WILLCOX & GIBBS INC /DE
10-K, 1998-03-31
INDUSTRIAL MACHINERY & EQUIPMENT
Previous: TRIAD PARK LLC, DEFA14A, 1998-03-31
Next: ORBIT FR INC, 10-K, 1998-03-31





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             -----------------------

                                    FORM 10-K
                             -----------------------

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
    OF 1934
    For the fiscal year ended December 31, 1997

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934  For the  transition  period  from  _______ to _______

Commission file number 333-24507


                              WILLCOX & GIBBS, INC.
               (Exact name of registrant as specified in charter)


         DELAWARE                                       22-3308457
 (State of Incorporation)                   (I.R.S. Employer Identification No.)


                  900 Milik Street, Carteret, New Jersey 07008
                    (Address of principal executive offices)


                                  732-541-6255
              (Registrant's telephone number, including area code)


           Securities registered pursuant to Section 12(b) of the Act:

                                      None

           Securities registered pursuant to Section 12(g) of the Act:

                                      None


                      (Cover sheet continued on next page)

<PAGE>

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  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 by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]
           ---    

As of March 1,  1998:  976,055  shares  of  Common  Stock  of the  Company  were
outstanding. The Company's Common Stock is not publicly traded.

Documents incorporated by reference: None.

<PAGE>

                                     PART I

ITEM 1.   BUSINESS
- -------   --------

OVERVIEW

          Willcox  & Gibbs,  Inc.  ("Willcox  & Gibbs"  or the  "Company")  is a
holding  company  engaged  through  its  subsidiaries  in  the  distribution  of
replacement  parts,  supplies and  ancillary  equipment to the apparel and other
sewn products  industry.  The Company  currently  operates through six principal
business units: (i) its Sunbrand division  ("Sunbrand"),  which is a distributor
of  replacement  parts,  supplies and ancillary  equipment to  manufacturers  of
apparel  and other sewn  products;  (ii) its Unity  Sewing  Supply Co.  division
("Unity"),  which is a wholesale distributor to dealers of replacement parts and
supplies  for use by the apparel  and other sewn  products  industry;  (iii) its
Willcox & Gibbs,  Ltd.  ("W&G,  Ltd.")  subsidiary,  which is a  distributor  to
manufacturers  and dealers in the United Kingdom and Europe of replacement parts
and supplies for use by the apparel and other sewn products  industry;  (iv) its
Clinton  Management Corp. and Clinton  Machinery Corp.  subsidiaries  (together,
"Clinton"),  which distribute screen printing equipment and supplies principally
for the apparel industry; (v) its Leadtec Systems, Inc. ("Leadtec")  subsidiary,
which  develops  and  supplies  computer-based  production  planning and control
systems for the apparel and other sewn products  industry;  and (vi)  Macpherson
Meistergram,  Inc.  and its  subsidiary,  Geoffrey E.  Macpherson  Canada,  Inc.
(collectively,  "Macpherson") which principally distributes embroidery equipment
and supplies used in the apparel and other sewn products industry.

          The Company believes that it is the largest independent distributor in
North  America  of  replacement  parts,  supplies  and  ancillary  equipment  to
manufacturers of apparel and other sewn products,  offering a broad product line
of over 200,000 items. These products include industrial sewing equipment parts,
such as needles,  hooks,  motors,  tools and other  accessories,  and  ancillary
equipment,  such as embroidery equipment and supplies, screen printing equipment
and supplies and production  planning and control systems.  The Company believes
that its broad product line gives it the advantage of being the apparel and sewn
products industry's leading one-stop shop.

          Manufacturers of apparel and other sewn products  generally  utilize a
variety of modern equipment and supplies in their production processes. Although
there  have  been  advances  in  the  speed  of  equipment  and   automation  of
manufacturing  methods,  the basic sewing  process has changed very little since
the first sewing machines were introduced over 125 years ago.  Accordingly,  the
basic design of sewing  equipment and  replacement  parts and supplies used with
respect  to  such  equipment  has  remained  stable  for  many  years,  and  new
generations of sewing equipment have frequently utilized many parts designed for
prior generations. In addition, since numerous manufacturers of sewn products do
not  regularly  replace major  equipment  upon the  introduction  of new models,
substantial  numbers of older  machines  typically  continue to be used for many
years after the production of more advanced units.

<PAGE>

          The improvements in speed of equipment and the trend toward automation
in  apparel  and sewn  products  manufacturing  have  increased  the  demand for
replacement  parts and supplies by  manufacturers,  since high speed  production
increases the wear and tear on equipment. In addition, automation results in the
utilization of other equipment, such as cutting and finishing devices, that must
be maintained.  As a result of the large number of differing  replacement  parts
and  supplies  utilized  by  apparel  and sewn  products  manufacturers  and the
relatively  small  quantity  of many  items  required  at  varying  times,  such
manufacturers  generally  prefer to obtain  replacement  parts and supplies from
dealers  that stock a wide  range of  products  and offer  prompt  delivery.  In
addition,  manufacturers  of such  replacement  parts,  supplies  and  ancillary
equipment  often  prefer  to sell such  products  through  distributors  who can
provide wide market coverage,  assume credit risk and stock  inventory,  thereby
limiting the manufacturers' costs of marketing and distribution.

          The replacement  parts  distribution  business involves both "genuine"
and "generic" parts.  "Genuine" parts are replacement parts  manufactured by the
original  equipment  manufacturer.  "Generic" parts are non-branded  replacement
parts manufactured by someone other than the original equipment manufacturer.

          The market for screen printing equipment and embroidery equipment used
to add  decoration  to apparel  products has grown over the past several  years.
This growth has been propelled by expansion of the market for casual wear,  such
as  T-shirts,   sweatshirts  and  caps,  which  frequently  feature  printed  or
embroidered trademarks,  slogans or other designs. In addition,  improvements in
technology have made screen printing and embroidery equipment less expensive and
more sophisticated.

ACQUISITIONS

          Willcox & Gibbs is a Delaware corporation organized in 1994 by members
of the Company's  current  management and certain other investors to acquire the
sewn products  replacement parts,  supply and ancillary  equipment  distribution
businesses of the Company's  predecessor  (the "Company's  Predecessor"),  which
occurred on July 13, 1994 (the "Management Buyout").  Pursuant to the Management
Buyout, the Company, through its wholly owned subsidiary,  WG Apparel, Inc. ("WG
Apparel"),  acquired the assets of Sunbrand  and Unity,  as well as the stock of
Leadtec and W&G, Ltd., and certain other assets in exchange for $41.0 million in
cash,  $3.0  million  principal  amount of  subordinated  debt and a warrant  to
purchase 122,970 shares of Common Stock of the Company. The cash portion of such
purchase price was funded through  approximately $36.2 million of borrowings and
$4.8 million from the sale of Common Stock of the Company. On July 26, 1995, the
Company  repurchased from the Company's  Predecessor such  subordinated debt and
warrants,  together  with certain  other assets  (including  the name "Willcox &
Gibbs, Inc."), for approximately $4.1 million in cash.

          Effective  as of February 1, 1996,  the  Company  acquired  all of the
outstanding capital stock of Clinton (the "Clinton  Acquisition").  The purchase
price for Clinton  consisted of $4.0  million in cash,  the  assumption  of $4.5
million  of  indebtedness  and  payables,  which was  subsequently  repaid,  and
contingent  payments of up to 35% of the operating income of Clinton during each
of the five years ending  December 31, 2000.  Such  contingent  payments may not

<PAGE>

exceed $10.5 million in the aggregate  over such five year period.  In addition,
the  former  shareholders  of  Clinton  have the right to  require WG Apparel to
purchase  their shares of Company  Common  Stock at a purchase  price of $30 per
share on the  earliest of (i) the day after the  Company's  12 1/4% Senior Notes
(the "Senior  Notes") have become due by occurrence  of the  scheduled  maturity
date or sooner acceleration,  (ii) the fourth anniversary of the closing date of
the Clinton  Acquisition,  (iii) the occurrence of an initial public offering of
equity  securities  by the Company and (iv) a change of control of the  Company,
PROVIDED that in all cases such purchase is then  permitted  under the Indenture
for the Senior Notes and the Company's Revolving Credit Agreement.

          Effective  November 27, 1996, the Company  acquired  certain assets of
E.C.  Mitchell Co., Inc.  ("Mitchell")  for $3.0 million in cash (the  "Mitchell
Acquisition").  The  acquired  assets  relate  to the  manufacture  and  sale of
abrasive cords and tapes used principally in the apparel industry.

          Effective January 3, 1997, the Company acquired all of the outstanding
capital  stock of  Macpherson  for a cash  purchase  price of $24.0 million (the
"Macpherson  Acquisition").  In connection with the Macpherson Acquisition,  the
Company   assumed  and  repaid   immediately   approximately   $6.1  million  of
indebtedness of Macpherson and  approximately  $6.4 million of trade payables of
Macpherson. In connection with the Macpherson Acquisition,  the Company acquired
Embroidery  Leasing  Corp.,  which changed its name to Emtex Leasing Corp.  (the
"Leasing Company"), a leasing company affiliate of Macpherson, for approximately
$0.9 million including a note for approximately $0.5 million, payable over three
years,  plus  interest  at 6.0% per annum.  The  Leasing  Company  offers  lease
financing  to  the  Company's  customers  to  support  the  Company's  sales  of
equipment.

THE OPERATING UNITS

SUNBRAND

          Sunbrand,  which has been operating for over 40 years,  believes it is
the largest  distributor  in North America of  replacement  parts,  supplies and
ancillary  equipment  to  manufacturers  of  apparel  and other  sewn  products.
Sunbrand's  products are  purchased  from many of the leading  manufacturers  of
equipment  for the  apparel and sewn  products  industry.  Sunbrand's  net sales
accounted for approximately 38.0% of the Company's 1997 consolidated net sales.

          Sunbrand carries one of the most extensive lines of replacement  parts
and supplies for the apparel and other sewn products  industry in North America.
Its product line includes a full range of replacement parts for sewing machines,
spreading and cutting  equipment,  finishing  equipment,  and general  supplies.
Sunbrand  also  offers a broad  base of  manufacturing  equipment,  distribution
systems, information systems and management services.

          Sunbrand has its  headquarters  and  principal  warehouse  facility in
Atlanta,  Georgia.  In addition,  Sunbrand  maintains six strategically  located

<PAGE>

branches that serve as regional  sales  offices and  distribution  points:  Fall
River,  Massachusetts;  Miami,  Florida;  El Paso, Texas;  Mexico City and Gomez
Palacio/Torreon,   Mexico;  Santo  Domingo,   Dominican  Republic;  and  Bogota,
Colombia.

          While there is strong  competition  throughout  the markets  served by
Sunbrand,  Sunbrand believes that it is the largest distributor in North America
of  replacement  parts and supplies to  manufacturers  of apparel and other sewn
products.  Most of Sunbrand's competitors are small, regional  distributors.  In
addition,  there are three national  competitors to Sunbrand,  some of which may
have greater  financial  resources than the Company.  Competition is principally
based on product availability, price and speed of delivery.

UNITY

          Unity,  founded  over 50 years  ago in New  York  City,  is a  leading
wholesale  distributor  to dealers in North  America  of  replacement  parts and
supplies for use in the apparel and sewn products industry.  Unity does not sell
directly to manufacturers  or other  end-users.  Unity's net sales accounted for
approximately 6.1% of the Company's 1997 consolidated net sales.

          Unity's product line includes genuine and generic  replacement  parts,
needles,  motors, tables, stands, cleaning guns and sewing lights. Since Unity's
customers (other than Sunbrand) are dealers who typically resell to medium-sized
and  smaller   apparel   manufacturers,   Unity's  sales  have   generally  been
substantially comprised of more economical generic replacement parts rather than
genuine parts.

          Unity  purchases  generic parts from hundreds of small  manufacturers,
principally through trading houses or similar arrangements.  Unity purchases the
majority  of its  products  from  the  Far  East  and  Germany.  Unity  operates
warehouses in Carteret, New Jersey; Los Angeles, California; Miami, Florida; and
Medellin, Colombia.

          Unity's  business  is  highly   competitive.   There  are  four  other
significant  wholesalers  that supply  dealers with apparel  parts and supplies,
none of which  has more  than two  warehouses,  as  compared  to  Unity's  three
distribution  centers.  In  addition,  there  are  numerous  smaller,   regional
competitors,  and in some instances dealers bypass  wholesalers and buy directly
from  manufacturers or trading companies when purchasing a significant  quantity
of parts or  supplies  or if it is  otherwise  cost  effective.  Competition  is
principally based on product availability, price and speed of delivery.

W&G, LTD.

          W&G,  Ltd.,  a United  Kingdom  corporation  organized  in 1908,  is a
leading  distributor  of generic and genuine  replacement  parts,  supplies  and
ancillary  equipment to apparel  manufacturers and dealers in the United Kingdom
and Europe.  The Company  believes that the breadth of W&G, Ltd.'s inventory and
its attainment of certain quality control  standards make it a leading  one-stop
provider for apparel manufacturers and dealers in the United Kingdom and Europe.

<PAGE>

W&G,  Ltd.'s net sales  accounted for  approximately  4.2% of the Company's 1997
consolidated net sales.

          W&G, Ltd.  maintains an inventory of generic parts for sewing machines
from  virtually  every  manufacturer  in the  industry.  In  addition to generic
machine  parts,  W&G, Ltd.  sells two needle lines,  sewing  equipment,  cutting
equipment and pressing equipment.

          W&G,  Ltd.  purchases a majority of its products from the Far East and
Germany,  and also purchases a considerable amount of its products from Sunbrand
and Unity.  W&G, Ltd. has long  standing  non-exclusive  relationships  with its
primary suppliers.

          W&G, Ltd.'s central warehouse in Braintree,  Essex is located close to
major  highways,  railways to London and Stanstead  Airport.  In addition to the
Braintree   warehouse,   two  additional  stocking  facilities  are  located  in
Nottingham and Leicester.

          W&G,  Ltd.'s  business  is highly  competitive.  There are a number of
smaller,  local  competitors,  as well as one  major  national  U.K.  competitor
comparable  in size to W&G, Ltd.  Competition  is  principally  based on product
availability, price and speed of delivery.

CLINTON

          Clinton, founded by its current management in 1985 and acquired by the
Company in February  1996, is a  distributor  of screen  printing  equipment and
supplies principally for the apparel industry. Screen printing is the process by
which designs are applied to fabric or other material using  patterned  screens.
The Company acquired Clinton pursuant to its business  strategy of expanding the
product  lines it is able to offer  through its existing  distribution  network.
Clinton accounted for approximately 14.7% of the Company's 1997 consolidated net
sales.

          Clinton  sells and services a complete  line of  automatic  and manual
screen printers,  gas and electric dryers and other accessory  equipment for the
screen printing  industry.  Clinton also offers a comprehensive  line of textile
screen printing supplies,  including inks, chemicals,  emulsions, screen frames,
screen mesh and other accessory items.

          The  majority of  Clinton's  products  are used to produce  designs on
men's,  women's and children's T-shirts and sweatshirts and other apparel items.
Other  significant   applications   include  home  furnishings,   towels,  hats,
industrial fabrics and other non-apparel  promotional  articles made from fabric
materials. Clinton also sells a complete line of equipment to graphics customers
primarily for promotional signs and posters.

          Clinton has its headquarters in Miami Lakes, Florida with distribution
warehouses in Miami Lakes,  Florida;  Charlotte,  North  Carolina;  Los Angeles,
California; Nashville, Tennessee; and Mexico City, Mexico.

<PAGE>

          M&R Printing Equipment, Inc. ("M&R") screen printing equipment,  which
Clinton  discontinued  distributing  in 1997  (see  "-Suppliers"  below),  had a
majority share of the U.S.  market for such equipment in 1997, and Clinton's new
line of screen  printing  equipment  is not yet well  established  in the United
States.  Competition with respect to Clinton's other products is strong,  mainly
from a variety of distributors of general printing equipment and supplies.

MACPHERSON

          Macpherson,   founded  in  1976,   is   principally   engaged  in  the
distribution  throughout  the United States and Canada of  embroidery  equipment
used in the  apparel  industry.  Such  embroidery  equipment  is used to  create
designs on apparel and other  products  utilizing  one or more needle  heads and
thread.  Embroidery can add value to a finished product with little  incremental
expense, and technological  developments in recent years have improved equipment
capabilities and lowered capital costs.  Macpherson  accounted for approximately
33.8% of the Company's 1997 consolidated net sales.

          Macpherson  provides  a  complete  line  of  technologically  advanced
embroidery  equipment  for the apparel  industry,  as well as customer  service,
support and  training,  and a  comprehensive  line of  embroidery  supplies  and
accessories.  Macpherson's  principal supplier of embroidery machines is Barudan
Company, Ltd., a Japanese manufacturer.

          Embroidery  machines may contain single or multiple sewing heads. Each
sewing  head  consists  of a group of  needles  that are fed by spools of thread
attached to the equipment. The needles operate in conjunction with each other to
embroider the thread into the cloth or other surface in such configuration as to
produce the intended design. Thread flowing to each needle can be of the same or
varying color. Each head creates a design,  and heads operating at the same time
create the same size and shape  designs.  Thus, a 30 head machine with all heads
operating  simultaneously can create an identical-design on thirty surfaces. The
design and  production  capabilities  are enhanced  through the  integration  of
computers and specialized software applications.

          Macpherson is  headquartered  in Greensboro,  North Carolina,  and has
seven  additional  sales  offices  located  throughout  the United States and in
Canada.  Each  location has  showrooms  for the  demonstration  of equipment and
embroidery techniques.

          Macpherson competes with Hirsch  International Corp., a distributor of
Tajima singlehead and multihead embroidery  machines.  The Company believes that
Tajima has the largest share of the U.S. market for embroidery machines and that
Barudan has the second  largest share of such market.  Macpherson  also competes
with a number of smaller  distributors  of competitive  embroidery  machines and
with  original  equipment  manufacturers,   such  as  Melco  Industries,   which
distribute products directly into Macpherson's  markets.  Macpherson believes it
competes on the basis of the quality of the embroidery equipment it distributes,
as  well  as  its  knowledge,  experience  and  customer  service.  Macpherson's

<PAGE>

customers are subject to competition  from  importers of  embroidered  products,
which could effect Macpherson's operations.

THE LEASING COMPANY

          In connection with the Macpherson  Acquisition,  the Company  acquired
the Leasing  Company,  a leasing company  affiliate of Macpherson.  Prior to its
acquisition by the Company,  substantially  all of the assets and liabilities of
the Leasing  Company were removed.  Accordingly,  the  principal  benefit of the
acquisition was the existing  organization of the Leasing  Company.  The Leasing
Company  commenced  operations in March 1996. The Company intends to utilize the
Leasing  Company to offer flexible  lease  financing to its customers to support
the Company's sales of equipment.

LEADTEC

          Leadtec,  founded by its current chief  executive  officer in 1978 and
acquired  by the  Company's  Predecessor  in  1985,  develops,  distributes  and
supports   computer   software  and  specialized   hardware  for  sewn  products
manufacturers.  Leadtec's  net sales  accounted  for  approximately  2.8% of the
Company's 1997 consolidated net sales.

          Leadtec's  primary product is "Satelite  Plus",  which is a production
planning  and control  system  designed to allow  apparel  factory  operators to
monitor production  progress and efficiency.  Satelite Plus is available in both
"batch" and "real-time" formats.  Under the batch product,  production operators
clip bar-coded coupons to capture data for each bundle or lot they produce. This
data is then processed by the Satelite Plus system to calculate pay and generate
reports for  management.  The real-time  Satelite Plus product is a computerized
system  that  captures  production  events as they occur  through  terminals  at
workstations that communicate with the computer system.

          Sales of Satelite Plus factory  installations  typically  require long
lead-times to develop,  given the significant capital expenditure and management
resource   commitment   required.   Accordingly,   Leadtec's   sales   may  vary
significantly  from year to year, as an  installation  of numerous  plants for a
single  large  customer  can have a major  impact on sales  volume in any single
year.

          Leadtec is not aware of any system similar to Satelite Plus' real-time
system.  However,  its real-time system competes with traditional batch systems.
There are numerous competitors with respect to the batch system.  Competition is
usually based on price, functionality and support.

SUPPLIERS

          The Company  purchases  products  from over 1,200  different  vendors,
including  many of the leading  manufacturers  of equipment  for the apparel and
sewn  products   industry.   The  Company's   largest  supplier   accounted  for

<PAGE>

approximately 26% of the Company's 1997 total purchases,  and the Company's five
largest  suppliers  accounted for  approximately  44% of its total  purchases in
1997.

          Sunbrand is currently the exclusive distributor of genuine replacement
parts in the United States for Pfaff AG ("Pfaff") and for Pegasus Sewing Machine
Mfg. Co., Ltd. ("Pegasus").  Pfaff, a German company, is a major manufacturer of
industrial  sewing equipment for the apparel industry,  including  "lock-stitch"
industrial sewing machines. The Company (including its predecessor) has been the
exclusive  distributor  in the United  States of Pfaff genuine parts since 1958.
Pfaff has given notice of  termination  of its  distributor  agreement  with the
Company,  effective  December 31, 1998. The Company is negotiating with Pfaff to
continue as a  distributor  of Pfaff parts,  although no assurance  can be given
that the Company will continue as a distributor for Pfaff.  The Company believes
that the  termination of its right to distribute  Pfaff parts as of December 31,
1998, could have an adverse effect on the Company.  See"--Liquidity  and Capital
Resources"  under Item 7.  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations" in this Report.

          Pegasus is a significant  Japanese  manufacturer of industrial  sewing
equipment,  including  "chain-stitch"  industrial  sewing machines.  The Company
(including  its  predecessor)  has been the exclusive  distributor in the United
States of Pegasus  genuine  parts since 1966.  Under the  Company's  distributor
agreement with Pegasus,  the Company is the exclusive United States  distributor
of  Pegasus   genuine   parts  through  2000,   which   exclusive   arrangements
automatically renew for successive two year periods unless notice of termination
is  given  at  least  one year  prior  to  December  31,  2000 or the end of any
successive two year period of exclusivity.  In order to maintain the exclusivity
of the Pegasus distribution agreement, the Company must meet certain performance
targets.  Historically the Company has generally  satisfied these  requirements,
although in certain prior years they were not satisfied and Pegasus  waived such
shortfalls. Although the Company believes that its relationship with Pegasus has
been good,  there can be no assurance  that the Pegasus  distribution  agreement
will be extended beyond its current term or that the Company will continue to be
the distributor for Pegasus parts. No assurance can be given that the failure to
extend the  Pegasus  distribution  agreement  or the loss by the  Company of its
supplier  relationship  with  Pegasus  would not have an  adverse  effect on the
Company's business, financial condition and results of operations.

          During 1997,  the Company  experienced a decline in demand for apparel
screen printing  equipment  supplied by M&R and an increase in costs  associated
with marketing efforts in the Company's European and Asian sales territories for
M&R  equipment.  Accordingly,  the Company  discontinued  its  marketing  of M&R
equipment  and  entered  into  an  exclusive  distribution  agreement  with  MHM
Siebdruckmaschinen  Gesmbh. KG. ("MHM"),  an Austrian company, to distribute its
apparel screen printing equipment in North and South America (excluding Brazil).
The initial term of the contract is for five years with  automatic  renewals for
successive  two year  periods  unless  canceled  by either  party six  months in
advance.  The agreement  calls for annual sales quotas.  Although MHM's share of
the apparel screen printing market in the U.S. is currently  substantially  less

<PAGE>

than that of M&R, the Company  believes that it should be able to increase MHM's
market penetration in the Western Hemisphere. However, no assurance can be given
as to the future levels of sales of MHM equipment.

          Barudan  is one of  the  world's  major  manufacturers  of  embroidery
machines. Under the distribution agreement among Macpherson, Barudan and certain
of their  affiliates,  Macpherson  is the exclusive  distributor  of new Barudan
embroidery  equipment in the United  States and Canada  until  December 31, 2003
(the "Barudan  Agreement").  The Barudan  Agreement  automatically  renews for a
period of five years unless either party  terminates  such agreement on not less
than  30 days  notice.  During  1997,  it  became  apparent  that a new  line of
embroidery  machines  produced  by  Barudan,  Macpherson's  principal  supplier,
included a defect,  which  resulted in a halt of all deliveries of such machines
in August 1997 until the defect was  corrected  in October  1997.  In  addition,
during 1997 Barudan was late in supplying certain new machines, and it imposed a
limit on the  available  quantities  of other new  machines  that will  continue
through the first quarter of 1998.

CUSTOMERS

          The Company  serviced  over 15,000  customers in 1997, no one of which
accounted for more than 3.1% of the Company's 1997 net sales.  The Company's top
ten  customers,   which  included  Levi  Strauss,   Fieldcrest  Cannon,  and  VF
Corporation, represented approximately 13.4% of the Company's net sales in 1997.

          Historically, a majority of the Company's sales have been to customers
in the  United  States,  although  sales  to  customers  in Latin  America  have
increased  significantly in recent years.  Approximately  21.0% of the Company's
net sales in 1997 were to Latin America. The balance of the Company's sales were
to customers primarily in the United States,  Europe and Canada.  Mexico was the
principal  location of the Company's  customers  outside of the United States in
1997,  followed by the Caribbean Basin  Initiative  ("CBI")  countries and other
South American countries. The Company may continue to follow important customers
from the U.S. as they pursue  opportunities  in Mexico,  the CBI and other South
American countries.

EMPLOYEES

          As of December 31, 1997, the Company employed  approximately  600 full
time employees.  The Company's employees are not represented by any labor union.
The Company considers its employee relations to be good.

          For information  regarding the Company's foreign operations,  see Note
13 of the Notes to Consolidated  Financial Statements of the Company included in
Item 8 of this Report.

ITEM 2.   PROPERTIES
- -------   ----------

          The Company  leases all of its office and warehouse  properties at its
various  locations,  except for the facilities  owned by W&G, Ltd. in Braintree,
England.  The Company's  headquarters are located in approximately 33,000 square

<PAGE>

feet of space in Carteret, New Jersey under a lease expiring in 2005, which also
serves as the headquarters and principal warehouse for Unity. Sunbrand's Atlanta
offices and  warehouse  occupy  approximately  88,000  square feet under a lease
expiring in 2001. Clinton operates its headquarters,  showroom and warehouse and
shipping  facilities  out of  approximately  40,000 square feet located in Miami
Lakes,  Florida under a lease expiring in 1998. The Company's  other  operations
are located in smaller leased spaces.  The Company  believes that, if necessary,
it would be able to lease adequate replacement space without material additional
expense.

ITEM 3.   LEGAL PROCEEDINGS
- -------   -----------------

          There are no material pending legal proceedings as of the date of this
Report to which the  Company or any of its  subsidiaries  is a party or to which
any of their property is subject.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- -------   ---------------------------------------------------

          During the last quarter of the  Company's  1997 fiscal year no matters
were submitted to a vote of the Company's security holders.

<PAGE>

                                     PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
- -------   ---------------------------------------------------------------------

          There is no established public trading market for the Company's Common
Stock.

          As of March 1, 1998,  there were 25 holders of record of the Company's
Common Stock.

          The Company has not paid any dividends since its organization in 1994.
Future  payment of cash  dividends  by the  Company  will be  dependent  on such
factors as business  conditions,  earnings  and the  financial  condition of the
Company. The Revolving Credit Agreement and the Indenture relating to the Senior
Notes  restrict  the  payment  of  dividends  by the  Company.  Under  the  most
restrictive of these debt agreements, no amount was available for the payment of
dividends and other  distributions  as of December 31, 1997.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources."

ITEM 6.   SELECTED FINANCIAL DATA
- -------   -----------------------

          The following  table sets forth certain  financial  data for the years
ended  December  31,  1997,  1996 and 1995 and the period  from July 13, 1994 to
December  31,  1994,  which  have been  derived  from the  audited  consolidated
financial  statements  of the  Company.  The  financial  data  of the  Company's
Predecessor  for the period  from  January 1, 1994 to July 12,  1994 and for the
year ended December 31, 1993 have been prepared as if the apparel operations had
been operated as a separate entity during those periods. However, such financial
statements do not reflect a complete  allocation  of all expenses  applicable to
the operation of an independent company.  Certain expenses were allocated to the
apparel  operations by the Company's  Predecessor based on actual usage or other
allocation  methods that approximate  actual usage.  The consolidated  financial
statements of the Company as of December 31, 1997 and 1996,  and for each of the
years in the three-year  period ended December 31, 1997, and the report thereon,
are  included  elsewhere  herein.  The selected  financial  data set forth below
should be read in  conjunction  with  "Management's  Discussion  and Analysis of
Financial  Condition and Results of Operations" and the  Consolidated  Financial
Statements and Notes thereto of the Company included elsewhere herein.

<PAGE>

<TABLE>
<CAPTION>

                                                              COMPANY                                 COMPANY'S PREDECESSOR
                                    --------------------------------------------------------------  --------------------------
                                                                                     JULY 13, 1994   JANUARY 1,    
                                     YEAR ENDED       YEAR ENDED      YEAR ENDED         TO            1994        YEAR ENDED
                                    DECEMBER 31,     DECEMBER 31,    DECEMBER 31,    DECEMBER 31,   TO JULY 12,   DECEMBER 31,
                                        1997             1996             1995           1994           1994           1993
                                    ------------     ------------    ------------    -------------  -----------   ------------
                                                                                                                   (UNAUDITED)
                                                        (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                   <C>              <C>              <C>             <C>           <C>            <C>    
Net sales.....................        $180,332         $113,851         $90,431         $41,644       $41,309        $77,574
Income (loss) before income
  taxes and extraordinary
  item........................          (4,705)           2,450           1,952            (642)          789          4,579
Income tax expense (benefit)..          (1,434)           1,137             558            (288)          426            146
                                      --------         --------         -------         -------       -------        -------
Income (loss) before
  extraordinary item..........          (3,271)           1,313           1,394            (354)          363          4,433
Extraordinary item, net.......          (1,557)              --            (152)             --            --             --
                                      --------         --------         -------         -------       -------        -------
  Net income (loss)...........        $ (4,828)        $  1,313         $ 1,242         $  (354)      $   363        $ 4,433
                                      ========         ========         =======         =======       =======        =======
Diluted income (loss)
  per share:
  Income (loss) before
    extraordinary item               $  (3.37)       $   1.25         $  1.84         $  (.74)             --            --
  Extraordinary item, net               (1.61)             --           (0.20)             --              --            --
                                     --------        --------         -------         -------         -------        ------   
  Net income (loss)                  $  (4.98)       $   1.25         $  1.64         $  (.74)             --            --
                                     ========        ========         =======         =======         =======        ======
Working capital...............       $ 48,311        $ 18,653         $21,924         $24,563              --            --
Total assets..................        140,501          79,778          52,528          51,717              --            --
Total debt....................         95,954          41,436          31,109          32,224              --            --
Common stock subject to put
  option......................          3,000           3,000              --              --              --            --
Total stockholders' equity....          5,087          12,677           7,892           5,967              --            --

</TABLE>

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS
          ---------------------------------------------------------------  

GENERAL

          Willcox & Gibbs, Inc. (the "Company") was organized in 1994 by members
of the Company's current management and certain other investors (the "Management
Buyout") to acquire the sewn products  replacement  parts,  supply and ancillary
equipment   distribution   businesses   of  the   Company's   predecessor   (the
"Distribution Business"), which occurred on July 13, 1994.

          Effective  February 1, 1996, the Company acquired  Clinton  Management
Corp. and Clinton Machinery Corp. (together, "Clinton"), a distributor of screen
printing  equipment  (the  "Clinton  Acquisition").  Approximately  14.7% of the
Company's net sales for the year ended December 31, 1997 are attributable to the
operations  of  Clinton.  Accordingly,  the  results of the Company for the year
ended December 31, 1997 are not directly  comparable to the results for the year
ended December 31, 1996 due to the inclusion of the operations of Clinton in the
full 1997 period.

          On January 3, 1997, the Company acquired Macpherson Meistergram,  Inc.
and  its  subsidiary,   Geoffrey  E.  Macpherson  Canada,  Inc.   (collectively,
"Macpherson"),  a  distributor  of  embroidery  equipment  and  supplies for the
apparel  industry.  Approximately  33.8% of the Company's net sales for the year

<PAGE>

ended  December  31, 1997 are  attributable  to the  operations  of  Macpherson.
Accordingly,  the results of the Company for 1997 are not directly comparable to
the results for the same period in 1996 due to the  inclusion of the  operations
of Macpherson in the 1997 period.

          The Company currently  operates through six principal  business units:
(1) its Sunbrand  division  ("Sunbrand"),  which is a distributor of replacement
parts,  supplies and ancillary  equipment to  manufacturers of apparel and other
sewn products;  (ii) its Unity Sewing Supply Co. division ("Unity"),  which is a
wholesale  distributor to dealers of  replacement  parts and supplies for use by
the apparel and other sewn products  industry;  (iii) its Willcox & Gibbs,  Ltd.
("W&G, Ltd.") subsidiary, which is a distributor to manufacturers and dealers in
the United Kingdom and Europe of  replacement  parts and supplies for use by the
apparel and other sewn products industry;  (iv) its Clinton subsidiaries,  which
distribute  screen  printing  equipment  and supplies  primarily for the apparel
industry; (v) its Leadtec Systems, Inc. ("Leadtec")  subsidiary,  which develops
and supplies  computer-based  production  planning  and control  systems for the
apparel industry;  and (vi) Macpherson,  which distributes  embroidery equipment
and supplies used in the apparel industry.

CERTAIN FACTORS THAT MAY AFFECT RESULTS OF OPERATIONS

          The  Company is highly  leveraged  and has  significant  debt  service
requirements.  The Company faces many  uncertainties in 1998 and beyond, and the
Company cannot predict whether the Company's  business will continue to generate
sufficient cash flow from operations in the future to service debt  requirements
and to meet working capital and capital  expenditure  needs. See "-Liquidity and
Capital Resources".

          Inventory  management  is an  important  factor  that may  affect  the
Company's  result of operations.  The carrying value of the Company's  inventory
increased  significantly  in 1997 as a result of the  acquisition of Macpherson.
Macpherson distributes embroidery equipment that is substantially more expensive
on a per item basis than the Company's  historic  inventory,  which was composed
principally  of  replacement  parts and supplies for use in the apparel and sewn
products  industry.  The Company  maintains  an  inventory  of a large number of
items, many of which need not be replaced frequently.  In general, the Company's
experience   over  many  years  of  supplying  the  apparel  and  sewn  products
industries,  combined  with the  Company's  technologically  advanced  inventory
control system, provide guidance on prudent inventory levels.  However,  because
demand for the  Company's  products is dependent on the needs of the apparel and
sewn products industries, a decline in the operations of the Company's customers
will reduce demand for the Company's products. Any such reduction in demand over
an extended  period could result in price  reductions and inventory  writedowns,
which in turn could adversely affect the Company's gross margins.

          Willcox & Gibbs is a holding company, the only assets of which are the
stock  of its  subsidiaries.  All of the  operations  of  Willcox  &  Gibbs  are
conducted   through  its  direct  and  indirect   wholly   owned   subsidiaries.
Accordingly,  Willcox & Gibbs' ability to service its  indebtedness and meet its
other  obligations are dependent upon earnings and cash flow of its subsidiaries
and the payment of funds by those subsidiaries to Willcox & Gibbs in the form of

<PAGE>

loans,  dividends or  otherwise.  In  addition,  the ability of Willcox & Gibbs'
subsidiaries  to pay  dividends,  repay  intercompany  liabilities or make other
advances to Willcox & Gibbs is subject to restrictions  imposed by corporate law
and certain United States, state and foreign tax considerations.  Several of the
Company's subsidiaries are incorporated outside the United States.

          The Company  derives  significant  revenues and operating  income from
certain  lines  of  replacement  parts  and  equipment   distributed  under  its
distribution  agreements  with certain  suppliers.  The  Company's  distribution
agreements, both exclusive and non-exclusive, and other supply arrangements with
manufacturers  are important to enable the Company to obtain  products sought by
the Company's  customers and to maintain the Company's broad product  selection.
Substantially all of such distribution  agreements and other arrangements may be
terminated by the supplier for any reason,  although most exclusive distribution
agreements require advance written notice. No assurance can be given that any of
the Company's distribution agreements will be extended beyond their current term
or that the Company  will  continue  to be the  distributor  for any  particular
product.  Pfaff AG, a significant  supplier to the Company,  has given notice of
termination of its distributor  agreement with the Company,  effective  December
31, 1998. The Company is negotiating  with Pfaff to continue as a distributor of
Pfaff parts,  although no assurance  can be given that the Company will continue
as a distributor  for Pfaff.  The Company  believes that the  termination of its
right to  distribute  Pfaff parts as of December  31, 1998 could have an adverse
effect on the Company. See "--Liquidity and Capital Resources" below.

          In the years ended  December  31, 1997,  1996 and 1995,  approximately
27.9%,  34.1% and 25.9%,  respectively,  of the Company's  revenues were derived
from  international  operations  and export sales,  which are subject in varying
degrees to risks  inherent  in doing  business  abroad.  Such risks  include the
possibility  of  unfavorable  circumstances  arising  from host  country laws or
regulations.  In addition,  foreign operations include risks of partial or total
expropriation;  currency exchange rate fluctuations and restrictions on currency
repatriation;   the   disruption   of   operations   from  labor  and  political
disturbances,  insurrection  or  war;  and the  requirements  of  partial  local
ownership of operations in certain countries.

          Any change in the value of the currencies of the foreign  countries in
which  the  Company  does  business  against  the U.S.  dollar  will  result  in
corresponding  changes in the price and affordability of the Company's products,
which could have a material adverse impact on the Company's business,  financial
condition and results of operations.  The Company purchases a substantial amount
of its inventories with foreign currencies.  Most of the Company's net sales are
in U.S.  dollars.  Although the Company,  from time to time, enters into forward
exchange  contracts to hedge against foreign currency exchange risks,  there can
be no assurance that the Company will not experience  foreign  currency  losses.
See Note 1 of the Notes to Consolidated  Financial Statements of the Company. In
addition,  the  economies  of certain of the  Company's  target  Latin  American
markets have experienced significant and in some periods extremely high rates of
inflation over the past few years.  Inflation and rapid fluctuation in inflation

<PAGE>

rates have had and may continue to have negative  effects on these economies and
could  have a  material  adverse  impact on the  Company's  business,  financial
condition and results of operations.

          The North  American Free Trade  Agreement  ("NAFTA"),  implemented  on
January 1, 1994,  removes barriers to free trade among Canada, the United States
and  Mexico.  The  removal of  barriers  will take  place over a 10 year  period
between  Mexico and the United States and over five years between Canada and the
United  States.  There can be no  assurance  that  NAFTA  will not  result in an
increase  in  apparel  imports  from  Mexico  that  compete   against   products
manufactured by the Company's customers in the United States,  thereby adversely
affecting the Company's sales in the United States.  Historically, a majority of
the  Company's  net sales  have  been to  customers  in the  United  States.  No
assurance  can be given that the Company will be able to increase  sales outside
of the  United  States in the event of a decline  in sales to  customers  in the
United States.

          The Company is in the process of assessing the Year 2000 issue and the
estimated costs necessary for the Company's  remediation plan. The Company plans
to remediate  all Year 2000 issues  during 1998 and does not expect  remediation
costs to have a material impact on results of operations,  liquidity and capital
resources.

          The  markets  in which the  Company  competes  are  subject to intense
competition.  In addition,  certain of the  Company's  competitors  have greater
financial resources than the Company and are less leveraged than the Company.

          Inflation has not affected the Company's results over the last several
years, given its relatively low level in the United States during such period.

RESULTS OF OPERATIONS

          The following table sets forth the percentages that certain income and
expense items bear to net sales for the periods indicated.

<TABLE>
<CAPTION>

                                                                  Year Ended December 31,
                                                              ------------------------------
                                                               1997        1996        1995
                                                              ------      ------      ------
<S>                                                           <C>         <C>         <C>   
Net Sales............................................         100.0%      100.0%      100.0%
Gross profit.........................................          30.4        31.8        32.9
Selling, general and administrative expenses.........          26.3        25.4        26.1
Operating income.....................................           4.1         6.4         6.8
Interest expense.....................................           6.7         4.2         4.7
Income taxes.........................................          (0.8)        1.0         0.6
Net income...........................................          (2.7)        1.2         1.4
                                                               =====        ===         ===
</TABLE>

     1997 COMPARED TO 1996

          Net sales were $180.3  million in 1997, an increase of $66.5  million,
or 58.4%, as compared to 1996. Net sales increased  primarily as a result of the

<PAGE>

inclusion in the 1997 period of the results of  Macpherson,  acquired in January
1997,  Clinton,  acquired in February 1996,  and Mitchell,  acquired in November
1996,  which  contributed an aggregate  additional $64.2 million to net sales in
1997 compared with 1996.

          Net sales of  Macpherson  and Clinton  declined,  while the  aggregate
sales  of the  Company's  other  principal  subsidiaries  increased,  in 1997 as
compared to the 1996 period.  During 1997, it became apparent that a new line of
embroidery  machines  produced  by  Barudan,  Macpherson's  principal  supplier,
included a defect,  which  resulted in a halt of all deliveries of such machines
in August 1997 until the defect was  corrected  in October  1997.  In  addition,
during the 1997 period Barudan was late in supplying  certain new machines,  and
it imposed a limit on the  available  quantities of other new machines that will
continue  through the first quarter of 1998. In the case of Clinton,  during the
1997  period,  the Company  experienced  a decline in demand for apparel  screen
printing  equipment  supplied by M&R  Printing  Equipment,  Inc.  ("M&R") and an
increase in costs  associated with marketing  efforts in the Company's  European
and Asian sales  territories  for M&R equipment.  The Company  discontinued  its
operations in Europe and Asia with respect to Clinton's businesses and marketing
of M&R equipment and has entered into an exclusive  distribution  agreement with
MHM  Siebdruckmaschinen  Gesmbh. KG. ("MHM"), an Austrian company, to distribute
its apparel  screen  printing  equipment in North and South  America  (excluding
Brazil).  The  initial  term of the  contract  is for five years with  automatic
renewals for  successive  two year periods  unless  canceled by either party six
months in advance.  The agreement calls for annual sales quotas.  Although MHM's
share  of  the  apparel  screen   printing  market  in  the  U.S.  is  currently
substantially less than that of M&R, the Company believes that it should be able
to increase MHM's market  penetration  in the Western  Hemisphere.  However,  no
assurance can be given as to the future levels of sales of MHM equipment.

          Gross profit in 1997 was $54.8 million,  an increase of $18.5 million,
or 51.1%,  as compared with 1996.  Gross profit  increased  primarily due to the
inclusion  of  Macpherson,  Clinton  and  Mitchell  in  the  1997  period.  As a
percentage of net sales,  gross profit in 1997 was 30.4%, as compared with 31.8%
in 1996. The decrease in gross profit  percentage was attributable to Macpherson
and Clinton.  Macpherson's and Clinton's gross profit margins have traditionally
been lower than the gross profit margin  associated with the Company's parts and
supplies  businesses  because  a  larger  percentage  of  their  sales  are  for
equipment.   In  addition,  the  Company  discontinued  several  product  lines,
including the M&R equipment  line, in the fourth quarter of 1997. The 1997 gross
profit was charged $0.5 million to adjust the product lines to their liquidation
value.

          Selling,  general  and  administrative  expenses  in 1997  were  $47.4
million,  an  increase of $18.4  million,  or 63.6%,  as  compared to 1996.  The
increase  consisted  primarily  of the  addition of $13.3  million of  operating
expenses  for  Macpherson,  Clinton and  Mitchell in 1997.  Included in selling,
general and  administrative  expenses  was  approximately  $1.8 million in costs
associated  with the defect on a new line of embroidery  machines,  discontinued
product  lines and the  transfer  of  Macpherson's  supply  distribution  to the
Company's Sunbrand division  distribution center. The Company believes that this

<PAGE>

consolidation  will result in lower  overhead  and  improved  service  levels to
customers.  In  addition,  Clinton  incurred  higher  marketing  expenses in its
discontinued European and Asian markets. As a percentage of sales, such expenses
increased  to 26.3% for 1997,  from  25.4% for 1996,  primarily  related  to the
factors above.

          Operating  income  in 1997  was  $7.4  million,  an  increase  of $0.1
million,  or 1.7% as compared to 1996. The increase in operating income resulted
from an increase in sales and the factors  discussed  above.  As a percentage of
net sales,  operating income was 4.1% for 1997 as compared to 6.4% for 1996. The
decrease  was   principally   attributable  to  the  lower  gross  margins  from
Macpherson's and Clinton's sales and the additional costs described above.

          Interest  expense  was $12.1  million  in 1997,  an  increase  of $7.3
million,  or 151.7%, as compared with 1996. The increase in interest expense was
a result of the  issuance by the Company of $85.0  million  aggregate  principal
amount of its 12 1/4% Series A Senior Notes due 2003 (the "Senior  Notes") as of
January 3, 1997,  the proceeds of which were used to finance the  acquisition of
Macpherson and to refinance existing indebtedness.

          Provision for income taxes for 1997 was a benefit of $1.4  million,  a
decrease of $2.6 million,  as compared to 1996. The Company's effective tax rate
was 30.5% in 1997, as compared to 46.4% in 1996.

          The Company's results for 1997 reflect an extraordinary  loss from the
extinguishment  of debt (net of income tax benefit) of $1.6 million owing to the
refinancing  of the Company's  indebtedness  in connection  with the  Macpherson
Acquisition and the issuance of the Senior Notes.

          Net loss in 1997 was  $4.8  million  compared  to net  income  of $1.3
million in 1996. The decrease was  attributable  to the additional  cost factors
discussed above.

     1996 COMPARED TO 1995

          Net sales were $113.9  million in 1996, an increase of $23.4  million,
or 25.9%, as compared to 1995. Net sales increased  primarily as a result of the
Clinton  Acquisition,  which contributed $28.7 million to net sales in 1996. The
increase  was  partially  offset by a decline in sales by the Company of capital
equipment resulting from general market conditions for apparel manufacturers.

          Gross profit in 1996 was $36.2  million,  an increase of $6.4 million,
or 21.6%,  as compared with 1995. As a percentage of net sales,  gross profit in
1996 was 31.8% as  compared  with 32.9%  period in 1995.  The  decrease in gross
profit was primarily  attributable  to Clinton's  contribution  to gross profit.
Clinton's  gross profit margin has  traditionally  been lower than the Company's
parts and supplies businesses because a larger percentage of Clinton's sales are
attributable to capital  equipment.  The decrease in gross profit margin in 1996
was partially  offset by a decrease in the percentage of net sales  comprised of

<PAGE>

capital equipment and the corresponding  increase in the percentage comprised of
parts and supplies,  since parts and supplies generally have higher margins than
capital equipment.

          Selling,  general  and  administrative  expenses  in 1996  were  $29.0
million,  an  increase of $5.4  million,  or 22.7%,  as  compared  to 1995.  The
increase consisted primarily of the addition of expenses for Clinton, which were
$5.5 million.  The increase was partially offset by a reduction of expenses as a
result of management's  continued efforts to lower costs of operations,  coupled
with lower sales expenses as a result of the decline in capital equipment sales.

          Operating  income  in 1996  was  $7.3  million,  an  increase  of $1.1
million, or 17.4%, as compared to 1995. As a percentage of net sales,  operating
income was 6.4% in 1996 as compared to 6.8% in 1995.  The  increase in operating
income  resulted  primarily  from an increase in sales and the efforts to reduce
costs.

          Interest  expense  was $4.8  million  in  1996,  an  increase  of $0.6
million,  or 13.6%, as compared with 1995. The increase in interest  expense was
primarily a result of the additional  borrowings incurred as of February 1, 1996
used to finance the acquisition of Clinton.

          Provision for income taxes for 1996 was $1.1  million,  an increase of
$0.6 million, as compared to 1995. The Company's effective tax rate was 46.4% in
1996, as compared to 28.6% in 1995.

          Net income in 1996 was $1.3  million,  an increase of $0.1  million or
5.7% compared to 1995. The increase was  attributable  to the factors  discussed
above.

LIQUIDITY AND CAPITAL RESOURCES

          The  Company  has funded its  working  capital  requirements,  capital
expenditures and acquisitions  from net cash provided by operations,  borrowings
under its credit  facilities  and proceeds  from the issuance of debt and equity
securities.

          On  January  3,  1997,  the  Company  issued  and sold  $85.0  million
aggregate principal amount of its Senior Notes pursuant to an exemption from the
registration  requirements  of the Securities  Act of 1933, as amended.  The net
proceeds from the sale of the Senior Notes were used to repay  substantially all
of the  Company's  existing  debt,  most of  which  was  incurred  to  fund  the
Management  Buyout in July 1994,  the Clinton  Acquisition in February 1996, the
Mitchell   Acquisition  in  November  1996,  and  to  satisfy   working  capital
requirements.  The  balance  of such net  proceeds  was  used to fund the  $24.0
million  purchase price of the Macpherson  Acquisition,  to repay  approximately
$6.1 million of indebtedness of Macpherson and to pay approximately $6.4 million
trade payables of Macpherson.

          The Company has a Credit  Agreement (the "Credit  Agreement") with its
principal  lenders which provides for a revolving  credit facility  through July
2001 of up to the lesser of (i)  $22,000,000  or (ii) the sum of 85% of eligible
accounts  receivable,  less outstanding letters of credit. At December 31, 1997,
approximately  $2,798,000  was available  under the  facility.  Under the Credit

<PAGE>

Agreement, substantially all receivables of the Company are pledged as security.
Borrowings  under the  facility  bear  interest at LIBOR or the bank's base rate
plus the "Applicable Margin" depending on the Company's "Consolidated Total Debt
to Adjusted  EBITDA" as defined in the Credit  Agreement  (9.0% at December  31,
1997).  The Company pays an annual fee of 0.5% of the total unused  availability
of the  facility.  The  Company  also  pays an annual  fee of 2% on  outstanding
letters of credit.  Letters of credit approximating  $5,386,000 were outstanding
at December 31, 1997.  The Company had  available  approximately  $4,614,000  in
unused  letters of credit at December 31, 1997.  The Credit  Agreement  includes
various covenants, including restrictions on liens, capital expenditures,  debt,
dividends,  and requirements  that certain  financial  ratios be maintained.  At
December 31, 1997,  the Company was not in  compliance  with various  covenants.
These covenant violations were waived for the year ended December 31, 1997.

          In October 1996, W&G, Ltd.  borrowed(pound)1.0  million under the W&G,
Ltd.  Credit  Facility  with  Coutts & Co. The loan under the W&G,  Ltd.  Credit
Facility bears interest at a rate per annum equal to the bank's  prevailing Base
Rate,  which is currently 7.0% per annum,  plus a margin of 2.25% per annum. The
loan is payable in eight semiannual  installments of (pound)125,000,  commencing
April 1997. The W&G, Ltd. Credit Facility is secured by substantially all of the
assets of W&G, Ltd. The proceeds of this loan were used to repay indebtedness of
W&G,  Ltd. to the Company,  and the Company used such funds to repay higher cost
indebtedness.

          In connection with the Macpherson  Acquisition,  the Company  acquired
the  Leasing   Company,   a  leasing  company   affiliate  of  Macpherson,   for
approximately  $0.9 million  including a note for  approximately  $0.5  million,
payable over three years,  plus interest at 6.0% annum. The Company utilizes the
Leasing  Company to offer flexible  lease  financing to its customers to support
the Company's sales of equipment.  The Company intends to fund its investment in
the Leasing Company through  borrowings under the Credit  Facility.  The Company
plans for the Leasing  Company to arrange  additional  borrowings to finance its
operations and sell a portion of its leases on a nonrecourse basis.

          The  Company's  net  capital   expenditures   during  1997  aggregated
approximately  $1.9  million.  Such  expenditures  were  primarily for computer,
office and warehouse  equipment and improvements,  including $0.5 million in the
fourth  quarter of 1997  primarily  related to the  consolidation  of certain of
Macpherson's   operations  with  Sunbrand.   The  Company  expects  its  capital
expenditures  to aggregate  approximately  $1.5 million in 1998,  to be used for
purposes similar to uses in 1997.

          Under the terms of the  Indenture  relating to the Senior  Notes,  the
Company may not pay dividends or repurchase  shares of its capital stock unless,
among other things,  (i) it could incur $1.00 of additional  indebtedness  under
such  Indenture by virtue of satisfying a pro forma fixed charge  coverage ratio
of at least 2 to 1 and (ii) the  aggregate  amount  of all such  payments  since
October 1, 1996 would not exceed 50% of the Consolidated Net Income (as defined)
of the Company for such period,  plus net cash  proceeds from the sale of equity

<PAGE>

securities  of the  Company  during  such  period.  Pursuant  to such  Indenture
requirement, as of December 31, 1997, no amount was available for the payment of
dividends.

          Net cash used in the Company's  operating  activities was $7.8 million
during 1997,  principally due to working capital  changes.  Net cash used in the
Company's  investing   activities  during  1997  were  $39.2  million,   related
principally  to the  Macpherson  Acquisition.  Net cash  provided  by  financing
activities  during 1997  aggregated  $47.5  million,  reflecting  $84.0  million
borrowings  from the  issuance of the Senior  Notes used to  extinguish  debt of
$41.1  million,  $4.5 million in financing  costs and $3.0 million to repurchase
and retire warrants.

          Net cash used in the Company's  operating  activities was $0.3 million
during 1996.  Principal working capital changes included a $4.5 million increase
in accounts receivable and a $1.0 million increase in inventories. The Company's
investing  activities during 1996 related  principally to $12.0 million utilized
in the  Clinton  and  Mitchell  acquisitions.  Net cash  provided  by  financing
activities aggregated $13.4 million, principally reflecting $10.4 million of net
borrowings  and $2.3 million from the sale of Company Common Stock in connection
with the Clinton acquisition.

          Net  cash  generated  by the  Company's  operations  in 1995  was $1.8
million.  Principal  working capital changes included a $0.7 million decrease in
accounts  receivable and a $0.8 million  increase in  inventories.  Cash used in
financing activities in 1995 aggregated $0.8 million,  reflecting a net increase
in  borrowings  of $1.0  million,  $1.8 million from the sale of Company  Common
Stock to the Company's Savings and Employee Stock Ownership Plan and the payment
to the Company's  Predecessor of $3.5 million to retire  indebtedness and redeem
warrants issued in connection with the Management Buyout.

          The  Company is highly  leveraged  and has  significant  debt  service
requirements.  At December 31, 1997, the total  indebtedness  of the Company was
$96.0  million.  The degree to which the  Company  is  leveraged  has  important
consequences,  including the following: (i) the ability of the Company to obtain
additional  financing  in the  future,  whether  for  working  capital,  capital
expenditures,   acquisitions  or  other  purposes,  may  be  impaired;   (ii)  a
substantial  portion of the Company's cash flow from operations will be required
to be dedicated to the payment of  principal  and interest on its  indebtedness,
thereby  reducing funds available to the Company for other  purposes;  (iii) the
Company's  flexibility  in  planning  for  or  reacting  to  changes  in  market
conditions may be limited;  (iv) the Company may be more vulnerable in the event
of a downturn in its business; and (v) to the extent that the Company incurs any
indebtedness  under its Credit  Facility,  the W&G, Ltd.  Credit Facility or any
other working capital agreements,  which indebtedness will be at variable rates,
the Company will be vulnerable to increases in interest rates.

          The  Company's   cash  interest   requirements   in  1997   aggregated
approximately $11.3 million,  and the Company's income before income taxes, plus
interest expense,  depreciation and amortization in 1997 was approximately  $9.8
million. The Company estimates that its cash interest  requirements in 1998 will
aggregate  approximately  $11.5 million (which is subject to change if borrowing
levels and floating interest rates vary from current estimates).

<PAGE>

          The Company  faces many  uncertainties  during  1998 and  beyond.  The
Company believes that NAFTA has resulted in a substantial shift of sewn products
manufacturing  facilities  from the  United  States to Mexico,  and the  Company
cannot predict whether it will be able to increase sales in Mexico  sufficiently
to offset the decline in sales in the United  States.  In addition,  during 1997
the Company's  Macpherson and Clinton businesses suffered a decline in sales due
to difficulties with their principal equipment products,  and Clinton terminated
its  distribution  agreement with a major supplier of screen printing  equipment
and entered into a new agreement with a supplier having a substantially  smaller
share of the U.S.  market for such equipment.  Also, in 1997 Clinton  terminated
its European and Asian marketing efforts.  Moreover, the termination by Pfaff of
its distributor  agreement with the Company,  effective December 31, 1998, could
adversely  effect the Company's sales and  profitability,  unless the Company is
able to negotiate a new distributor  arrangement  with Pfaff.  Furthermore,  the
Company's  future  performance  will be subject to future  economic  conditions,
which are beyond the Company's control.  Accordingly, the Company cannot predict
whether the  Company's  business  will  continue to generate cash flow at levels
sufficient to meet its short term and long term liquidity  requirements.  If the
Company is unable to generate sufficient cash flow from operations in the future
to service its debt and capital  expenditure  needs and to meet working  capital
requirements,  it may be required to sell assets,  reduce capital  expenditures,
refinance all or a portion of its existing debt  (including the Senior Notes) or
obtain  additional  financings.  The  Senior  Notes  are not  redeemable  at the
Company's option prior to December 15, 2001, except that on or prior to December
15, 1999, the Company may redeem 30% of the Senior Notes with the proceeds of an
equity  offering.  There  can be no  assurance  that  any  such  asset  sales or
refinancing would be possible or that any additional financing would be on terms
acceptable to the Company.

NEW ACCOUNTING STANDARDS

          Statement  of  Financial  Accounting  Standards  No.  130,  "Reporting
Comprehensive  Income,"  establishes  standards  for  reporting  and  display of
comprehensive income and its components (revenues,  expenses,  gains and losses)
in a full set of general purpose financial  statements.  This Statement requires
that all items that are required to be recognized under accounting  standards as
components of comprehensive  income be reported in a financial statement that is
displayed with the same  prominence as other financial  statements.  The Company
believes that its components of comprehensive income will consist principally of
traditionally-determined   net   income   and   foreign   currency   translation
adjustments.  This  Statement is  effective  for fiscal  years  beginning  after
December 15, 1997.  Reclassification of financial statements for earlier periods
provided for comparative purposes is required.

          Statement  of Financial  Accounting  Standards  No. 131,  "Disclosures
about Segments of an Enterprise  and Related  Information"  establishes  revised
standards for the manner in which public business enterprises report information
about operating segments.  The Company does not believe that this Statement will
significantly  alter  the  segment  disclosures  it  currently  provides.   This
Statement is effective for fiscal years beginning after December 15, 1997.

<PAGE>

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- -------   -------------------------------------------

          The   following   financial   statements,    supplementary   financial
information and schedules are filed as part of this Report:

WILLCOX & GIBBS, INC. AND SUBSIDIARIES

Independent Auditors' Report

Financial Statements:

               Consolidated Balance Sheets,
                      December 31, 1997 and 1996

               Consolidated Statements of Operations,
                      Years Ended December 31, 1997, 1996 and 1995

               Consolidated Statements of Stockholders' Equity,
                      Years Ended December 31, 1997, 1996 and 1995

               Consolidated Statements of Cash Flows,
                      Years Ended December 31, 1997, 1996 and 1995

               Notes to Consolidated Financial Statements


Financial Statement Schedule:
                      Schedule II -          Valuation  and  Qualifying Accounts
                                             Years Ended December 31, 1997, 1996
                                             and 1995



          All schedules not mentioned above are omitted for the reason that they
are not required or are not  applicable,  or the  information is included in the
Consolidated Financial Statements or the Notes thereto.

<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Willcox & Gibbs, Inc.:



We have audited the accompanying  consolidated financial statements of Willcox &
Gibbs,  Inc. and  subsidiaries  (the  "Company")  as listed in the  accompanying
index. In connection with our audits of the consolidated  financial  statements,
we have also audited the financial statement schedule listed in the accompanying
index. These consolidated  financial statements and financial statement schedule
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these  consolidated  financial  statements  and  financial
statement schedule based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of Willcox & Gibbs,
Inc. and  subsidiaries  at December 31, 1997 and 1996,  and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December  31,  1997 in  conformity  with  generally  accepted  accounting
principles.  Also in our opinion, the related financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as a
whole,  present  fairly,  in all material  respects,  the  information set forth
therein.


                                                           KPMG Peat Marwick LLP




Atlanta, Georgia
February 27, 1998, except for
   the second paragraph of
   note 5, which is as of
   March 18, 1998

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                           Consolidated Balance Sheets

                           December 31, 1997 and 1996

<TABLE>
<CAPTION>

                           ASSETS                                    1997                1996
                           ------                                    ----                ----
<S>                                                              <C>                  <C>
Current assets:
 Cash                                                            $  1,325,314             881,500
 Trade accounts receivable, net of allowance for doubtful
   accounts of $4,315,000 in 1997 and $2,419,000 in 1996
   (note 5)                                                        38,465,525          22,335,977
 Inventories (note 3)                                              48,734,769          34,223,674
 Prepaid expenses and other current assets                          3,495,686           2,705,412
 Deferred income taxes (note 7)                                     1,402,437             804,006
                                                                 ------------         -----------
      Total current assets                                         93,423,731          60,950,569

Property and equipment, net (note 4)                                5,594,700           4,400,341
Deferred financing costs, less accumulated amortization of
 $650,481 in 1997 and $811,755 in 1996 (notes 2 and 6)              3,902,883           2,323,168
Intangible assets, less accumulated amortization of
 $1,059,711 in 1997 and $228,622 in 1996 (notes 2 and 10)          32,385,755          11,059,878
Deferred income taxes (note 7)                                      1,313,171                   -
Other assets                                                        3,881,017           1,044,532
                                                                 ------------         -----------

                                                                 $140,501,257         $79,778,488
                                                                 ============         ===========
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                 LIABILITIES AND STOCKHOLDERS' EQUITY                1997                1996
                 ------------------------------------                ----                ----
<S>                                                              <C>                  <C>
Current liabilities:
 Revolving line of credit (note 5)                               $ 10,617,344          19,347,392
 Book overdrafts                                                    3,232,667           1,499,297
 Current installments of long-term debt (note 6)                      594,383           3,195,401
 Trade accounts payable                                            23,253,455          12,131,438
 Income taxes payable                                                  23,943             641,568
 Accrued liabilities and other current liabilities                  7,360,903           5,482,789
                                                                 ------------         -----------
       Total current liabilities                                   45,082,695          42,297,885

Deferred income taxes (note 7)                                              -             290,113
Accrued retirement benefits (note 8)                                2,431,455           2,451,939
Long-term debt, excluding current installments                     84,741,918          18,893,332
 (notes 2, 6, and 16)
Other liabilities                                                     158,372             168,258
                                                                 ------------         -----------
       Total liabilities                                          132,414,440          64,101,527
                                                                 ============         ===========

Common stock subject to put option (note 2)                         3,000,000           3,000,000

Stockholders' equity (notes 2, 9, 10, and 11):
 Common stock:
  Class A, $10 stated value. Authorized 1,500,000 shares;
   issued and outstanding (including 100,000 shares subject to
   put option) 1,001,319 shares in 1997 and 976,277 shares in
   1996                                                             9,013,190           8,762,770
  Class B, no par value. Authorized 250,000 shares; none
   issued                                                                   -                   -
  Class C, no par value. Authorized 250,000 shares; none
   issued                                                                   -                   -
 Additional paid-in capital                                                 -           1,904,398
 Class A common stock subscriptions receivable                       (378,967)           (429,462)
 Retained earnings (accumulated deficit)                           (3,623,617)          2,201,527
 Cumulative translation adjustments                                    76,211             237,728
                                                                 ------------         -----------
       Total stockholders' equity                                   5,086,817          12,676,961

Commitments (note 15)
                                                                 ------------         -----------
                                                                 $140,501,257          79,778,488
                                                                 ============         ===========

</TABLE>

See accompanying notes to consolidated financial statements.



<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                      Consolidated Statements of Operations

                  Years ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>

                                                                    1997                       1996                    1995
                                                                    ----                       ----                    ----
<S>                                                           <C>                          <C>                     <C>       
Net sales                                                     $ 180,331,561                113,851,258              90,431,431
Cost of goods sold (note 14)                                    125,572,796                 77,623,034              60,642,521
                                                              -------------                -----------             -----------
        Gross profit                                             54,758,765                 36,228,224              29,788,910

Selling, general, and administrative expenses                    47,377,092                 28,968,827              23,606,126
                                                              -------------                -----------             -----------
        Operating income                                          7,381,673                  7,259,397               6,182,784

Other income (expense):
 Interest expense                                               (12,141,756)                (4,824,553)             (4,248,820)
 Other, net                                                          55,311                     14,968                  17,806
                                                              -------------                -----------             -----------
      Income (loss) before income taxes
       and extraordinary item                                    (4,704,772)                 2,449,812               1,951,770

Income tax (benefit) expense - (note 7)                          (1,434,258)                 1,136,685                 557,513
                                                              -------------                -----------             -----------
      Income (loss) before
       extraordinary item                                        (3,270,514)                 1,313,127               1,394,257

Extraordinary loss, net of income tax benefit
 of $954,228 in 1997 and $92,901 in 1995
 (notes 6 and 10)                                                (1,556,898)                         -                (151,574)
                                                              -------------                -----------             -----------

       Net income (loss)                                      $  (4,827,412)                 1,313,127               1,242,683
                                                              =============                ===========             ===========

Basic income (loss) per share (note 12):
 Income (loss) before extraordinary item                      $       (3.37)                      1.46                    2.44
 Extraordinary item, net                                              (1.61)                         -                   (0.26)
                                                              -------------                -----------             -----------

       Net income (loss)                                      $       (4.98)                      1.46                    2.18
                                                              =============                ===========             ===========

Diluted income (loss) per share (note 12):
 Income (loss) before extraordinary item                      $       (3.37)                      1.25                    1.84
 Extraordinary item, net                                              (1.61)                         -                   (0.20)
                                                              -------------                -----------             -----------

       Net income (loss)                                      $       (4.98)                      1.25                    1.64
                                                              =============                ===========             ===========

</TABLE>

See accompanying notes to consolidated financial statements.



<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity

                  Years ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>

                                                                         Retained       Class A  
                                     Class A common stock   Additional   earnings       common stock    Cumulative      Total
                                   -----------------------  paid-in      (accumulated   subscriptions   translation   stockholders'
                                    Shares        Amount    capital      deficit)       receivable      adjustments     equity
                                   ---------    ----------  -----------  ------------   -------------   -----------   -------------

<S>                                <C>          <C>         <C>          <C>             <C>              <C>          <C>      
Balance at December 31, 1994         607,577    $6,075,767   1,688,000     (354,283)     (1,263,267)      (179,710)     5,966,507
Net income                                 -             -           -    1,242,683               -              -      1,242,683
Proceeds from subscriptions
 receivable                                -             -           -            -       1,263,267              -      1,263,267
Class A common stock issued to
 the Company's ESOP                   50,671       506,713     138,612            -        (113,881)             -        531,444
Repurchase and retirement of
 warrants (note 10)                        -             -  (1,000,000)           -               -              -     (1,000,000)
Translation adjustments                    -             -           -            -               -       (111,951)      (111,951)


Balance at December 31, 1995         658,248     6,582,480     826,612      888,400        (113,881)      (291,661)     7,891,950

Net income                                 -             -           -    1,313,127               -              -      1,313,127
Proceeds from subscriptions
 receivable                                -             -           -            -         113,881              -        113,881
Class A common stock issued to
 the Company's ESOP                   33,715       337,150     281,781            -        (429,462)             -        189,469
Fair value of common stock
 warrants issued (note 9)                  -             -     357,000            -               -              -        357,000
Class A common stock issued in
 Clinton acquisition (note 2)        100,000             -           -            -               -              -              -
Class A common stock sold in
 private placement (note 2)          184,314     1,843,140     439,005            -               -              -      2,282,145
Translation adjustments                    -             -           -            -               -        529,389        529,389
                                   ---------    ----------  ----------   ----------      ----------       --------     ----------

Balance at December 31, 1996         976,277     8,762,770   1,904,398    2,201,527        (429,462)       237,728     12,676,961


Net loss                                   -             -           -   (4,827,412)              -              -     (4,827,412)
Proceeds from subscription
 receivable                                -             -           -            -         425,239              -        425,239
Class A common stock issued to
 the Company's ESOP                   25,042       250,420     124,324            -        (374,744)             -              -
Repurchase and retirement of
 warrants (note 9)                         -             -  (2,028,722)    (997,732)              -              -     (3,026,454)
Translation adjustments                    -             -           -            -               -       (161,517)      (161,517)
                                   ---------    ----------  ----------   ----------      ----------       --------     ----------

Balance at December 31, 1997       1,001,319    $9,013,190           -   (3,623,617)       (378,967)        76,211      5,086,817
                                   =========    ==========  ==========   ==========      ==========       ========     ==========


</TABLE>

See accompanying notes to consolidated financial statements.


<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                  Years ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>

                                                                   1997                       1996                    1995
                                                                   ----                       ----                    ----
<S>                                                            <C>                        <C>                       <C>
Cash flows from operating activities:
 Net income (loss)                                             $(4,827,412)                 1,313,127               1,242,683
 Adjustments to reconcile net income (loss) to net
  cash provided by (used in) operating activities:
    Depreciation and amortization                                1,246,019                    651,606                 458,514
    Provision for losses on accounts receivable                  1,119,906                    267,034                 580,520
    Amortization of deferred financing costs and
     intangible assets                                           1,481,570                    604,938                 290,292
    Amortization of debt discounts                                 211,093                    175,929                 187,786
    Deferred income taxes                                       (2,201,715)                   271,252                  17,424
    Extraordinary loss on debt extinguishment, net               1,556,898                          -                 151,574
    Changes in operating assets and liabilities,
     net of effects of business acquisitions:
     Trade accounts receivable                                  (3,014,032)                (4,462,574)                 723,813
     Inventories                                                 1,328,001                 (1,005,426)                (797,067)
     Prepaid expenses and other current assets                     277,737                   (413,358)                (371,160)
     Other assets                                               (2,473,763)                  (203,064)                (652,758)
     Income taxes payable                                         (617,625)                   332,843                  201,605
     Trade accounts payable and other liabilities               (1,915,294)                 2,214,304                 (191,825)
                                                               -----------                -----------               ----------
        Net cash provided by (used in) operating
         activities
                                                                (7,828,617)                  (253,389)               1,841,401
                                                               -----------                -----------               ----------

Cash flows from investing activities:
 Capital expenditures                                           (1,966,796)                (1,247,380)                (772,575)
 Proceeds from sale of property and equipment                      107,671                     76,094                   14,716
 Payments for business acquisitions, net of cash
  acquired                                                     (37,368,785)               (12,012,103)                       -
                                                               -----------                -----------               ----------
        Net cash used in investing activities                  (39,227,910)               (13,183,389)                (757,859)
                                                               -----------                -----------               ----------

Cash flows from financing activities:
 Net proceeds from revolving line of credit, net
  of proceeds from debt issued in business
  acquisitions                                                  10,551,761                  1,738,579                2,327,342
 Increase (decrease) in book overdraft                           1,733,370                    902,187                  (22,497)
 Proceeds from debt issued for business acquisitions            83,980,050                  9,167,439                        -
 Proceeds from other debt                                                -                  1,603,500                        -
 Principal payments on long-term debt                             (545,178)                (2,110,083)              (1,375,000)
 Payment of financing costs                                     (4,461,635)                  (530,930)                       -
 Proceeds from common stock sold in private
  placement                                                              -                  2,282,145                        -
 Extinguishment of debt                                        (41,137,297)                         -               (2,500,000)
 Repurchase and retirement of warrants                          (3,026,454)                         -               (1,000,000)
 Proceeds from common stock issued to the
  Company's ESOP                                                   425,239                    303,350                1,794,711
                                                               -----------                -----------               ----------
        Net cash provided by (used in) financing
         activities                                             47,519,856                 13,356,187                 (775,444)

Effect of exchange rate changes on cash                            (19,515)                    41,853                  (22,162)
                                                               -----------                -----------               ----------

        Net change in cash, carried forward                    $   443,814                    (38,738)                 285,936
                                                               ===========                ===========               ==========

</TABLE>

<PAGE>


                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>

                                                             1997                     1996                    1995
                                                             ----                     ----                    ----
<S>                                                      <C>                      <C>                      <C>
        Net change in cash, brought forward              $   443,814                (38,738)                 285,936

Cash at beginning of year                                    881,500                920,238                  634,302
                                                         -----------              ---------                ---------

Cash at end of year                                      $ 1,325,314                881,500                  920,238
                                                         ===========              =========                =========

Supplemental disclosure of cash flow
 information:
   Cash paid during the year for:
    Interest                                             $11,107,155              4,157,170                3,618,429
                                                         ===========              =========                =========

    Income taxes, net of refunds                         $   262,571                320,277                  339,185
                                                         ===========              =========                =========

Supplemental disclosure of noncash
 investing and financing activities:
    Issuance of common stock subscriptions
     receivable                                          $   378,967                429,462                  113,881
                                                         ===========              =========                =========

    Effects of business acquisitions:
     Fair value of assets acquired                       $33,403,582              8,875,546                        -
                                                         ===========              =========                =========

     Liabilities assumed                                 $17,043,864              4,167,724                        -
                                                         ===========              =========                =========

</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>


                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 1997 and 1996


(1)  OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     ---------------------------------------------------------

     (a)  OPERATIONS AND PRINCIPLES OF CONSOLIDATION
          ------------------------------------------

          Willcox & Gibbs,  Inc. and  subsidiaries  (the  "Company")  is engaged
          principally in the distribution of replacement  parts,  supplies,  and
          ancillary  equipment  to  manufacturers  of  apparel  and  other  sewn
          products  in  the  domestic  and  export  markets.   The  accompanying
          consolidated  financial statements include the accounts of the Company
          and  its  wholly  owned  subsidiaries.  All  significant  intercompany
          balances and transactions have been eliminated in consolidation.

     (b)  INVENTORIES
          -----------

          Inventories  are  stated  at the  lower  of  cost or  market.  Cost is
          determined primarily by using the first-in, first-out method.

     (c)  PROPERTY AND EQUIPMENT
          ----------------------

          Property and equipment are recorded at cost.  Depreciation is provided
          primarily using the straight-line  method over the following estimated
          useful lives of the respective assets:

<TABLE>
<CAPTION>

                     <S>                                     <C>     
                     Buildings                                   40 years
                     Machinery and equipment                 3 to 7 years
                     Furniture and fixtures                  5 to 7 years

</TABLE>

          Leasehold improvements are amortized on a straight-line basis over the
          shorter of the lease term or estimated useful life of the asset.

     (d)  DEFERRED FINANCING COSTS
          ------------------------

          Deferred financing costs represent  origination fees and other related
          costs  incurred in  connection  with  establishment  of the  Company's
          credit  facilities.  These  costs  have  been  deferred  and are being
          amortized using the straight-line  method over the term of the related
          debt.

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     (e)  INTANGIBLE ASSETS
          -----------------

          Intangible  assets  consist  primarily  of costs in excess of the fair
          value of net assets  acquired  in  business  combinations.  Intangible
          assets  are  amortized  on a  straight-line  basis  over the  expected
          periods to be benefited,  generally 40 years. The Company assesses the
          recoverability  of its intangible  assets by  determining  whether the
          amortization  of  such  balances  over  their  remaining  life  can be
          recovered  through  undiscounted  future  operating  cash flows of the
          acquired  operation.  The amount of  impairment,  if any,  is measured
          based on  projected  discounted  future  operating  cash flows using a
          discount  rate  reflecting  the Company's  average cost of funds.  The
          assessment of the  recoverability of intangible assets may be impacted
          if estimated future operating cash flows are not achieved.

     (f)  BOOK OVERDRAFTS
          ---------------

          Under the  Company's  cash  management  system,  checks issued but not
          presented  to  banks  frequently  result  in  overdraft  balances  for
          accounting  purposes  and are  classified  as book  overdrafts  in the
          accompanying consolidated balance sheets.

     (g)  INCOME TAXES
          ------------

          Income taxes are accounted  for using the asset and liability  method.
          Deferred tax assets and  liabilities are recognized for the future tax
          consequences   attributable  to  differences   between  the  financial
          statement  carrying  amounts of existing  assets and  liabilities  and
          their   respective  tax  bases  and  operating  loss  and  tax  credit
          carryforwards.  Deferred tax assets and liabilities are measured using
          enacted tax rates  expected to apply to taxable income in the years in
          which those  temporary  differences  are  expected to be  recovered or
          settled. The effect on deferred tax assets and liabilities of a change
          in tax rates is  recognized  in income in the period that includes the
          enactment date.

     (h)  FORWARD EXCHANGE CONTRACTS
          --------------------------

          The Company, from time to time, enters into forward exchange contracts
          for foreign currency as a hedge against  accounts payable  denominated
          in a foreign  currency.  These  contracts  are used by the  Company to
          minimize  exposure and reduce risk from exchange rate  fluctuations in
          the normal course of its foreign business. Gains and losses on forward
          exchange  contracts  are deferred and included in the  measurement  of
          foreign  currency  transaction  gains and losses when  realized.  Cash
          provided  and used for forward  exchange  contracts is included in the
          cash flows resulting from changes in trade accounts payable. Contracts
          amounting  to  $1,153,846  and  $45,514,   whose  contractual  amounts

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


          approximate  market value,  were  outstanding at December 31, 1997 and
          1996, respectively.

     (i)  FOREIGN CURRENCY TRANSLATION
          ----------------------------

          The local  currency  has been used as the  functional  currency of the
          Company's  subsidiaries  located outside of the United States.  Assets
          and  liabilities  denominated in foreign  currency are translated from
          their respective  foreign  currencies into U.S. dollars using exchange
          rates in effect at the balance  sheet date.  Revenues and expenses are
          translated at the average  exchange rates in effect during the period.
          Translation  gains and losses are included as a separate  component of
          stockholders'  equity.  Foreign currency  transaction gains and losses
          included in results of operations  are not material in 1997,  1996, or
          1995.

     (j)  FAIR VALUE OF FINANCIAL INSTRUMENTS
          -----------------------------------

          The  fair  value of the  Company's  12.25%  Series  B senior  notes is
          estimated based upon quotes obtained from a registered  broker-dealer.
          The fair values of the Company's remaining notes payable are estimated
          based upon cash flows  discounted using the interest rate available to
          the Company for debt with similar terms and remaining maturities.  The
          carrying value of the Company's remaining borrowings  approximate fair
          value due to the  variable  rate nature of the  borrowings  and/or the
          short  maturity  of the  borrowings.  The fair value of the  Company's
          forward  exchange  contracts  is  estimated  by  obtaining  quotes for
          contracts with similar terms.  The fair value of letters of credit are
          based on fees currently charged for similar arrangements. The carrying
          value of all other financial instruments approximate fair value due to
          the short-term nature of such instruments.

     (k)  INCOME PER SHARE
          ----------------

          Effective   December  31,  1997,  the  Company  adopted  Statement  of
          Financial  Accounting  Standards  No. 128,  EARNINGS  PER SHARE.  This
          pronouncement  required the restatement of all  prior-period  earnings
          per share data  presented to conform to its  provisions.  Basic income
          (loss) per share is  computed  by  dividing  net income  (loss) by the
          weighted-average  number of shares of common stock outstanding  during
          the year.  Diluted income (loss) per share is computed by dividing net
          income (loss) by the sum of (1) the weighted-average  number of shares
          of common stock outstanding during the period, (2) the dilutive effect
          of the assumed  exercise of stock  options  using the  treasury  stock
          method,  and  (3)  dilutive  effect  of  other  potentially   dilutive
          securities.

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     (l)  STOCK OPTIONS
          -------------

          Prior to January 1, 1996,  the Company  accounted for its stock option
          plan in accordance with the provisions of Accounting  Principles Board
          ("APB") Opinion No. 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES,  and
          related interpretations.  As such, compensation expense is recorded on
          the date of grant only if the current  market price of the  underlying
          stock  exceeded the exercise  price.  On January 1, 1996,  the Company
          adopted   Statement  of  Financial   Accounting   Standards  No.  123,
          ACCOUNTING  FOR  STOCK-BASED  COMPENSATION  ("Statement  123"),  which
          permits  entities to recognize as expense over the vesting  period the
          fair  value  of  all   stock-based   awards  on  the  date  of  grant.
          Alternatively, Statement 123 also allows entities to continue to apply
          the  provisions of APB Opinion No. 25 and provide pro forma net income
          and pro forma earnings per share disclosures for employee stock option
          grants made in 1995 and future years as if the fair-value-based method
          defined in Statement 123 had been applied.  The Company has elected to
          continue to apply the provisions of APB Opinion No. 25 and provide the
          pro forma disclosures of Statement 123.

     (m)  USE OF ESTIMATES
          ----------------

          Management  of  the  Company  has  made  a  number  of  estimates  and
          assumptions  relating to the reporting of assets and  liabilities  and
          the  disclosure of contingent  assets and  liabilities  at the date of
          these  financial  statements and the reported  amounts of revenues and
          expenses  during the period to prepare  these  consolidated  financial
          statements   in  conformity   with   generally   accepted   accounting
          principles. Actual results could differ from these estimates.

     (n)  RECLASSIFICATIONS
          -----------------

          Certain  reclassifications  were made to the 1996 and 1995 accounts to
          conform to classifications adopted in 1997.

(2)  ACQUISITIONS
     ------------

     On July 13, 1994, the Company was  incorporated and entered into a Sale and
     Purchase  Agreement  to acquire the net assets and certain  common stock of
     the  apparel  operations  of  Rexel,  Inc.  The  aggregate  purchase  price
     consisted of $41,000,000 in cash and a $3,000,000 8% subordinated note with
     detachable Class B common stock warrants issued to Rexel,  Inc.  Concurrent
     with the acquisition, the Company sold common stock of the Company totaling
     $4,812,500  (note 9) and  borrowed  $35,680,000  from a lender and $507,500
     from two officers of the Company. As discussed in note 10, the subordinated
     note, warrants, and loan from two officers were retired in 1995.

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     Effective  February  1,  1996,  the  Company  purchased  Clinton  Machinery
     Corporation and Clinton Management Corporation  (collectively,  "Clinton").
     Clinton is a distributor of screen-printing  equipment and supplies for the
     apparel industry.  The aggregate  purchase price consisted of $4,000,000 in
     cash;  100,000 shares of the Company's Class A common stock; the assumption
     of  approximately  $4,500,000  of  indebtedness  and  payables,  which  was
     subsequently  repaid; and contingent payments of up to 35% of the operating
     income, as defined, of Clinton during each of the five years ending through
     December 31, 2000. Such contingent  payments may not exceed  $10,500,000 in
     the aggregate and will be recorded as additional purchase  consideration as
     such amounts become determinable.  The Company has made contingent payments
     of  approximately  $730,000  through December 31, 1997. The acquisition was
     financed by the issuance of 184,314  shares of Class A common  stock,  with
     proceeds of a 10.98% senior note payable for $1,200,000,  and with proceeds
     of an increase of  $1,050,000  in the  Company's  variable rate senior note
     payable  (note 6). As a result of the  transaction,  the  Company  recorded
     approximately  $9,089,000  of  intangible  assets and  $463,000 of deferred
     financing  costs.  As discussed in note 6, the senior notes were refinanced
     in 1997. In addition,  the former  stockholders  of Clinton  received a put
     option,  giving  them the  right to sell the  Class A common  shares to the
     Company at $30 per share on the earliest of (i) the day after the Company's
     12.25%  Series  B  senior  notes  described  in note 6 have  become  due by
     occurrence of the scheduled maturity date or sooner acceleration;  (ii) the
     fourth anniversary of the closing date of the acquisition of Clinton; (iii)
     the  occurrence of an initial public  offering of equity  securities by the
     Company; and (iv) a change in control of the Company,  provided that in all
     cases such  purchase is then  permitted  under the indenture for the senior
     notes and the Company's  revolving credit agreement (note 5). In accordance
     with the rules and  regulations of the Securities and Exchange  Commission,
     the equity  subject to this put option has been  classified as common stock
     subject to put option in the accompanying consolidated balance sheets.

     Effective  November 27, 1996, the Company  acquired certain assets of E. C.
     Mitchell Co., Inc. for  $3,000,000 in cash.  The acquired  assets relate to
     the manufacture and sale of abrasive cords and tape used principally in the
     apparel  industry.  The Company  financed the  acquisition  primarily by an
     increase of  $2,050,000  in its  variable  rate senior note  payable and by
     issuing an 11.66% senior note payable for $200,000 (note 6). As a result of
     the  transaction,   the  Company  recorded   approximately   $1,900,000  of
     intangible assets and $68,000 of deferred  financing costs. As discussed in
     note 6, the senior notes were refinanced in 1997.

     Effective  January 3, 1997,  the Company  acquired  all of the  outstanding
     capital stock of Macpherson Meistergram, Inc. ("Macpherson"). Macpherson is
     primarily engaged in the distribution of embroidery  equipment and supplies
     to  the  apparel  industry.  The  aggregate  purchase  price  consisted  of
     $24,000,000  in cash and the  assumption  of  approximately  $6,100,000  of
     indebtedness  and $6,400,000 of trade  payables.  The Company  financed the

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     acquisition  through the issuance of  $85,000,000 of senior notes (note 6).
     As  a  result  of  the  transaction,  the  Company  recorded  approximately
     $21,117,000  of  intangible  assets and  $4,553,000  of deferred  financing
     costs.

     Also effective January 3, 1997, the Company acquired all of the outstanding
     capital stock of Embroidery  Leasing Corp., which changed its name to Emtex
     Leasing Corp. ("ELC"), a leasing affiliate of Macpherson, for approximately
     $925,000.  The Company  financed the acquisition  through the issuance of a
     promissory  note of  approximately  $507,000  (note  6). As a result of the
     transaction,  the Company  recorded  approximately  $675,000 of  intangible
     assets.

     Each of the acquisitions  have been accounted for using the purchase method
     of accounting and, accordingly, the assets acquired and liabilities assumed
     have been  recorded at their  estimated  fair market  values at the date of
     acquisition.  The results of operations of the acquired companies have been
     included in the accompanying  consolidated  financial  statements as of the
     respective acquisition dates.

     The  following  represents  the  summary  unaudited  pro forma  results  of
     operations  for the  years  ended  December  31,  1997  and  1996 as if the
     acquisitions of Macpherson,  ELC, Clinton, and E. C. Mitchell Co., Inc. had
     occurred  at  the  beginning  of  1996.  The  pro  forma  results  are  not
     necessarily indicative of the results which may occur in the future.

<TABLE>
<CAPTION>

                                                                         1997                     1996
                                                                         ----                     ----
          <S>                                                        <C>                       <C>
          Net sales                                                  $180,331,561              184,592,698
                                                                     ============              =========== 

          Income (loss) before extraordinary item                    $ (3,270,514)               1,040,666
                                                                     ============              =========== 

          Net income (loss)                                          $ (4,827,412)               1,040,666
                                                                     ============              =========== 

          Basic income (loss) per share:
           Income (loss) before extraordinary item                   $      (3.37)                    1.15
             Extraordinary item, net                                        (1.61)                       -

                 Net income (loss)                                   $      (4.98)                    1.15
                                                                             ====                     ====
          Diluted income (loss) per share:
           Income (loss) before extraordinary item                   $      (3.37)                    0.99
           Extraordinary item, net                                          (1.61)                       -
                                                                             ----                     ----

                 Net income (loss)                                   $      (4.98)                    0.99
                                                                             ====                     ====

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




(3)  INVENTORIES
     -----------

     Inventories consist of the following at December 31, 1997 and 1996:

<TABLE>
<CAPTION>

                                                 1997              1996
                                                 ----              ----
          <S>                                <C>                <C>
          Parts and supplies                 $34,801,415        29,501,944

          Machinery and equipment             13,933,354         4,721,730
                                             -----------        ----------

                                             $48,734,769        34,223,674
                                             ===========        ==========

</TABLE>

(4)  PROPERTY AND EQUIPMENT
     ----------------------

     Property and  equipment  consists of the following at December 31, 1997 and
     1996:

<TABLE>
<CAPTION>

                                                               1997             1996
                                                               ----             ----
          <S>                                               <C>               <C>
          Buildings and leasehold improvements              $2,317,303        2,139,416
          Machinery and equipment                            4,961,710        3,006,760
          Furniture and fixtures                               985,622          699,096
                                                            ----------        ---------
                                                             8,264,635        5,845,272
          Less accumulated depreciation and
          amortization                                       2,669,935        1,444,931
                                                            ----------        ---------
                 Net property and equipment                 $5,594,700        4,400,341
                                                            ==========        =========

</TABLE>

(5)  REVOLVING LINE OF CREDIT
     ------------------------

     The  Company  has a Credit  Agreement  with  its  principal  lenders  which
     provides  for a revolving  credit  facility  through July 2001 of up to the
     lesser of (i) $22,000,000 or (ii) 85% of eligible accounts  receivable less
     outstanding  letters  of  credit.  At  December  31,  1997,   approximately
     $2,798,000 was available  under the facility.  Under the Credit  Agreement,
     substantially  all  receivables  of the Company  are  pledged as  security.
     Borrowings  under the  facility  bear  interest at LIBOR or the bank's base
     rate plus the "Applicable Margin" depending on the Company's  "Consolidated
     Total Debt to Adjusted EBITDA" as defined in the Credit Agreement (9.0% per
     annum at December 31, 1997).  The Company pays an annual fee of 0.5% of the
     total unused availability of the facility.  The Company also pays an annual
     fee of 2% on outstanding letters of credit. Letters of credit approximating
     $5,386,000 and $1,467,000  were  outstanding at December 31, 1997 and 1996,

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     respectively.  The  Company  had  available  approximately  $4,614,000  and
     $3,533,000  in unused  letters  of credit at  December  31,  1997 and 1996,
     respectively.

     The Credit Agreement includes various covenants,  including restrictions on
     liens, capital expenditures, debt, dividends, and requirements that certain
     financial  ratios be maintained.  At December 31, 1997, the Company was not
     in compliance  with various  covenants.  On March 18, 1998,  these covenant
     violations were waived for the year ended December 31, 1997.

(6)  LONG-TERM DEBT
     --------------

     Long-term debt at December 31, 1997 and 1996 consists of the following:

<TABLE>
<CAPTION>

                                                                       1997                1996
                                                                       ----                ----
         <S>                                                       <C>                  <C>
         12.25% Series B senior notes, due December
            15, 2003, net of unamortized discount of
            $1,276,407                                             $83,723,593                   -
         6.00% promissory note, principal and interest
            payable in quarterly installments of $50,000,
            with final installment due September 30, 1999              374,683                   -
         Variable rate UK note payable                               1,238,025           1,712,600
         Variable rate senior notes payable, with final
            installment due July 13, 2000                                    -          12,802,417
         12.95% senior note payable, due July 13, 2001,
            net of unamortized discount of $528,784 at
            December 31, 1996                                                -           6,471,216
         10.98% senior note payable, due July 13, 2001,
            net of unamortized discount of $297,500 at
            December 31, 1996                                                -             902,500
         11.66% senior note payable, due July 13, 2001                       -             200,000
                                                                   -----------          ----------
                                                                    85,336,301          22,088,733
         Less current installments                                     594,383           3,195,401
                                                                   -----------          ----------

              Long-term debt, excluding current
              installments                                         $84,741,918          18,893,332
                                                                   ===========          ==========

</TABLE>


     Effective January 3, 1997, the Company issued $85,000,000  principal amount
     (less a discount of  $1,487,000)  of 12.25% senior notes due December 2003.
     The Company used the proceeds,  in part, to retire its  outstanding  senior
     notes, to redeem common stock warrants for a total of $3,026,000  (note 9),
     and to finance  the  acquisition  of  Macpherson  (note 2). As result,  the

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     Company recorded an extraordinary loss from the extinguishment of debt (net
     of  income  tax  benefit  of  $954,228)  in  the   accompanying   financial
     statements.

     In connection with the $85,000,000 12.25% senior notes issued on January 3,
     1997, the Company  entered into an indenture  which provides that the notes
     are  unconditionally  guaranteed  by each of the U.S.  subsidiaries  of the
     Company. The Company may redeem the notes on or after December 15, 2001, at
     redemption  prices ranging from 106.125% in 2001 to 103.063% in 2002. Up to
     30% of the originally issued aggregate  principal amount may be redeemed at
     a price of 112.25%  with the net  proceeds  of a public  offering of common
     stock at any time on or before  December 15, 1999. The indenture  restricts
     the  ability  of the  Company  and its  subsidiaries  to  incur  additional
     indebtedness  and issue preferred  stock, pay dividends or other restricted
     payments, enter into sale/leaseback  transactions,  incur liens, enter into
     certain transactions with affiliates, apply net proceeds from certain asset
     sales, and assign,  lease, convey or otherwise dispose of substantially all
     of the assets of the  Company.  At December  31,  1997,  the Company was in
     compliance with the various covenants.

     In addition, on January 3, 1997, the Company issued a 6.00% promissory note
     for  approximately  $507,000,  payable  over three  years,  to finance  the
     acquisition of ELC (note 2).

     The variable rate UK note payable is denominated in pounds  sterling and is
     an obligation  of the  Company's  United  Kingdom  subsidiary.  The note is
     subject to certain financial covenants,  accrues interest at 2.25% plus the
     bank's  prevailing base rate (9.25% per annum at December 31, 1997), and is
     payable in equal semiannual installments through September 2000.

     The aggregate  maturities of long-term  debt,  excluding  unamortized  debt
     discount, at December 31, 1997 are as follows:

<TABLE>
<CAPTION>

                  Year ending
                  DECEMBER 31,
                  ------------  
                      <S>                         <C>
                      1998                        $   594,383
                      1999                            605,650
                      2000                            412,675
                      2001                                  -
                      2002                                  -
                      2003                         85,000,000
                                                  -----------

                                                  $86,612,708
                                                  ===========
</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


(7)  INCOME TAXES
     ------------

     Total income tax expense  (benefit) for the years ended  December 31, 1997,
     1996, and 1995 was allocated as follows:

<TABLE>
<CAPTION>

                                            1997                1996              1995
                                            ----                ----              ----
          <S>                          <C>                    <C>                <C>
          Income (loss) from
            continuing operations      $ (1,434,258)          1,136,685          557,513
          Extraordinary item               (954,228)                  -          (92,901)
                                       ------------           ---------          -------
                                       $ (2,388,486)          1,136,685          464,612
                                       ============           =========          =======
</TABLE>


     Income tax expense (benefit)  attributable to continuing operations for the
     years ended December 31, 1997, 1996, and 1995 consists of the following:

<TABLE>
<CAPTION>

                                          1997              1996           1995
                                          ----              ----           ----
          <S>                        <C>                 <C>              <C>
          Current:
             Federal                 $  (197,035)          641,255        240,210
             State                       (23,181)           75,442         75,604
             Foreign                      33,445           148,736        224,275
                                     -----------         ---------        -------
                                        (186,771)          865,433        540,089
                                     -----------         ---------        -------

          Deferred:
             Federal                  (1,116,173)          242,689         15,590
             State                      (131,314)           28,563          1,834
                                     -----------         ---------        -------
                                      (1,247,487)          271,252         17,424
                                     -----------         ---------        -------
                                     $(1,434,258)        1,136,685        557,513
                                     ===========         =========        =======

</TABLE>

     Actual income tax expense (benefit)  attributable to continuing  operations
     differs from expected  income tax expense  (benefit)  (computed by applying
     the U.S.  Federal  statutory income tax rate of 34% to income (loss) before
     income taxes and extraordinary item) for the years ended December 31, 1997,
     1996, and 1995 as follows:

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


<TABLE>
<CAPTION>

                                                              1997               1996             1995
                                                              ----               ----             ----
          <S>                                             <C>                  <C>               <C>
          Computed "expected" income
           tax expense (benefit)                          $(1,599,622)           832,936          663,602
          Increase (decrease) in income
           taxes resulting from:
             Effect of lower foreign tax rates               (159,965)          (100,866)        (164,898)
             Nondeductible expenses                           205,642             70,437           60,862
             State taxes, net of Federal income
               tax benefit                                   (101,967)            68,643           51,109
             Other, net                                       221,654            265,535          (53,162)
                                                          -----------          ---------         --------

                                                          $(1,434,258)         1,136,685          557,513
                                                          ===========          =========         ========

</TABLE>

     The tax  effects of  temporary  differences  that give rise to  significant
     portions  of the  deferred  tax  assets and  deferred  tax  liabilities  at
     December 31, 1997 and 1996 are presented below:

<TABLE>
<CAPTION>

                                                                               1997                 1996
                                                                               ----                 ----
             <S>                                                           <C>                    <C>
             Deferred tax assets:
                Accounts receivable, due to allowance for
                  doubtful accounts                                        $  635,769              251,424
                Inventory, due to reserves for obsolescence 
                  and costs capitalized for tax purposes                      766,668              532,466
                Accrued expenses deductible for tax purposes
                  when paid                                                         -               20,116
                Net operating loss carryforward                             1,895,277                    -
                       Total deferred tax assets                            3,297,714              804,006
                                                                           ----------             --------

             Deferred tax liabilities:
                Accelerated depreciation                                     (532,747)            (242,074)
                Other                                                         (49,359)             (48,039)
                                                                           ----------             --------
                       Total deferred tax liabilities                        (582,106)            (290,113)
                                                                           ----------             --------

                       Net deferred tax asset                              $2,715,608              513,893
                                                                           ==========             ========

</TABLE>

     Income  (loss)  before  income taxes and  extraordinary  item for the years
     ended December 31, 1997, 1996 and 1995 is composed of the following:

<TABLE>
<CAPTION>

                                  1997              1996              1995
                                  ----              ----              ----
             <S>              <C>                 <C>               <C>
             U.S.             $(5,933,662)        1,715,726           807,145
             Foreign            1,228,890           734,086         1,144,625
                              -----------         ---------         ---------
                              $(4,704,772)        2,449,812         1,951,770
                              ===========         =========         =========

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     At December 31, 1997, the Company has net operating loss  carryforwards  of
     approximately $5,000,000 for Federal income tax purposes, which will expire
     in 2012 if not utilized to offset future taxable earnings of the Company.

     At December 31, 1997 and 1996,  there was no valuation  allowance  recorded
     for deferred tax assets.  In assessing  the  realizability  of deferred tax
     assets,  management  considers whether it is more likely than not that some
     portion  or all of the  deferred  tax  assets  will  not be  realized.  The
     ultimate   realization  of  deferred  tax  assets  is  dependent  upon  the
     generation  of future  taxable  income  during the  periods in which  those
     temporary differences become deductible. Management considers the scheduled
     reversal of deferred tax liabilities,  projected future taxable income, and
     tax planning strategies in making this assessment. Based upon the nature of
     the temporary  differences  and  projections for future taxable income over
     the  periods  which the  deferred  tax  assets are  deductible,  management
     believes it is more likely than not the Company  will  realize the benefits
     of these deductible differences.

(8)  PENSION BENEFITS AND OTHER RETIREMENT PLANS
     -------------------------------------------

     The Company has a qualified  noncontributory  defined  benefit pension plan
     covering  substantially  all of its  domestic  employees.  The benefits are
     based on years of service and defined levels of  compensation.  The Company
     makes annual  contributions to the plan based on amounts  determined by its
     actuaries. The Company also has a nonqualified supplemental retirement plan
     covering key employees, which is not funded.

     The Company also  maintains a defined  benefit plan for  substantially  all
     employees of its United Kingdom subsidiary. The plan is funded annually for
     the maximum amount  permitted by local  statute.  The benefits are based on
     years of service and defined levels of compensation.

     The  following  table  sets  forth the plans'  funded  status  and  amounts
     recognized in the accompanying  consolidated balance sheets at December 31,
     1997 and 1996.

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



<TABLE>
<CAPTION>
                                                           1997                                 1996
                                              -----------------------------          ---------------------------    
                                                                   United                               United
                                                Domestic           Kingdom           Domestic           Kingdom
                                                --------           -------           --------           -------  
     <S>                                      <C>                 <C>                <C>               <C>
     Actuarial present value of benefit
      obligations:
       Vested benefit obligation              $ 7,611,427         1,876,415          7,020,864         1,944,989


       Accumulated benefit obligation         $ 7,717,737         2,056,478          7,136,559         2,109,029



     Projected benefit obligation             $ 8,621,944         2,645,455          8,055,925         2,620,021
     Plan assets at fair value                  7,433,877         2,459,837          6,730,352         2,305,726
                                              -----------         ---------          ---------         ---------
     Projected benefit obligation in
      excess of plan assets                     1,188,067           185,618          1,325,573           314,295

     Unrecognized net gain                        109,991                 -             11,911                 -
                                              -----------         ---------          ---------         ---------
       Total accrued pension benefits           1,298,058           185,618          1,337,484           314,295

     Supplemental retirement plan
      accrued liability                           947,779                 -            800,160                 -
                                              -----------         ---------          ---------         ---------

       Total accrued retirement benefits      $ 2,245,837           185,618          2,137,644           314,295
                                              ===========         =========          =========         =========

</TABLE>

     For the  nonqualified  supplemental  retirement  plan, the assumed discount
     rate was 8% at December 31, 1997,  1996,  and 1995. No salary  increase was
     assumed as the  Company  has frozen  salaries  at  specified  amounts.  Net
     periodic supplemental  retirement plan expense included in the accompanying
     consolidated  statements  of  operations  for the years ended  December 31,
     1997,  1996, and 1995 was  approximately  $148,000,  $60,000,  and $56,000,
     respectively.

     Net pension  cost for the years ended  December 31,  1997,  1996,  and 1995
     include the following components:

<TABLE>
<CAPTION>

                                                    1997                            1996                          1995
                                          -------------------------       ------------------------       ------------------------
                                                          United                          United                        United
                                          Domestic        Kingdom         Domestic        Kingdom        Domestic       Kingdom
                                          --------        -------         --------        -------        --------       ------- 
     <S>                                  <C>             <C>             <C>            <C>             <C>            <C>
     Service cost - benefits earned
      during the year                     $360,178         170,336         338,182        128,732         264,428        113,766
     Interest cost on projected
      benefit obligation                   586,981         237,491         548,625        216,485         456,836        199,169
     Actual return on plan assets         (768,700)       (220,822)       (785,405)      (190,516)       (702,713)      (136,114)
     Net amortization and deferral         236,050          12,347         323,959              -         321,963              -
                                          --------        --------        --------       --------        --------       --------
    
      Net pension cost                    $414,509         199,352         425,361        154,701         340,514        176,821
                                          ========        ========        ========       ========        ========       ========

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     Assumptions  used in  accounting  for the pension  plans as of December 31,
     1997, 1996, and 1995 were as follows:

<TABLE>
<CAPTION>

                                                                    DOMESTIC                   UNITED KINGDOM
                                                                    --------                   --------------
                                                          1997       1996       1995      1997       1996       1995
                                                          ----       ----       ----      ----       ----       ----
     <S>                                                  <C>        <C>        <C>       <C>        <C>        <C>
     Discount rates                                       7.5%       7.5        7.5       9.0        9.0        9.0
     Rates of increase in compensation levels             4.5        4.5        4.5       8.0        8.0        8.0
     Expected long-term rate of return on assets          8.0        8.0        8.0       9.0        9.0        9.0

</TABLE>

     The Company also maintains the Willcox & Gibbs,  Inc.  Savings and Employee
     Stock Ownership Plan to provide  eligible  employees with an opportunity to
     purchase the  Company's  Class A common stock through  payroll  deductions,
     which are  matched by the  Company,  subject to  certain  limitations.  The
     purchase  price is based on an  independent  appraisal  of the value of the
     Company's  shares  at  the  subscription   date.  The  Company's   matching
     contributions  vest at a rate  of 20%  for  each  year  of  service  by the
     employee,  with 100%  vesting  after five years of service.  The  Company's
     contribution to the plan, net of forfeitures,  was approximately  $304,000,
     $305,000,  and $272,000 for the years ended  December 31, 1997,  1996,  and
     1995, respectively.

     The Company also has a 401(k) profit  sharing plan  covering  substantially
     all full-time employees of Macpherson.  The Company matches 25% of eligible
     employees'  contributions up to 4% of the eligible employees'  compensation
     for the year. The Company may make additional  contributions to the plan at
     the discretion of the Board of Directors.  The contribution to the plan was
     approximately  $38,000 for the year ended  December 31, 1997. On January 1,
     1998, the Company merged this plan with the Willcox & Gibbs,  Inc.  Savings
     and Employee Stock Ownership Plan.

(9)  STOCKHOLDERS' EQUITY
     --------------------

     On July 13, 1994, the Company authorized 1,500,000 shares of Class A common
     stock, no par value;  250,000 shares of Class B common stock, no par value;
     and 250,000  shares of Class C common stock,  no par value.  All classes of
     common stock have identical  rights and privileges.  Also on July 13, 1994,
     the Company entered into a  Stockholders'  Agreement to sell 481,250 shares
     of Class A common  stock at $10 per share to certain  investors  and issued
     detachable  warrants for 122,970 shares of Class B common stock attached to
     the 8%  subordinated  note to Rexel,  Inc.  (note 10) and 114,773 shares of
     Class C common  stock  attached to the 12.95%  senior  note  payable to its
     principal  lender  (note  6).  The  warrants  for the  Class C  shares  are
     exercisable  at any time for  nominal  consideration,  subject  to  certain

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     redemption provisions. As discussed in note 10, all of the warrants for the
     Class B shares were repurchased and retired by the Company in 1995.

     In February  1996, the Company issued  additional  detachable  warrants for
     32,985  shares of Class C common stock  attached to the 10.98%  senior note
     payable  to its  principal  lender  (note  6).  As part of the  refinancing
     discussed in note 6, warrants for 110,818  Class C shares were  repurchased
     and retired by the Company on January 3, 1997.

(10) TRANSACTION WITH FORMER STOCKHOLDER
     -----------------------------------

     On July 26, 1995, the Company retired its 8%  subordinated  note payable to
     Rexel, Inc. and repurchased the associated  detachable warrants and certain
     other assets for  $4,050,000 in cash.  The Company also acquired the rights
     to the  Willcox  & Gibbs,  Inc.  name as a result of this  transaction  and
     changed  the  Company  name from WG, Inc.  effective  January 1, 1996.  The
     purchase price was allocated as follows:

<TABLE>
<CAPTION>

                  <S>                                <C>        
                  8% subordinated note               $ 2,500,000
                  Common stock warrants                1,000,000
                  Trademark                              250,000
                  Other assets                           300,000
                                                     -----------

                                                     $ 4,050,000
                                                     ===========

</TABLE>

     As a result of the transaction,  the Company recorded an extraordinary loss
     from the  extinguishment of debt (net of the income tax benefit of $92,901)
     of $151,574 in the accompanying  financial  statements.  The Company funded
     the transaction with its revolving line of credit.

(11) STOCK OPTIONS
     -------------

     On August 15, 1994,  the Company  adopted the Willcox & Gibbs,  Inc.  Stock
     Incentive  Plan.  Under the plan,  options to purchase  41,250  shares were
     authorized  in 1994 to be granted to key  employees  of the  Company and in
     1997 an additional 12,000 shares were authorized to be issued.  All options
     granted through  December 31, 1997 expire after ten years.  The options are
     exercisable  and vest at a rate of 20% per  year of  service  from  date of
     grant and are fully exercisable and vested after five years of service from
     date of grant.

     Pro forma  information  regarding  net income  (loss) and income (loss) per
     share as required by Statement  123 has been  determined  as if the Company
     had accounted for its employee stock options under the fair value method of
     Statement 123. The fair value of these options was estimated at the date of
     grant  using a  Black-Scholes  option  pricing  model  with  the  following
     weighted-average assumptions:

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


<TABLE>
<CAPTION>

                  <S>                                             <C>        
                  Risk-free interest rate                          6.00%
                  Dividend yield                                   -
                  Volatility factor of expected market price      15.00%
                  Weighted-average expected life of option         8 years

</TABLE>

     The  Black-Scholes   option  valuation  model  was  developed  for  use  in
     estimating  the  fair  value  of  traded  options  which  have  no  vesting
     restrictions  and are fully  transferable.  In addition,  option  valuation
     models require the input of highly  subjective  assumptions,  including the
     expected  stock price  volatility.  Because the  Company's  employee  stock
     options have characteristics  significantly  different from those of traded
     options,  and  because  changes in the  subjective  input  assumptions  can
     materially  affect the fair value estimate,  in management's  opinion,  the
     existing models do not necessarily provide a reliable single measure of the
     fair value of its employee stock options.

     For  purposes of pro forma  disclosures,  the  estimated  fair value of the
     options is  amortized  to expense over the  options'  vesting  period.  The
     Company's  pro forma  information  for the year  ended  December  31,  1997
     follows:

<TABLE>
<CAPTION>

          <S>                                                      <C>
          Net loss before pro forma effect of
           compensation expense recognition provisions
           of Statement 123                                        $(4,827,412)
          Pro forma effect of compensation expense
           recognition provisions of Statement 123                     (47,369)
                                                                   -----------

          Pro forma net loss                                       $(4,874,781)
                                                                   ===========

          Pro forma net loss per share:
           Basic                                                   $     (5.03)
                                                                          ====

             Diluted                                               $     (5.03)
                                                                          ====
</TABLE>


     A summary of the Company's  stock option  activity and related  information
     for the years ended December 31, 1997, 1996, and 1995 is as follows:

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


<TABLE>
<CAPTION>


                                                              1997                             1996                   1995
                                             --------------------------------------    ---------------------   ---------------------
                                                                       Weighted-
                                                          Weighted-    average                     Weighted-               Weighted-
                                                          average      remaining                   average                 average
                                                          exercise     contract                    exercise                exercise
                                              Options     price        life (years)    Options     price       Options     price
                                              -------     ---------    ------------    -------     ---------   -------     ---------
     <S>                                      <C>         <C>             <C>          <C>         <C>         <C>         <C>  
     Outstanding - beginning of year          36,500      $10.00          6.66         36,500      $10.00      36,500      $10.00
     Granted                                  12,000       15.00          9.58              -           -           -           -
     Exercised                                     -           -             -              -           -           -           -
     Forfeited                                  (700)      10.00             -              -           -           -           -
                                              ------       -----          ----         ------      ------      ------      ------

     Outstanding - end of year                47,800      $10.61          7.40         36,500      $10.00      36,500      $10.00
                                              ======      ======          ====         ======      ======      ======      ======

     Exercisable at end of year               21,800      $10.00          6.66         14,600      $10.00       7,300      $10.00
     Weighted-average fair value of
       options granted during year            $15.00                                      N/A                     N/A


</TABLE>

(12) INCOME PER SHARE
     ----------------

     The following table sets forth the computations of basic and diluted income
     (loss) per share,  before  extraordinary item, for the years ended December
     31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                                     1997              1996              1995
                                                                     ----              ----              ----
     <S>                                                        <C>                  <C>               <C>
     Numerator for basic and diluted earnings (loss)
       per share                                                $ (3,270,514)        1,313,127         1,394,257
                                                                =============        =========         =========

     Denominator:
       Denominator for basic earnings (loss) per
         share - weighted-average shares
         outstanding                                                 969,169           900,255           570,401
       Effect of dilutive securities:
         Employee stock options                                            -             6,916             1,574
         Warrants                                                          -           145,009           186,506
                                                                ------------         ---------         ---------

       Denominator for diluted earnings (loss) per
         share                                                       969,169         1,052,180           758,481
                                                                ============         =========         =========

     Income (loss) per share - basic                            $      (3.37)             1.46              2.44
                                                                        ====              ====              ====

     Income (loss) per share - diluted                          $      (3.37)             1.25              1.84
                                                                        ====              ====              ====

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


     Employee stock options and warrants which were outstanding during 1997 were
     excluded from the computation of diluted  earnings (loss) per share because
     the effect would be antidilutive.

(13) FOREIGN OPERATIONS
     ------------------

     Following is a summary of geographic area  information,  as measured by the
     locale of  revenue-producing  operations,  for the years ended December 31,
     1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                            1997                   1996                1995
                                            ----                   ----                ----
       <S>                              <C>                     <C>                  <C>
       Net sales:
         United States                  $163,188,037            101,022,121          79,381,846
         United Kingdom                    7,591,263              7,371,861           6,535,063
         Latin America                     9,552,261              5,457,276           4,514,522
                                        ------------            -----------          ----------

                                        $180,331,561            113,851,258          90,431,431
                                        ============            ===========          ==========
       Net income (loss):
         United States                  $ (5,685,902)               680,988             322,333
         United Kingdom                      138,424                301,818             429,264
         Latin America                       720,066                330,321             491,086
                                        ------------            -----------          ----------

                                        $ (4,827,412)             1,313,127           1,242,683
                                        ============            ===========          ==========

       Identifiable assets:
         United States                  $126,549,690             69,484,993          44,281,551
         United Kingdom                    7,535,673              7,110,908           6,333,340
         Latin America                     6,415,894              3,182,587           1,912,632
                                        ------------            -----------          ----------

                                        $140,501,257             79,778,488          52,527,523
                                        ============            ===========          ==========


</TABLE>

     Export  sales  from  the  United  States  to  unaffiliated  customers  were
     approximately $33,100,000, $26,000,000, and $12,400,000 for the years ended
     December 31, 1997, 1996 and 1995, respectively.

     No provision is made for income taxes which may be payable if undistributed
     earnings  of  foreign  subsidiaries  were to be paid  as  dividends  to the
     Company,  since the Company  intends that such earnings will continue to be
     invested in those  countries.  Foreign tax  credits may be  available  as a
     reduction of United States income taxes in the event of such distributions.


                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


(14) SIGNIFICANT SUPPLIERS
     ---------------------

     The Company is the exclusive  distributor of genuine  replacement  parts in
     the  United  States  for  Pfaff AG  ("Pfaff"),  a German  sewing  equipment
     manufacturer,  and for Pegasus Sewing Machine Mfg. Co., Ltd. ("Pegasus"), a
     Japanese sewing  equipment  manufacturer.  In December 1997, Pfaff gave the
     Company  notice  that  the  exclusive   distributor  agreement  will  cease
     effective  December 31, 1998.  The Company's  distribution  agreement  with
     Pegasus  extends  through  2000 and  automatically  renews  for  successive
     two-year  periods  unless notice of  termination is given at least one year
     prior to December 31, 2000 or the end of any successive  two-year period of
     exclusivity.   In  order  to  maintain  the   exclusivity  of  the  Pegasus
     distribution agreement,  the Company must meet certain performance targets.
     Historically,  the  Company has  generally  satisfied  these  requirements,
     although in certain prior years they were not satisfied and Pegasus  waived
     such  shortfalls.  During the years ended  December 31, 1997 and 1996,  the
     Company's total purchases were approximately 4% and 6%, respectively,  from
     Pfaff and approximately 5% and 7%, respectively, from Pegasus.

     In 1997,  through its  acquisition  of  Macpherson,  the  Company  obtained
     exclusive  distribution  rights in the United States and Canada for Barudan
     embroidery  machines  under a  distribution  agreement  among the  Company,
     Barudan  Company,  Ltd.  ("Barudan"),  and certain of its  affiliates.  The
     distribution   agreement   is  effective   until   December  31,  2003  and
     automatically  renews  for a  period  of five  years  unless  either  party
     terminates such agreement on not less than 30 days notice.  During the year
     ended December 31, 1997, approximately 26% of the Company's total purchases
     were from Barudan and affiliated companies.

     In 1996, through its acquisition of Clinton, the Company obtained exclusive
     distribution rights in certain territories for M&R Printing Equipment, Inc.
     ("M&R"),  a  manufacturer  of  screen-printing  equipment  for the  apparel
     industry.  The Company's  distribution  agreements with M&R were terminated
     during  1997.   During  the  years  ended   December  31,  1997  and  1996,
     approximately  6% and 16%,  respectively,  of the Company's total purchases
     were from M&R.

(15) COMMITMENTS
     -----------

     The Company has  several  noncancelable  operating  leases,  primarily  for
     buildings and equipment. These leases generally contain renewal options for
     periods  ranging  from three to seven  years and require the Company to pay
     most executory costs such as maintenance and insurance.

     Future minimum lease payments under  noncancelable  operating  leases (with
     initial or remaining  lease terms in excess of one year) as of December 31,
     1997 are approximately:


                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


<TABLE>
<CAPTION>

               Year Ending December 31,
               ------------------------
                     <S>                              <C>       
                     1998                             $1,497,000
                     1999                                965,000
                     2000                                875,000
                     2001                                745,000
                     2002                                424,000
                     Thereafter                          486,000
                                                      ----------

                                                      $4,992,000
                                                      ========== 

</TABLE>

     Total rental expense for the years ended December 31, 1997,  1996, and 1995
     was approximately $2,043,000, $1,559,000, and $1,229,000, respectively.

(16) GUARANTOR SUBSIDIARIES
     ----------------------

     Set forth below are  condensed  consolidating  financial  statements of the
     subsidiaries  of the Company that have fully and  unconditionally,  jointly
     and severally  guaranteed  the Company's  12.25% Series B senior notes (the
     "Guarantor  Subsidiaries") and the nonguarantor subsidiaries of the Company
     (the "Nonguarantor Subsidiaries").  Information with respect to the Company
     (parent  only) is not  presented  since  it is a  holding  company  with no
     operations and no assets other than its investments in its subsidiaries. As
     of the date of issuance of the 12.25% Series B senior notes,  the Guarantor
     Subsidiaries  were WG Apparel,  Inc.;  Leadtec  Systems,  Inc.;  J&E Sewing
     Supplies,  Inc.;  W&G Daon,  Inc;  W&G  Tennessee  Imports,  Inc.;  Clinton
     Management  Corp.;  Clinton Machinery  Corporation;  Clinton Leasing Corp.;
     Clinton Equipment Corp.; Macpherson  Meistergram,  Inc.; and Paradise Color
     Incorporated, and the Nonguarantor Subsidiaries were Willcox & Gibbs, Ltd.;
     Sunbrand S.A. de C.V.;  Sunbrand  Caribe S.A.;  Allied  Machine Parts Ltd.;
     M.E.C. (Sewing Machine Limited);  Unity Sewing Supply Company (UK) Limited;
     Allide  Machine Parts  Limited;  Matyork  Limited;  Forest  Needle  Company
     Limited;  Morris & Ingram (Textiles) Limited;  Eildon Electronics  Limited;
     and Geoffrey E.  Macpherson  Canada,  Inc. The Guarantor  Subsidiaries  are
     wholly owned by the Company,  and there are no  restrictions on the ability
     of the Guarantor Subsidiaries to make distributions to the Company,  except
     those  generally  applicable  under  relevant  corporation  laws.  Separate
     financial  statements  of each  Guarantor  Subsidiary  and the  eliminating
     entries have not been included  because  management  believes that they are
     not material to investors.


                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                      Condensed Consolidating Balance Sheet


<TABLE>
<CAPTION>

                                                                               December 31, 1997
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                            Assets                           Subsidiaries        Subsidiaries       Consolidated
                            ------                           ------------        ------------       ------------
<S>                                                           <C>                   <C>               <C>  
Cash                                                          $   1,254                 71              1,325
Accounts receivable, net                                         33,208              5,257             38,465
Inventories                                                      42,369              6,366             48,735
Other current assets                                              4,706                192              4,898
                                                              ---------             ------            -------
       Total current assets                                      81,537             11,886             93,423

Property and equipment, net                                       4,037              1,558              5,595
Intangible assets, net                                           36,289                  -             36,289
Other assets                                                      3,307              1,887              5,194
                                                              ---------             ------            -------

                                                              $ 125,170             15,331            140,501
                                                              =========             ======            =======

Liabilities and Stockholders' Equity
- ------------------------------------

Current notes and installments of long-term debt              $  10,798                413             11,211
Book overdrafts                                                   3,233                  -              3,233
Trade accounts payable                                           20,699              2,554             23,253
Income taxes payable                                                  -                 24                 24
Accrued liabilities and other current liabilities                 5,823              1,538              7,361
                                                              ---------             ------            -------
       Total current liabilities                                 40,553              4,529             45,082

Long-term debt, excluding current installments                   83,917                825             84,742
Other liabilities                                                 2,228                362              2,590
                                                              ---------             ------            -------
       Total liabilities                                        126,698              5,716            132,414
                                                              ---------             ------            -------

Common stock subject to put option                                3,000                  -              3,000

Common stock                                                      9,013                  -              9,013
Other equity                                                    (13,541)             9,615             (3,926)
                                                              ---------             ------            -------
       Total stockholders' equity                                (4,528)             9,615              5,087
                                                              ---------             ------            -------

                                                              $ 125,170             15,331            140,501
                                                              =========             ======            =======

</TABLE>


                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                      Condensed Consolidating Balance Sheet



<TABLE>
<CAPTION>

                                                                               December 31, 1996
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                            Assets                           Subsidiaries        Subsidiaries       Consolidated
                            ------                           ------------        ------------       ------------
<S>                                                           <C>                    <C>              <C>  
Cash                                                          $     343                539               882
Accounts receivable, net                                         18,941              3,395            22,336
Inventories                                                      30,133              4,091            34,224
Other current assets                                              3,183                326             3,509
                                                              ---------              -----            ------
       Total current assets                                      52,600              8,351            60,951

Property and equipment, net                                       2,853              1,547             4,400
Intangible assets, net                                           13,383                  -            13,383
Other assets                                                      1,025                 19             1,044
                                                              ---------              -----            ------

                                                              $  69,861              9,917            79,778
                                                              =========              =====            ======

Liabilities and Stockholders' Equity
- ------------------------------------

Current notes and current installments of long-term debt      $  22,114                428            22,542
Trade accounts payable                                           13,429                844            14,273
Accrued liabilities                                               4,314              1,169             5,483
                                                              ---------              -----            ------
       Total current liabilities                                 39,857              2,441            42,298

Long-term debt                                                   17,609              1,284            18,893
Other liabilities                                                 2,910                  -             2,910
                                                              ---------              -----            ------
       Total liabilities                                         60,376              3,725            64,101
                                                              ---------              -----            ------

Common stock subject to put option                                3,000                  -             3,000

Common stock                                                      8,763                  -             8,763
Other equity                                                     (2,278)             6,192             3,914
                                                              ---------              -----            ------
       Total stockholders' equity                                 6,485              6,192            12,677
                                                              ---------              -----            ------

                                                              $  69,861              9,917            79,778
                                                              =========              =====            ======

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                Condensed Consolidating Statements of Operations



<TABLE>
<CAPTION>

                                                                    For the Year ended December 31, 1997
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                                                             Subsidiaries        Subsidiaries       Consolidated
                                                             ------------        ------------       ------------
<S>                                                           <C>                   <C>               <C>  
Net sales                                                     $ 161,346             18,986            180,332
Cost of goods sold                                              113,493             12,080            125,573
                                                              ---------             ------            -------
        Gross profit                                             47,853              6,906             54,759

Selling, general, and administrative expenses                    41,966              5,411             47,377
                                                              ---------             ------            -------
        Operating income                                          5,887              1,495              7,382

Interest expense                                                (11,960)              (181)           (12,141)
Other, net                                                          (26)                81                 55
                                                              ---------             ------            -------
        Income (loss) before income taxes and
           extraordinary item
                                                                 (6,099)             1,395             (4,704)

Income tax (benefit) expense                                     (1,467)                33             (1,434)
                                                              ---------             ------            -------
        Income (loss) before extraordinary item                  (4,632)             1,362             (3,270)
                                                              ---------             ------            -------

Extraordinary loss, net of income tax benefit                    (1,557)                 -             (1,557)
                                                              ---------             ------            -------
        Net income (loss)                                     $  (6,189)             1,362             (4,827)
                                                              =========             ======            =======

</TABLE>

<TABLE>
<CAPTION>

                                                                    For the Year ended December 31, 1996
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                                                             Subsidiaries        Subsidiaries       Consolidated
                                                             ------------        ------------       ------------
<S>                                                           <C>                   <C>                <C>  
Net sales                                                     $ 100,995             12,856             113,851
Cost of goods sold                                               68,712              8,911              77,623
                                                              ---------             ------             -------
        Gross profit                                             32,283              3,945              36,228

Selling, general, and administrative expenses                    25,661              3,308              28,969
                                                              ---------             ------             -------
        Operating income                                          6,622                637               7,259

Interest expense                                                 (4,602)              (222)             (4,824)
Other income, net                                                  (118)               133                  15
                                                              ---------             ------             -------
        Income before income taxes                                1,902                548               2,450

Income tax expense                                                  940                197               1,137
                                                              ---------             ------             -------
        Net income                                            $     962                351               1,313
                                                              =========             ======             =======

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                Condensed Consolidating Statements of Operations



<TABLE>
<CAPTION>

                                                                    For the Year ended December 31, 1995
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                                                             Subsidiaries        Subsidiaries       Consolidated
                                                             ------------        ------------       ------------
<S>                                                           <C>                  <C>                <C>  
Net sales                                                     $ 79,382              11,049            90,431
Cost of goods sold                                              53,287               7,355            60,642
                                                              --------             -------            ------
        Gross profit                                            26,095               3,694            29,789

Selling, general, and administrative expenses                   20,862               2,744            23,606
                                                              --------             -------            ------

        Operating income                                         5,233                 950             6,183

Interest expense                                                (4,066)               (183)           (4,249)
Other income, net                                                 (180)                198                18
                                                              --------             -------            ------
        Income before income taxes and extraordinary item          987                 965             1,952

Income tax expense                                                 254                 304               558
                                                              --------             -------            ------
        Income before extraordinary item                           733                 661             1,394

Extraordinary item, net                                           (151)                  -              (151)
                                                              --------             -------            ------

        Net income                                            $    582                 661             1,243
                                                              ========             =======            ======

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                 Condensed Consolidating Statement of Cash Flows



<TABLE>
<CAPTION>

                                                                    For the Year ended December 31, 1997
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                                                             Subsidiaries        Subsidiaries       Consolidated
                                                             ------------        ------------       ------------
<S>                                                           <C>                  <C>               <C>  
Cash flows from operating activities                          $ (8,132)             303               (7,829)
                                                              --------             ----               ------

Cash flows from investing activities:
  Payment for business acquisitions                            (37,369)               -              (37,369)
  Other changes                                                 (1,520)            (339)              (1,859)
                                                              --------             ----               ------
                                                               (38,889)            (339)             (39,228)
                                                              --------             ----               ------

Cash flows from financing activities:
    Proceeds from debt issuance                                 94,532                -               94,532
    Principal payments on debt                                 (41,270)            (412)             (41,682)
    Payments for financing costs                                (4,462)               -               (4,462)
    Repurchase and retirement of warrant                        (3,026)               -               (3,026)
    Other changes                                                2,159                -                2,159
                                                              --------             ----               ------
                                                                47,933             (412)              47,521

Effect of exchange rates                                             -              (20)                 (20)
                                                              --------             ----               ------
       Net change in cash                                          912             (468)                 444

Cash at beginning of period                                        342              539                  881
                                                              --------             ----               ------

Cash at end of period                                         $  1,254               71                1,325
                                                              ========             ====               ======

</TABLE>

                                                                     (Continued)

<PAGE>

                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                 Condensed Consolidating Statement of Cash Flows



<TABLE>
<CAPTION>

                                                                    For the Year ended December 31, 1996
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                                                             Subsidiaries        Subsidiaries       Consolidated
                                                             ------------        ------------       ------------
<S>                                                           <C>                  <C>               <C>  
Cash flows from operating activities                          $  1,209             (1,462)              (253)
                                                              --------             ------            -------

Cash flows from investing activities:
  Payment for business acquisitions, net of assets
    acquired                                                   (12,012)                 -            (12,012)
Other changes                                                     (921)              (250)            (1,171)
                                                              --------             ------            -------
                                                               (12,933)              (250)           (13,183)
                                                              --------             ------            -------

Cash flows from financing activities:
  Proceeds from debt issuance                                   10,906              1,604             12,510
  Proceeds from sale of common stock                             2,585                  -              2,585
  Other changes                                                 (1,739)                 -             (1,739)
                                                              --------             ------            -------
                                                                11,752              1,604             13,356
                                                              --------             ------            -------

Effect of exchange rates                                             -                 42                 42
                                                              --------             ------            -------
       Net change in cash                                           28                (66)               (38)

Cash at beginning of period                                        315                605                920
                                                              --------             ------            -------

Cash at end of period                                         $    343                539                882
                                                              ========             ======            =======

</TABLE>

<TABLE>
<CAPTION>

                                                                    For the Year ended December 31, 1995
                                                                            (amounts in thousands)
                                                             ---------------------------------------------------
                                                              Guarantor          Nonguarantor
                                                             Subsidiaries        Subsidiaries       Consolidated
                                                             ------------        ------------       ------------
<S>                                                           <C>                    <C>               <C>  

Cash flows from operating activities                          $  1,533               308                1,841
                                                              --------               ---                -----

Cash flows from investing activities                              (670)              (88)                (758)
                                                              --------               ---                -----

Cash flows from financing activities:
    Proceeds from debt issuance                                  2,327                 -                2,327
    Payments on debt                                            (3,875)                -               (3,875)
    Proceeds from sale of common stock                           1,795                 -                1,795
    Other changes                                               (1,022)                -               (1,022)
                                                              --------               ---                -----
                                                                  (775)                -                 (775)
                                                              --------               ---                -----

Effect of exchange rates                                             -               (22)                 (22)
                                                              --------               ---                -----
       Net change in cash                                           88               198                  286

Cash at beginning of period                                        227               407                  634
                                                              --------               ---                -----

Cash at end of period                                         $    315               605                  920
                                                              ========               ===                =====

</TABLE>

<PAGE>


                     WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>


                                                                                   Additions
                                                                         ----------------------------
                                                        Balance at       Charged to       Allowance       Deductions     Balance at
                                                        Beginning        Costs and       of acquired         From            End
                                                        of Period        Expenses        subsidiaries      Reserves       of Period
                                                        -----------      ----------      ------------     ----------     ----------
<S>                                                     <C>              <C>               <C>             <C>            <C>      
Year ended December 31, 1997:                           $ 2,419,000      1,594,000         780,000         478,000        4,315,000
      Allowance for doubtful accounts                   ===========      =========         =======         =======        =========

Year ended December 31, 1996:                           $ 1,596,000        267,000         746,000         190,000        2,419,000
      Allowance for doubtful accounts                   ===========      =========         =======         =======        =========

Year ended December 31, 1995:                           $ 2,002,000        580,000            -            986,000        1,596,000
      Allowance for doubtful accounts                   ===========      =========         =======         =======        =========

</TABLE>


<PAGE>

ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
- --------  ----------------------------------------------------------------------
          FINANCIAL DISCLOSURE
          --------------------

               Not applicable.


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- --------  --------------------------------------------------


<TABLE>
<CAPTION>
                          Age (as of         Office & Principal Occupations
Name                      12/31/97)              During Last Five Years
- -----------------------   ---------     ----------------------------------------

<S>                          <C>        <C>                                                
John K. Ziegler(1)(3)        60         Chairman of the Board,  Chief  Executive
                                        Officer  and a Director  of the  Company
                                        (1994 to present); Chairman of the Board
                                        and  Chief  Executive   Officer  of  the
                                        Company's  Predecessor  (1987 to  1994).

Maxwell L. Tripp(4)          58         President, Chief Operating Officer and a
                                        Director   of  the   Company   (1997  to
                                        present);  Vice President of the Company
                                        (1994-1997);   President   of   Sunbrand
                                        (1985-1997).

John K. Ziegler, Jr.(5)      29         Chief  Financial  Officer of the Company
                                        (1995-to    present);    Treasurer   and
                                        Secretary  of the  Company  (1994-1995);
                                        CPA at Coopers & Lybrand (1990-1994).

Jack Klasky(6)               54         Vice  President  and a  Director  of the
                                        Company (1994 to present);  President of
                                        Leadtec (1978 to present).

Alan B. Lee(7)               50         Vice  President  and a  Director  of the
                                        Company (1994 to present);  President of
                                        Unity (1985 to present).

Mary-Anne Kieran             38         Secretary   of  the  Company   (1995  to
                                        present);  Secretary  of  the  Company's
                                        Predecessor (1992-1994).

<PAGE>

                          Age (as of         Office & Principal Occupations
Name                      12/31/97)              During Last Five Years
- -----------------------   ---------     ----------------------------------------

Marc Glazer(8)               36         Vice  President  of  Operations/Domestic
                                        Sales  and a  Director  of  the  Company
                                        (Feb.  1996 to present);  Vice President
                                        of   Operations/Domestic   Sales  and  a
                                        Director of Clinton (1985-Feb. 1996)

Richard J. Mackey(1)         66         

                                        Director of the  Company and  Consultant
                                        to  the  Company   (1997  to   present);
                                        President  and a Director of the Company
                                        (1994-1996);  Chairman  of the Board and
                                        Chief Financial  Officer (August 1992 to
                                        present)  and  Chief  Executive  Officer
                                        (August  1992 to May 1994) of  Worldtex,
                                        Inc.  (manufacturer  of covered  elastic
                                        yarns and narrow elastic fabrics).

Christopher W. Roser(2)      39         Director   of  the   Company   (1994  to
                                        present);  General  Partner of the Roser
                                        Partnerships  I,  II  and  III  (venture
                                        capital partnerships) (1987 to present)

Frank E. Walsh, III(1)(2)    31         Director   of  the   Company   (1994  to
                                        present);   Vice  President  of  Jupiter
                                        Capital   Management   (a   New   Jersey
                                        registered   investment  advisory  firm)
                                        (1991   to    present);    Director   of
                                        Dynamotion/ATI,    a   publicly   traded
                                        capital  goods   manufacturer   for  the
                                        printed circuit board industry

- ------------------------
<FN>
(1)  Member of the  Compensation  and Stock Incentive  Committee of the Board of
     Directors.

(2)  Member of the Audit Committee of the Board of Directors.


<PAGE>

(3)  Mr. Ziegler and WG Apparel are parties to an employment  contract  pursuant
     to which WG Apparel employs Mr. Ziegler in an executive  officer  capacity.
     See "Executive Compensation--Employment Contracts" below.

(4)  Mr. Tripp and WG Apparel are parties to an employment  contract pursuant to
     which WG Apparel employs Mr. Tripp in an executive  officer  capacity.  See
     "Executive Compensation--Employment Contracts" below.

(5)  Mr.  Ziegler,  Jr. and WG Apparel  are  parties to an  employment  contract
     pursuant  to which WG Apparel  employs  Mr.  Ziegler,  Jr. in an  executive
     officer capacity. See "Executive Compensation--Employment Contracts" below.

(6)  Mr.  Klasky,  WG Apparel and Leadtec are parties to an employment  contract
     pursuant to which WG Apparel and Leadtec  employ Mr. Klasky in an executive
     officer capacity. See "Executive Compensation--Employment Contracts" below.

(7)  Mr. Lee and WG Apparel are parties to an  employment  contract  pursuant to
     which WG Apparel  employs Mr. Lee in an  executive  officer  capacity.  See
     "Executive Compensation--Employment Contracts" below.

(8)  Mr.  Glazer and Clinton are parties to an employment  contract  pursuant to
     which Clinton  employs Mr.  Glazer in an executive  officer  capacity.  See
     "Executive Compensation--Employment Contracts" below.
</FN>
</TABLE>

     John K. Ziegler is the father of John K. Ziegler, Jr.

     The officers of the Company are elected annually by the Board of Directors.

     Mr. Glazer serves as a director of the Company pursuant to the terms of the
merger  agreement  relating to the Clinton  Acquisition,  which  requires that a
nominee of the former  shareholders  of Clinton be elected as a director  of the
Company through December 31, 2000.


<PAGE>

ITEM 11.  EXECUTIVE COMPENSATION
- --------  ----------------------

          SUMMARY   COMPENSATION.   The  following   table  sets  forth  certain
information  concerning the compensation  earned during the years ended December
31,  1997 and 1996 for the Chief  Executive  Officer of the Company and its four
other most  highly  compensated  executive  officers  (collectively,  the "Named
Executive Officers").

SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                            Annual Compensation          All Other
                                                                                       ----------------------------    Compensation
Name and Principal Position                                              Year           Salary           Bonus            (1)(2)
- ------------------------------------------------------------           --------        --------       ------------

<S>                                                                     <C>            <C>                   <C>         <C>   
John K. Ziegler..................................................        1997           $246,631              (3)         $3,000
      Chairman of the Board, Chief Executive Officer                     1996            200,000        $100,000           3,000
      and Director       

Jack Klasky......................................................        1997            159,856              (3)          3,000
      Vice President, President of Leadtec and Director..........        1996            154,908         100,151           3,000

Maxwell L. Tripp.................................................        1997            155,728              (3)          3,000
      Vice President, President of Sunbrand and Director                 1996            124,840         105,910           3,000

Alan B. Lee......................................................        1997            117,911              (3)          3,000
      Vice President, President of Unity and Director                    1996            110,000          36,000           3,000

John K. Ziegler, Jr..............................................        1997             95,419              (3)          3,000
      Chief Financial Officer                                            1996             88,422          25,000           3,000


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

<FN>
(1)  The aggregate  amount of perquisites and other personal  benefits,  if any,
     did not exceed the lesser of $50,000 or 10% of the total annual  salary and
     bonus  reported for each Named  Executive  Officer and has  therefore  been
     omitted.

(2)  Amounts shown  reflect  matching  contributions  made by the Company to the
     Company's Savings and Employer Stock Ownership Plan, a defined contribution
     plan, of $3,000 on behalf of the indicated Named Executive Officers.

(3)  Bonus awards for 1997,  if any, had not been  determined  as of the date of
     the Annual Report on Form 10-K for 1997.
</FN>
</TABLE>



<PAGE>



          AGGREGATED  OPTIONS.  The table below sets forth  certain  information
with  respect to options  held as of December  31, 1997 by each Named  Executive
Officer.

<TABLE>
<CAPTION>
                                   AGGREGATED FISCAL YEAR-END OPTIONS VALUES

                                          Number of Securities Underlying        Value of Unexercised
                                                Unexercised Options              In-the-Money Options
                                               at Fiscal Year-End (#)           at Fiscal Year-End($)
                                          -------------------------------       ----------------------

                                                  Exercisable(E)/                  Exercisable (E)/
Name                                             Unexercisable (U)                Unexercisable (U)
- ----------------------------------------  -------------------------------       ----------------------

<S>                                                <C>                                 <C>    
John K. Ziegler.........................           2,400(E)                            $36,000
                                                   1,600(U)                             24,000

Maxwell L. Tripp........................           3,000(E)                             45,000
                                                   2,000(U)                             30,000

Jack Klasky.............................           3,000(E)                             45,000
                                                   2,000(U)                             30,000

Alan B. Lee.............................           3,000(E)                             45,000
                                                   2,000(U)                             30,000

John K. Ziegler, Jr.....................           1,200(E)                             18,000
                                                     800(U)                             12,000
</TABLE>

          RETIREMENT PLAN. Under the Company's non-contributory retirement plan,
eligible  employees  will be entitled at the normal  retirement  age of 65 to an
annual  retirement  benefit equal to 1-(0)% of their  earnings up to the maximum
earnings subject to Social Security withholding and 1% of all earnings in excess
of such amount but less than  $228,400 (as adjusted  annually for cost of living
increases)  for each full year of service  under the plan.  Benefits  under this
plan are  100%  vested  after  five  years  of  service.  The  estimated  annual
retirement  benefits  payable under the plan formula  described above at current
Social Security withholding rates, assuming that normal retirement occurs at age
65, to the Named Executive Officers are as follows: to Mr. Ziegler, $108,070; to
Mr. Tripp, $46,495; to Mr. Klasky,  $41,125; to Mr. Lee $58,485; to Mr. Ziegler,
Jr., $59,668.

          Under  the  Company's  supplemental  retirement  plan,  key  employees
selected by the Compensation and Stock Incentive Committee (the "Committee") are
entitled to an amount,  payable  monthly over a ten-year  period  following  any
specified event of retirement,  death,  disability or termination of employment,
equal to a percentage  (up to 40%)  determined  by the  Committee of the portion
(determined by the Committee) of the employee's base salary,  (determined by the
Committee), multiplied by the employee's years of participation in the plan (not
exceeding 10). Thus, upon normal  retirement at age 65 (or, if later, then years
as a  participant),  an employee  receiving the maximum award possible under the
plan  will  receive  a total  retirement  of 400% of base  salary.  If  death or
disability  occurs prior to age 65, the  employee  will receive a total death or

<PAGE>

disability  benefit of up to 400% of base  salary.  After  three full years as a
plan participant, 30% of the retirement benefit becomes vested and thereafter an
additional 10% of the retirement  benefit vests for each additional full year of
service.  Upon involuntary  termination (other than for cause, a defined) of any
participant's  employment or upon voluntary early  retirement of any "designated
participant"  selected  by the  Committee,  a portion of the  vested  retirement
benefit  will be paid which is in the same ratio to the full  vested  benefit as
the ratio of the total  years  worked for the  Company to the total  years which
would have been worked to age 65. Amounts representing annual accruals under the
plan have not been and cannot be readily calculated for individual participants.
Messrs.  Ziegler,  Tripp,  Klasky, Lee and Ziegler, Jr. participate in the plan,
and are  entitled to benefits  of 40% of their base  salary  (determined  by the
Committee) per year for 10 years.

EMPLOYMENT CONTRACTS

          Mr.  Ziegler  and WG Apparel  are  parties to an  employment  contract
pursuant  to which WG  Apparel  employs  Mr.  Ziegler  in an  executive  officer
capacity for an indefinite period, subject to termination by WG Apparel upon not
less than one year written  notice.  The employment  contract  provides that Mr.
Ziegler shall serve as Chairman of the Board and Chief  Executive  Officer of WG
Apparel for so long as requested by WG Apparel's  Board of Directors.  Under the
employment contract, Mr. Ziegler is entitled to receive a base salary of no less
than  $200,000  per  annum  and  bonus  or  bonuses  as may be  provided  by the
Compensation   Committee   of  the  Board  of   Directors  of  WG  Apparel  (the
"Compensation  Committee") pursuant to WG Apparel's Incentive  Compensation Plan
for Key Employees (the "WG Plan"),  or any successor,  replacement or additional
incentive  plan,  provided,  however,  that with  respect to each annual  amount
available for distribution,  if any, Mr. Ziegler will receive no less than eight
percent (8%).

          Mr.  Tripp  and WG  Apparel  are  parties  to an  employment  contract
pursuant to which WG Apparel employs Mr. Tripp in an executive  officer capacity
for an indefinite  period,  subject to  termination  by WG Apparel upon not less
than one year written notice.  The employment  contract  provides that Mr. Tripp
shall serve as a Vice  President  of WG Apparel and as President of Sunbrand for
so long as requested by WG Apparel's  Board of Directors.  Under the  employment
contract,  Mr.  Tripp is  entitled  to  receive  a base  salary  of no less than
$115,000  per annum and bonus or bonuses as may be provided by the  Compensation
Committee pursuant to the WG Plan, and Sunbrand's  Incentive  Compensation Plan,
or any successor,  replacement or additional incentive plan, provided,  however,
that with respect to each annual  amount  available  for  distribution,  if any,
pursuant to the WG Plan,  Mr. Tripp will receive no less than eight percent (8%)
and from Sunbrand's Incentive  Compensation Plan, Mr. Tripp will receive no less
than thirty percent (30%) or such lessor amount as provided for under Sunbrand's
Incentive Compensation Plan.

          Mr. Ziegler,  Jr. and WG Apparel are parties to an employment contract
pursuant to which WG Apparel  employs Mr. Ziegler,  Jr. in an executive  officer
capacity for an indefinite period, subject to termination by WG Apparel upon not
less than one year written  notice.  The employment  contract  provides that Mr.
Ziegler,  Jr. shall serve as Controller  and Secretary of WG Apparel for so long

<PAGE>

as requested by WG Apparel's Board of Directors.  Under the employment contract,
Mr.  Ziegler,  Jr. is entitled to receive a base salary of no less than  $60,000
per annum and bonus or bonuses as may be provided by the Compensation  Committee
pursuant to the WG Plan, or any successor,  replacement or additional  incentive
plan, provided,  however,  that with respect to each annual amount available for
distribution,  if any, pursuant to the WG Plan, Mr. Ziegler, Jr. will receive no
less than three percent (3%).

          Mr.  Klasky,  WG Apparel  and  Leadtec  are  parties to an  employment
contract  pursuant  to which WG Apparel  and  Leadtec  employ  Mr.  Klasky in an
executive officer capacity for an indefinite  period,  subject to termination by
WG  Apparel  and  Leadtec  upon not  less  than one  year  written  notice.  The
employment  contract provides that Mr. Klasky shall serve as a Vice President of
WG Apparel and as  President of Leadtec for so long as requested by WG Apparel's
and Leadtec's Board of Directors.  Under the employment contract,  Mr. Klasky is
entitled to receive a base salary of no less than  $150,000  per annum and bonus
or bonuses as may be provided by the Compensation  Committee  pursuant to the WG
Plan, and Leadtec's Incentive  Compensation Plan, or any successor,  replacement
or  additional  incentive  plan,  provided,  however,  that with respect to each
annual amount available for  distribution,  if any, pursuant to the WG Plan, Mr.
Klasky will receive no less than eight percent (8%) and from Leadtec's Incentive
Compensation Plan, Mr. Klasky will receive no less than twenty percent (20%).

          Mr. Lee and WG Apparel are parties to an employment  contract pursuant
to which WG Apparel  employs Mr. Lee in an  executive  officer  capacity  for an
indefinite  period,  subject to termination by WG Apparel upon not less than one
year written notice.  The employment  contract provides that Mr. Lee shall serve
as a Vice  President  of WG  Apparel  and as  President  of Unity for so long as
requested by WG Apparel's Board of Directors. Under the employment contract, Mr.
Lee is entitled to receive a base salary of no less than  $110,000 per annum and
bonus or bonuses as may be provided by the  Compensation  Committee  pursuant to
the  WG  Plan  and  Unity's  Incentive  Compensation  Plan,  or  any  successor,
replacement or additional incentive plan, provided,  however,  that with respect
to each annual amount  available for  distribution,  if any,  pursuant to the WG
Plan,  Mr. Lee will  receive no less than eight  percent  (8%) and from  Unity's
Incentive  Compensation  Plan,  Mr. Lee will  receive no less than one and three
quarters percent (1.75%).

          Mr. Glazer and Clinton are parties to an employment  contract pursuant
to which  Clinton  employs Mr. Glazer in an executive  officer  capacity for the
period commencing  February 1, 1996 and ending December 31, 2000. The employment
contract  provides  that Mr.  Glazer  shall be  employed  as Vice  President  of
Clinton.  Under the  employment  contract,  Mr.  Glazer is entitled to receive a
salary of $150,000 per annum.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

          Messrs. Mackey, Ziegler and Walsh comprised the Compensation and Stock
Incentive Committee of the Board of Directors during 1997. During such time, Mr.
Ziegler was an officer of the Company,  and Mr.  Mackey was a consultant  to the
Company and was paid a consulting fee of $45,000. Mr. Mackey served as President
of the Company from 1994 to 1996.


<PAGE>

COMPENSATION OF DIRECTORS

          The Company does not pay fees to its directors  for their  services in
such capacity.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- --------  --------------------------------------------------------------

          The following table sets forth certain  information as of December 31,
1997  regarding  the  beneficial  ownership  of: (i) each class of the Company's
voting  securities  by  each  person  who  is  known  by the  Company  to be the
beneficial  owner  of  more  than  5% of  any  class  of  the  Company's  voting
securities,  and (ii) each class of equity securities of the Company by (a) each
director of the Company,  (b) each of the Named  Executive  Officers (as defined
under the heading "Executive Compensation"), and (c) all directors and executive
officers of the Company as a group.

<TABLE>
<CAPTION>
                                                                                               PERCENT OF
NAME AND ADDRESS OF BENEFICIAL OWNER                               NUMBER OF SHARES(1)          CLASS(2)
- ------------------------------------                               -------------------          --------

<S>                                                                     <C>                      <C>  
John K. Ziegler............................................             118,469(3)               11.2%
      c/o Willcox & Gibbs, Inc.
      900 Milik Street
      Carteret, New Jersey  07008


Richard J. Mackey..........................................              66,958(4)                6.3
      c/o Worldtex, Inc.
      212 12th Avenue, N.E.
      Hickory, North Carolina  28601


The Roser Partnership II, Ltd..............................              65,483(5)                6.2
      1105 Spruce Street
      Boulder, Colorado  80302


Frank E. Walsh, III........................................             130,965(6)               12.4
      330 South Street
      Morristown, New Jersey  07962


Marc Glazer................................................              34,389                   3.2
      c/o Clinton Machinery & Supply Co.
      5800 Miami Lakes Drive
      Miami Lakes, Florida  33014


Jack Klasky................................................              37,957(7)                3.6
      c/o Leadtec Systems, Inc.
      6800 Owensmouth Avenue
      Suite 320
      Canoga Park, California  91303


Alan B. Lee................................................              14,150(8)                1.3
      c/o Unity Sewing Supply Co.
      900 Milik Street
      Carteret, New Jersey  07008

<PAGE>

NAME AND ADDRESS OF BENEFICIAL OWNER                               NUMBER OF SHARES(1)          CLASS(2)
- ------------------------------------                               -------------------          --------

Maxwell L. Tripp...........................................              44,986(9)                4.2
      c/o Sunbrand
      3900 Green Industrial Way
      Atlanta, Georgia  30341

John K. Ziegler, Jr........................................               8,878(10)               0.8
      c/o Willcox & Gibbs, Inc.
      900 Milik Street
      Carteret, New Jersey  07008

Company's Savings and Employee Stock Ownership Plan........             208,669                  19.7
      Riggs Bank N.A., as Trustee
      808 17th St., N.W.
      Washington, D.C.  20006

All directors and executive officers of the Company as a
group (10 persons).........................................             730,904(11)              68.9

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

<FN>
(1)  The persons included in the table had sole voting and investment power with
     respect to shares  reported  as  beneficially  owned,  except as  otherwise
     indicated in the following  notes.  The table includes shares  beneficially
     owned through the Company's Savings and Employee Stock Ownership Plan as of
     December 31, 1997.

(2)  Percentages are calculated by dividing (x) shares in the "Number of Shares"
     column by (y) the sum of shares  outstanding  on December  31, 1997 and the
     shares which a particular owner (or group of owners) has a right to acquire
     within 60 days of such dates.

(3)  Included  16,730 shares of common stock held by Mr.  Ziegler as trustee for
     the  benefit  of his  wife,  as to which  Mr.  Ziegler  shares  voting  and
     investment  power,  and  2,400  shares  for  which  options  are  presently
     exercisable.

(4)  Included  1,200  shares for common  stock for which  options are  presently
     exercisable.

(5)  Christopher  W. Roser,  a director of the  Company,  is a principal  of the
     general partner of the Roser Partnership II, Ltd.

(6)  Includes 130,965 shares of common stock held by the WG Trust under which an
     uncle of Mr. Walsh acts as trustee and holds voting and  investment  power.
     Mr. Walsh is a beneficiary of such trust.

(7)  Includes  3,000  shares of common  stock for which  options  are  presently
     exercisable.

(8)  Includes  3,000  shares of common  stock for which  options  are  presently
     exercisable.

(9)  Includes  3,000  shares of common  stock for which  options  are  presently
     exercisable.

(10) Includes  1,200  shares of common  stock for which  options  are  presently
     exercisable.

(11) Includes  13,800  shares of common  stock for which  options are  presently
     exercisable.
</FN>
</TABLE>


<PAGE>
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------  ----------------------------------------------

          None.


                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
- --------  ---------------------------------------------------------------

FINANCIAL STATEMENTS AND SCHEDULES
- ----------------------------------

          The financial statements and financial statement schedules included in
this Report are listed in the introductory portion of Item 8.

EXHIBITS
- --------

          The  following  exhibits  are  filed  as  part  of  this  Report  (for
convenience of reference,  exhibits are listed  according to numbers assigned in
the exhibit tables of Item 601 of Regulation  S-K under the Securities  Exchange
Act of 1934 and management  contracts or compensatory  plans are indicated by an
asterisk):


INDEX TO EXHIBITS
- -----------------

  EXHIBIT                          DESCRIPTION
  NUMBER                           -----------
  ------

    2.1        Stock  Purchase  Agreement,  dated  November 27,  1996,  among WG
               Apparel, Inc., Willcox & Gibbs, Inc. and Macpherson  Meistergram,
               Inc.,  Geoffrey E. Macpherson  Canada,  Inc., Neil A. Macpherson,
               Bridget Macpherson,  Bridget Macpherson as Trustee under the Mark
               Edward Macpherson Trust Agreement,  dated February 1, 1982, Ouida
               B. Brown as Trustee under the Mark Edward Macpherson Trust No. 2,
               Bridget  M.  Macpherson  as  Trustee  under  the  Katherine  Emma
               Macpherson  Trust  Agreement,  dated  February 1, 1982,  Ouida B.
               Brown as Trustee under the Katherine Emma Macpherson Trust No. 2,
               and  Neil  A.  Macpherson  as  Trustee  under  the  Nicholas  Ian
               Macpherson  Trust  Agreement  --  Filed  as  Exhibit  2.1  to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.

    3.1        Second  Amended and  Restated  Certificate  of  Incorporation  of
               Willcox & Gibbs,  Inc. -- Filed as Exhibit  3.1 to the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.

    3.2        Bylaws of Willcox & Gibbs,  Inc.  -- Filed as Exhibit  3.2 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.
<PAGE>

  EXHIBIT                          DESCRIPTION
  NUMBER                           -----------
  ------

    4.1        Indenture,  dated as of January 3, 1997,  by and among  Willcox &
               Gibbs, Inc., WG Apparel,  Inc., Clinton Management Corp., Clinton
               Machinery Corporation, Leadtec Systems, Inc., W&G Daon, Inc., J&E
               Sewing  Supplies,  Inc.,  W&G Tennessee  Imports,  Inc.,  Clinton
               Leasing  Corp.,  Clinton  Equipment  Corp.,  Paradise Color Corp.
               (collectively,  the  "Subsidiary  Guarantors"),  and IBJ Schroder
               Bank & Trust  Company,  as  Trustee,  with  respect to the 12(0)%
               Senior  Notes due 2003 -- Filed as Exhibit  4.1 to the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.

    4.2        Supplemental Indenture, dated as of January 3, 1997, by and among
               Willcox & Gibbs, Inc., the Subsidiary Guarantors and IBJ Schroder
               Bank & Trust  Company,  as Trustee -- Filed as Exhibit 4.2 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.

    4.3        Pledge and Security Agreement,  dated January 3, 1997, between WG
               Apparel,  Inc. and IBJ Schroder Bank & Trust Company,  as Trustee
               -- Filed as Exhibit 4.5 to the Company's  Registration  Statement
               on Form S-4 (No. 333-24507) and incorporated herein by reference.

    4.4        Form of New Note -- Included in Exhibit 4.1.

    10.1       Agreement  to  Purchase  Stock,   dated  November  27,  1996,  of
               Embroidery  Leasing  Company,  between  Michael  Bennett  and  WG
               Apparel,   Inc.  --  Filed  as  Exhibit  10.1  to  the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.

    10.2       Amendment  No. 1, dated  December 17, 1996,  to Merger  Agreement
               among Willcox & Gibbs,  Inc., Clinton Machinery  Corporation,  WG
               Apparel, Inc., Frank Scannavino,  Charles Nall and Marc Glazer --
               Filed as Exhibit 10.2 to the Company's  Registration Statement on
               Form S-4 (No. 333-24507) and incorporated herein by reference.

    10.3       Financing and Security Agreement,  dated December 17, 1996, among
               WG Apparel,  Inc., Willcox & Gibbs, Inc., Leadtec Systems,  Inc.,
               Clinton  Management  Corp.,  Clinton  Machinery  Corporation  and
               Macpherson  Meistergram,  Inc.,  as Borrowers,  and  NationsBank,
               N.A.,  as  Lender  --  Filed  as  Exhibit  10.3 to the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.

    10.4       First Amendment to Financing and Security Agreement,  dated April
               23, 1997, among WG Apparel,  Inc., Willcox & Gibbs, Inc., Leadtec
               Systems  Inc.,  Clinton   Management  Corp.,   Clinton  Machinery
               Corporation,  Macpherson  Meistergram,  Inc., as  Borrowers,  and
               NationsBank,  N.A.,  as Lender -- Filed as  Exhibit  10.35 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference


<PAGE>

  EXHIBIT                          DESCRIPTION
  NUMBER                           -----------
  ------

    10.5       Termination of Security  Agreement,  dated January 3, 1997, among
               Willcox & Gibbs, Inc., Clinton Machinery Corporation, WG Apparel,
               Inc., Frank Scannavino,  Charles Nall and Marc Glazer -- Filed as
               Exhibit 10.4 to the Company's  Registration Statement on Form S-4
               (No. 333-24507) and incorporated herein by reference.

    10.6       Employment  Agreement,  dated  February  1, 1996,  among  Clinton
               Machinery Corp. and Clinton Management Corp. and Frank Scannavino
               -- Filed as Exhibit 10.5 to the Company's  Registration Statement
               on  Form  S-4  (No.   333-24507)  and   incorporated   herein  by
               reference.*

    10.7       Employment  Agreement,  dated  February  1, 1996,  among  Clinton
               Machinery  Corp. and Clinton  Management and Marc Glazer -- Filed
               as Exhibit 10.6 to the Company's  Registration  Statement on Form
               S-4 (No. 333-24507) and incorporated herein by reference.*

    10.8       Employment  Agreement,  dated  February  1, 1996,  among  Clinton
               Machinery Corp. and Clinton  Management Corp. and Charles Nall --
               Filed as Exhibit 10.7 to the Company's  Registration Statement on
               Form S-4 (No. 333-24507) and incorporated herein by reference.*

    10.9       Employment  Agreement,  dated June 27, 1994,  between WG Apparel,
               Inc.  and Alan B. Lee -- Filed as Exhibit  10.8 to the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.*

   10.10       Employment  Agreement,  dated June 27, 1994,  between WG Apparel,
               Inc.  and John K.  Ziegler,  Sr. -- Filed as Exhibit  10.9 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.*

   10.11       Employment  Agreement,  dated June 27,  1994,  among WG  Apparel,
               Inc.,  WG Leadtec of  Delaware,  Inc. and Jack Klasky -- Filed as
               Exhibit 10.10 to the Company's Registration Statement on Form S-4
               (No. 333-24507) and incorporated herein by reference.*

   10.12       Employment  Agreement,  dated June 27, 1994,  between WG Apparel,
               Inc. and Maxwell Tripp -- Filed as Exhibit 10.11 to the Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.*

   10.13       Pegasus  Sewing  Machine Mfg. Co., Ltd.  Distribution  Agreement,
               dated January 1, 1995,  between  Pegasus Sewing Machine Mfg. Co.,
               Ltd.  and WG,  Inc.,  as  amended  as of June 8, 1995 -- Filed as
               Exhibit 10.12 to the Company's Registration Statement on Form S-4
               (No. 333-24507) and incorporated herein by reference.

   10.14       GM  Pfaff AG  Distribution  Agreement,  dated  October  1,  1994,
               between GM Pfaff AG and WG, Inc. -- Filed as Exhibit 10.13 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.

<PAGE>

  EXHIBIT                          DESCRIPTION
  NUMBER                           -----------
  ------

   10.15       Distribution  Agreement,  dated  October  15,  1997,  between MHM
               Siebdruckmashinen  Gesmbh.  KG. and Clinton  Machinery  Corp.  --
               Filed herewith.

   10.16       Distribution  Agreement,  dated June 27, 1996, among  Rhein-Nadel
               Maschinennadel  Gmbh, Muva  Maschinennadel  Gmbh, WG, Inc., Unity
               Sewing Supply Co. and Sunbrand, as amended as of October 4, 1996.
               -- Filed as Exhibit 10.16 to the Company's Registration Statement
               on Form S-4 (No. 333-24507) and incorporated herein by reference.

   10.17       Second Revision of Fundamental  Barudan Agreements and Contracts,
               dated November 27, 1996,  among Barudan  Company,  Ltd.,  Barudan
               America,  Inc.  and  Macpherson  Meistergram,  Inc. as amended by
               letter agreement dated December 4, 1996 -- Filed as Exhibit 10.17
               to  the  Company's   Registration  Statement  on  Form  S-4  (No.
               333-24507) and incorporated herein by reference.

   10.18       Revision of Fundamental  Agreements and Contracts,  dated June 1,
               1994, among Barudan  Company,  Ltd.,  Barudan  America,  Inc. and
               Macpherson  Meistergram,  Inc.  -- Filed as Exhibit  10.18 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.

   10.19       Distribution  Agreement,  dated  November 7, 1985,  among Barudan
               Company, Ltd., Barudan America, Inc. and Macpherson  Meistergram,
               Inc.  -- Filed as  Exhibit  10.19 to the  Company's  Registration
               Statement on Form S-4 (No.  333-24507) and incorporated herein by
               reference.

   10.20       Asset  Purchase  Agreement,  dated  October  1996,  between  E.C.
               Mitchell Co. Inc.,  Everett Mitchell,  as Seller, and WG Apparel,
               Inc.,  as  Buyer  -- Filed  as  Exhibit  10.20  to the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.

   10.21       Loan  Agreement,  dated  October  1996,  between  W&G,  Ltd.,  as
               Borrower,  and Coutts & Co., as Lender -- Filed as Exhibit  10.21
               to  the  Company's   Registration  Statement  on  Form  S-4  (No.
               333-24507) and incorporated herein by reference.

   10.22       Consulting  Agreement,  dated January 3, 1997, between Macpherson
               Meistergram,  Inc.  and Neil A.  Macpherson  -- Filed as  Exhibit
               10.22 to the  Company's  Registration  Statement on Form S-4 (No.
               333-24507) and incorporated herein by reference.*

   10.23       Employment  Agreement,  dated January 3, 1997, between Macpherson
               Meistergram,  Inc. and Jerry Lee -- Filed as Exhibit 10.23 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.*

<PAGE>

  EXHIBIT                          DESCRIPTION
  NUMBER                           -----------
  ------

   10.24       Employment  Agreement,  dated January 3, 1997, between Macpherson
               Meistergram, Inc. and Ronald P. Emerman -- Filed as Exhibit 10.24
               to  the  Company's   Registration  Statement  on  Form  S-4  (No.
               333-24507) and incorporated herein by reference.*

   10.25       Employment  Agreement,  dated January 3, 1997, between Macpherson
               Meistergram,  Inc.  and  Jeffrey  L.  Hickman -- Filed as Exhibit
               10.25 to the  Company's  Registration  Statement on Form S-4 (No.
               333-24507) and incorporated herein by reference.*

   10.26       Employment  Agreement,  dated January 3, 1997, between Macpherson
               Meistergram,  Inc. and Jacob G. Bumm -- Filed as Exhibit 10.26 to
               the Company's  Registration Statement on Form S-4 (No. 333-24507)
               and incorporated herein by reference.*

   10.27       Employment  Agreement,  dated January 3, 1997, between Macpherson
               Meistergram, Inc. and Steven C. Edwards -- Filed as Exhibit 10.27
               to  the  Company's   Registration  Statement  on  Form  S-4  (No.
               333-24507) and incorporated herein by reference.*

   10.28       Warrant  Redemption  Agreement,  dated  December 17, 1996,  among
               Willcox & Gibbs, Inc.,  NationsCredit  Commercial Corporation and
               Bank of  America  Illinois  --  Filed  as  Exhibit  10.28  to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.

   10.29       Fundamental Agreement,  dated October 1, 1986, among Barudan Co.,
               Ltd.,  Geoffrey E. Macpherson Ltd. and Macpherson Inc.-- Filed as
               Exhibit 10.29 to the Company's Registration Statement on Form S-4
               (No. 333-24507) and incorporated herein by reference.

   10.30       Employment  Agreement,  dated June 27, 1994,  between WG Apparel,
               Inc. and John K.  Ziegler,  Jr. -- Filed as Exhibit  10.30 to the
               Company's  Registration Statement on Form S-4 (No. 333-24507) and
               incorporated herein by reference.*

   10.31       Amendment No. 2 to Warrantholders Rights Agreement, dated January
               3,  1997,  among  Willcox & Gibbs,  Inc.,  the  Stockholders  and
               Warrantholders  --  Filed  as  Exhibit  10.31  to  the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.

   10.32       Amendment  No.  1  to  Warrantholders  Rights  Agreements,  dated
               February 1, 1996,  among Willcox & Gibbs,  Inc., the Stockholders
               and  Warrantholders  -- Filed as Exhibit  10.32 to the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.


<PAGE>

  EXHIBIT                          DESCRIPTION
  NUMBER                           -----------
  ------

   10.33       Warrantholders  Rights  Agreement,  dated  July 13,  1994,  among
               Investors,  Stockholders and  Warrantholders  -- Filed as Exhibit
               10.33 to the  Company's  Registration  Statement on Form S-4 (No.
               333-24507) and incorporated herein by reference.

   10.34       Form of  Warrant  -- Filed  as  Exhibit  10.34  to the  Company's
               Registration   Statement   on  Form  S-4  (No.   333-24507)   and
               incorporated herein by reference.

    21.1       Subsidiaries of Willcox & Gibbs, Inc. -- Filed as Exhibit 21.1 to
               the Company's  Registration Statement on Form S-4 (No. 333-24507)
               and incorporated herein by reference.

    24.1       Powers of  Attorney  of certain  directors  and  officers  of the
               Company -- Filed herewith.

    27.1       Financial Data Schedule -- Filed with EDGAR copy only.



8-K REPORTS
- -----------

          No Current  Report on Form 8-K was filed during the fourth  quarter of
1997.



<PAGE>

                                   SIGNATURES

          Pursuant to the  requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

Dated: March 31, 1998

                                        WILLCOX & GIBBS, INC.


                                        By:       /s/ John K. Ziegler
                                            ------------------------------------
                                                      John K. Ziegler
                                                   CHAIRMAN OF THE BOARD,
                                            CHIEF EXECUTIVE OFFICER AND DIRECTOR

          Pursuant to the  requirements of the Securities  Exchange Act of 1934,
this report has been signed below on March 31, 1998 by the following  persons on
behalf of the registrant and in the capacities indicated.


              SIGNATURE                                   TITLE
              ---------                                   -----

        /s/ John K. Ziegler                   Chairman, Chief Executive Officer,
- ---------------------------------------       Director  and attorney-in-fact for
            John K. Ziegler                   persons indicated by an asterisk
                                              (Principal Executive Officer)


            Maxwell L. Tripp*                 President, Chief Operating Officer
- ---------------------------------------       and Director
            Maxwell L. Tripp


            John K. Ziegler, Jr.*             Chief Financial Officer (Principal
- ---------------------------------------       Financial and Accounting Officer)
            John K. Ziegler, Jr.              


            Jack Klasky*                      Vice President and Director
- ---------------------------------------
            Jack Klasky


            Alan B. Lee*                      Vice President and Director
- ---------------------------------------
            Alan B. Lee

<PAGE>

              SIGNATURE                                   TITLE
              ---------                                   -----

            Richard J. Mackey*                Director
- ---------------------------------------
            Richard J. Mackey


            Marc Glazer*                      Director
- ---------------------------------------
            Marc Glazer


            Christopher W. Roser*             Director
- ---------------------------------------
            Christopher W. Roser


            Frank E. Walsh, III*              Director
- ---------------------------------------
            Frank E. Walsh, III


SUPPLEMENTAL  INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
     15(D)  OF THE ACT BY  REGISTRANTS  WHICH  HAVE  NOT  REGISTERED  SECURITIES
     PURSUANT TO SECTION 12 OF THE ACT

      No annual report or proxy material has been sent to security holders.


                             DISTRIBUTION AGREEMENT


          This   AGREEMENT  is  made  as  of  October  15,  1997,   between  MHM
Siebdruckmaschinen   Gesmbh.  KG.,  ("MHM")  an  Austrian  corporation  and  its
affiliates,  and Willcox & Gibbs,  Inc.  ("WG") a Delaware  corporation  and its
affiliates.

          This  Agreement  shall  take  effect  as of this  date to  govern  the
distribution by WG in all countries in North America,  Middle (Central) America,
South America (except  Brazil) and the Caribbean Basin (the  "Territory") of all
new screen printing  machines  ("Machines")  and all spare or replacement  parts
("Parts") for machines and related  accessories and attachments  manufactured or
sold by MHM and its Affiliates (collectively known as "Products").

          1.  APPOINTMENT
              -----------

          1.1 Subject to the terms and conditions of this Agreement,  MHM grants
to WG the  exclusive  right to promote and sell new  Machines and Products and a
non exclusive right to sell Parts in the Territory.

For purposes of this  Agreement,  an  "Affiliate"  of a person shall mean: (i) a
corporation  when  more  than  5% of the  outstanding  voting  shares  or  total
outstanding  shares is owned  directly or  indirectly  by one of the partners of
this  agreement,  or (ii) a  partnership,  trust or other entity when the person
controls such entity or has any equity interest therein greater than 5%.

          1.2 Except for replacement parts, used machines,  dryers and automatic
screen  printing  machines  with a base retail price under $45,000 which are not
manufactured  by MHM,  during the exclusive term of this  Agreement,  WG and its
Affiliates shall not engage in the sale or distribution of competitive Machines.
Used  Machines  are machines  that have been use at  customers  for at least six
months.

              If there  any  customers  in the  Territory  who want to  purchase
Products only from MHM, than MHM will inform WG about these customers and inform
WG further about the purchase price for these  customers.  If the purchase price
is equal or below the  purchase  price the  purchase  price that WG would  offer
those customers, then MHM has the right to sell Products to customers within the
Territory.  In such  cases  MHM will pay WG 50% of the  profit  MHM makes out of
these transactions.

              Furthermore  MHM has the  right to  control  all of its  Machines,
their installation and there adjustment on the site of the customer.  WG will be
notified of these  controls by MHM.  Also these  controls will be made only by a
technician of MHM.

              Subject to the exceptions contained in this Agreement,  during the
exclusive  term of this  Agreement WG and its  Affiliates  shall not directly or
indirectly (by equity or management participation, beneficial ownership,

<PAGE>

contract  arrangement  or otherwise)  contribute  to,  participate in or furnish
material goods or information for the selling, offering for sale or distribution
of competitive Products in the Territory, and shall each use its best efforts to
prevent  any  such  sale,  offer  or  distribution,  other  than by WG.  Without
limitation, WG and its Affiliates shall not so contribute to, participate in, or
furnish  material  goods or  information  for the selling,  offering for sale or
distribution  of  competitive  Products  in the  Territory  other than under the
Trademarks.

          2.  TERMS OF SALE
              -------------

          2.1 MHM shall provide WG such  technical  assistance  and such printed
material  (including  operating and service manuals and sales literature) as may
be reasonably  required by WG in the promotion,  sale and servicing of Products.
Technical  assistance  shall mean telephone  assistance for service problems and
on-site  assistance  for assembly of Machines and Products until such time as WG
employees  are  qualified to provide  said  service.  WG will pay all  traveling
expenses (including airfares, motel and daily food allowance of $33 per day) for
MHM employees  traveling out of the office of MHM.  After the period of training
WG will pay for all expenses of MHM employees who provide any service.

          2.2 WG shall  purchase  Machines,  Parts and  Products  in US  Dollars
("USD") at the  wholesale  price list (copy of current  price list  attached  as
Exhibit "A") published by MHM ("Trader  Price"),  F.O.B. the factor in Kufstein,
Austria. WG will bear the cost of transportation, custom duties, etc. Prices are
subject to change from time to time by MHM on 120 days' written  notice prior to
the  effective  date of any such  change.  Price  changes  shall apply to orders
submitted after the expiration of the 120-day period.

              Changes in the USD rate in relation to the ATS that exceed 5% will
give MHM,  upon notice,  the right to immediate  changes in its Trader Prices on
all orders submitted by WG after notice from MHM.

          2.3 MHM shall grant credit terms to WG as follows:

              For  the  period  ending  twelve  months  after  the  date of this
agreement, terms will be as follows:

                    Down payment      20%

                    Credit terms      60 days

              The down  payment will be due and payable at the time the order is
submitted by W&G. 60 days after shipment from Kufstein,  Austria, the balance of
the  purchase  price is due and  payable  (i.e.) the sum of 80% of the  purchase
price has to be paid within 60 days upon delivery to carrier in Kufstein).

              For subsequent periods:

                    Down payment      0%

<PAGE>

                    Credit  terms     60 days for  Products  sold in the USA
                                      90 days for Products sold outside the USA

              The credit terms of 60 or 90 days indicated  above will be due and
payable,  as mentioned above,  will start with delivery to carriers in Kufstein,
Austria.

              Notwithstanding the agreed credit terms indicated above, the total
credit to be  extended  by MHM  (unless  the excess is  covered  by  irrevocable
Letters of Credit) will not exceed $500,000 (the "Credit Limit").  MHM therefore
has the right to stop deliveries  until the total amount owed by WG is less than
$500,000 or the Credit  Limit.  It is the intention of the parties to review the
Credit Limit  quarterly,  starting with the  beginning of 1999,  then the Credit
Limit can be increased,  as required by the agreed  credit terms,  as far as the
credit  (soundness) of WG is given and no other important reasons on the side of
MHM contradict this increase.

          2.4 MHM hereby extends to WG MHM's standard warranty included in MHM's
General Terms and Conditions of Sale as indicated in the attached Exhibit B with
respect to Products. MHM disclaims,  both under this Agreement and in connection
with any sales pursuant hereto, in all express and implied warranties, including
any  warranties  of  merchantability  and fitness for purpose,  other than those
express warranties  specifically stated in MHM's then current standard warranty,
and MHM further excludes all remedies other than those specifically set forth in
such standard warranty. Under all circumstances special consequential, punitive,
and all other similar damages are excluded. WG agrees that it shall not give any
warranty  or remedy in regard to  Products  that is any  longer in  duration  or
broader in scope than such MHM's warranty  without the prior written approval of
MHM. Warranty for customers,  domestic & international  will begin from the date
customer receives machine.

              MHM's  General  Terms and  Condition  of Sale as  indicated in the
attached Exhibit B are an integral part of this agreement and are in full force,
so far as there are not changes insofar stated explicitly within this agreement.
Any warranty of MHM, that goes beyond the  warranty,  as stated in MHM's General
Terms and Condition of Sale, shall be excluded.

          2.5 If WG does not pay in the agreed time for payment as  indicated in
Paragraph  2.4, MHM will have the right to stop all  deliveries  of goods to WG.
The further  delivery  of goods by MHM shall only take place when the  unsettled
accounts are paid. WG  recognizes  that any warranty  claims  against MHM do not
entitle WG to stop payment to MHM or to  compensate  with claims by MHM and that
WG is  furthermore  not entitled to offset any claims by WG  whatsoever  against
delivery claims of MHM.

          3.  TRADEMARKS, TRADENAMES AND PATENTS
              ----------------------------------

          3.1 MHM grants to WG the right and  license  to use in the  Territory,
without right of  sublicense,  all of the following now or hereafter  during the
term of the Agreement owned or possessed by MHM:

              (i) all trademarks that are used in the manufacture,  promotion or
          sale of Products ("Trademarks");

<PAGE>
              (ii) the trademarks that are used in the manufacture, promotion or
          sale of Products ("Tradenames"); and

              (iii)  all  patents  and  patent  applications   relating  to  the
          manufacture, use or sale of Products ("Patents");

but only for the purpose of promoting  and selling  Machines and Products in the
Territory  and for no other  purpose.  The  foregoing  shall not  constitute  an
assignment of the Trademarks, Tradenames or Patents.

          3.2 WG may place the  Trademarks  and  Tradenames  on its  stationery,
catalogues,  promotional literature, advertising material and signs, but only in
connection  with the  promotion,  sale and servicing of Machines and Products in
the Territory and only during the continuance of this agreement.

          4.  RESPONSIBILITIES OF WG
              ----------------------

              WG will use its best effort to perform the following:

          4.1 Provide   quarterly   Machine   and  Product   sales   projections
              (forecasts) to MHM in advance;

          4.2 Maintain an  inventory  of an adequate  number of MHM  Machines to
              satisfy sales and delivery needs;

          4.3 Provide sufficient resources for advertising, promotion (including
              trade  shows) and  marketing of MHM Machines and Products in order
              to achieve sales goals.  Pay 60% of the cost of booth space for up
              to 5  international  trade  shows  in the USA and 4  international
              trade shows outside the USA pay 100% of all other expenses related
              to said  international  trade shows. MHM shall pay the 40% balance
              for booth space.

          4.4 Provide sufficient resources for the training and servicing of MHM
              Machines sold in the Territory;

          4.5 Maintain an  inventory of spare parts which is adequate to satisfy
              the service needs of customers;

          4.6 Work closely with MHM to provide the highest degree of quality and
              service  to the  end  user.  WG  will be  solely  responsible  for
              providing  service  to the end user  except  as  otherwise  stated
              herein;

          4.7 Provide MHM with the names and  addresses of all  customers  after
              delivery to these customers.

<PAGE>

          5.  RESPONSIBILITIES OF MHM
              -----------------------

              MHM will use its best efforts to perform the following:

          5.1 Provide sales and service  training to WG employees.  For a period
              of one year or until  such  time as WG  employees  are  qualified,
              service  training  shall include the on-site  assembly of Machines
              delivered to customers. WG shall pay for all traveling expenses of
              these MHM  employees  for  outside  the  office of MHM  (including
              airfare, motel and daily food allowance of $33 per day);

          5.2 Maintain  an  inventory  of  Machines  and  Products  equal to the
              greater of 6 machines or two average  months' supply based on WG's
              latest  six  months  purchases.   Machines  in  transit  shall  be
              considered  inventory.  This  clause  shall take  effect  only six
              months  after  the  beginning  of this  agreement,  i.e.  from the
              seventh month after the beginning of this agreement.

          5.3 Inventory  spare parts in sufficient  quantity to satisfy  service
              needs;

          5.4 Deliver goods  according to the date of delivery,  as published by
              MHM (confirmation of order), in a timely manner;

          5.5 Provide a complete list of current MHM  customers and  prospective
              customers in the Territory and forward all sales leads directly to
              WG for follow-up and sale.

          6.  TERMINATION
              -----------

          6.1 Except as stated  herein,  this  Agreement  shall continue in full
force and  effect on an  exclusive  basis  until  December  31,  2002.  It shall
automatically  be renewed on such exclusive basis for successive  periods of two
years each,  unless one of the parties to this Agreement gives written notice of
termination to the other at least six (6) months prior to the expiration of said
initial period or any successive two-year period, whichever is applicable.

          6.2 MHM shall have the right to terminate  this Agreement upon 30 days
prior written notice given within days after the end of any calendar year ending
after January 1, 1999, if in the calendar year in question WG failed to purchase
Machines and Products having an aggregate  Trader Price,  based upon the invoice
price set forth on this  invoice  from MHM to WG (without  consideration  of any
charges for taxes, freight, shipping costs, or the like), (the "Purchase Price")
equal to the amounts set forth below:

<TABLE>
<CAPTION>

                                             Number of
                                             Machines        Purchase Price
          <S>                                  <C>              <C>
          14 months ended Dec. 31, 1998         40              $2,500,000
          12 months ended Dec. 31, 1999         60               3,750,000
          12 months ended Dec. 31, 2000         80               5,000,000
          12 months ended Dec. 31, 2001         90               5,805,000
          12 months ended Dec. 31, 2002        100               6,250,000

</TABLE>

<PAGE>

          If MHM exercises its right to terminate  this agreement as provided in
          this Section 6.2, and WG fails to purchase Machines during each 30 day
          period included in the 120 day period  mentioned above in at least the
          same quantity purchased in the prior year period, MHM will be entitled
          to distribute  Machines in the territory through other distributors or
          directly by MHM.

          For purposes of this Section 6.2:

              (i) Machines and Products  purchased  during a calendar year shall
          mean Machines and Products  actually  invoiced by MHM during such year
          plus  Machines  and Products on order as of October 1 of such year but
          not delivered during the year,  provided,  however,  that such ordered
          but not delivered  Machines and Products  shall not be included in the
          calculation of purchases the following year.

              (ii) If  purchases  of  Machines  and  Products  by WG during  the
          calendar  year  immediately  preceding  the calendar  year in question
          exceeded  the amount of  purchases  required for such year in order to
          meet the aforesaid  purchases of Machines and Products,  the amount of
          such excess may be carried forward and applied as a credit against the
          purchase requirement for the subsequent calendar year or years.

          6.3 Notwithstanding the provisions of Section 6.2, MHM, beginning with
the first quarter of 1999, shall have the right to terminate this agreement upon
written  notice  given  within 30 days after the end of each quarter in which WG
fails to order  Machines  and  Products  with a Purchase  price of $900,000  per
quarter.

          6.4 Notwithstanding  the provisions of Sections 6.2 and 6.3, MHM shall
have the right to terminate this  agreement  with immediate  effect upon written
notice if WG fails to pay MHM on the due date (i.e., within 14 days upon written
demand for payment). WG recognizes that MHM has the right to charge 15% interest
if WG fails to pay on the due date.

          6.5 This    Agreement  may  be  terminated  by  the  aggrieved   party
immediately upon written notice to the other  ("Defaulting  Party") in the event
that after the date hereof the  Defaulting  Party  commits a material  breach or
default  under this  Agreement,  which  breach or default  shall not be remedied
within 30 days after giving of notice thereof to the Defaulting Party.

          6.6 Upon termination of this Agreement, MHM is entitled to restrict or
even  stop  entirely  deliveries  of  Machines  and  Products  to WG,  including
deliveries  on orders  already  received  at the time of notice of  termination.
However,  MHM is required to make Products available to WG in order to enable WG
to maintain its own delivery  commitments  existing before  termination  becomes
effective subject to proof of being given by WG to MHM.

          6.7 Upon  termination  of this  Agreement,  all of  WG's  rights  with
respect to the Trademarks shall immediately  cease, and MHM shall repurchase all
new spare parts held by WG. MHM shall pay 50% of the  selling  price for the new
spare parts.  WG shall pay the freight  charges  incurred in returning  the said


<PAGE>


spare parts to MHM. WG shall  return to MHM all unused  advertising  and printed
matter which had been provided by MHM. WG shall have no further right to use the
designation "MHM" in any manner.

          6.8 Neither  party  hereto is under any  obligation  to continue  this
Agreement  in effect,  nor to  continue  the legal and  contractual  arrangement
established  hereunder,  after  termination of this Agreement in accordance with
this Article 6. Both parties  recognize the necessity of making  expenditures in
performing and in preparing this Agreement.  The parties nevertheless agree that
neither party shall be liable to the other for  termination of this Agreement in
accordance  with this  Article 6,  including,  but not  limited  to, for loss or
damage due to  investments,  leases and sales,  and  advertising and promotional
activities,  whether  incurred in connection  with the preparation to perform or
the  performance  of this  Agreement  or in the  expectation  of its  renewal or
extension.

          7.  NON-COMPETITION
              ---------------

              Subject to the  exceptions  contained  in  Section  1,  during the
exclusive term of this  Agreement MHM and its  Affiliates  shall not directly or
indirectly  (by  equity  or  management  participation,   beneficial  ownership,
contract  arrangement  or otherwise)  contribute  to,  participate in or furnish
material goods or information for the selling, offering for sale or distribution
of Products in the Territory, and shall each use its best efforts to prevent any
such sale, offer or distribution,  other than by WG. Without limitation, MHM and
its Affiliates  shall not so contribute to,  participate in, or furnish material
goods or  information  for the  selling,  offering for sale or  distribution  of
Machines and Products in the Territory other than under one of the Trademarks.

          8.  MISCELLANEOUS PROVISIONS
              ------------------------

          8.1 Neither of the parties hereto shall be  responsible  for or liable
to the other party for any damages or loss of any kind,  directly or  indirectly
resulting from fire, flood, explosion, riot, rebellion,  revolution,  war, labor
trouble (whether or not due to the fault of either party),  requirements or acts
of any  government or  subdivision  thereof,  mechanical  breakdown or any other
cause  beyond  the  reasonable  control  of the party.  The  occurrence  and the
termination  of such force majeure shall be promptly  communicated  to the other
party.

          8.2 All notices, requests, demands, and other communications hereunder
shall be in writing and shall be given by delivery against receipt, by facsimile
transmission,  by telex or by registered  or certified  mail,  postage  prepaid,
addressed as follows,  or such other  address or person as a party may designate
by notice to the other party hereunder:

<TABLE>
<CAPTION>

(i) If to WG, to:                       (ii) If to MHM, to:
<S>                                     <C>    
Willcox & Gibbs, Inc.                   MHM Siebdruckmaschinen Gesmbh KG.
900 Milik Street                        Trutweinstrasse 2
Carteret, New Jersey 07008              A-6330 Kufstein
United States of America                Austria
</TABLE>


<PAGE>

Communications  hereunder  by  facsimile  transmission  or telex shall be deemed
given at the time of transmission and communications  hereunder by mail shall be
deemed given ten (10) days after the date of registration or certification.

          8.3 This  Agreement  shall be  governed  by the laws of  Austria.  All
disputes  arising out of this contract or related to its violation,  termination
or  nullity  shall  be  finally  settled  under  the  Rules of  Arbitration  and
Conciliation  of the  International  Arbitral  Centre  of the  Austrian  Federal
Economic Chamber in Vienna (Vienna Rules) by one or more  arbitrators  appointed
in accordance with these rules.

          IN WITNESS  WHEREOF,  the parties have duly executed this Agreement as
of the day first above written.



MHM Siebdruckmaschinen Gesmbh KG             Willcox & Gibbs, Inc.





By:______________________________            By:______________________________



                               POWER OF ATTORNEY



           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: March 24, 1998



                                              /S/ MAXWELL L. TRIPP
                                        --------------------------------
                                                 Maxwell L. Tripp

<PAGE>

                                POWER OF ATTORNEY




           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: March 24, 1998



                                             /S/ JOHN K. ZIEGLER, JR.
                                        --------------------------------
                                                John K. Ziegler, Jr.

<PAGE>

                                POWER OF ATTORNEY




           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: 3/20/98



                                              /S/ JACK KLASKY
                                        --------------------------------
                                                 Jack Klasky

<PAGE>


                                POWER OF ATTORNEY




           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: March 24, 1998


                                              /S/ ALAN B. LEE
                                        --------------------------------
                                                  Alan B. Lee

<PAGE>

                                POWER OF ATTORNEY




           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: March 24, 1998




                                              /S/ RICHARD J. MACKEY
                                        --------------------------------
                                                  Richard J. Mackey


<PAGE>

                                POWER OF ATTORNEY




           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: 3/18/98




                                              /S/ MARC GLAZER
                                        --------------------------------
                                                  Marc Glazer

<PAGE>

                                POWER OF ATTORNEY




           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: 3/25/98




                                              /S/ CHRISTOPHER ROSER
                                        --------------------------------
                                                  Christopher Roser

<PAGE>

                                POWER OF ATTORNEY




           KNOW  ALL MEN BY THESE  PRESENTS  that the  undersigned,  a  director
and/or  officer  of  Willcox & Gibbs,  Inc.  (the  "Corporation"),  does  hereby
constitute  and appoint John K.  Ziegler,  John K.  Ziegler,  Jr. and  Mary-Anne
Kieran,  and each of them, his true and lawful  attorney to execute in his name,
place  and  stead in such  capacity  or  capacities  (whether  on  behalf of the
Corporation,  or as a director and/or officer of the Corporation, or otherwise),
any and all  instruments  which said attorney or attorneys may deem necessary or
advisable  in order to enable  the  Corporation  to comply  with the  Securities
Exchange Act of 1934, as amended,  and any  requirements  of the  Securities and
Exchange  Commission in respect  thereof,  pertaining  to annual  reports of the
Corporation on Form 10-K and amendments  thereof,  including without limitation,
power and authority to sign his name (whether on behalf of the  corporation,  or
as a director and/or officer of the Corporation, or by attesting the seal of the
Corporation,  or  otherwise)  to any such annual  reports on Form 10-K,  and any
amendments thereof, and other documents in connection therewith, and to file any
of the  aforementioned  documents with the  Securities and Exchange  Commission,
said attorney to have full power and authority to do and perform in the name and
on behalf of the undersigned,  every act whatsoever necessary or advisable to be
done  in the  premises,  as  fully  and  to  all  intents  and  purposes  as the
undersigned might or could do in person.

           IN WITNESS WHEREOF, the undersigned has signed his name hereto on the
date set opposite his name.


Dated: 3/24/98




                                              /S/ FRANK E. WALSH, III
                                        --------------------------------
                                                Frank E. Walsh, III
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>5
<LEGEND>
THE SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMAITON  EXTRACTED FROM WILLCOX &
GIBBS, INC. FORM 10-K FOR THE PERIOD ENDED DECEMBER 31, 1997 AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                                                                 <C>
<PERIOD-TYPE>                                                       YEAR
<FISCAL-YEAR-END>                                                   DEC-31-1997
<PERIOD-END>                                                        DEC-31-1997
<CASH>                                                                    1,325
<SECURITIES>                                                                  0
<RECEIVABLES>                                                            38,466
<ALLOWANCES>                                                              4,315
<INVENTORY>                                                              48,735
<CURRENT-ASSETS>                                                         93,424
<PP&E>                                                                    5,595
<DEPRECIATION>                                                            2,670
<TOTAL-ASSETS>                                                          140,501
<CURRENT-LIABILITIES>                                                    45,083
<BONDS>                                                                  84,742
                                                         0
                                                                   0
<COMMON>                                                                  9,013
<OTHER-SE>                                                               (3,926)
<TOTAL-LIABILITY-AND-EQUITY>                                            140,501
<SALES>                                                                 180,332
<TOTAL-REVENUES>                                                        180,332
<CGS>                                                                   125,573
<TOTAL-COSTS>                                                           125,573
<OTHER-EXPENSES>                                                              0
<LOSS-PROVISION>                                                          1,120
<INTEREST-EXPENSE>                                                       12,142
<INCOME-PRETAX>                                                          (4,705)
<INCOME-TAX>                                                             (1,434)
<INCOME-CONTINUING>                                                      (3,271)
<DISCONTINUED>                                                                0
<EXTRAORDINARY>                                                          (1,557)
<CHANGES>                                                                     0
<NET-INCOME>                                                             (4,827)
<EPS-BASIC>                                                               (4.98)
<EPS-DILUTED>                                                             (4.98)

        


</TABLE>


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