all such  certified  resolutions,  certificates  and  documents  with
respect to the  Business  and the Assets as  Purchaser  or its  counsel may have
reasonably requested.

8.26 Approval of Counsel.  All actions,  proceedings,  instruments and documents
required  to carry out this  Agreement,  or  incidental  thereto,  and all other
related legal matters, shall have been

                                       23

<PAGE>



approved as to form and substance by counsel to Purchaser,  which approval shall
not be unreasonably withheld or delayed.

                                   ARTICLE IX

                    CONDITIONS PRECEDENT TO THE OBLIGATION OF
                                 SELLER TO CLOSE

     The obligation of Seller to consummate the transactions contemplated hereby
is  subject  to the  fulfillment,  prior  to or at the  Closing,  of each of the
following  conditions,  any one or more of which may be waived by Seller (except
when the fulfillment of such condition is a requirement of law):

9.1  Representations  and  Warranties.  All  representations  and  warranties of
Purchaser  contained in this Agreement and in any written  statement  (including
financial  statements),   exhibit,  certificate,   schedule  or  other  document
delivered  pursuant hereto or in connection with the  transactions  contemplated
hereby  shall be true and  correct  as at the  Closing  Date,  as if made at the
Closing and as of the Closing Date.

9.2 Covenants.  Purchaser and Compu-DAWN  shall have performed and complied with
all  covenants  and  agreements  required by this  Agreement  to be performed or
complied with by it prior to or at the Closing.

9.3  Certificate.  Seller shall have received a  certificate,  dated the Closing
Date,  signed by the Chairman of the Board or President of Purchaser,  as to the
satisfaction of the conditions contained in Sections 9.1 and 9.2 hereof.

9.4 Shares.  Compu-DAWN  shall have  tendered the Closing  Common  Shares to the
Seller on behalf of the  Persons  who are  Accepted  Subscribers  for the Common
Shares to the extent of the number of Common  Shares  which may be issued at the
Closing without violating Rule 4310(c)(25)(H) of the Nasdaq Stock Market, Inc.

9.5  Warrants.  Compu-DAWN  shall have  tendered  the  Warrants to the Seller on
behalf of the  Persons  who are  Accepted  Subscribers  for the  Warrants to the
extent of the  number of  Warrants  which may be issued at the  Closing  without
violating Rule 4310(c)(25)(H) of the Nasdaq Stock Market, Inc.

9.6 Principal Shareholder Employment  Agreements.  Purchaser shall have executed
and tendered to each of the Principal  Shareholders  their respective  Principal
Shareholders Employment Agreement.

9.7 Other Employment Offers;  Options.  The Purchaser shall have tendered to the
Persons listed on Schedule 9.7 attached  hereto offers of  employment,  upon the
terms set forth in Schedule

                                       24

<PAGE>



9.7,  and  provided  each  such  Person  accepts  employment  by the  Purchaser,
Compu-DAWN  shall have tendered  Options to purchase Common Shares of Compu-DAWN
pursuant to  Compu-DAWN's  1996 Stock Option Plan upon the terms and  conditions
(i) described in Schedule 9.7 and (ii) currently contained in Compu-DAWN's forms
of Stock Option Agreement related to the Options granted under Compu-DAWN's 1996
Stock Option Plan.

9.8 Stockholder  Approval.  This Agreement and the transactions  contemplated by
this Agreement shall have been duly approved by a majority of the holders of the
outstanding  voting Common Shares of Seller and, if required by applicable  law,
or Nasdaq  rules,  prior to Closing,  the requisite  holders of the  outstanding
Common Shares of Compu-DAWN.

9.9 No Actions. No Action shall have been instituted, and be continuing,  before
a court or by a governmental or other  regulatory  body or agency,  or have been
threatened,  and be unresolved,  to restrain or prevent,  or obtain any material
amount  of  damages  in  respect  of,  the  carrying  out  of  the  transactions
contemplated hereby.

9.10  Consents;  Licenses  and  Permits.  Purchaser  and  Compu-DAWN  shall have
obtained all consents, licenses and permits of third parties, including, without
limitation,  regulatory authorities,  necessary for the performance by it of all
of its obligations under this Agreement.

9.11  Corporate  Actions.  All actions  necessary  to authorize  the  execution,
delivery and  performance  of this Agreement by Purchaser and Compu-DAWN and the
consummation of the transactions  contemplated hereby other than the approval of
Compu-DAWN's  stockholders  pursuant to Rule  4310(c)(25)(H) of the Nasdaq Stock
Market,  Inc.  with  respect to the  issuance of any Common  Shares or Warrants,
shall have been duly and validly  taken and Purchaser and Compu- DAWN shall have
full  power  and  right to  consummate  the  transactions  contemplated  by this
Agreement.

9.12  Additional  Documents.  Purchaser and Compu-DAWN  shall have delivered all
such certified resolutions, certificates and documents with respect to Purchaser
as Seller or counsel to Seller may have reasonably requested.

9.13 Approval of Counsel.  All actions,  proceedings,  instruments and documents
required  to carry  out this  Agreement  or  incidental  thereto,  and all other
related  legal  matters,  shall have been  approved as to form and  substance by
counsel to Seller, which approval shall not be unreasonably withheld or delayed.





                                       25

<PAGE>



                                    ARTICLE X

                                     CLOSING

10.1 Time and Location.  The closing (the  "Closing")  provided for herein shall
take place at the  offices of Seller at 10:00 a.m.  on  September  30, 1999 or a
date prior thereto as mutually  determined by the parties, or on such other date
and at such  other  place  as may be  mutually  agreed  to by the  parties  (the
"Closing Date").

10.2 Items to be Delivered to Purchaser. At or prior to the Closing, Seller will
deliver or cause to be delivered to Purchaser:

          (a) the certificates required by Section 8.3 hereof;

          (b) the Bill of Sale and  Certificate(s)  of Title required by Section
     8.4 hereof;

          (c) the Assignment by Section 8.5 hereof;

          (d) the Audited Financial Statements required by Section 8.6 hereof;

          (e) the Interim Financial Statements required by Section 8.7 hereof;

          (f)  the  Principal  Stockholder  Employment  Agreements  required  by
     Section 8.8 hereof;

          (g) all  keys to the  Assets,  including,  without  limitation,  motor
     vehicles;

          (h)  satisfactory  evidence  of all actions  required by Section  8.16
     hereof;

          (i) satisfactory evidence required by Section 8.18 hereof;

          (j)  satisfactory  evidence  of all actions  required by Section  8.19
     hereof;

          (k)  satisfactory  evidence of the compliance  with bulk sales laws as
     required by Sections 8.22 and 13.1 hereof.

          (l) the Escrow Agreement required by Section 8.23 hereof

          (m) such other certified  resolutions,  documents and  certificates as
     are required to be delivered  to  Purchaser or  Compu-DAWN  pursuant to the
     provisions of this Agreement or which otherwise confirm that all

                                       26

<PAGE>



     of the  conditions  precedent to the obligation of Purchaser and Compu-DAWN
     to close have been satisfied.

10.3 Items to be Delivered to Seller and Others. At the Closing,  Purchaser will
deliver or cause to be delivered to Seller or the Principal  Shareholders or the
persons set forth below, as the case may be:

          (a) the certificate required by Section 9.3;

          (b) certificates  representing the Closing Common Shares to the Seller
     on behalf of the Accepted Subscribers for the Closing Common Shares;

          (c)  Certificates  representing  the Closing Warrants to the Seller on
     behalf of the Accepted Subscribers for the Closing Warrants;

          (d)  the  Principal  Shareholder  Employment  Agreements  required  by
     Section 9.6 hereof;

          (e) the  Options  to the new  employees  listed  on  Schedule  10.3(e)
     attached hereto required by Section 9.7 hereof;

          (f) certified  copies of all corporate  action required by Section 9.9
     and 9.11 hereof; and

          (g) such other certified  resolutions,  documents and  certificates as
     are required to be delivered by  Purchaser  pursuant to the  provisions  of
     this Agreement or otherwise confirm that all of the conditions precedent to
     the obligation of Seller to close have been satisfied.

                                   ARTICLE XI

                              POST-CLOSING MATTERS

11.1  Stockholder  Approval.  To the extent the approval of the  stockholders of
Compu-DAWN  is  required  for the  issuance of any of the Common  Shares  and/or
Warrants by Rule  4310(c)(25)(H)  of the Nasdaq Stock Market,  Inc.,  Compu-DAWN
shall hold a meeting of its  stockholders as promptly as possible  following the
Closing  Date,  but in no event  later than  December  31,  1999,  at which such
approval shall be sought. Compu-DAWN and its Board of Directors shall act in the
same  manner  with  respect to  recommending  that the  stockholders  vote their
approval of the issuance of the Common  Shares  and/or  Warrants as set forth in
Section 5.2(d) hereof.

11.2 Further Assurances.  On and after the Closing Date, (a) upon the request of
Purchaser,  Seller shall take all such further actions and execute,  acknowledge
and deliver all such further

                                       27

<PAGE>



instruments  and  documents  as may be  necessary  or  desirable  to convey  and
transfer to, and vest in, Purchaser, and to protect Purchaser's right, title and
interest  in and to,  and  enjoyment  of, the Assets  intended  to be  assigned,
transferred,  conveyed and  delivered  pursuant to this  Agreement,  and (b) the
parties  shall take all such  further  actions  and execute and deliver all such
further  instruments  and documents as may be necessary or  appropriate to carry
out the transactions contemplated by this Agreement.

11.3 Power of Attorney.  Without  limitation of any provision of this Agreement,
effective upon the Closing,  Seller  constitutes and appoints  Purchaser and its
successors and assigns,  and each of them,  the true and lawful  attorney of the
Seller,  with full power of  substitution,  in their own names or in the name of
the Seller, but for their own benefit and at their own expense, (i) to institute
and  prosecute  all  proceedings  which any of them may deem  proper in order to
collect,  assert or enforce  any claim,  right or title of any kind in or to the
Assets transferred or intended to be transferred to Purchaser hereunder,  and to
do all such acts and  things  in  relation  thereto  as any of them  shall  deem
advisable,  and (ii) to take all actions  which they may deem proper in order to
provide  for  them  the  benefits  under  any  claims,  contracts,   agreements,
arrangements,  licenses,  commitments,  sales orders,  purchase  orders or other
documents or instruments  transferred or intended to be transferred to Purchaser
hereunder.  Seller  acknowledges  that the foregoing  powers are coupled with an
interest and, upon the Closing,  shall not be revocable in any manner or for any
reason.

11.4 Board Position.  The Board of Directors of Compu-DAWN shall be comprised of
seven (7) directors  following the Closing.  The two (2) vacancies  currently on
the Board shall be filled by Brian Dougherty and Mark Bradlee at the Closing.

11.5     Restrictive Covenant.

          (a) In order to induce  Purchaser  and  Compu-DAWN  to enter  into and
     complete the Closing and to consummate  the  transactions  contemplated  by
     this Agreement, each of Seller and each Principal Shareholder (for purposes
     of this Section 11.5,  collectively the "Seller Parties") hereby represents
     and warrants to, and covenants and agrees with, Purchaser and Compu-DAWN as
     follows:

               (i) The Seller Parties will not at any time reveal,  divulge,  or
          make known to any person, firm, corporation,  or business organization
          other  than  Purchaser  and  Compu-DAWN,  or use  for  his or its  own
          account,   any  customer  lists,  trade  secrets,  or  any  secret  or
          confidential  information  of  any  kind  used  by the  Seller  and/or
          Purchaser  and,  made known to him or it. The Seller  Parties  further
          covenant  and agree  that he or it shall  retain  such  knowledge  and
          information  which he or it has acquired with respect to Seller and/or
          Purchaser relative to such customer lists,  trade secrets,  and secret
          or confidential information in trust for the sole benefit of Purchaser
          and Compu-DAWN, their respective successors and assigns;

               (ii)(A)  Each of the Seller  Parties  will not at any time within
          the  Restrictive  Period,  without the prior  written  approval of the
          Purchaser, directly or indirectly, anywhere, whether

                                       28

<PAGE>



          individually or as a principal,  officer,  employee,  partner, member,
          director,  agent  of or  consultant  for any  entity,  (i)  engage  or
          participate  in  a  Competitive   Business  and  shall  not  make  any
          investments  in any entity which is engaged in a Competitive  Business
          (provided,  however that the foregoing  shall not prohibit such Seller
          Party from  acquiring in the  aggregate up to five (5%) percent of the
          outstanding capital stock of any such entity if the securities of such
          entity are listed on a national  securities  exchange or quoted on the
          NASDAQ  system,   and  further  provided  as  set  forth  in  Schedule
          11.5(a)(ii)(A))  ;  (ii)  cause  or  seek to  persuade  any  director,
          officer,  employee,   customer,  licensee,  account,  agent,  sponsor,
          supplier,  vendor  or  licensor  of the  Seller  and/or  Purchaser  to
          discontinue  the status,  employment or relationship of such person or
          entity  with the  Purchaser,  or to become  employed  in any  activity
          similar to or  competitive  with the  activities  of the Seller and/or
          Purchaser;  (iii) cause or seek to persuade any prospective  customer,
          licensee,  supplier,  vendor  and/or  licensor  of the  Seller  and/or
          Purchaser  (which as of the Closing Date and/or  Termination  Date was
          then  actively  being  solicited by the Seller  and/or  Purchaser)  to
          determine not to enter into a business  relationship  with  Purchaser;
          (iv) hire or retain any director, officer or employee of the Purchaser
          and/or  Seller;  or (v) solicit or cause or authorize to be solicited,
          for or on behalf  of him or any third  party,  any  business  which is
          competitive,  directly or indirectly, with the Purchaser and/or Seller
          from (a) others who are, or were  within  three (3) years prior to the
          Closing Date and/or Termination Date,  customers,  sponsors,  vendors,
          licensors  or  accounts  of the Seller  and/or  Purchaser,  or (b) any
          prospective  customer,  sponsor,  vendor,  licensor  or account of the
          Seller and/or  Purchaser which at the Closing Date and/or  Termination
          Date was then actively being solicited by the Seller and/or Purchaser.

               (B) For  purposes  of this  Section  11.5 the  term  "Restrictive
          Period"  shall mean the period  commencing  as of the Closing Date and
          terminating  on the date  (the  "Termination  Date")  which is two (2)
          years following the Closing Date.

               (C) For  purposes of this  Section  11.5,  the term  "Competitive
          Business  " shall mean the  ownership,  operation,  management  and/or
          promotion  of and/or  other  engagement  in any  business  of  selling
          Internet  service  and PC  devices  through  mass  merchandise  retail
          channels.

               (iii) The  restrictive  covenants  contained in this Section 11.5
          are material elements of the consideration to be paid by Purchaser and
          Compu-DAWN  under  this  Agreement  and are  reasonable  and  properly
          required  for the  adequate  protection  of the  business  interest of
          Seller being acquired thereby;

               (iv) The covenants  contained herein are separate and independent
          from any other  covenants  contained in any other agreement and may be
          enforced irrespective of any other such covenants; and

               (v) If any provision of this Section is held to be  unenforceable
          because of the scope, duration or area of its applicability, the court
          making such  determination  shall have the power to modify such scope,
          duration  or area or all of them,  and such  provision  shall  then be
          applicable in such modified form as fully as if herein so contained.

                                       29

<PAGE>



          (b) The parties  recognize that,  because of the nature of the subject
     matter of this Agreement, it would be impracticable and extremely difficult
     to determine  actual  damages to Purchaser and Compu-DAWN in the event of a
     breach of this Agreement by any Seller Party. Accordingly,  in the event of
     a dispute  between any Seller Party and Purchaser or Compu-DAWN  concerning
     the alleged  commission or alleged threat to commit a breach by such Seller
     Party of any of the provisions  hereof,  the Purchaser and Compu-DAWN shall
     have the following rights and remedies:

               (i) The right and remedy to have the provisions of this Agreement
          specifically enforced by any court having equity jurisdiction,  by way
          of injunctive  relief or otherwise,  it being  acknowledged and agreed
          that any such  breach or  threatened  breach  will  cause  irreparable
          injury to Purchaser  and  Compu-DAWN  and that money  damages will not
          provide an  adequate  remedy to  Purchaser  and  Compu-DAWN  except as
          provided in Section 14.3;

               (ii) The right and  remedy  to  require  the  Seller  Parties  to
          account for and pay over to Purchaser all profits  derived or received
          by the Seller Parties as a result of any  transactions  constituting a
          breach of any of the  provisions of this Section 11.5,  and the Seller
          Parties  hereby  agree to  account  for and pay over such  profits  to
          Purchaser and Compu-DAWN; and

               (iii) The right to recover attorney's fees incurred in any action
          or proceeding in which it seeks to enforce its rights hereunder.

          (c) The parties  hereto  intend to and hereby confer  jurisdiction  to
     enforce the covenants contained in this Section 11.5 upon the courts of any
     jurisdiction,   country,   province,   or  governmental   entity,  etc.  (a
     "Jurisdiction")  within the  geographical  scope of such covenants.  In the
     event that the courts of any one or more of such  Jurisdictions  shall hold
     such covenants wholly unenforceable by reason of the breadth of their scope
     or  otherwise,  it is  the  intention  of  the  parties  hereto  that  such
     determination not bar or in any way affect Purchaser and Compu-DAWN's right
     to the relief provided above in the courts of any other Jurisdiction within
     the  geographical  scope of such covenants as to breaches of such covenants
     as they relate to each Jurisdiction being, for this purpose, severable into
     diverse and independent covenants.

11.6 Taxes.  The Purchaser  shall, on behalf of Seller,  after the Closing Date,
pay any Taxes set forth on Schedule 3.9 attached hereto,  but only to the extent
of the amounts set forth on Schedule  3.9 hereof,  to the  appropriate  federal,
state or local  taxing  authorities,  in  accordance  with any payment  schedule
agreed to by the Seller and/or any Principal  Shareholder  on the one hand,  and
the  applicable  taxing  authority on the other hand.  It is  acknowledged  that
Purchaser is not assuming any obligation or liability with respect to the Taxes,
or any interest or penalties accrued thereon.

11.7  Financing by Seller or Designees.  If the  Purchaser  does not have, or is
unable  to  provide,  sufficient  funds to  conduct  the  Business  and fund the
pre-roll out market launch of the Global PC Device product and the Seller or its
designees have to provide the necessary funds  therefor,  Compu- DAWN will issue
Seller or its designees one common stock purchase warrant, exercisable at the

                                       30

<PAGE>



closing  price of  Compu-DAWN's  Common  Shares on the date hereof on the NASDAQ
Small Cap Market for every Common Share which Compu-DAWN agrees to issue for the
necessary funds invested in Compu-DAWN;  provided  however that in any event any
offering and sale of  securities by  Compu-DAWN  and/or  Purchaser in connection
therewith  shall  be  upon  terms  mutually  agreeable  to  Compu-DAWN  and  the
Purchaser,  and Seller and/or its  designees,  and shall be in  compliance  with
federal and state securities laws and the rules of the Nasdaq Stockmarket,  Inc.
or any other  exchange upon which  Compu-DAWN's  or  Purchaser's  securities are
included or listed.

                                   ARTICLE XII

                  SURVIVAL OF REPRESENTATIONS; INDEMNIFICATION

12.1  Survival.  The parties  agree that their  respective  representations  and
warranties contained in this Agreement shall survive the Closing.

12.2     Indemnification.

         12.2.1  General  Indemnification  Obligation  of Seller  and  Principal
Shareholders. From and after the Closing, Seller, and each Principal Shareholder
jointly and severally, will reimburse, indemnify and hold harmless Purchaser and
Compu-DAWN  (in each case,  an  "Indemnified  Purchaser  Party")  against and in
respect of:

          (a) any and all damages, losses, deficiencies,  liabilities, costs and
     expenses  incurred  or  suffered by any  Indemnified  Purchaser  Party that
     result from, relate to or arise out of:

               (i) any and all  liabilities  and  obligations  of  Seller of any
          kind, nature and description whatsoever, fixed or contingent, inchoate
          or otherwise,  except for those  liabilities of Seller which Purchaser
          specifically assumes pursuant to this Agreement;

               (ii) any and all Actions against any Indemnified  Purchaser Party
          that relate to the Business or the Assets in which the principal event
          giving rise thereto occurred prior to the Closing Date or which result
          from or arise out of any action or inaction  prior to the Closing Date
          of Seller or any partner  (general  or  limited),  director,  officer,
          employee, shareholder, agent or representative of Seller;

               (iii) any misrepresentation, breach of warranty or nonfulfillment
          of any  agreement  or  covenant  on the part of  Seller,  the  General
          Partner  or  either  Shareholder  under  this  Agreement,  or from any
          misrepresentation  in or  omission  from  any  certificate,  schedule,
          statement, document or instrument furnished to Purchaser or Compu-DAWN
          pursuant  hereto or in connection with the  negotiation,  execution or
          performance of this Agreement;


                                       31

<PAGE>



               (iv) any untrue  statement  or omission of a material  fact which
          was included in any of Compu-DAWN's public disclosures which was based
          on  information  furnished in writing to  Compu-DAWN  by Seller or its
          representatives or agents.

               (v) any failure to comply with any "bulk sales" law applicable to
          the transactions contemplated by this Agreement; and

          (b) any and all Actions, assessments,  audits, fines, judgments, costs
     and other expenses (including,  without limitation,  reasonable legal fees)
     incident to any of the  foregoing  or to the  enforcement  of this  Section
     12.2.1.

          (c) The Principal Shareholders'  indemnification  obligation hereunder
     shall be limited to the Escrowed Securities.

         12.2.2 General Indemnification  Obligation of Purchaser. From and after
the  Closing,  Purchaser  and  Compu-DAWN  will  reimburse,  indemnify  and hold
harmless Seller and its successors or assigns and the Principal Shareholders (an
"Indemnified Seller Party") against and in respect of:

          (a) Any and all damages, losses, deficiencies,  liabilities, costs and
     expenses  incurred or suffered by any Indemnified  Seller Party that result
     from, relate to or arise out of:

               (i) any and all  liabilities and obligations of Seller which have
          been specifically assumed by Purchaser pursuant to this Agreement;

               (ii) any misrepresentation, breach of warranty or non-fulfillment
          of any  agreement  or  covenant  on the part of  Purchaser  under this
          Agreement,  or from  any  misrepresentation  in or  omission  from any
          certificate,  schedule, statement, document or instrument furnished to
          Seller  pursuant  hereto  or  in  connection  with  the   negotiation,
          execution or performance of this Agreement.

          (b) any and all Actions, assessments,  audits, fines, judgments, costs
     and other expenses (including,  without limitation,  reasonable legal fees)
     incident to any of the  foregoing  or to the  enforcement  of this  Section
     12.2.2.

         12.2.3  Method of Asserting Claims, Etc.

          (a) In the  event  that any claim or  demand  for which  Seller or the
     Principal  Shareholders  would be liable to an Indemnified  Purchaser Party
     hereunder is asserted against or sought to be collected from an Indemnified
     Purchaser  Party by a third party,  the  Indemnified  Purchaser Party shall
     notify  Seller  and the  Principal  Shareholders  of such  claim or demand,
     specifying  the  nature  of such  claim or  demand  and the  amount  or the
     estimated  amount thereof to the extent then feasible (which estimate shall
     not be conclusive of the final amount of such claim and demand) (the "Claim
     Notice").  Seller and the Principal Shareholders shall thereupon,  at their
     sole

                                       32

<PAGE>



     cost and expense, defend the Indemnified Purchaser Party against such claim
     or demand with counsel reasonably satisfactory to the Indemnified Purchaser
     Party.

          (b) Neither Seller nor the Principal  Shareholders shall,  without the
     prior written consent of the Indemnified  Purchaser  Party,  consent to the
     entry of any judgment against the Indemnified Purchaser Party or enter into
     any settlement or compromise  which does not include,  as an  unconditional
     term  thereof  (i.e.,  there  being no  requirement  that  the  Indemnified
     Purchaser  Party pay any amount of money or give any other  consideration),
     the giving by the claimant or plaintiff to the Indemnified  Purchaser Party
     of a  release,  in  form  and  substance  satisfactory  to the  Indemnified
     Purchaser  Party, as the case may be, from all liability in respect of such
     claim  or  litigation.  If  any  Indemnified  Purchaser  Party  desires  to
     participate in, but not control, any such defense or settlement,  it may do
     so at its sole cost and  expense.  If,  in the  reasonable  opinion  of the
     Indemnified  Purchaser Party, any such claim or demand or the litigation or
     resolution  of any such claim or demand  involves an issue or matter  which
     could have a materially adverse effect on the business, operations, assets,
     properties  or  prospects  of  the  Indemnified   Purchaser  Party  or  its
     affiliates,  then the  Indemnified  Purchaser Party shall have the right to
     control the defense or settlement of any such claim or demand and its costs
     and expenses shall be included as part of the indemnification obligation of
     Seller and/or the Principal Shareholders hereunder; provided, however, that
     the  Indemnified  Purchaser Party shall not settle any such claim or demand
     without the prior written  consent of Seller or the Principal  Shareholder,
     which  consent  shall  not be  unreasonably  withheld  or  delayed.  If the
     Indemnified  Purchaser Party should elect to exercise such right, Seller or
     the Principal  Shareholders shall have the right to participate in, but not
     control,  the defense or  settlement  of such claim or demand at their sole
     cost and expense.

          (c) In the event an  Indemnified  Purchaser  Party should have a claim
     against Seller, and/or the Principal  Shareholders  hereunder that does not
     involve a claim or demand being asserted  against or sought to be collected
     from it by a third  Party,  the  Indemnified  Purchaser  Party shall send a
     Claim  Notice  with  respect  to such claim to  Seller,  and the  Principal
     Shareholders.  If Seller or the either Principal  Shareholder,  as the case
     may be, does not notify the Indemnified  Purchaser  Party,  within ten (10)
     days from receipt of notice of a claim,  that it or he disputes such claim,
     the amount of such claim shall be conclusively deemed a liability of Seller
     and any Principal Shareholder hereunder.

          (d) All claims for  indemnification  by an  Indemnified  Seller  Party
     under this  Agreement  shall be asserted and resolved  under the procedures
     set forth hereinabove by substituting in the appropriate place "Indemnified
     Seller Party" for "Indemnified  Purchaser Party" and variations thereof and
     "Purchaser"   for  "Seller  and/or  the  "Principal   Shareholder(s)"   and
     variations thereof.

     12.2.4  Escrow  Agreement.  In order to provide  further  security  for the
indemnification  rights of any  Indemnified  Purchaser  Party under this Article
XII, the Escrowed Securities shall be held in escrow and disposed of as provided
in the Escrow Agreement described in Section 8.23 hereof.


                                       33

<PAGE>



12.3 Payment;  Right of Setoff.  Upon the  determination  of the liability under
Section 12.2 hereof,  the appropriate  party shall pay to the other,  within ten
(10) days after such determination,  the amount of any claim for indemnification
made  hereunder.  Notwithstanding  the  foregoing  and  any  other  rights  that
Purchaser  and/or  Compu-DAWN  may  have  against  any  other  person,  firm  or
corporation,  Purchaser  and/or  Compu-DAWN  shall  have the right to setoff the
unpaid  amount  of any such  claim  against  any  amounts  owed by it under  any
agreements  or  instruments  entered into pursuant to this  Agreement.  Further,
pending  final  determination  of any claims,  demands or disputes in accordance
with the provisions of this Article XII,  Purchaser and/or Compu-DAWN shall have
the right to withhold  from any amounts due  pursuant to this  Agreement  or any
other  agreement,  if any, the amount of such claims,  demands and/or  disputes.
Upon the final payment in full of any claim, either by setoff or otherwise,  the
entity making payment shall be subrogated to the rights of the indemnified party
against any person,  firm or  corporation  with respect to the subject matter of
such claim.

12.4 Other Rights and Remedies Not Affected.  The indemnification  rights of the
parties under this Article XII are independent of and in addition to such rights
and  remedies as the parties may have at law or in equity or  otherwise  for any
misrepresentation,  breach of warranty or failure to fulfill  any  agreement  or
covenant hereunder on the part of any party hereto, including without limitation
the right to seek specific performance, rescission or restitution, none of which
rights or remedies shall be affected or diminished hereby.

                                  ARTICLE XIII

                                    BULK SALE

13.1 Bulk Sales.  The Seller shall comply in all respects with the provisions of
the bulk  sales law of any state and the Seller  and the  Principal  Shareholder
jointly and  severally,  covenant and agree to pay and  discharge,  when due, or
contest in good faith by appropriate proceedings,  all claims of creditors which
could  be  asserted  against  the  Purchaser  or the  Assets  by  reason  of any
noncompliance herewith. The foregoing notwithstanding, nothing herein shall stop
or prevent  Purchaser  from  asserting,  as a bar or  defense to any  actions or
proceedings brought under any of such laws, that such laws are not applicable to
the  transactions  contemplated  by  this  Agreement.  Simultaneously  with  the
execution of this Agreement (and in any event, not less than ten (10) days prior
to Closing),  the parties shall complete the  appropriate  California  State tax
form relating to notification of sales, transfers or assignments in bulk and the
Purchaser may promptly file it in the appropriate office.





                                       34

<PAGE>



                                   ARTICLE XIV

                   TERMINATION; WAIVER AND LIQUIDATED DAMAGES

14.1 Termination.  Anything herein or elsewhere to the contrary notwithstanding,
this  Agreement  may be  terminated  and the  transactions  provided  for herein
abandoned at any time prior to the Closing:

          (a) By  mutual  consent  of the  respective  Boards  of  Directors  of
     Purchaser and the Seller;

          (b) By  Purchaser if any of the  conditions  set forth in Article VIII
     hereof shall not have been  fulfilled on or prior to September  30, 1999 or
     shall become  incapable of  fulfillment,  in each case except as such shall
     have been the result, directly or indirectly,  of any action or inaction by
     Purchaser or its officers and Directors.

          (c) By Seller, if any of the conditions set forth in Article IX hereof
     shall not have been  fulfilled on or prior to  September  30, 1999 or shall
     have become  incapable  of  fulfillment,  in each case except as such shall
     have been the result, directly or indirectly,  of any action or inaction by
     Seller or its officers and partners,  whether in their capacity as partners
     or otherwise, and shall not have been waived.

          If this  Agreement is terminated as described  above,  this  Agreement
     shall  be  of no  further  force  and  effect,  without  any  liability  or
     obligation on the part of any of the parties except for any liability which
     may arise  pursuant  to  Sections  16.1 and 16.2 hereof or as a result of a
     party's willful failure to consummate the transactions contemplated hereby.

14.2 Waiver.  Any condition to the  performance of the parties which legally may
be waived on or prior to the Closing Date may be waived at any time by the party
entitled to the benefit  thereof by action taken or  authorized by an instrument
in writing  executed by the relevant party or parties.  The failure of any party
at any time or times to require  performance of any provision hereof shall in no
manner  affect the right of such party at a later time to enforce  the same.  No
waiver by any  party of the  breach of any  term,  covenant,  representation  or
warranty contained in this Agreement as a condition to such party's  obligations
hereunder shall release or affect any liability  resulting from such breach, and
no waiver of any  nature,  whether by conduct or  otherwise,  in any one or more
instances,  shall be deemed to be or construed as a further or continuing waiver
of  any  such  condition  or  of  any  breach  of  any  other  term,   covenant,
representation or warranty of this Agreement.

14.3 Liquidated Damages. Seller and the Principal Shareholders  acknowledge that
Purchaser and Compu-DAWN are investing a significant amount of resources,  time,
expense  and  reputation  in pursuing  the  potential  acquisition  contemplated
hereby.  Seller further  acknowledges that Purchaser would be irreparably harmed
by a breach of Section 5.1(i) hereof and that monetary  damages to Purchaser for
such breach would be  immeasurable.  Accordingly,  in the event Seller  breaches
this

                                       35

<PAGE>



Section  5.1(i),  Seller shall pay Purchaser the sum of $1,000,000 as liquidated
damages immediately. Seller acknowledges that Seller has received good, valuable
and sufficient consideration for the foregoing agreement, and that Purchaser and
Compu-DAWN is relying on the Agreement in Section 5.1(i) and the  enforceability
and the Principal  Shareholders in entering into this Agreement and pursuing the
transaction contemplated hereby.

                                   ARTICLE XV

                                  DEFINED TERMS

     15.1  Defined  Terms.  As used  herein,  the  terms  below  shall  have the
following  meanings.  Any of such terms,  unless the context otherwise requires,
may be used in the singular or plural, depending upon the reference.

     "Accepted  Subscriber " shall mean the Persons listed on Schedule  2.3.2(a)
who have  subscribed  for Common  Shares  and/or  Warrants,  whose  Subscription
Agreements have been accepted by Compu-DAWN.

     "Action"  shall  mean  any  action,   claim,  suit,   demand,   litigation,
governmental or other proceeding,  labor dispute, arbitral action,  governmental
audit, inquiry,  investigation,  criminal  prosecution,  investigation or unfair
labor practice charges or complaint.

     "ADA" shall mean the Americans with Disabilities Act of 1990.

     "Additional  Shares" shall have the meaning ascribed to it in Section 2.3.1
hereof.

     "Affiliate" shall have the meaning set forth in the Securities Exchange Act
of 1934, as amended, and the rules and regulations thereunder.

     "Agreement" shall have the meaning ascribed to it in the heading.

     "Assets" shall have the meaning ascribed to it in Section 2.1 hereof.

     "Assumed  Liabilities"  shall mean the Liabilities listed on Schedule 2.4.1
attached hereto.

     "Audited  Financial  Statements"  shall  mean  Seller's  balance  sheets at
December 31, 1997 and 1998,  Statements of Earnings and Shareholders  Equity and
Statements  of Cash Flows for the years  ended  December  31,  1997 and 1998 and
notes thereto  together with an audit report of and  independent  auditor.  Such
Audited Financial  Statements shall be in conformity with Regulation S-X or S-B,
whichever  is  applicable  to   Compu-DAWN,   consistent   (including,   without
limitation,  as  to  format,   presentation  and  results)  with  the  Financial
Statements and, upon or as of the delivery

                                       36

<PAGE>



thereof by Seller to Purchaser,  subject to the representations  relating to the
Financial Statements set forth in Section 3.5 hereof.

     "Balance Sheet" shall mean Sellers balance sheet as of the December Balance
Sheet  Date  which  is  attached  hereto  as  part  of  the  December  Financial
Statements.

     "Balance Sheet Date" shall mean June 30, 1999.

     "Bill of Sale" shall have the meaning ascribed to it in Section 8.4 hereof.

     "Body" shall mean all federal,  state, local, and foreign  governmental and
other regulatory bodies.

     "Books  and  Records"  shall  mean (a) all  records  and  lists  of  Seller
pertaining  to the Assets,  (b) all records and lists  pertaining to the Assets,
Business,  customers,  licensees,  suppliers, vendors, licensors or personnel of
the  Business,  (d) all books,  ledgers,  files,  reports,  plans,  drawings and
operating records computer  software  programs and  specifications of every kind
maintained  by Seller  relating  to the  Business,  all work  papers of Seller's
accountants pertaining to the Business.

     "Business" shall have the meaning ascribed to in the Recitals hereof.

     "Certificate(s)  of Title" shall have the meaning ascribed to it in Section
8.4 hereof.

     "Claim  Notice"  shall have the meaning  ascribed  to it in Section  12.2.3
hereof.

     "Class A Warrants"  shall have the meaning  ascribed to it in Section 2.3.1
hereof.

     "Class B Warrants"  shall have the meaning  ascribed to it in Section 2.3.1
hereof.

     "Class C Warrants"  shall have the meaning  ascribed to it in Section 2.3.1
hereof.

     "Closing" shall have the meaning ascribed to it in Section 10.1 hereof.

     "Closing  Common Shares" means the Common Shares which may be issued at the
Closing  without  the  requirement  of  stockholder  approval  pursuant  to Rule
4310(c)(25)(H) of the Nasdaq Stock Market, Inc.

     "Closing  Date"  shall have the  meaning  ascribed  to it in  Section  10.1
hereof.

     "Closing  Warrants"  means the Warrants  which may be issued at the Closing
without the requirement of stockholder  approval pursuant to Rule 4310(c)(25)(H)
of the Nasdaq Stock Market, Inc.


                                       37

<PAGE>



     "Contract"  shall mean any agreement,  contract,  note,  loss,  evidence of
indebtedness,  purchase order, letter of credit,  indenture,  security or pledge
agreement, franchise agreement, undertaking, covenant not to compete, employment
agreement,  license, instrument,  obligation,  commitment,  course of dealing or
practice  to which  Seller  is a party  or is bound  and  which  relates  to the
Business or the Assets, whether oral or written.

     "Competitive  Business"  shall have the  meaning  ascribed to it in Section
11.5(a)(ii)(C) hereof.

     "Compu-DAWN" shall have the meaning ascribed to it in the heading hereof.

     "Contract Rights" shall mean all of Seller's rights under the Contracts.

     "Copyrights" shall mean registered  copyrights,  copyright applications and
unregistered copyrights relating to the Business.

     "Default"  shall mean any breach,  default  and/or  other  violation of the
Contract  and/or the occurrence of any event that with or without the passage of
time or the giving of notice or both would constitute a breach, default or other
violation  under,  or give any  party  the  right to  accelerate,  terminate  or
renegotiate, any Contract.

     "Derivative  Securities"  means  any  and  all  securities,   evidences  or
indebtedness,   subscriptions,   options,   warrants,   rights  calls  or  other
commitments or agreements that are convertible  into or exchangeable  for shares
of Common Stock or any other voting or equity securities.

     "ERISA" shall mean the Employee  Retirement Income Security Act of 1974, as
amended.

     "Escrow  Agreement"  shall have the meaning  ascribed to it in Section 8.23
hereof.

     "Escrowed Securities" shall have the meaning ascribed to it in Section 8.23
hereof.

     "Exchange Act" shall mean the Securities Exchange Act of 1934, as amended.

     "Excluded Assets" shall mean none.

     "Financial  Statements"  shall  mean the  Financial  Statements  of  Seller
attached hereto as Schedule 3.5.

     "Fixed Assets" shall have the meaning  ascribed to it in Section  2.1(b)(i)
hereof.

     "GEOS(R)" shall have the meaning ascribed to it in the Recitals.


                                       38

<PAGE>



     "GEOS License Agreements" shall mean that certain license agreement between
Geoworks,  Inc. and Seller dated May 8, 1998,  as it may be amended from time to
time, relating to the worldwide license for GEOS(R) by Geoworks, Inc. to Seller.

     "Global PC Device"  shall have the meaning  ascribed to it in the  recitals
hereof.

     "Indemnified  Purchaser  Party  shall have the  meaning  ascribed  to it in
Section 12.2.1 hereof.

     "Indemnified Seller Party" shall have the meaning ascribed to it in Section
12.2.2 hereof.

     "Information" shall have the meaning ascribed to it in Section 16.2 hereof.

     "Intangible  Property  shall  have the  meaning  ascribed  to it in Section
2.1(c) hereof.

     "Interim  Financial  Statements"  shall mean the unaudited balance sheet of
Seller as of June 30, 1999 and the Statements of Earnings and Shareholder Equity
and  Statements  of Cash Flows for the three (3) and six(6) month  periods ended
June 30,  1999 in such  form as  Purchaser  may  request,  which  shall  be,  in
Purchaser's sole and absolute  discretion (which shall be final,  conclusive and
binding), acceptable to Purchaser.

     "Inventory"  shall have the meaning  ascribed  to it in Section  2.1(h)(ii)
hereof.

     "Jurisdiction"  shall have the meaning  ascribed  to it in Section  11.5(c)
hereof.

     "Leases" shall have the meaning ascribed to it in Section 2.1(a) hereof.

     "Liability"  shall  mean any  direct  or  indirect  liability,  obligation,
indebtedness,  obligation,  commitment,  expense, claim, deficiency, guaranty or
endorsement  of or by  any  person  of  any  type,  whether  accrued,  absolute,
contingent, matured, unmatured or other.

     "License  Assignments" shall have the meaning ascribed to it in Section 8.5
hereof.

     "Lien" shall mean any claim, lien,  pledge,  option,  charge,  restriction,
easement,   security   interest,   deed  of   trust,   mortgage,   right-of-way,
encroachment,   building  or  use  restriction,   conditional  sales  agreement,
encumbrance or other right of third  parties,  whether  voluntarily  incurred or
arising by operation of law, and includes,  without limitation, any agreement to
give any of the foregoing in the future,  and any contingent sale or other title
retention agreement or lease in the nature thereof.

     "Listed Agreements" shall mean those Contracts described on Schedule 3.14.


                                       39

<PAGE>



     "Material  Adverse  Effect" shall mean any material  adverse  effect on the
business  properties,   operations,  assets,  liabilities,   condition  (whether
financial or otherwise),  or prospects of Seller or the Business on one hand, or
Compu-DAWN and Purchaser on the other hand.

     "Materials of Environmental  Concern" shall mean pollutants,  contaminants,
hazardous or noxious or toxic materials or wastes.

     "Material Liability" shall mean a liability singly or in the aggregate with
other liabilities of $5,000 or more.

     "New  Employees"  shall mean the Persons  listed on Schedule  9.7  attached
hereto who accept offers of employment by the Purchaser.

     "Options"  shall mean common stock  purchase  options  granted under Compu-
DAWN's 1996 Stock  Option  Plan,  which may be  incentive  stock  options or non
qualified  stock options,  as determined by the Board of Directors of Compu-DAWN
or the Stock Option Committee of Compu-DAWN.

     "Patents"  shall mean all patents and patent  applications  and  registered
design and registered design applications used in the Business.

     "Permits"  shall  mean  all  licenses,  permits,   franchises,   approvals,
authorizations,  consents  or orders  of, or  filings  with,  any and all Bodies
necessary  for the present  conduct of, or  relating to the  operations  of, the
Business.

     "Permitted Liens" shall mean none.

     "Principal Shareholders" shall mean Mark Bradlee and Brian Dougherty.

     "Principal  Shareholders  Employment  Agreements" shall mean the Employment
Agreements  between  Compu-DAWN  and/or the  Purchaser and each of the Principal
Shareholders  in, or  substantially  in,  the form  attached  hereto as  Exhibit
15.1(a).

     "Proprietary Rights" shall mean all of the Copyrights, Patents, Trademarks,
technology  rights and  licenses  (including,  without  limitation,  the GEOS(R)
License Agreement) computer software (including,  without limitation, any source
or object codes  thereof or  documentation  relating  thereto),  trade  secrets,
franchises,  inventions, designs,  specifications,  plans, drawings, data bases,
now-how, domain names, world wide web addresses and intellectual property rights
used in the Business or under development,  including,  without limitation,  the
Proprietary Right set forth on Schedule 15.16(c) attached hereto.

     "Purchase  Price"  shall have the meaning  ascribed to it in Section  2.3.1
hereof.


                                       40

<PAGE>



     "Purchaser" shall have the meaning ascribed to it in the header hereof.

     "Regulation S-B" shall mean Regulation S-B, as amended,  promulgated by the
SEC.

     "Regulation S-X" shall mean Regulation S-X, as amended,  promulgated by the
SEC

     "Representative"  shall mean the Person duly  appointed  by the Persons set
forth in  Schedule  8.23 to act as each of their  representative  to execute and
deliver the Escrow Agreement.

     "Restrictive  Period"  shall  have the  meaning  ascribed  to it in Section
11.5(a)(ii)(B) hereof.

     "Rule 144" shall mean Rule 144 as promulgated by the SEC.

     "Rule 144  Holding  Period"  shall  mean the period of time that the Shares
must be held by the Seller  before it can resell them,  or any portion  thereof,
pursuant to Rule 144, promulgated under the Act.

     "SEC Reports" shall mean Compu-DAWN's  Annual Report on Form 10-KSB for the
fiscal year ended December 31, 1998 and its Quarterly Reports on Form 10-QSB for
the  quarterly  periods  ended March 31 and June 30,  respectively,  and current
report  for  events  dated  May 12,  June 9 June  29,  1999  and  July 6,  1999,
respectively.

     "SEC" shall mean the United States Securities and Exchange Commission.

     "Securities Act" shall mean the Securities Act of 1933, as amended.

     "Seller" shall have the meaning ascribed to it in the header hereof.

     "Seller  Parties" shall have the meaning  ascribed to it in Section 11.5(a)
hereof.

     "Subscription  Agreement"  shall mean the  Subscription  Agreement  of each
Person  listed on Schedule  2.3.2(a)  relating to the issuance of Common  Shares
and/or Warrants as provided in Section 2.3.2(a).

     "Termination  Date"  shall  have  the  meaning  ascribed  to it in  Section
11.5(a)(ii)(B) hereof.

     "Trademarks"  shall mean registered  trademarks,  registered service marks,
trademark and service mark applications and unregistered  trademarks and service
marks used in the Business.


                                       41

<PAGE>



     "UCC" shall mean the Uniform Commercial Code of the State of California, as
amended.

     "WARN" shall have the meaning ascribed to it in Section 5.1(k) hereof.

     "Warrants" shall have the meaning ascribed to it in Section 2.3.1 hereof.

     "Warrant  Shares"  shall have the meaning  ascribed to it in Section  2.3.2
hereof.


                                   ARTICLE XVI

                            MISCELLANEOUS PROVISIONS

16.1  Expenses.  Each of the  parties  shall  bear  its or his own  expenses  in
connection  herewith  and with  respect  to any  transactions  and  negotiations
contemplated hereby, whether or not consummated for any reason.

16.2  Confidential  Information.  Each  party  agrees  that  such  party and its
representatives  at all times hereafter will hold in a fiduciary capacity and in
strict  confidence all information,  data and documents  received from the other
parties  (collectively,  "Information") and will not, without the consent of the
disclosing  party, use or disclose,  directly or indirectly,  the Information in
any  manner  whatsoever,  in  whole  or in  part.  If  the  transactions  herein
contemplated  shall not be  consummated,  in addition to continuing to hold such
Information in strict confidence,  the receiving party will return to such other
parties all such  Information  then in its possession  without  retaining copies
thereof.  Notwithstanding the foregoing, the obligations under this Section 16.2
to maintain such confidentiality  shall not apply to any Information (a) that is
in the public domain at the time  furnished by the  disclosing  party,  (b) that
becomes in the public domain thereafter through any means other than as a result
of any act of the  receiving  party or of its  agents,  officers,  directors  or
shareholders  which  constitutes  a  breach  of this  Agreement,  or (c) that is
required by applicable law to be disclosed.

16.3 Sales, Transfer and Documentary Taxes. Seller shall pay all federal,  state
and local sales,  documentary  and other transfer taxes, if any, due as a result
of the purchase,  sale and transfer of the Assets in accordance herewith whether
imposed by law on Seller or Purchaser and Seller shall indemnify,  reimburse and
hold harmless Purchaser in respect of the liability for payment of or failure to
pay any such taxes or the filing of or failure to file any  reports  required in
connection therewith.

16.4 Equitable Relief. The parties agree that the remedy at law in any breach or
threatened  breach of the  provisions of Section 16.2 will be inadequate and the
aggrieved  party shall be entitled to injunctive  relief to compel the breaching
party to perform or refrain from action required or prohibited thereunder.


                                       42

<PAGE>



16.5  Publicity.  The parties agree that no  publicity,  release or other public
announcement concerning the transactions contemplated by this Agreement shall be
issued by any party without the advance  approval of both the form and substance
of the same by the other parties and their respective  counsel,  which approval,
in the case of any publicity,  release or other public announcement  required by
applicable  law,  shall  not be  unreasonably  withheld  or  delayed,  except as
provided in Section  16.2(c).  The parties  agree further that the terms of this
Agreement shall be divulged only to such of their employees and  representatives
who shall have a "need to know",  unless such terms have been publicly  released
in accordance with the provisions hereof.

16.6 Entire  Agreement.  This  Agreement,  including  the schedules and exhibits
attached  hereto,  which are a part hereof,  constitutes the entire agreement of
the parties  with respect to the subject  matter  hereof.  The  representations,
warranties,  covenants  and  agreements  set forth in this  Agreement and in the
financial statements, schedules or exhibits delivered pursuant hereto constitute
all the representations, warranties, covenants and agreements of the parties and
upon which the parties  have  relied,  shall not be deemed  waived or  otherwise
affected by any  investigation  made by any party  hereto and,  except as may be
specifically provided herein, no change,  modification,  amendment,  addition or
termination  of this  Agreement  or any part  thereof  shall be valid  unless in
writing and signed by or on behalf of the party to be charged therewith.

16.7 Notices. Any and all notices or other communications or deliveries required
or  permitted  to be given or made  pursuant  to any of the  provisions  of this
Agreement  shall be deemed to have been duly given or made for all purposes when
in writing and hand  delivered or sent by certified or registered  mail,  return
receipt  requested and postage prepaid,  overnight mail,  nationally  recognized
overnight courier or telecopier as follows:

         If to Purchaser and/or Compu-DAWN at:

         12735 Gran Bay Parkway West, Building 200
         Jacksonville, Florida 32258
         Attention: Chairman of the Board
         Telecopier: (904) 680-6693

         With a copy to:

         Certilman Balin Adler & Hyman, LLP
         90 Merrick Avenue
         East Meadow, New York  11554
         Attention: Gavin C. Grusd, Esq.
         Telecopier: (516) 296-7111





                                       43

<PAGE>



         If to Seller:

         960 Atlantic Avenue, Suite 200
         Alameda, California 95401
         Attention: Mark Bradlee
         Telecopier: (510) 814-4289

         If to the Principal Shareholders:

         c/o Global PC, Inc.
         960 Atlantic Avenue, Suite 200
         Alameda, California 95401
         Attention: Mark Bradlee
         Telecopier: (510) 814-4289

         In each case with a copy to:

         Wilson Sonsini Goodrich & Rosati
         650 Page Mill Road
         Palo Alto, California 94304-1050
         Attention: Arthur Schneiderman, Esq.
         Telecopier: (650) 496-4088

or at such other  address as any party may specify by notice  given to the other
party in accordance with this Section 16.7.

16.8 Choice of Law;  Venue;  Severability.  This Agreement shall be governed by,
and  interpreted  and  construed in  accordance  with,  the laws of the State of
Florida,  excluding  choice of law  principles  thereof.  Venue for any court or
other proceeding  hereunder shall be had in Duval County,  Florida. In the event
any clause,  section or part of this  Agreement  shall be held or declared to be
void, illegal or invalid for any reason, all other clauses, sections or parts of
this  Agreement  which can be  effected  without  such void,  illegal or invalid
clause, section or part shall nevertheless continue in full force and effect.

16.9 Successors and Assigns; No Assignment. This Agreement shall be binding upon
and inure to the  benefit of the  parties and their  respective  successors  and
assigns; provided,  however, that neither Seller, nor the Principal Shareholders
may assign any of its rights or delegate any of its duties under this  Agreement
without the prior written consent of Purchaser and Compu-DAWN.

16.10 Counterparts.  This Agreement may be executed in one or more counterparts,
each of which shall be deemed an original, and all of which taken together shall
constitute one and the same instrument.

16.11  Facsimile  Signatures.   Signatures  hereon  which  are  transmitted  via
facsimile shall be deemed original signatures.


                                       44

<PAGE>



16.12  Representation  by Counsel;  Interpretation.  Seller,  and each Principal
Shareholder,  acknowledges  that each has been represented by counsel or has had
the  opportunity to be represented by counsel in connection  with this Agreement
and the transactions  contemplated by this Agreement.  Accordingly,  any rule or
law or any legal  decision  that would  require  interpretation  of any  claimed
ambiguities  in  this  Agreement  against  the  party  that  drafted  it  has no
application  and is expressly  waived by such  parties.  The  provisions of this
Agreement  shall be interpreted  in a reasonable  manner to effect the intent of
the parties hereto.

16.13 Headings; Gender. The headings, captions and/or use of a particular gender
under sections of this Agreement are for  convenience  and reference only and do
not in any way modify, interpret or construe the intent of the parties or affect
any of the provisions of this Agreement.


                     [Rest of Page Intentionally Left Blank]

                                       45

<PAGE>



     WITNESS the execution of this Agreement as of the date first above written.

                               COMPU-DAWN, INC.

                               By:  /s/ Rudy C. Theale
                                  ------------------------------

                               GPC ACQUISITION CORP.

                               By: /s/ Rudy C. Theale
                                  ------------------------------


                               GLOBAL P.C.

                               By: /s/ Mark Bradlee
                                  ------------------------------


                               /s/ Mark Bradlee
                               ---------------------------------
                               MARK BRADLEE



                               --------------------------------
                               BRIAN DOUGHERTY



                                                        46

<PAGE>


                                                                  EXHIBIT 10.4

                                    AMENDMENT
                         TO THE ASSET PURCHASE AGREEMENT
                                     BETWEEN
                      COMPU-DAWN, INC. AND GLOBAL PC, INC.



Both  parties  have  agreed to extend  the  closing  date of the asset  purchase
transaction from September 30, 1999 to November 30, 1999 per section 10.1 of the
Asset Purchase  Agreement  between  Compu- DAWN,  Inc.,  Global PC, Inc.,  Brian
Dougherty and Mark Bradlee dated July 30, 1999, provided,  however, in the event
that Compu-DAWN,  Inc. files for protection  under the United States  Bankruptcy
laws, which is not contemplated,  Global PC, Inc. may terminate the agreement on
the date that such  bankruptcy  protection  is sought by  Compu-DAWN,  Inc.  All
references in the Asset Purchase Agreement between Compu-DAWN,  Inc., Global PC,
Inc.,  Brian  Dougherty and Mark Bradlee to September 30 shall hereby be amended
to November 30, 1999.

Compu-DAWN, Inc.                               Global PC, Inc.



/s/ Rudy C. Theale                            /s/ Mark Bradlee          9-24-99
- ---------------------------------             ----------------------------------
Rudy C. Theale            Date                Mark Bradlee              Date
Vice Chairman                                 Chief Executive Officer






<PAGE>

                                                                  EXHIBIT 10.5

                                SECOND AMENDMENT
                         TO THE ASSET PURCHASE AGREEMENT
                                     BETWEEN
                      COMPU-DAWN, INC. AND GLOBAL PC, INC.


Both  parties  have  agreed  that  in  the  event  Compu-DAWN,   Inc.  does  not
successfully close bridge financing and transfer a minimum of $500,000 to Global
PC's  Silicon  Valley  Bank  account  by Friday,  October 1, 1999,  which is not
contemplated, Global PC, Inc. may terminate the Asset Purchase Agreement between
Compu-DAWN,  Inc., and Global PC, Inc.,  Brian  Dougherty and Mark Bradlee dated
July 30, 1999 and amended on  September  24,  1999.  In the event that the Asset
Purchase  Agreement  does need to be terminated,  Compu-DAWN,  Inc. will use its
best efforts to expedite  that  process to enable  Global PC, Inc. to attempt to
find alternative interim and long term financing quickly.

It is  further  agreed by both  parties  that in the  event  the Asset  Purchase
Agreement between Compu-DAWN, Inc. and Global PC, Inc., Brian Dougherty and Mark
Bradlee is terminated by Global PC, Inc.  under the  aforementioned  conditions,
Global PC, Inc. will grant to Compu- DAWN,  Inc.  equity in Global PC in the 10%
to 20%  range  based  on  and  in  consideration  for  Compu-DAWN's  significant
financial,  management and third party relationship building  contributions made
to Global PC, Inc.  during the past 120 days. The exact  percentage  will not be
solely based on the financial contribution, but will take into consideration all
the  contributions  that  helped move the Global PC project  forward  during the
timeframe of the relationship.


Compu-DAWN, Inc.                               Global PC, Inc.



- ----------------------------                   ---------------------------
Rudy Theale            Date                    Mark Bradlee              Date
Vice Chairman                                  Chief Executive Officer





<PAGE>




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

<TABLE>
<CAPTION>
                                                                       Three Months Ended                Nine Months Ended
                                                                                        September 30, 1999

                                                                        1999             1998              1999            1998
                                                                        ----             ----              ----            ----

<S>                                                                      <C>              <C>               <C>              <C>

Basic net income (loss) per common share computation:

   Income available to common shareholders from
             continuing operations                                  (1,218,173)       (249,063)        (1,703,628)       (193,646)
                                                                    -----------       --------         -----------       ---------
   Income available to common shareholders from
             discontinued operations                                (1,005,917)       (118,809)        (6,976,008)     (1,073,264)
                                                                    -----------       ----------       -----------     -----------
   Income available to common shareholders from
            gain on sale of discontinued operations                    537,732             -              537,732            -
                                                                       -------        ----------          -------      -----------


   Average common shares outstanding                                 4,192,489       3,148,730          3,887,625       2,988,978

   Basic loss per common share from continuing operations                $(.29)          $(.08)          $  (0.44)          $(.06)
   Basic loss per common share from discontinued operations               (.24)          ( .04)             (1.79)          ( .36)
   Basic income per common share from gain from
            sale of discontinued operations                                .13             -                  .14            -
                                                                           ---            ----                ---
   Basic net loss per common share                                       $(.40)          $(.12)            $(2.09)          $(.42)
                                                                         =====           =====             ======            =====

Diluted net income (loss) per common share computation:

   Income available to common shareholders from
             continuing operations                                  (1,218,173)       (249,063)        (1,703,628)       (193,646)
                                                                    -----------  --------------   ---------------    -------------
   Income available to common shareholders from
             discontinued operations                                (1,005,917)       (118,809 )       (6,976,008)     (1,073,264)
                                                                    -----------       ----------       -----------     -----------
   Income available to common shareholders from
             gain on sale of discontinued operations                   537,732            -               537,732            -
                                                                       -------        ----------          -------      -----------

Average common shares outstanding                                    4,192,489       3,148,730          3,887,625       2,988,978

Incremental shares from assumed conversions:
      Preferred shares                                                 491,760         977,250            491,760         977,250
      Stock options                                                  1,436,486         327,250          1,994,460          91,843
      Warrants                                                          48,128              -             102,365         180,494
                                                                        ------       ---------            -------         -------
      Diluted average common shares outstanding                      6,168,863       4,453,230          6,476,210       4,238,565

   Diluted loss per common share from continuing operations              $(.29)          $(.08)          $  (0.44)          $(.06)
   Diluted loss per common share from discontinued operations             (.24)          ( .04)             (1.79)          ( .36)
   Diluted income per common shares from gain on
          sale of discontinued operations                                  .09            -                   .08            -
                                                                           ---            -                   ---
Diluted net loss per common share                                        $(.44)          $(.12)            $(2.15)          $(.42)
                                                                         =====           =====             ======           =====


</TABLE>


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0001028079
<NAME>                        Compu-DAWN, Inc.
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   SEP-30-1999
<EXCHANGE-RATE>                                1
<CASH>                                         362,092
<SECURITIES>                                   0
<RECEIVABLES>                                  7,198
<ALLOWANCES>                                   0
<INVENTORY>                                    64,832
<CURRENT-ASSETS>                               480,900
<PP&E>                                         108,223
<DEPRECIATION>                                 12,269
<TOTAL-ASSETS>                                 1,374,395
<CURRENT-LIABILITIES>                          1,233,541
<BONDS>                                        0
                          26
                                    0
<COMMON>                                       42,537
<OTHER-SE>                                     38,600
<TOTAL-LIABILITY-AND-EQUITY>                   1,374,395
<SALES>                                        357,960
<TOTAL-REVENUES>                               550,979
<CGS>                                          296,136
<TOTAL-COSTS>                                  2,155,090
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             99,517
<INCOME-PRETAX>                                (8,141,904)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (1,703,628)
<DISCONTINUED>                                 (6,438,276)
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (8,141,904)
<EPS-BASIC>                                  (2.09)
<EPS-DILUTED>                                  (2.15)



</TABLE>


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