WILLCOX & GIBBS INC /DE
10-K, 1999-06-04
INDUSTRIAL MACHINERY & EQUIPMENT
Previous: WASTE INDUSTRIES INC, 424B3, 1999-06-04
Next: FINANTRA CAPITAL INC, SC 13D/A, 1999-06-04




                      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, 1998

[ ]   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 [ ] No [ X ]

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  May 6,  1999:  1,186,555  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  industries.  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  (which
business the Company has determined to discontinue); (iv) its Clinton Management
Corp.,  Clinton  Machinery  Corporation,   Clinton  Leasing  Corp.  and  Clinton
Equipment Corp. subsidiaries (collectively,  "Clinton"), 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 Meistergram, Inc. and its subsidiary, Geoffrey E. Macpherson
Canada, Inc. (together,  "Macpherson") which distribute embroidery equipment and
supplies  used in the apparel  industry.  The  Company has also  developed a new
product line called "AC & DS," described below.

            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 industries' 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.

CHAPTER 11 BANKRUPTCY FILING

            As a result of the decline in the Company's results of operations in
1998, the Company was unable to make the interest  payment on its 12 1/4% Senior
Notes  due  2003  (the  "Senior   Notes")   scheduled  for  December  15,  1998.
Subsequently,  the Company and an unofficial committee comprised of institutions
that  beneficially  owned the  majority  in  aggregate  principal  amount of the
outstanding  Senior Notes  reached a  non-binding  agreement in principle on the
terms of a  restructuring  (the  "Proposed  Restructuring")  to be  accomplished
pursuant to a plan of reorganization  under chapter 11 of title 11 of the United
States Code (the "Bankruptcy Code").

            On April 20, 1999 (the "Petition  Date"),  the Company and twelve of
its direct and indirect subsidiaries (collectively,  the "Debtors"), WG Apparel,
Inc. ("WG Apparel"), Leadtec, J&E Sewing Supplies, Inc., W&G Daon, Inc., Clinton
Management Corp., Clinton Machinery Corporation,  Clinton Leasing Corp., Clinton
Equipment Corp.,  Macpherson  Meistergram,  Inc., Geoffrey E. Macpherson Canada,
Inc.,  Emtex Leasing  Corporation  and Paradise Color  Incorporated,  each filed
voluntary  petitions for protection and  reorganization  under chapter 11 in the
United  States  District  Court for the  District of Delaware  (the  "Bankruptcy
Court").  The  reorganization  cases are being jointly  administered  under Case
Number 99-928 (PJW)  pursuant to Rule 1015(b) of the Federal Rules of Bankruptcy
Procedure.  The  Company  is in  possession  of its  properties  and  assets and
continues to manage its businesses  with its existing  directors and officers as
debtor in possession subject to the supervision of the Bankruptcy Court.

            Pursuant to the provisions of the Bankruptcy  Code,  certain actions
to collect upon any of the Company's  liabilities  as of the Petition Date or to
enforce pre-petition  contractual  obligations were automatically stayed. Absent
approval  from the  Bankruptcy  Court,  the  Company is  prohibited  from paying
pre-petition obligations.  However, the Bankruptcy Court has approved payment of
certain pre-petition liabilities such as employee wages and benefits and certain
specified pre-petition obligations to vendors, customers and taxing authorities.

<PAGE>

Additionally,  the  Bankruptcy  Court has  authorized the retention of legal and
financial professionals and adequate protection payments (payments to adequately
protect holders of certain  secured claims against the Company).  As a debtor in
possession,  the Company has the right, subject to Bankruptcy Court approval and
certain other  conditions,  to assume or reject certain  pre-petition  executory
contracts and unexpired  leases.  Parties  affected by such  rejections may file
pre-petition  claims with the  Bankruptcy  Court in accordance  with  bankruptcy
procedures.

            On the Petition  Date,  the Company  also filed with the  Bankruptcy
Court a plan of reorganization  (the "Plan") and proposed  disclosure  statement
embodying  the  Proposed  Restructuring.  Under the terms of the Plan,  the only
impaired  claims and  interests  are  claims  relating  to the Senior  Notes and
interests  represented  by the  existing  Common  Stock of the Company (the "Old
Common  Stock").  If the Plan is  implemented,  existing  Senior  Notes would be
canceled  and  each  holder  thereof  would  receive  a PRO  RATA  share  of (a)
$5,206,250 in cash; (b) $30,000,000  principal amount of a new issue of Series C
Notes;  and (c) shares of Class A Common Stock of the Company that represent 80%
of the shares of the  reorganized  Company Common Stock to be outstanding on the
effective date of the Plan. In addition, the Plan provides that Old Common Stock
of the Company  would be canceled,  and each Holder  thereof would receive a PRO
RATA share of (a) shares of Class B Common Stock of the Company  that  represent
20% of the shares of the  reorganized  Company Common Stock to be outstanding on
the effective date of the Plan;  and (b) warrants to purchase  176,747 shares of
Class A Common Stock of the Company  exercisable at a purchase price of $.01 per
share.  Warrants  for  approximately  the first third  (55,921) of the shares of
Class A Common Stock would be exercisable on or before the fifth  anniversary of
the effective  date of the Plan, and only if the average daily closing price per
share of the Class A Common  Stock over a 20 business  day period  exceeds  $65.
Warrants for  approximately  the second third  (58,864) of the shares of Class A
Common  Stock would be  exercisable  on or before the sixth  anniversary  of the
effective  date of the Plan,  and only if the average  daily  closing  price per
share of the Class A Common  Stock over a 20 business  day period  exceeds  $75.
Warrants for  approximately the last third (61,962) of the shares of the Class A
Common Stock would be  exercisable  on or before the seventh  anniversary of the
effective  date of the Plan,  and only if the average  daily  closing  price per
share of the Class A Common Stock over a 20 business day period exceeds $85. The
Plan  contemplates  that other claims  against the Debtors  arising prior to the
Petition Date will be reinstated and paid in full.

            Implementation  of the Plan is  subject  to a number of  conditions,
including  receipt of acceptances from (i) the holders of claims with respect to
the Senior Notes constituting at least two-thirds in dollar amount and more than
one-half in number,  counting only holders that vote, and (ii) the holders of at
least two-thirds of the shares of Old Common Stock of the Company, counting only
holders that vote.  The Company must also arrange a new credit  facility to fund
the cash  payments  required  under the Plan and to  provide  for the  Company's
ongoing  liquidity  needs.  In  addition,  the  Plan  must be  confirmed  by the
Bankruptcy Court.

            There can be no  assurance  that the Plan will be  confirmed  by the
Bankruptcy  Court,  or that such Plan will be  consummated.  The Company has the
exclusive right to pursue confirmation of a plan for 180 days after the Petition
Date.  There can be no  assurance  that the  Bankruptcy  Court  would  grant any

<PAGE>

extension  of such  exclusivity  period  if  requested  by the  Company.  If the
exclusivity  period were to expire or be terminated,  other interested  parties,
such as creditors of the  Company,  would have the right to propose  alternative
plans of reorganization.

            Although the Chapter 11 bankruptcy  filing raises  substantial doubt
about the Company's  ability to continue as a going  concern,  the  accompanying
consolidated  financial  statements have been prepared on a going-concern basis.
This basis contemplates the continuity of operations, realization of assets, and
discharge of liabilities in the ordinary course of business. The statements also
present the assets of the Company at historical  cost and the current  intention
that  they will be  realized  as a  going-concern  and in the  normal  course of
business. A plan of reorganization could materially change the amounts currently
disclosed in the consolidated financial statements.

            The  consolidated  financial  statements  do not  present the amount
which may ultimately be paid to settle  liabilities and contingencies  which may
be allowed in the Chapter 11 bankruptcy cases. Under Chapter 11 bankruptcy,  the
rights of, and ultimate payment by the Company to, pre-petition creditors may be
substantially  altered.  This could  result in claims  being  liquidated  in the
Chapter 11 bankruptcy cases at less (and possibly  substantially  less) than 100
percent of their face value.  At this time,  because of material  uncertainties,
pre-petition  claims are carried at face value in the accompanying  consolidated
financial statements.  For further information about the financial impact of the
Chapter 11 bankruptcy filing,  see Item 7. Management's  Discussion and Analysis
of Financial Condition and Results of Operations.

ACQUISITIONS

            Willcox & Gibbs was organized as a Delaware  corporation  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,  currently known as Rexel,
Inc. (the  "Company's  Predecessor"),  which occurred in a management  buyout on
July 13, 1994 (the "Management Buyout").  Pursuant to the Management Buyout, the
Company, through its wholly owned subsidiary, 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  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,  100,000  shares of the
Company's  Class A Common Stock,  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.  In 1998,  such  contingent  payments  were reduced to 10% of

<PAGE>

Clinton's  operating income with respect to 1998, 1999 and 2000. Such contingent
payments  may not  exceed  $10.5  million in the  aggregate  over such five year
period.

            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  Corporation  (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.

            Also  effective  January 3, 1997,  the  Company  issued $85  million
aggregate  principal amount of the Senior Notes. The Senior Notes were issued to
provide the financing for the Macpherson acquisition,  and other working capital
needs.

THE APPAREL SEGMENT

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 39.8% of the Company's 1998 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
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.

<PAGE>

            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 5.7% of the Company's 1998 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.  The Company believes that
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  four  distribution  points.  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,
distributes  generic and  genuine  replacement  parts,  supplies  and  ancillary
equipment to apparel manufacturers and dealers in the United Kingdom and Europe.
W&G,  Ltd.'s net sales  accounted for  approximately  3.5% of the Company's 1998
consolidated net sales.

            In December 1998,  management  decided to discontinue the operations
of W&G, Ltd. and to liquidate  the related  assets,  which consist  primarily of
inventory, accounts receivable,  investments in joint venture arrangements,  and
property and  equipment.  On May 4, 1999,  W&G, Ltd.  sold its M.E.C.  - Willcox
division for cash of approximately $2 million,  subject to adjustment. A portion
of the proceeds were used to repay approximately $1.1 million of

<PAGE>

secured debt of W&G,  Ltd. See Item 7.  Management's  Discussion  and Analysis
of Financial Condition and Results of Operations.

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
37.1% of the Company's 1998 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. ("Barudan"), 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  customers are subject to competition from importers of embroidered
products, which could effect Macpherson's operations.

            Macpherson has also developed the "New Business  Opportunity  Group"
in order to focus marketing efforts to small business  entrepreneurs  interested
in  supplementing  current income with part time work through the manufacture of
embroidery products at home and sale to consumers.

<PAGE>

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 by the sellers.  Accordingly,  the  principal
benefit of the acquisition was the existing organization of the Leasing Company.
The Leasing  Company  commenced  operations in March 1996.  The Leasing  Company
offers  flexible  lease  financing  to the  Company's  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  2.7% of the
Company's 1998 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.

NEW PRODUCT LINE

            In addition to the above, the Company has the exclusive distribution
rights for the sewn  products  industry  for  "Anti-Counterfeiting  &  Diversion
Solutions"  ("AC & DS").  AC & DS provides a low cost means for branded  apparel
companies  to  detect  and  prevent  the  sale  of  counterfeit  merchandise  to
consumers.

<PAGE>

THE SCREEN PRINTING SEGMENT

            The  Company's  screen  printing  segment  is  composed  of Clinton,
founded in 1985 and  acquired  by the Company in  February  1996.  Clinton was a
distributor  of screen  printing  equipment  and  supplies  principally  for the
apparel  industry,  but during  1998,  Clinton  decided  that it would no longer
pursue the origination of sales of screen printing equipment. 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 10.2% of the Company's
1998 consolidated net sales.

            Clinton  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  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.

            Competition  with  respect to Clinton's  products is strong,  mainly
from a variety of distributors of general printing equipment and supplies.

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
approximately  26.9% of the Company's 1998 total  purchases.  The Company's five
largest suppliers  accounted for  approximately  45.2% of its total purchases in
1998.

            Pfaff AG ("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) had been the
exclusive  distributor  in the United  States of Pfaff genuine parts since 1958.
Effective  December 31, 1998, the Company became a non-exclusive  distributor of
Pfaff parts,  and Pfaff now has the ability to sell through its own distribution
network.

            Sunbrand is the exclusive  distributor of genuine  replacement parts
in the United States for Pegasus  Sewing  Machine Mfg.  Co.,  Ltd.  ("Pegasus").
Pegasus is a significant  Japanese  manufacturer of industrial sewing equipment,
including "chain-stitch"  industrial sewing machines. The Company (including the
Company's  Predecessor) has been the exclusive  distributor in the United States

<PAGE>

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 before  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.

            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.

CUSTOMERS

            The Company  serviced over 15,000 customers in 1998, no one of which
accounted for more than 4.0% of the Company's 1998 net sales.  The Company's top
ten  customers,  which  included Levi Strauss,  Pillowtex,  and VF  Corporation,
represented approximately 15.1% of the Company's net sales in 1998.

            Historically,  a  majority  of the  Company's  sales  have  been  to
customers  in the United  States,  although  sales to  customers  in the Western
Hemisphere outside the United States are important.  Those markets accounted for
approximately  20.8%  of the  Company's  1998  net  sales.  The  balance  of the
Company's  sales were to customers  primarily  in the United  States and Europe.
Mexico was the  principal  location of the  Company's  customers  outside of the
United  States in 1998,  followed  by the  Caribbean  Basin  Initiative  ("CBI")
countries  and other South  American  countries.  The  Company's  strategy is to
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, 1998, the Company employed approximately 595 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.

<PAGE>

ITEM 2.     PROPERTIES

            The Company leases all of its office and warehouse properties at its
various  locations,  except for the facilities owned by WG Apparel in Middleton,
Massachusetts and a facility owned by W&G, Ltd. in Braintree,  England, which is
currently held for sale. The Company's headquarters are located in approximately
33,000  square 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 2003.  Macpherson
occupies a warehouse  in  Greensboro,  North  Carolina of  approximately  40,000
square feet under lease that expires in 2008. 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

            For  information  concerning  the  Company's  Chapter 11  bankruptcy
filing,  see  "--Chapter 11 Bankruptcy  Filing" under Item 1. There are no other
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 1998 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 May 5, 1999,  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 the
Company's  emergence  from its  Chapter 11  proceedings  and on such  factors as
business conditions, earnings and the financial condition of the Company.

ITEM 6.     SELECTED FINANCIAL DATA

            The following table sets forth certain  financial data as of and for
the years ended December 31, 1998,  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 unaudited financial data
of the  Company's  Predecessor  for the period from  January 1, 1994 to July 12,
1994 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,  1998 and  1997,  and for each of the years in the
three-year period ended December 31, 1998, 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'S
                                                                  COMPANY                     PREDECESSOR
                       ____________________________________________________________________  ____________
                                                                              JULY 13, 1994    JANUARY 1,
                       YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED         to           1994
                       DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,    to July 12,
                          1998          1997          1996          1995          1994           1994
                       ------------  ------------  ------------  ------------  ------------  ------------

                                        (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
<S>                    <C>           <C>           <C>           <C>           <C>            <C>
Net sales...........   $173,453      $180,332      $113,851      $90,431       $41,644        $41,309
Income (loss) before
  income taxes and
  extraordinary
  item..............    (27,665)       (4,705)        2,450        1,952          (642)           789
Income tax expense
  (benefit).........      2,320        (1,434)        1,137          558          (288)           426
                        -------      --------       -------       ------        ------         ------
Income (loss) before
  extraordinary
  item..............   (29,985)        (3,271)        1,313        1,394          (354)           363
Extraordinary
  loss, net.........        --         (1,557)           --         (152)           --             --
  Net income (loss).   $(29,985)     $ (4,828)     $  1,313      $ 1,242        $ (354) $         363
                        ========      =======       =======       ======         =====         ======
Diluted income loss
  per share:
  Income (loss) before
   extraordinary item. $ (29.74) $      (3.37)      $  1.25       $ 1.84         $(.74)            --
  Extraordinary              --         (1.61)           --        (0.20)           --             --
   item, net........    -------       -------        ------       ------         -----         ------
  Net income (loss).   $(29.74)      $  (4.98)      $  1.25       $ 1.64        $ (.74)            --
                        ========      =======       =======      =======        ======         ======

Total assets........   $120,910      $139,814      $ 79,778      $52,528       $51,717             --
Total debt..........    101,490        95,954        41,436       31,109        32,224             --
Common stock subject
  to put option......        --         3,000         3,000           --            --             --
Total stockholders'
  equity (deficit)..    (21,805)        5,087        12,677        7,892         5,967             --

</TABLE>

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

GENERAL

            The  Company  was  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, which occurred on July 13, 1994.

            Effective  February  1, 1996,  the Company  acquired  Clinton and on
January 3, 1997, the Company acquired  Macpherson.  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 and Macpherson in the 1997 period.

CHAPTER 11 BANKRUPTCY FILING

            On April 20, 1999, the Company and twelve of its  subsidiaries  each
filed voluntary petitions for protection and reorganization  under chapter 11 of
the Bankruptcy Code. See "- Chapter 11 Bankruptcy Filing" under Item 1.

<PAGE>

CERTAIN FACTORS THAT MAY AFFECT RESULTS OF OPERATIONS

            Inventory  management  is an  important  factor  that may affect the
Company's results 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 higher cost 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 other
sewn products  industries.  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.

            The Company is a holding  company,  the only assets of which are the
stock of its  subsidiaries.  All of the  operations of the Company are conducted
through its direct and indirect  wholly  owned  subsidiaries.  Accordingly,  the
Company's 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 the Company in the form of loans,  dividends or
otherwise.  In  addition,  the  ability  of the  Company's  subsidiaries  to pay
dividends,  repay intercompany liabilities or make other advances to the Company
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.

            In the years ended December 31, 1998, 1997, and 1996,  approximately
24.4%,  24.4%, and 29.4%  respectively,  of the Company's net sales 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.

<PAGE>

            Most of the Company's net sales are in U.S.  dollars.  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 using
foreign currencies. 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. 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
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.  The Company  believes that NAFTA has resulted in an increase in
apparel  imports from Mexico that compete against  products  manufactured by the
Company's  customers  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 to offset any decline in sales to customers in the United States.

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

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

YEAR 2000 ISSUE

            Many  existing  computer  programs  use only the last two  digits to
define a year and do not take  account of the change in century  that will occur
in the year 2000  ("Year  2000").  If this  problem is not  corrected,  computer
applications could fail or create mistakes. As a result, the Company established
a Year 2000  project team in 1998 to assess its Year 2000 risks and to recommend
necessary   remedial  action.   The  project  scope  includes  both  information
technology and computer based embedded technology.  The project team has focused
its efforts on  information  systems  software  and  hardware,  and  third-party
relationships.  The Company does not expect remediation costs to have a material
impact on its results of operations or liquidity.

            The Company believes that its internal systems and equipment will be
Year 2000 compliant in a timely manner,  although there can be no assurance that
the Company's systems or equipment will not encounter problems. In addition, the
Company  cannot  predict  whether  systems  of third  parties  will be Year 2000
compliant in a timely manner.  The  implementation of the Company's new business

<PAGE>

systems and  completion  of the Year 2000 project as  scheduled  will reduce the
possibility  of  significant  interruptions  of normal  operations.  The Company
believes its most  reasonably  likely worst case scenario is that  disruption of
its  distribution  system would occur,  through product delays from suppliers or
delayed  orders from  customers,  which  could  result in the  reduction  of the
Company's  operations.  The  Company  has not  developed  a  specific  Year 2000
contingency plan.  Contingency plans will be addressed as additional information
is available  regarding  the  Company's  remediation  and testing  steps and the
status of third-party Year 2000 readiness.

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,
                                                 ------------------------------
                                                   1998       1997       1996
                                                 --------   --------  ---------
<S>                                              <C>        <C>        <C>

Net sales......................................   100.0%    100.0%     100.0%
Gross profit...................................    29.0      30.7       31.8
Selling, general and administrative expenses...    30.1      26.6       25.4
Other operating expenses.......................     7.0         -          -
Operating income (loss)........................    (8.1)      4.1        6.4
Interest expense...............................     7.5       6.7        4.2
Income tax expense (benefit)...................     1.3      (0.8)       1.0
Extraordinary loss, net........................       -       0.9          -
Net income (loss)..............................   (17.3)     (2.7)       1.2
                                                  ======   =======    =======
- -------------------------------------------------
</TABLE>


1998 COMPARED TO 1997

            Net sales were $173.5  million in 1998, a decrease of $6.9  million,
or 3.8%,  as compared to 1997.  Sales by the  Company's  apparel  equipment  and
supplies  segment  increased 1.2% for 1998 over 1997. The increase was primarily
attributable to the expansion efforts in Latin America.  However, as a result of
the decline in the value of the dollar against the yen, the Company  experienced
higher  costs of goods.  When the  Company  increased  prices to  reflect  those
increased  costs,  sales  declined.  In  addition,  lower  domestic  sales  were
experienced as a result of the continued decline in apparel manufacturing in the
United States.  Sales of the Company's screen printing segment declined by 32.9%
for 1998.  Net sales of this  segment  were  negatively  affected by a declining
screen  printing  market and the  Company's  decision  to  emphasize  the supply
business and discontinue selling screen printing equipment.

            During 1998, the Company  effected a  restructuring  with respect to
its screen  printing  segment,  principally  involving  the  departure  from the
Company of the former  shareholders  and management of Clinton and certain other
employees and the discontinuance of the sale of screen printing equipment.  As a
result,  the  Company  recorded a charge of $15.5  million  in 1998.  The charge
included $1.8

<PAGE>

million in severance benefits and other related costs, $8.5 million to write-off
goodwill recorded when the Company acquired Clinton, as well as $5.2 million for
the  impairment of certain  inventory and accounts  receivable and other related
costs. Of this amount,  $10.3 million was reflected as other operating expenses,
$2.8  million was charged to selling,  general and  administrative  expenses and
$2.4  million was charged to cost of goods sold.  As part of the  restructuring,
the  Company's  obligations  arising from its original  purchase of Clinton have
been revised to reduce the contingent  payments for each of the years 1998, 1999
and 2000 from 35% of Clinton's  operating income, as defined, to 10% thereof and
to  eliminate  the former  Clinton  shareholders'  option to put to the  Company
100,000 shares of the Common Stock in the Company at $30 per share.  The Company
is  monitoring  the effects of the Clinton  restructuring  and may take  further
action intended to improve the Company's results attributable to Clinton.

            In December 1998,  management  decided to discontinue the operations
of W&G, Ltd., a subsidiary located in the United Kingdom. The Company intends to
liquidate the related  assets,  which consist  primarily of inventory,  accounts
receivable,   investments  in  joint  venture  arrangements,  and  property  and
equipment.  As a result,  the Company  recorded a charge of $2.0 million in 1998
for   impairment  of   long-lived   assets  and  revised  its  estimate  of  the
recoverability  of inventory  and  accounts  receivable.  Of this  amount,  $1.1
million has been reflected in other  operating  expenses,  $0.5 million has been
recorded  in cost of goods sold and $0.4  million  has been  charged to selling,
general and administrative  expenses.  The estimated net realizable value of the
assets  subject  to  disposition  are  recorded  as assets  held for sale in the
accompanying 1998  consolidated  balance sheet. On May 4, 1999, the Company sold
certain  assets  held  for sale by W&G,  Ltd.  for  cash of  approximately  $2.0
million, subject to adjustment. A portion of the proceeds were used to repay the
variable  rate note payable by W&G,  Ltd. of  approximately  $1.1  million.  The
Company intends to liquidate the remaining assets within one year.

            Gross profit in 1998 was $50.2 million,  a decrease of $5.2 million,
or 9.4%,  as compared to the same period of 1997.  As a percentage of net sales,
gross profit in 1998 was 29.0% as compared  with 30.7% in 1997.  The decrease in
gross profit  percentage was primarily  attributable  to the poor results of the
Company's screen printing segment,  which were affected by a $2.4 million charge
in connection with the  restructuring of the screen printing business and a $0.5
million charge in connection with the discontinuance of W&G, Ltd.

            Selling,  general  and  administrative  expenses  in 1998 were $52.2
million,  an  increase of $4.1  million,  or 8.5%,  as  compared  to 1997.  As a
percentage  of the net sales,  such  expenses  increased  to 30.1% for 1998 from
26.6% in 1997. The increase in expenses as a percentage of sales was principally
a result of increased costs as the Company continues to expand in Latin America,
fixed overhead costs at the Company's  Clinton operation that did not decline in
proportion to lower sales, $2.8 million in charges relating to the restructuring
of the Company's screen printing segment and $0.4 million in charges relating to
the discontinuance of W&G, Ltd.

            As a result of the charges discussed above, in 1998, the Company had
an operating loss of $14.0 million, a decrease of $21.4 million,  as compared to
$7.4 million of operating income in 1997.

<PAGE>

            Interest  expense  was $13.0  million in 1998,  an  increase of $0.9
million, or 7.2% compared to 1997. The increase in interest expense was a result
of higher borrowings in 1998 over the same period in 1997.

            The Company recorded income tax expense of $2.3 million in 1998. All
of the Company's net deferred tax assets,  which include  substantial amounts of
net  operating  loss  carryforwards,  have been fully  reserved  by a  valuation
allowance.  Since operating  profits continue to be lower than expected and as a
result of  operational  difficulties  and higher than  expected  expenses at the
Company's  screen  printing  segment,   management  believes  that  a  valuation
allowance  is  required,  since  sufficient  uncertainty  exists  regarding  the
realizability of net deferred tax assets.

            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 by the Company of $85.0 million aggregate principal
amount of its 12 1/4%  Series A Senior  Notes  due 2003  (the  "Series A Notes")
relating  thereto.  The  privately-placed  Series A Notes were exchanged for the
freely-tradeable  Series B Notes  having  substantially  the  same  terms in the
latter half of 1997.

            Net loss for the year 1998 was $30.0 million  compared to a net loss
of $4.8 million in 1997.  The  increased  loss was  attributable  to the factors
discussed above.

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
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
continued for a period of time. 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 another
equipment  manufacturer,  to distribute its apparel screen printing equipment in
North and South America (excluding Brazil).  The initial term of the contract is

<PAGE>

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.

            Gross  profit  in 1997  was  $55.4  million,  an  increase  of $19.2
million,  or 53.0%, 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 30.7%, 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  remaining  inventory  to their
liquidation value.

            Selling,  general  and  administrative  expenses  in 1997 were $48.1
million,  an  increase of $19.1  million,  or 65.9%,  as  compared to 1996.  The
increase  consisted  primarily  of the  addition of $14.0  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
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 26.6% 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 Series A 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 Series A Notes.

<PAGE>

            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.

LIQUIDITY AND CAPITAL RESOURCES

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

            Net cash used by the Company was $191,000 during 1998. Net cash used
in the Company's operating activities was $3.5 million during 1998,  principally
due to  working  capital  changes.  Net  cash  used in the  Company's  investing
activities  during  1998  was  $0.9  million,  related  principally  to  capital
expenditures for computer, office and warehouse equipment and improvements.  Net
cash used in the Company's  financing  activities  was $4.2 million during 1998,
principally due to increased  borrowings form its revolving  credit facility and
increased book overdrafts.

            Net cash used in the Company's operating activities was $7.4 million
during 1997,  principally due to working capital  changes.  Net cash used in the
Company's   investing   activities  was  $39.2  million  during  1997,   related
principally  to the  Macpherson  acquisition.  Net cash  provided  by  financing
activities  during 1997 aggregated $47.1 million,  reflecting $84.0 million from
the  issuance of the Series B Notes used to  extinguish  debt of $41.1  million,
$4.5  million  in  financing  costs and $3.0  million to  repurchase  and retire
warrants.

            On April 20, 1999, the Company filed in the Bankruptcy Court for the
District of Delaware a petition  for relief under  Chapter 11 of the  Bankruptcy
Code seeking to implement a financial  restructuring that had been prenegotiated
with an informal committee of holders of its 12 1/4% Senior Notes.

            The  restructuring,  if implemented,  will result in the substantial
deleveraging  of the Company by canceling  its existing $85 million in principal
amount of 12 1/4% Senior Notes in exchange for  $5,206,250 in cash,  $30,000,000
principal amount of a new issue of 7% Senior Notes and 850,000 shares of Class A
Common Stock of the Company, which represent 80% of the shares of Company Common
Stock to be outstanding on the effective date of the plan. Existing Common Stock
in the  Company  would be canceled  in  exchange  for 212,500  shares of Class B
Common Stock of the Company,  which  represent  20% of the shares of the Company
Common Stock of the Company to be outstanding on the effective date of the plan,
and  warrants  for the  purchase of a total of 176,747  shares of Class A Common
Stock of the  Company  exercisable  at a purchase  price of $.01 per share.  The
warrants will be  exercisable  only if the average daily closing price per share
of the Class A Common Stock  determined  over 20 trading  days  exceeds  certain
specified targets. See "Chapter 11 Bankruptcy Filing" in Item 1.

            The plan of  reorganization  provides for payment in full in cash of
all pre-petition trade claims. In addition, the Company will continue during the
Chapter 11 case to pay trade  creditors all  post-petition  obligations  as they
come due.

<PAGE>

            In connection  with the bankruptcy  filing,  the Company agreed to a
$23 million  Debtor-in-Possession ("DIP") revolving credit facility with The CIT
Group/Business  Credit,  Inc. and a DIP term loan of $7.5 million  provided on a
subordinated basis by certain other lenders.

            Implementation  of the  restructuring  is subject to consummation of
the Chapter 11 plan, which requires,  among other things, arranging a new credit
facility to be available upon  emergence  from Chapter 11 and  Bankruptcy  Court
approval  of the  plan.  No  assurances  can be  given  that  the  plan  will be
consummated.  This SEC filing is not an offer with respect to any  securities or
solicitation  of acceptances of a Chapter 11 plan. Such an offer or solicitation
will be made in compliance with all applicable securities laws and provisions of
the Bankruptcy Court.

NEW ACCOUNTING STANDARDS

            Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative  Instruments  and  Hedging  Activities"  establishes  accounting  and
reporting  standards for derivative  instruments,  including certain  derivative
instruments  embedded  in other  contracts,  and for  hedging  activities.  This
pronouncement  is effective  for all fiscal  quarters of fiscal years  beginning
after June 15, 1999 although earlier application is encouraged.  The Company has
chosen to adopt this  pronouncement  effective with its fiscal year which begins
January 1, 2000 and does not believe that it will materially affect its reported
results of operations or financial condition upon adoption.

ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

            The Company in the normal  course of business is exposed to the risk
of loss from  non-performance  by its  customers  for  amounts  due the  Company
through the  extension  of credit.  The Company  controls  credit risk  exposure
through credit approvals, credit limits, and monitoring procedures.

            The  Company's  sales  are  predominantly  denominated  in the local
currency of the subsidiary  originating  the sale. A significant  decline in the
value of currencies of the foreign  countries in which the Company does business
could  have a  material  adverse  impact on the  Company's  business,  financial
condition  and result of  operations.  The Company had no  derivative  financial
instruments related to foreign currency exchange rates at December 31, 1998.

            The  Company's   primary  source  of  funds  other  than  cash  from
operations  is  borrowings  under its revolving  credit  facility,  which incurs
interest at variable rates at terms not to exceed six months,  at which time the
borrowings are reset to current market rates.

            The results of operations and financial condition of the Company are
based upon  historical  cost.  While it is difficult to  accurately  measure the
impact of  inflation  due to the  imprecise  nature of estimates  required,  the
Company  believes  the  effects  on the  results  of  operations  and  financial
condition  have been minor.  The Company will  continue to monitor the impact of
inflation in setting its pricing and other policies.

<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, 1998 and 1997

            Consolidated Statements of Operations,
                  Years Ended December 31, 1998, 1997 and 1996

            Consolidated  Statements of Stockholders'  Equity  (Deficit),  Years
                  Ended December 31, 1998, 1997 and 1996

            Consolidated Statements of Cash Flows,
                  Years Ended December 31, 1998, 1997 and 1996

            Notes to Consolidated Financial Statements
                  December 31, 1998 and 1997

Financial Statement Schedule:
                  Schedule II -          Valuation and Qualifying Accounts
                                         Years Ended December 31, 1998, 1997
                                         and 1996



            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  balance  sheets of
Willcox & Gibbs,  Inc. and subsidiaries  (the "Company") as of December 31, 1998
and 1997, and the related consolidated  statements of operations,  stockholders'
equity (deficit),  and cash flows for each of the years in the three-year period
ended  December  31,  1998.  These  consolidated  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

            In our opinion,  the consolidated  financial  statements referred to
above  present  fairly,  in all material  respects,  the  financial  position of
Willcox & Gibbs,  Inc. and  subsidiaries  at December 31, 1998 and 1997, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1998 in conformity with generally  accepted
accounting principles.

            The  accompanying   consolidated   financial  statements  have  been
prepared  assuming  that  the  Company  will  continue  as a going  concern.  As
discussed  in  notes  6 and 18 to the  consolidated  financial  statements,  the
Company  has  defaulted  on  its  Series  B  senior  notes,  has a  net  capital
deficiency,  and has filed voluntary petitions for protection and reorganization
under Chapter 11 of the  Bankruptcy  Reform Act of 1978, as amended,  that raise
substantial doubt about its ability to continue as a going concern. Management's
plans in regard to these  matters  are  described  in note 18. The  consolidated
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.

                                          KPMG LLP

Atlanta,  Georgia
February 27, 1999
except as to
note 18, which
is as of May 4, 1999


<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                         Consolidated Balance Sheets

                          December 31, 1998 and 1997

                       ASSETS                            1998          1997
                                                         ----          ----
<TABLE>
<CAPTION>
<S>                                                   <C>             <C>

Current assets:
   Cash                                               $ 1,134,513      1,325,314
   Trade accounts  receivable,  net of allowance for
     doubtful  accounts  of  $5,451,000  in 1998 and
     $4,315,000 in 1997 (notes 5 and 16)               30,671,177     38,465,525
   Inventories (notes 3, 5 and 16)                     45,288,937     48,734,769
   Prepaid expenses and other current assets            4,504,129      3,495,686
   Assets held for sale (notes 16 and 18)               5,380,910              -
   Deferred income taxes (note 7)                               -      1,402,437
                                                     ------------    -----------
            Total current assets                       86,979,666     93,423,731

Property and equipment, net (notes 4 and 16)            3,755,221      5,594,700
Deferred    financing   costs,    less   accumulated
   amortization  of  $1,300,961 in 1998 and $650,481    3,252,403      3,902,883
   in 1997 (note 2)
Intangible assets, less accumulated  amortization of   23,107,349     32,385,755
   $1,895,847 in 1998 and  $1,059,711 in 1997 (notes
   2 and 16)
Deferred income taxes (note 7)                                  -      1,313,171
Other assets                                            3,193,467      3,815,404
                                                     ------------    -----------
                                                     $120,910,043    139,813,707
                                                     ============    ===========

</TABLE>

<PAGE>


<TABLE>
<CAPTION>

   LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)        1998          1997
                                                         ----          ----
<S>                                                 <C>           <C>

Current liabilities:
  Revolving line of credit (note 5)                 $ 16,531,615    10,617,344
  Book overdrafts                                      2,157,522     3,232,667
  Current portion of long-term debt (notes 6 and 16)  84,958,415       594,383
  Trade accounts payable                              24,372,549    23,253,455
  Accrued liabilities and other current liabilities   12,619,906     6,855,668
                                                     -----------  ------------
            Total current liabilities                140,640,007    44,553,517

Accrued retirement benefits (note 8)                   2,074,638     2,431,455
Long-term debt, excluding current portion
  (note 6)                                                     -    84,741,918
                                                     -----------   -----------
            Total liabilities                        142,714,645   131,726,890
                                                     -----------   -----------


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


Stockholders' equity (deficit) (notes 2, 8, 9, 10,
 11 and 18):
   Common stock:
      Class A, no par value.  Authorized 1,500,000
        shares; issued and outstanding (including
        100,000 shares subject to put option in
        1997) 1,186,555 shares in 1998 and
        1,001,319 shares in 1997                      10,337,352     9,013,190
      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                          2,000,000             -
   Class A common stock subscriptions receivable               -      (378,967)
   Accumulated deficit                               (33,608,423)   (3,623,617)
   Accumulated other comprehensive income (loss)        (533,531)       76,211
                                                      ----------   -----------
            Total stockholders' equity (deficit)     (21,804,602)    5,086,817

Commitments and contingencies (notes 15 and 18)       __________     _________

                                                     $120,910,043  139,813,707
                                                      ===========  ===========


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>


                       WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                       Consolidated Statements of Operations

                   Years ended December 31, 1998, 1997, and 1996



<TABLE>
<CAPTION>

                                           1998          1997          1996
                                           ----          ----          ----
<S>                                   <C>            <C>            <C>

Net sales (note 13)                   $ 173,453,083   180,331,561   113,851,258
Cost of goods sold                      123,235,371   124,899,393    77,623,034
                                        -----------   -----------    ----------
      Gross profit                       50,217,712    55,432,168    36,228,224

Selling, general, and administrative
  expenses                               52,154,225    48,050,495    28,968,827
Other operating expenses
  (notes 16 and 18)                      12,103,683             -            -
                                        -----------   -----------    ----------
      Operating income (loss)           (14,040,196)    7,381,673     7,259,397

Other income (expense):
   Interest expense                     (13,016,311)  (12,141,756    (4,824,553)
   Other, net                              (608,088)       55,311        14,968
                                        -----------   -----------    ----------
      Income (loss) before income
        taxes and extraordinary item    (27,664,595)   (4,704,772)    2,449,812

Income tax expense (benefit) - (note 7)   2,320,211    (1,434,258)    1,136,685
                                        -----------   -----------    ----------
      Income (loss) before
        extraordinary item              (29,984,806)   (3,270,514)    1,313,127

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

      Net income (loss)                $(29,984,806)   (4,827,412)    1,313,127
                                        ===========   ===========    ==========

Basic income (loss) per share (note 11):
  Income (loss) before extraordinary
    item                               $     (29.74)        (3.37)         1.46
  Extraordinary item, net                         -         (1.61)            -
                                         ----------   -----------    ----------

      Net income (loss)                $     (29.74)        (4.98)         1.46
                                         ==========   ===========    ==========

Diluted income (loss) per share
 (note 11):
  Income (loss) before extraordinary
   item                                $     (29.74)        (3.37)         1.25
  Extraordinary item, net                         -         (1.61)            -
                                         ----------   -----------    ----------

      Net income (loss)                $     (29.74)        (4.98)         1.25
                                        ===========   ===========    ==========


See accompanying notes to consolidated financial statements.

</TABLE>


<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES
          Consolidated Statements of Stockholders' Equity (Deficit)
                Years ended December 31, 1998, 1997, and 1996

<TABLE>
<CAPTION>


                                           CLASS A                        RETAINED      CLASS A         ACCUMULATED    TOTAL
                                        COMMON STOCK         ADDITIONAL   EARNINGS      COMMON STOCK    OTHER          STOCKHOLDERS'
                                    --------------------     PAID-IN      (ACCUMULATED  SUBSCRIPTIONS   COMPREHENSIVE  EQUITY
                                     SHARES      AMOUNT      CAPITAL      DEFICIT)      RECEIVABLE      INCOME (LOSS)  (DEFICIT)
                                     ------      ------      ----------   ------------  -------------   -------------  -------------

<S>                               <C>        <C>             <C>         <C>            <C>              <C>            <C>
Balance at December 31, 1995        658,248  $ 6,582,480       826,612       888,400    (113,881)         (291,661)      7,891,950
Comprehensive income:
  Net income                              -            -             -     1,313,127           -                 -       1,313,127
  Translation adjustments                 -            -             -             -           -           529,389         529,389
                                                                                                                        ----------
    Total comprehensive income                                                                                           1,842,516
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 subject
  to put option (note 2)            100,000            -             -             -           -                 -               -
Class A common stock sold in
  private placement (note 2)        184,314    1,843,140       439,005             -           -                 -       2,282,145
                                  ---------  -----------     ---------    ----------    --------         ---------     -----------
 Balance at December 31, 1996       976,277    8,762,770     1,904,398     2,201,527    (429,462)          237,728      12,676,961

Comprehensive income:
  Net loss                                -            -             -    (4,827,412)          -                 -      (4,827,412)
  Translation adjustments                 -            -             -             -           -          (161,517)       (161,517)
                                                                                                                       -----------
    Total comprehensive loss                                                                                            (4,988,929)
Proceeds from subscriptions
  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)
                                  ---------  -----------     ---------    ----------    --------          --------     ----------

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

Comprehensive income:
  Net loss                                -             -            -   (29,984,806)          -                 -    (29,984,806)
  Translation adjustments                 -             -            -             -           -          (609,742)      (609,742)
                                                                                                                       ----------
   Total comprehensive loss                                                                                           (30,594,278)
Proceeds from subscriptions
  receivable                              -             -            -             -     378,967                 -        378,967
Class A common stock issued to
  the Company's ESOP                185,236       324,162            -             -           -                 -        324,162
Retirement of put option from
  Clinton acquisition (note 2)            -     1,000,000    2,000,000             -           -                 -      3,000,000
                                  ---------   -----------    ---------    ----------    --------         ---------     ----------

Balance at December 31, 1998      1,186,555   $10,337,352    2,000,000   (33,608,423)          -          (533,531)   (21,804,602)
                                  =========   ===========    =========    ==========    ========         =========     ==========

</TABLE>


          See accompanying notes to consolidated financial statements.


<PAGE>

                  WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Consolidated Statements of Cash Flows

              Years ended December 31, 1998, 1997, and 1996


<TABLE>
<CAPTION>

                                               1998         1997        1996
                                               ----         ----        ----
<S>                                         <C>          <C>          <C>

Cash flows from operating activities:
  Net income (loss)                       $(29,984,806)  (4,827,412)  1,313,127

  Adjustments  to reconcile  net income
   (loss) to net cash provided by (used in)
   operating activities:
     Depreciation and amortization of
      property and equipment                 1,348,512    1,246,019     651,606
     Provision for losses on accounts
      receivable                             1,812,131    1,593,906     267,034
     Amortization of deferred financing
      costs                                    650,480      650,483     376,316
     Amortization of intangible assets         836,136      831,087     228,622
     Amortization of debt discount             212,500      211,093     175,929
     Common stock issued to the Company's
      ESOP                                     703,129      425,239     303,350
     Deferred income taxes                   2,715,608   (2,201,715)    271,252
     Extraordinary loss on debt
     extinguishment, net                             -    1,556,898           -
     Loss on disposition of property and
     equipment                                 129,271            -           -
     Impairment of intangible assets         8,442,270            -           -
     Impairment of assets held for sale      2,000,000            -           -
     Changes in operating assets and
      liabilities, net of effects of
      business acquisitions:
        Trade accounts receivable            3,672,956   (3,488,032) (4,462,574)
        Inventories                            114,050    1,328,001  (1,005,426)
        Prepaid expenses and other current  (1,008,443)     277,737    (413,358)
         assets
        Other assets                        (1,705,693)  (2,473,763)   (203,064)
        Trade accounts payable and other
         liabilities                         6,528,097   (2,532,919)  2,547,147
                                            ----------   ----------   ---------
           Net cash provided by (used in)
            operating activities            (3,533,802)  (7,403,378)     49,961
                                           -----------   ----------  ----------
Cash flows from investing activities:
  Capital expenditures                        (942,915)  (1,966,796) (1,247,380)
  Proceeds from sale of property and
  equipment                                     42,758      107,671      76,094
  Payments for business acquisitions, net
   of cash acquired                                  -  (37,368,785)(12,012,103)
                                            -----------   ----------  ----------
           Net cash used in investing
           activities                         (900,157) (39,227,910)(13,183,389)
                                            -----------   ----------  ----------

Cash flows from financing activities:
  Net proceeds from revolving line of
   credit, net of proceeds from debt used    5,914,271   10,551,761    1,738,579
   to finance business acquisitions
  Increase (decrease) in book overdraft     (1,075,145)   1,733,370      902,187
  Proceeds from debt used to finance
   business acquisitions                             -   83,980,050    9,167,439
  Proceeds from other debt                           -            -    1,603,500
  Principal payments on long-term debt        (594,382)    (545,178)  (2,110,083)
  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)          -
  Repurchase and retirement of warrants              -   (3,026,454)          -
                                            ----------    ---------   ----------
           Net cash provided by financing    4,244,744   47,094,617   13,052,837
            activities                      ----------    ---------   ----------

Effect of exchange rate changes in cash         (1,586)    (19,515)      41,853
                                            ----------    ---------   ----------

           Net change in cash, carried
            forward                         $ (190,801)     443,814     (38,738)
                                            ==========    =========   =========
</TABLE>


<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                    Consolidated Statements of Cash Flows

              Years ended December 31, 1998, 1997, and 1996


<TABLE>
<CAPTION>

                                                1998        1997       1996
                                                ----        ----       ----
<S>                                         <C>         <C>         <C>

         Net change in cash, brought
           forward                          $ (190,801)    443,814   (38,738)

Cash at beginning of year                    1,325,314     881,500    920,238
                                            ----------  ----------  ---------

Cash at end of year                         $1,134,513   1,325,314    881,500
                                            ==========  ==========  =========

Supplemental disclosure of
 cash flow information:
   Cash paid during the year for:
    Interest                                $6,824,876  11,107,155  4,157,170
                                            ==========  ==========  =========

    Income taxes, net of refunds            $   36,957     262,571    320,277
                                            ==========  ==========  =========

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

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

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


See accompanying notes to consolidated financial statements.

</TABLE>

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997



(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  and screen  printing  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:

                  Buildings                              40 years
                  Machinery and equipment            3 to 7 years
                  Furniture and fixtures             5 to 7 years

            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  and the issuance of its senior notes.
            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

                          December 31, 1998 and 1997


      (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

                                                                     (Continued)

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


            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,   whose
            contractual  amounts  approximate  market value, were outstanding at
            December 31, 1997. No such  contracts  were  outstanding at December
            31, 1998.

      (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 (deficit).

      (J)   FAIR VALUE OF FINANCIAL INSTRUMENTS

            The fair value of the  Company's  12.25%  Series B senior  notes and
            other  notes  payable  are  not  reasonably  estimable  due  to  the
            uncertainty of the outcome of the bankruptcy  proceedings  described
            in note 18.  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 (LOSS) PER SHARE

            Effective  December  31,  1997,  the Company  adopted  Statement  of
            Financial Accounting Standards ("SFAS") 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

                          December 31, 1998 and 1997


      (L)   STOCK OPTIONS

            The Company  accounts 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  exceeds  the  exercise  price.  The  Company  has  elected to
            continue to apply the  provisions  of APB Opinion No. 25 and provide
            the pro forma  disclosures  for employee stock option grants made in
            1995 and future years as if the  fair-value-based  method defined in
            SFAS No. 123,  ACCOUNTING  FOR  STOCK-BASED  COMPENSATION,  had been
            applied.

      (M)   COMPREHENSIVE INCOME

            Effective  January  1,  1998,  the  Company  adopted  SFAS No.  130,
            REPORTING COMPREHENSIVE INCOME. This statement establishes rules for
            the   reporting  of   comprehensive   income  and  its   components.
            Comprehensive  income for the Company  consists of net income (loss)
            and foreign currency  translation  adjustments,  and is presented in
            the accompanying  consolidated  statements of  stockholders'  equity
            (deficit). Prior year financial statements have been reclassified to
            conform to the requirements of SFAS No.
            130.

      (N)   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 to prepare these
            consolidated  financial  statements  in  conformity  with  generally
            accepted  accounting  principles.  Actual  results could differ from
            these estimates.

      (O)   RECLASSIFICATIONS

            Certain reclassifications were made to the 1997 and 1996 accounts to
            conform to classifications adopted in 1998.

(2)   ACQUISITIONS

      Effective  February  1, 1996,  the  Company  purchased  Clinton  Machinery
      Corporation and Clinton Management Corporation (collectively,  "Clinton").
      Clinton was a distributor  of  screen-printing  equipment and supplies for

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      the apparel  industry,  but in 1998 it  discontinued  the  distribution of
      equipment.  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  were
      subsequently  repaid;  and  contingent  payments  of up to  35.0%  of  the
      operating income (as defined in the purchase  agreement) of Clinton during
      each of the five years ending through  December 31, 2000.  Such contingent
      payments  shall not exceed  $10,500,000  and are  recorded  as  additional
      purchase  consideration as such amounts become determinable.  In addition,
      the former shareholders 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; (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). As a result of the  transaction,  the Company
      recorded  approximately  $8,531,000 of  intangible  assets and $463,000 of
      deferred  financing  costs.  The Company has made  contingent  payments of
      approximately $730,000 through December 31, 1998.

      As  part  of the  restructuring  during  1998  (note  16),  the  Company's
      obligations  arising  from its  original  purchase  of  Clinton  have been
      revised to reduce the contingent payments for each of the years 1998, 1999
      and 2000  from 35% of  Clinton's  operating  income,  as  defined,  to 10%
      thereof and to  eliminate  the 100,000  share put option.  The Company has
      recorded an  impairment  of the  intangible  assets  during the year ended
      December 31, 1998.

      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.  As a result of the  transaction,
      the Company recorded  approximately  $1,900,000 of intangible assets and
      $68,000 of deferred financing costs.

      Effective  January 3,  1997,  the  Company  acquired  all 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.  As a  result  of  the
      transaction,  the Company recorded approximately $21,117,000 of intangible
      assets and $4,553,000 of deferred financing costs.

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      Also effective  January 3, 1997, the Company  acquired all 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.  As a  result  of the  transaction,  the  Company
      recorded approximately $675,000 of intangible assets.

      Each of the acquisitions have been accounted for as a purchase transaction
      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.

(3)   INVENTORIES

      Inventories consist of the following at December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                       1998          1997
                                                       ----          ----
        <S>                                       <C>             <C>
        Parts and supplies                        $ 34,801,415     29,868,767
        Machinery and equipment                     15,420,170     13,933,354
                                                  ------------     ----------
                                                  $ 45,288,937     48,734,769
                                                  ============     ==========
</TABLE>

(4)   PROPERTY AND EQUIPMENT

      Property and equipment  consists of the following at December 31, 1998 and
      1997:

<TABLE>
<CAPTION>
                                                       1998          1997
                                                       ----          ----
        <S>                                        <C>            <C>
        Buildings and leasehold improvements       $1,242,102      2,317,303
        Machinery and equipment                     4,651,097      4,961,710
        Furniture and fixtures                        900,113        985,622
                                                    ---------     ----------
                                                    6,793,312      8,264,635
        Less accumulated depreciation and           3,038,091      2,669,935
        amortization                                ---------      ---------
              Net property and equipment           $3,755,221      5,594,700
                                                    =========      =========


                                                                  (Continued)
</TABLE>

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(5)   REVOLVING LINE OF CREDIT

      At  December  31,  1998,  the  Company  had a  Credit  Agreement  with its
      principal  lenders which provided for a revolving  credit facility through
      July 2001 of up to the lesser of (i)  $22,000,000  or (ii) 81% of eligible
      accounts  receivable less outstanding  letters of credit.  At December 31,
      1998,  approximately $353,000 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"  ratio as  defined in the
      Credit   Agreement   (10.25%  and  9%  at  December  31,  1998  and  1997,
      respectively).  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  $1,222,000
      and   $5,386,000   were   outstanding  at  December  31,  1998  and  1997,
      respectively.  The  Company had  available  approximately  $8,778,000  and
      $4,614,000  in unused  letters of credit at  December  31,  1998 and 1997,
      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, 1998, the Company
      was not in compliance with various covenants.

      Effective February 5, 1999, the Company amended the Credit Agreement. This
      amended  Credit  Agreement:  (i) increased the maximum amount which can be
      borrowed from $22 million to $23 million; (ii) modified the borrowing base
      to 81% of eligible accounts receivable plus 35% of eligible inventory less
      outstanding  letters of credit;  and (iii) accelerated the maturity of the
      facility  to April 15,  1999.  In  addition,  the lender did not waive the
      default resulting from the Company's failure to make its December 15, 1998
      interest  payment on its Series B senior notes (note 6), but  acknowledged
      that it will not assert its rights with respect to such default unless the
      senior note holders assert their rights under the senior notes  indenture.
      The amended Credit  Agreement did not cure all covenant  violations  which
      existed at December 31, 1998.

      In  connection  with  the  Company's  and  certain  of  its  subsidiaries'
      voluntary  petitions for  reorganization  under the  Bankruptcy  Code, the
      Company and certain  subsidiaries  entered into Debtor In Possession  loan
      agreements  intended for borrowings during the bankruptcy  proceedings and
      used the proceeds of loans  thereunder to repay the Credit Agreement (note
      18).

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(6)   LONG-TERM DEBT

      Long-term debt at December 31, 1998 and 1997 consists of the following:

<TABLE>
<CAPTION>
                                                       1998          1997
                                                       ----          ----
        <S>                                      <C>              <C>

        12.25%  Series  B  senior  notes,
           due  December  15,  2003,  net  of
           unamortized discount of $1,063,907
           and $1,276,407 in 1998 and 1997,
           respectively                          $ 83,723,593     83,936,093
        6.00% promissory note, principal and
          interest payable in quarterly
          installments of $50,000, with final
          installment due September 30, 1999          192,972        374,683
        Variable rate UK note payable                 829,350      1,238,025
                                                   ----------     ----------
                                                   84,958,415     85,336,301
        Less current portion                       84,958,415        594,383
                                                   ----------     ----------
             Long-term debt, excluding current
              portion                             $         -     84,741,918
                                                  ===========     ==========
</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 which were due in
      December 2003. Interest on the notes is payable semi-annually. 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.  As result, the Company recorded an
      extraordinary  loss from the  extinguishment  of debt  (net of income  tax
      benefit of $954,228) in the accompanying 1997 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, 1998, the

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      Company was in default of its senior notes  indenture  because the Company
      did not make the required  interest payment due on December 15, 1998. As a
      result,  the  senior  notes,  less the  unamortized  discount,  have  been
      classified as a current  liability in the accompanying  1998  consolidated
      financial   statements.   As   discussed  in  note  18,  the  Company  has
      subsequently  filed a  petition  for  protection  under  Chapter 11 of the
      Bankruptcy Code.

      The variable rate UK note payable is  denominated in pound sterling and is
      an  obligation of Willcox & Gibbs,  Ltd.,  the  Company's  United  Kingdom
      subsidiary.  The note was subject to certain financial covenants,  accrued
      interest at 2.25% plus the bank's prevailing base rate (8.25% and 9.25% at
      December 31, 1998 and 1997, respectively), was payable in equal semiannual
      installments  through October 2000, and was secured by  substantially  all
      the assets of the Company's  United  Kingdom  subsidiary.  As discussed in
      note 16, in December 1998 management decided to discontinue the operations
      of Willcox & Gibbs, Ltd. As a result, the note payable has been classified
      as a current  liability in the accompanying  1998  consolidated  financial
      statements.  As discussed in note 18, the Company  repaid this note in May
      1999.



<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(7)   INCOME TAXES

      Total income tax expense  (benefit) for the years ended December 31, 1998,
      1997, and 1996 was allocated as follows:

<TABLE>
<CAPTION>
                                             1998         1997        1996
                                             ----         ----        ----
      <S>                                 <C>          <C>         <C>
      Income (loss) from continuing       $2,320,211   (1,434,258)  1,136,685
      operations Extraordinary item                -     (954,228)          -
                                          ----------   ----------   ---------
                                          $2,320,211   (2,388,486)  1,136,685
                                          ==========   ==========   =========
</TABLE>

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      Income tax expense (benefit) attributable to continuing operations for the
      years ended December 31, 1998, 1997, and 1996 consists of the following:

<TABLE>
<CAPTION>
                                               1998          1997        1996
                                               ----          ----        ----
      <S>                                  <C>           <C>           <C>
      Current:
         Federal                           $ (390,677)    (197,035)    641,255
         State                                      -      (23,181)     75,442
         Foreign                               (4,720)      33,445     148,736
                                           ----------    ---------   ---------
                                             (395,397)    (186,771)    865,433
                                           ----------    ---------   ---------


      Deferred:
         Federal                            2,429,755   (1,116,173)    242,689
         State                                285,853     (131,314)     28,563
                                           ----------    ---------   ---------
                                            2,715,608   (1,247,487)    271,252
                                           ----------    ---------   ---------

                                           $2,320,211   (1,434,258)  1,136,685
                                           ==========    =========   =========
</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,
      1998, 1997, and 1996 as follows:

<TABLE>
<CAPTION>
                                               1998         1997        1996
                                               ----         ----        ----
      <S>                                 <C>           <C>          <C>
      Computed "expected" income tax
        expense (benefit)                 $(9,405,962)  (1,599,622)     832,936
      Increase (decrease) in income
        taxes resulting from:
         Differing foreign tax rates           37,316     (159,965)   (100,866)
         Nondeductible expenses               109,225      205,642      70,437
         State taxes, net of federal
           income tax benefit                 161,522     (101,967)     68,643
         Change in valuation allowance     11,397,133            -           -
         Other, net                            20,977      221,654     265,535
                                           ----------    ---------   ---------
                                          $ 2,320,211   (1,434,258)  1,136,685
                                           ==========    =========   =========

</TABLE>
                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      The tax effects of  temporary  differences  that give rise to  significant
      portions  of the  deferred  tax assets and  deferred  tax  liabilities  at
      December 31, 1998 and 1997 are presented below:

<TABLE>
<CAPTION>
                                                         1998          1997
                                                         ----          ----
      <S>                                            <C>             <C>
      Deferred tax assets:
        Accounts receivable, due to allowance
         for doubtful accounts                       $   865,690       635,769
        Inventory, due to reserves for
         obsolescence and costs capitalized for          862,740       766,668
         tax purposes
        Net operating loss carryforwards              10,216,823     1,895,277
                                                      ----------     ---------
            Total deferred tax assets                 11,945,253     3,297,714
                                                      ----------     ---------

      Deferred tax liabilities:
        Accelerated depreciation                        (507,924)     (532,747)
        Costs not yet expensed for book purposes         (40,196)      (49,359)
                                                      ----------     ---------
            Total deferred tax liabilities              (548,120)     (582,106)
                                                      ----------     ---------

                                                      11,397,133     2,715,608

      Valuation allowance for deferred tax assets     11,397,133             -
                                                      ----------     ---------
      Net deferred tax asset                         $         -     2,715,608
                                                     ===========    ==========

</TABLE>

      Income  (loss) before  income taxes and  extraordinary  item for the years
      ended December 31, 1998, 1997, and 1996 is composed of the following:
<TABLE>
<CAPTION>
                                          1998           1997           1996
                                          ----           ----           ----
      <S>                            <C>              <C>             <C>
      U.S.                           $(25,540,959)    (5,933,662)     1,715,726
      Foreign                          (2,123,636)     1,228,890        734,086
                                      -----------      ---------      ---------


                                     $(27,664,595)    (4,704,772)     2,449,812
                                      ===========      =========      =========
</TABLE>
                                                                     (Continued)

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      During  1998,  a valuation  allowance  of  $11,397,133  was  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. At December 31, 1998, the Company
      has net operating loss  carryforwards  of  approximately  $26,900,000  for
      federal  and state  income tax  purposes  which will expire in 2013 if not
      utilized to offset  future  taxable  earnings of the  Company.  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 not realize the benefits of these deductible differences.

      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.

(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
      made annual  contributions to the plan based on amounts  determined by its
      actuaries  until July 31,  1998,  when the plan was  curtailed  whereby no
      employee  shall  become a  participant  in the plan after such date and no
      participant's  accrued  benefits  under the plan shall increase after such
      date.

                                                                     (Continued)

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      The change in benefit obligation, change in plan assets and reconciliation
      of funded status for 1998 and 1997 is summarized as follows:
<TABLE>
<CAPTION>
                                                       1998          1997
                                                       ----          ----
      <S>                                         <C>              <C>
      CHANGE IN BENEFIT OBLIGATION
        Benefit obligation at beginning of year   $  8,742,681     8,005,621
         Service cost                                  214,771       360,178
         Interest cost                                 629,787       586,981
         Benefit payments                             (343,933)     (381,859)
         Actuarial loss                                569,814        51,023
         Plan curtailment                             (961,988)            -
                                                     ---------     ---------

        Benefit obligation at end of year         $  8,851,132     8,621,944
                                                     =========     =========

      CHANGE IN PLAN ASSETS
        Fair value of plan assets at beginning    $  7,433,877     6,730,352
         of year
         Actual return on plan assets                  247,912       631,449
         Employer contributions                        420,755       453,935
         Benefits paid                                (343,933)     (381,859)
                                                     ---------     ---------

        Fair value of plan assets at end of year  $  7,758,611     7,433,877
                                                     =========     =========

      RECONCILIATION OF FUNDED STATUS
        Funded status at end of year              $ (1,092,521)   (1,188,067)
        Unrecognized actuarial (gain) loss             134,700      (109,991)
                                                     ---------    ----------
         Accrued pension cost                     $   (957,821)   (1,298,058)
                                                     ==========   ==========
</TABLE>

      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 funded status of this plan and amounts  recognized in
      the  accompanying  consolidated  balance  sheets at December  31, 1998 and
      1997.
                                                                     (Continued)

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997
<TABLE>
<CAPTION>
                                                           1998          1997
                                                           ----          ----
      <S>                                             <C>             <C>
      Actuarial present value of benefit obligations:
        Vested benefit obligation                     $ 2,152,993     1,876,415
                                                        =========     =========

        Accumulated benefit obligation                $ 2,323,449     2,056,478
                                                        =========     =========

      Projected benefit obligation                    $ 2,881,968     2,645,455
      Plan assets at fair value                         2,788,752     2,459,837
                                                        ---------     ---------
      Accrued pension cost
                                                      $    93,216       185,618
                                                        =========     =========
</TABLE>

      The change in benefit obligation, change in plan assets and reconciliation
      of funded status of the plan is not presented  because such information is
      not material and is not readily determinable.

      Net pension cost for the years ended  December 31,  1998,  1997,  and 1996
      include the following components:

<TABLE>
<CAPTION>
                                   1998                    1997                  1996
                           --------------------     ------------------    -------------------
                                        UNITED                 UNITED                 UNITED
                           DOMESTIC     KINGDOM     DOMESTIC   KINGDOM    DOMESTIC    KINGDOM
                           --------     -------     --------   -------    --------    -------
      <S>                  <C>         <C>          <C>       <C>         <C>         <C>
      Service cost -
        benefits earned
        during the year    $214,771     170,060     360,178    170,336     338,182     128,732

      Interest cost on
        projected
        benefit
        obligation          629,787     259,378     586,981    237,491     548,625     216,485
      Expected return on
        plan assets        (569,761)   (244,773)   (532,650)  (208,475)   (461,446)   (190,516)
      Curtailment gain     (194,279)          -           -          -           -           -
                           --------     -------     -------    -------     -------     -------
           Net pension
             cost          $ 80,518     184,665     414,509    199,352     425,361     154,701
                           ========     =======     =======    =======     =======     =======

</TABLE>

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      Assumptions  used in  accounting  for the pension plans as of December 31,
      1998, 1997, and 1996 were as follows:

<TABLE>
<CAPTION>
                                            DOMESTIC          UNITED KINGDOM
                                      -------------------  --------------------
                                       1998   1997   1996   1998   1997   1996
                                       ----   ----   ----   ----   ----   ----
      <S>                               <C>    <C>   <C>     <C>    <C>    <C>
      Discount rates                    7.0%   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  an  unfunded,   nonqualified   supplemental
      retirement  plan covering key  employees.  Included in accrued  retirement
      benefits in the accompanying  consolidated  balance sheets at December 31,
      1998 and 1997 is $1,023,601 and $947,779,  respectively,  relating to this
      plan. Such amounts were determined  using an assumed  discount rate of 8%.
      No salary  increase  was  assumed as the  Company  has frozen  salaries at
      specified  amounts.  Net  periodic  supplemental   retirement  expense  of
      approximately   $76,000,   $148,000   and   $60,000  is  included  in  the
      accompanying  consolidated  statements of  operations  for the years ended
      December 31, 1998, 1997 and 1996, respectively.

      In addition,  the Company  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.  Participants  may also direct their  contributions  into any
      one, or combination of,  available mutual fund  investments.  The purchase
      price of the Company's  common stock 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. As
      of July 1, 1998,  the  Company has  indefinitely  suspended  purchases  of
      Company common stock by plan  participants and began matching  participant
      contributions into selected mutual funds,  subject to an annual maximum of
      $3,000 per  participant.  The Company's  contribution  to the plan, net of
      forfeitures,  was approximately  $499,000,  $304,000, and $305,000 for the
      years ended December 31, 1998, 1997, and 1996, respectively.

      The Company also had a 401(k) profit  sharing plan covering  substantially
      all full-time employees of Macpherson. The Company matched 25% of eligible
      employees'  contributions up to 4% of the eligible employees' compensation
      for the year. 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.

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(9)   STOCKHOLDERS' EQUITY (DEFICIT)

      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, pursuant to the purchase  agreement,  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 assigned a stated value of $10 to
      the shares issued.  Additionally,  the Company issued detachable  warrants
      for 122,970  shares of Class B common stock and 114,773  shares of Class C
      common stock attached to certain  indebtedness  issued in conjunction with
      the  issuance of shares.  All of the  warrants for the Class B shares were
      repurchased and retired by the Company in 1995. The warrants for the Class
      C shares are convertible at any time for nominal consideration, subject to
      certain redemption provisions.

      In February 1996, the Company issued  additional  detachable  warrants for
      32,985 shares of Class C common stock in connection  with a debt issuance.
      In connection with the issuance of the $85,000,000 senior notes on January
      3, 1997  discussed  in note 6,  warrants  for 110,818  Class C shares were
      repurchased and retired by the Company.

      The stated value of the Company's Class A shares was $10 per share for all
      transactions  until  January 1, 1998,  when the stated  value used  became
      $1.75 per share.

(10)  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, 1998 expire after ten years. The options are
      exercisable  and vest at a rate of 20% per year of  service  from  date of
      grant. The options are fully  exercisable after five years of service from
      date of grant.

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      Pro forma  information has been determined as if the Company had accounted
      for its  employee  stock  options  under the fair value method of SFAS No.
      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:

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

      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.  As a
      result of the Company's  bankruptcy filing (note 18),  estimated pro forma
      amounts  for the year ended  December  31, 1998 are not  significant.  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 SFAS No. 123       $   4,827,412
      Pro forma effect of compensation expense recognition
         provisions of SFAS No. 123                                  47,369
                                                                  ---------

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

      Pro forma net loss per share:
         Basic                                                $     5.03
                                                                    ====
         Diluted                                              $     5.03
                                                                    ====
</TABLE>

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      A summary of the Company's stock option  activity and related  information
      for the years ended December 31, 1998, 1997, and 1996 follows:
<TABLE>
<CAPTION>

                                   1998                  1997            1996
                           _________________________ ______________ _______________
                                           WEIGHTED-
                                            AVERAGE
                                  WEIGHTED REMAINING       WEIGHTED-      WEIGHTED-
                                  AVERAGE  CONTRACT         AVERAGE        AVERAGE
                                  EXERCISE  LIFE           EXERCISE        EXERCISE
                           OPTIONS PRICE   (YEARS) OPTIONS  PRICE   OPTIONS  PRICE
                           ------- -----   ------- -------  -----   -------  -----

      <S>                  <C>     <C>      <C>   <C>     <C>      <C>     <C>
      Outstanding -
        beginning of year  47,800  $ 10.61  7.4   36,500  $ 10.00  36,500  $ 10.00
      Granted                   -      -     -    12,000    15.00       -      -
      Exercised                 -      -     -         -        -       -      -
      Forfeited                 -      -     -      (700)   10.00       -      -
                           ------   ------  ---   ------    -----  ------   ------

    Outstanding - end
         of year           47,800  $ 10.61  6.4   47,800  $ 10.61  36,500  $ 10.00
                           ======   ======  ===   ======    =====  ======   ======


      Exercisable at end
        of year            31,800  $ 10.61        21,800  $ 10.00  14,600  $ 10.00

</TABLE>
                                                                     (Continued)

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(11)  INCOME (LOSS) PER SHARE

      The  following  table sets  forth the  computations  of basic and  diluted
      income (loss),  before  extraordinary  item, per share for the years ended
      December 31, 1998, 1997, and 1996:
<TABLE>
<CAPTION>
                                          1998          1997          1996
                                          ----          ----          ----
<S>     <C>    <C>    <C>
      Numerator for basic and
        diluted income (loss) per
        share                        $ (29,984,806)  (3,270,514)    1,313,127
                                        ==========    =========     =========
      Denominator:
        Denominator for basic
         income (loss) per share
         weighted-average shares
         outstanding                     1,008,159      969,169       900,255
        Effect of dilutive
         securities:
         Employee stock options                  -            -         6,916
         Warrants                                -            -       145,009
                                        ----------    ---------    ----------

        Denominator for diluted
         income (loss) per share         1,008,159      969,169     1,052,180
                                         =========      =======     =========

        Income (loss) before
         extraordinary item per      $      (29.74)       (3.37)         1.46
         share - basic                       =====         ====          ====

        Income (loss) before
         extraordinary item per      $      (29.74)       (3.37)         1.25
         share - diluted                     =====         ====          ====

</TABLE>

      Employee stock options and warrants which were outstanding during 1998 and
      1997 were excluded from the computation of diluted income (loss) per share
      because the effect would be antidilutive.

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(12)  OPERATING SEGMENTS AND RELATED INFORMATION

      The  Company  adopted  SFAS No.  131,  DISCLOSURES  ABOUT  SEGMENTS  OF AN
      ENTERPRISE AND RELATED INFORMATION,  in 1998 which changes the methodology
      by which the Company reports information about its operating segments.

      The  Company  has two  reportable  operating  segments  consisting  of (a)
      Apparel and (b) Screen Printing  distribution.  Each segment  represents a
      business  unit that  offers  different  products  to  dissimilar  customer
      groups.  These  segments  are  managed  separately  due to  the  different
      economic  characteristics,  products,  services and  distribution  methods
      relative to each segment.  The Company  evaluates the  performance  of its
      operating segments based upon revenues, gross profit and operating income.
      Intersegment revenues are not significant.  The accounting policies of the
      two reportable  operating segments are the same as those described in note
      1.

      The Apparel segment  consists of the  distribution  of replacement  parts,
      supplies and equipment,  including embroidery and ancillary equipment,  to
      apparel and other sewing  products  manufacturers  and  distributors.  The
      segment is differentiated primarily by use of stitching equipment.

      The Screen  printing  segment  involves the sale of machinery and supplies
      utilizing  a  process  by which  designs  are  applied  to fabric or other
      material using patterned screens. This segment distributes a comprehensive
      line of textile  screen  printing  supplies,  including  inks,  chemicals,
      emulsions, screen frames, screen mesh and other accessory items.


                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      Segment  information as of and for the years ended December 31, 1998, 1997
      and 1996 follows:
<TABLE>
<CAPTION>
                                       APPAREL    SCREEN PRINTING      TOTAL
                                       -------    ---------------      -----
      <S>                           <C>             <C>            <C>

      1998
         Revenues, net              $155,679,402    17,773,681     173,453,083
         Gross profit                 48,694,203     1,523,509      50,217,712
         Selling, general &
           administrative expenses    43,307,501     8,846,724      52,154,225
         Other operating expenses      1,814,933    10,288,750      12,103,683
         Operating income (loss)       3,571,770   (17,611,966)    (14,040,196)
         Total assets                113,076,208     7,833,835     120,910,043
         Capital expenditures            885,932        56,983         942,915

      1997
         Revenues, net              $153,837,798    26,493,763     180,331,561
          Gross profit                50,134,635     5,297,533      55,432,168
         Selling, general &
           administrative expenses    40,466,826     7,583,669      48,050,495
         Operating income (loss)       9,667,809    (2,286,136)      7,381,673
         Total assets                119,702,946    20,110,761     139,813,707
         Capital expenditures          1,753,256       213,540       1,966,796

      1996
         Revenues, net              $ 85,189,533    28,661,725     113,851,258
         Gross profit                 29,832,961     6,395,263      36,228,224
         Selling, general &
           administrative expenses    23,270,667     5,698,160      28,968,827
         Operating income              6,562,294       697,103       7,259,397
         Total assets                 56,755,855    23,022,633      79,778,488
         Capital expenditures            752,655       494,725       1,247,380
</TABLE>

(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,
      1998, 1997 and 1996:

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                          1998          1997          1996
                                          ----          ----          ----
      <S>                           <C>              <C>          <C>
      Net sales:
         United States               $ 151,445,400   159,849,118  101,022,121
         Canada                          3,367,461     3,338,919            -
         United Kingdom                  6,131,206     7,591,263    7,371,861
         Latin America                  12,509,016     9,552,261    5,457,276
                                      ------------   ------------ -----------
                                     $ 173,453,083   180,331,561  113,851,258
                                      ============   ===========  ===========

      Net income (loss):
         United States               $ (27,867,004)   (5,739,539)     680,988
         Canada                            81,794         53,637            -
         United Kingdom                (2,449,194)       138,424      301,818
         Latin America                      249,598      720,066      330,321
                                     -------------- ------------  -----------
                                     $ (29,984,806)   (4,827,412)   1,313,127
                                     =============  ============  ===========
      Identifiable assets:
         United States               $ 106,794,541    124,646,101   69,484,993
         Canada                          1,005,912      1,216,039            -
         United Kingdom                  5,561,415      7,535,673    7,110,908
         Latin America                   7,548,175      6,415,894    3,182,587
                                     -------------   ------------  -----------
                                     $ 120,910,043    139,813,707   79,778,488
                                      ============   ============  ===========
</TABLE>

      Total  sales  to  unaffiliated   foreign   customers  were   approximately
      $42,200,000, $44,000,000, and $33,400,000 for the years ended December 31,
      1998, 1997 and 1996, respectively.

(14)  SIGNIFICANT SUPPLIERS

      The Company is the exclusive  distributor of genuine  replacement parts in
      the United States for Pegasus Sewing Machine Mfg. Co., Ltd. ("Pegasus"), a
      Japanese  sewing  equipment   manufacturer.   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  agreements,   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, 1998,
      1997 and 1996, approximately 6%, 5% and 7%, respectively, of the Company's
      total purchases were from Pegasus.

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      Through  December 31, 1998 the Company was the  exclusive  distributor  of
      genuine  replacement parts in the United States for Pfaff AG ("Pfaff"),  a
      German  sewing  equipment  manufacturer.  Effective  January 1, 1999,  the
      Company became a  non-exclusive  distributor and Pfaff now has the ability
      to sell  through  its own  distribution  network.  During the years  ended
      December  31,  1998,  1997  and  1996,   approximately   5%,  4%  and  6%,
      respectively, of the Company's total purchases were from Pfaff.

      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 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 years ended December 31, 1998
      and 1997,  approximately 27% and 26% respectively,  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,
      1998 are approximately:

         YEAR ENDING DECEMBER 31,

               1999                                         $ 1,350,000
               2000                                           1,094,000
               2001                                             980,000
               2002                                             687,000

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


               2003                                             523,000
               Thereafter                                     1,214,000
                                                              ---------
                                                            $ 5,848,000
                                                              =========

      Total rental expense for the years ended December 31, 1998, 1997, and 1996
      was approximately $2,127,000, $2,043,000, and $1,559,000, respectively.

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(16)  RESTRUCTURING AND ASSET IMPAIRMENT CHARGES

      During  1998,  the Company  effected a  restructuring  with respect to its
      screen  printing  segment,  principally  involving the departure  from the
      Company of the former  shareholders of Clinton and certain other employees
      and the  discontinuance  of the sale of screen  printing  equipment.  As a
      result, the Company recorded a charge of $15.5 million in 1998. The charge
      included $1.8 million in severance  benefits and other related costs, $8.5
      million to write-off  goodwill recorded when the Company acquired Clinton,
      as well as $5.2  million  for the  impairment  of  certain  inventory  and
      accounts receivable and other related costs. Of this amount, $10.3 million
      was  reflected as other  operating  expenses,  $2.8 million was charged to
      selling,  general and administrative expenses and $2.4 million was charged
      to cost of goods sold.

      In December  1998,  management  decided to  discontinue  the operations of
      Willcox & Gibbs,  Ltd., a subsidiary  located in the United  Kingdom.  The
      Company intends to liquidate the related assets,  which consist  primarily
      of  inventory,   accounts   receivable,   investments   in  joint  venture
      arrangements,  and  property  and  equipment.  As a  result,  the  Company
      recorded  an  impairment  of  property  and  equipment  and joint  venture
      investments,  revised its estimate of the  recoverability of inventory and
      accounts  receivable  and recorded  $2,000,000 of expense in 1998. Of this
      amount,  $1,100,000  has  been  reflected  as  other  operating  expenses,
      $500,000  has been  recorded as cost of goods sold and  $400,000  has been
      charged to selling, general and administrative expenses. The estimated net
      realizable  value of the assets  subject to  disposition  are  recorded as
      assets held for sale in the accompanying 1998 consolidated  balance sheet.
      The Company intends to liquidate such assets within one year.

      As a result of the  Company's  default on its  senior  note  agreement  in
      December  1998 (note 6), the Company  began to incur costs in an effort to
      implement a financial  restructuring.  As of December 31, 1998, such costs
      totaled  $711,413  and are  reflected  as  other  operating  expenses.  As
      discussed  in note 18, the Company has  subsequently  filed a petition for
      protection under Chapter 11 of the Bankruptcy Code.

(17)  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

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      (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.; 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.;  M.E.C.  (Sewing  Machine  Limited);  Eildon
      Electronics Limited; Unity de Colombia,  Ltda; Sunbrand de Colombia, Ltda;
      Emtex Leasing  Corporation;  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 has determined that they are not material to investors.

      As discussed in note 18, each of the Guarantor  Subsidiaries,  and certain
      Nonguarantor  Subsidiaries,  filed a petition for protection under Chapter
      11 of the Bankruptcy Code.

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


                     CONDENSED CONSOLIDATED BALANCE SHEET

<TABLE>
<CAPTION>
                                                  DECEMBER 31, 1998
                                                (AMOUNTS IN THOUSANDS)
                                      _________________________________________
                                        GUARANTOR    NONGUARANTOR
               ASSETS                 SUBSIDIARIES   SUBSIDIARIES  CONSOLIDATED
                                      ____________   ____________  ____________

<S>                                   <C>             <C>             <C>
Cash                                  $      975           160          1,135
Accounts receivable, net                  26,130         4,541         30,671
Inventories                               31,824        13,465         45,289
Assets held for sale                           -         5,381          5,381
Other current assets                       4,371           133          4,504
                                         -------        ------        -------
      Total current assets                63,300        23,680         86,980

Property and equipment, net                3,508           247          3,755
Intangible assets, net                    26,360             -         26,360
Other assets                               2,121         1,694          3,815
                                         -------        ------        -------

                                        $ 95,289        25,621        120,910
                                          ======        ======        =======

LIABILITIES AND STOCKHOLDERS' EQUITY
(DEFICIT)

Revolver and current portion of
  long-term debt                        $100,661           829        101,490
Book overdrafts                            1,887           271          2,158
Trade accounts payable                    16,391         7,981         24,372
Accrued liabilities and other
  current liabilities                     11,900           720         12,620
                                         -------        ------        -------
      Total current liabilities          130,839         9,801        140,640
Accrued retirement benefits                2,075             -          2,075
                                         -------        ------        -------
      Total liabilities                  132,914         9,801        142,715
                                         -------        ------        -------

Intercompany, net                         (9,220)        9,220              -

Common stock                              10,337             -         10,337
Other equity(deficit)                    (38,742)        6,600        (32,142)
                                         -------        ------        -------
      Total stockholders' equity
      (deficit)                          (28,405)        6,600        (21,805)
                                         -------        ------        -------
                                        $ 95,289        25,621        120,910
                                          ======        ======        =======

</TABLE>

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997

                     CONDENSED CONSOLIDATED 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                  32,067         6,399         38,466
Inventories                               42,370         6,365         48,735
Other current assets                       4,730           168          4,898
                                         -------        ------        -------
      Total current assets                80,421        13,003         93,424

Property and equipment, net                4,037         1,558          5,595
Intangible assets, net                    36,289             -         36,289
Other assets                               2,361         2,145          4,506
                                         -------        ------        -------

                                        $123,108        16,706        139,814
                                         =======        ======        =======

LIABILITIES AND STOCKHOLDERS' EQUITY

Revolver and current portion of
  long-term debt                        $ 10,798           413         11,211
Book overdrafts                            3,233             -          3,233
Trade accounts payable                    22,563           691         23,254
Accrued liabilities and other
  current liabilities                      5,319         1,537          6,856
                                         -------        ------        -------

      Total current liabilities           41,913         2,641         44,554

Long-term debt, excluding current
  portion                                 83,917           825         84,742
Accrued retirement benefits                2,245           186          2,431
                                         -------        ------        -------
      Total liabilities                  128,075         3,652        131,727
                                         -------        ------        -------

Common stock subject to put option         3,000             -          3,000
Intercompany, net                         (5,627)        5,627              -

Common stock                               9,013             -          9,013
Other equity(deficit)                    (11,353)        7,427         (3,926)
                                         -------        ------        -------
      Total stockholders' equity          (2,340)        7,427          5,087
                                         -------        ------        -------

                                        $123,108        16,706        139,814
                                         =======        ======        =======
</TABLE>

                                                                     (Continued)

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


                CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                          FOR THE YEAR ENDED DECEMBER 31, 1998
                                                  (AMOUNTS IN THOUSANDS)
                                      __________________________________________
                                        GUARANTOR     NONGUARANTOR
                                       SUBSIDIARIES   SUBSIDIARIES  CONSOLIDATED
                                      _____________   ____________  ____________
<S>                                   <C>                <C>          <C>
Net sales                             $ 150,845          22,608       173,453
Cost of goods sold                      108,062          15,173       123,235
                                        -------          ------       -------
   Gross profit                          42,783           7,435        50,218
Selling, general, and administrative
   expenses                              45,292           6,862        52,154
Other operating expenses                 11,004           1,100        12,104
                                        -------          ------       -------
   Operating loss                       (13,513)           (527)      (14,040)

Interest expense                        (12,880)           (136)      (13,016)
Other, net                                 (117)           (491)         (608)
                                        --------         ------       -------
   Loss before income taxes             (26,510)         (1,154)      (27,664)

Income tax expense (benefit)              2,327              (6)        2,321
                                        --------         ------       -------

   Net loss                           $ (28,837)         (1,148)      (29,985)
                                        ========         ======       =======
</TABLE>

                                                                     (Continued)

<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


                CONDENSED CONSOLIDATED STATEMENT 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                       112,820           12,080        124,900
                                        --------         --------       --------
   Gross profit                           48,526            6,906         55,432

Selling, general, and administrative      42,639            5,411         48,050
                                        --------         --------       --------
   expenses
   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      (6,099)           1,395         (4,704)

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

Extraordinary loss, net of income tax     (1,557)             --         (1,557)
  benefit                               --------         --------       --------

   Net income (loss)                   $  (6,189)           1,362         (4,827)
                                        ========         ========       ========
</TABLE>

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


                CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

<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          12,586        113,851
Cost of goods sold                         68,712           8,911         77,623
                                        ---------         -------       --------
   Gross profit                            32,283           3,945         36,228

Selling, general, and administrative       25,661           3,308         28,969
   expenses                             ---------         -------       --------
   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

                          December 31, 1998 and 1997


                CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>
<CAPTION>

                                             FOR THE YEAR ENDED DECEMBER 31, 1998
                                                     (AMOUNTS IN THOUSANDS)
                                      ____________________________________________
                                         GUARANTOR    NONGUARANTOR
                                       SUBSIDIARIES   SUBSIDIARIES   CONSOLIDATED
                                       ____________   ____________   ____________
<S>                                     <C>              <C>            <C>

Cash flows from operating activities     $  (4,274)          740         (3,534)
                                          --------       -------       --------
Cash flows from investing activities          (664)         (236)          (900)
                                          --------       -------       --------

Cash flows from financing activities:
   Proceeds from debt issuance               5,914            --          5,914
   Principal payments on debt                 (181)         (413)          (594)
   Other changes                            (1,074)           --         (1,074)
                                          --------       -------       --------
                                             4,659          (413)         4,246
                                          --------       -------        --------

Effect of exchange rates                        --            (2)             (2)
                                          --------       -------        --------
   Net change in cash                         (279)           89            (190)

Cash at beginning of period                  1,254            71           1,325
                                          --------       -------        --------

Cash at end of period                    $     975           160           1,135
                                          ========       ========       ========

</TABLE>

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


                CONDENSED CONSOLIDATED 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    $ (7,706)             303         (7,403)
                                         -------          -------       --------

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                           1,733               --          1,733
                                         -------          -------        --------
                                          47,507             (412)        47,095
                                         -------          -------        -------

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

                          December 31, 1998 and 1997


                CONDENSED CONSOLIDATED 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    $  1,512           (1,462)           (50)
                                         -------          -------        -------

Cash flows from investing activities:
   Payment for business acquisitions,
     net of cash 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                          (2,042)              --         (2,042)
                                         -------          -------        -------
                                          11,449            1,604         13,053
                                         -------          -------        -------

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>

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


(18)  BANKRUPTCY FILING AND OTHER SUBSEQUENT EVENTS

      (a)  BANKRUPTCY FILING:

      On April 20, 1999 (the "Petition Date"),  Willcox & Gibbs, Inc. and twelve
      of its direct and indirect  subsidiaries,  WG Apparel,  Inc., Leadtec, J&E
      Sewing Supplies,  Inc.,  Daon, Inc.,  Clinton  Management  Corp.,  Clinton
      Machinery  Corporation,  Clinton Leasing Corp.,  Clinton  Equipment Corp.,
      Macpherson  Meistergram,  Inc., Geoffrey E. Macpherson Canada, Inc., Emtex
      Leasing Corporation and Paradise Color Incorporated,  each filed voluntary
      petitions  for  protection  and  reorganization  under  Chapter  11 of the
      Bankruptcy  Code in the United States  District  Court for the District of
      Delaware  (the  "Bankruptcy  Court").  The Company is in possession of its
      properties  and assets and  continues  to manage its  businesses  with its
      existing  directors and officers as debtors in  possession  subject to the
      supervision of the Bankruptcy Court.

      On the Petition Date,  the Company also filed with the Bankruptcy  Court a
      plan of  reorganization  (the  "Plan") and proposed  disclosure  statement
      embodying  the proposed  restructuring.  Under the terms of the Plan,  the
      only impaired claims and interests are claims relating to the Senior Notes
      and interests represented by the existing Common Stock of the Company (the
      "Old Common  Stock").  If the Plan is  implemented,  existing Senior Notes
      would be canceled and each holder  thereof  would receive a PRO RATA share
      of (a) $5,206,250 in cash; (b) $30,000,000 principal amount of a new issue
      of Series C Notes;  and (c) shares of Class A Common  Stock of the Company
      that represent 80% of the shares of the  reorganized  Company Common Stock
      to be outstanding on the effective date of the Plan. In addition, the Plan
      provides that Old Common Stock of the Company would be canceled,  and each
      Holder  thereof  would  receive a PRO RATA  share of (a) shares of Class B
      Common  Stock of the  Company  that  represent  20% of the  shares  of the
      reorganized  Company  Common Stock to be outstanding on the effective date
      of the Plan; and (b) warrants to purchase 176,747 shares of Class A Common
      Stock of the Company  exercisable  at a purchase  price of $.01 per share.
      Warrants for approximately the first third (55,921) of the shares of Class
      A Common Stock would be exercisable on or before the fifth  anniversary of
      the  effective  date of the Plan,  and only if the average  daily  closing
      price per share of the Class A Common  Stock over a 20 business day period
      exceeds $65.  Warrants for  approximately the second third (58,864) of the
      shares of Class A Common Stock would be exercisable on or before the sixth
      anniversary  of the  effective  date of the Plan,  and only if the average
      daily  closing  price  per  share of the  Class A Common  Stock  over a 20
      business day period exceeds $75. Warrants for approximately the last third
      (61,962) of the shares of the Class A Common Stock would be exercisable on


                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                          December 31, 1998 and 1997


      or before the seventh  anniversary  of the effective date of the Plan, and
      only if the average  daily  closing  price per share of the Class A Common
      Stock over a 20 business day period  exceeds  $85.  The Plan  contemplates
      that other claims  against the Debtors  arising prior to the Petition Date
      will be reinstated and paid in full.

      Implementation of the Plan is subject to a number of conditions, including
      receipt of acceptances  from (i) the holders of claims with respect to the
      Senior Notes  constituting  at least  two-thirds in dollar amount and more
      than  one-half in number,  counting  only holders that vote,  and (ii) the
      holders of at least  two-thirds  of the shares of Old Common  Stock of the
      Company,  counting only holders that vote. The Company must also arrange a
      new credit facility to fund the cash payments  required under the Plan and
      to provide for the Company's  ongoing  liquidity  needs. In addition,  the
      Plan must be confirmed by the Bankruptcy Court.

      There  can  be no  assurance  that  the  Plan  will  be  confirmed  by the
      Bankruptcy  Court, or that such Plan will be consummated.  The Company has
      the exclusive  right to pursue  confirmation  of a plan for 180 days after
      the Petition Date.  There can be no assurance  that the  Bankruptcy  Court
      would grant any extension of such  exclusivity  period if requested by the
      Company. If the exclusivity period were to expire or be terminated,  other
      interested parties, such as creditors of the Company, would have the right
      to propose alternative plans of reorganization.

      Although the Chapter 11 bankruptcy  filing raises  substantial doubt about
      the Company's  ability to continue as a going  concern,  the  accompanying
      consolidated  financial  statements  have been prepared on a going-concern
      basis. This basis  contemplates the continuity of operations,  realization
      of  assets,  and  discharge  of  liabilities  in the  ordinary  course  of
      business.  The  statements  also  present  the  assets of the  Company  at
      historical cost and the current  intention that they will be realized as a
      going-concern   and  in  the  normal   course  of  business.   A  plan  of
      reorganization  could materially change the amounts currently disclosed in
      the consolidated financial statements.

      (b)  SALE OF ASSETS BY WILLCOX & GIBBS, LTD.:

      On May 4, 1999, the Company sold certain assets held for sale by Willcox &
      Gibbs,  Ltd. for cash of approximately  $2 million,  subject to adjustment
      (see note 16). A portion of the  proceeds  were used to repay the variable
      rate note payable by Willcox & Gibbs, Ltd. of approximately  $1.1 million.
      (note 6).

                                                                     (Continued)
<PAGE>

                    WILLCOX & GIBBS, INC. AND SUBSIDIARIES

               Schedule II - Valuation and Qualifying Accounts


<TABLE>
                                                 ADDITIONS
                                        ___________________________
                              BALANCE AT  CHARGED TO   ALLOWANCE   DEDUCTIONS   BALANCE
                               BEGINNING   COSTS AND  OF ACQUIRED     FROM      AT END
                               OF PERIOD   EXPENSES   SUBSIDIARIES  RESERVES   OF PERIOD
                               _________  __________  ____________ _________   _________
<S>                            <C>        <C>         <C>           <C>       <C>
Year ended December 31, 1998
   - allowance for doubtful    $4,315,000   1,812,000          -     676,000   5,451,000
                                =========   =========    =======     =======   =========
   accounts

Year ended December 31, 1997
   - allowance for doubtful    $2,419,000   1,594,000    780,000     478,000   4,315,000
     accounts                   =========   =========    =======     =======   =========

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

</TABLE>

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

                  Not applicable.

<PAGE>

                                   PART III

ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT


                         Age (as of       Office & Principal Occupations
Name                      12/31/98)           During Last Five Years
_______________________  ___________ ___________________________________________

John K.  Ziegler<F1><F3>     61      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<F1><F4>     59      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.<F5>    30     Vice  President and
                                     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<F6>              55      Vice President and a Director of the
                                     Company (1994 to present); President of
                                     Leadtec (1978 to present).

Alan B. Lee<F7>              51      Vice President and a Director of the
                                     Company (1994 to present); President of
                                     Unity (1985 to present).

Mary-Anne Kieran             39      Secretary of the Company (1995 to
                                     present); Secretary of the Company's
                                     Predecessor (1992-1994).

Richard J. Mackey<F2>        67      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
                                     February 1999) and Chief Executive
                                     Officer (August 1992 to May 1994) of
                                     Worldtex, Inc. (manufacturer of covered
                                     elastic yarns and narrow elastic
                                     fabrics).

<PAGE>
<TABLE>
<CAPTION>
                         Age (as of       Office & Principal Occupations
Name                      12/31/98)           During Last Five Years
_______________________  ___________ ___________________________________________
<S>                         <C>      <C>    <C>    <C>    <C>    <C>

Christopher W. Roser<F1>     40      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,              32      Director of the Company (1994 to
III<F1><F2>                          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>
<F1> Member of the Compensation and Stock Incentive Committee of the Board.

<F2> Member of the Audit Committee of the Board.

<F3>  Mr. Ziegler and WG Apparel are parties to an employment  contract pursuant
      to which WG Apparel employed Mr. Ziegler in an executive officer capacity.
      See Item 11. Executive Compensation--Employment Contracts.

<F4>  Mr. Tripp and WG Apparel are parties to an employment contract pursuant to
      which WG Apparel employed Mr. Tripp in an executive officer capacity.  See
      Item 11. Executive Compensation--Employment Contracts.

<F5>  Mr. Ziegler, Jr. and WG Apparel are parties to an employment contract
      pursuant to which WG Apparel employed Mr. Ziegler, Jr. in an executive
      officer capacity.  See Item 11.  Executive Compensation--Employment
      Contracts.

<F6>  Mr. Klasky,  WG Apparel and Leadtec are parties to an employment  contract
      pursuant  to which WG  Apparel  and  Leadtec  employed  Mr.  Klasky  in an
      executive     officer     capacity.     See     Item     11.     Executive
      Compensation--Employment Contracts.

<F7>  Mr. Lee and WG Apparel are parties to an employment  contract  pursuant to
      which WG Apparel employed Mr. Lee in an executive  officer  capacity.  See
      Item 11. Executive Compensation--Employment Contracts.

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

      The officers of the Company are elected annually by the Board.
</FN>
</TABLE>


ITEM 11.    EXECUTIVE COMPENSATION

            SUMMARY  COMPENSATION.   The  following  table  sets  forth  certain
information  concerning the compensation  earned during the years ended December

<PAGE>

31, 1998, 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        All Other
                                                    Compensation    Compensation
Name and Principal Position               Year    Salary  Bonus<F3>   <F1><F2>
______________________________________   ______  ________ ________  ____________
<S>                                      <C>    <C>       <C>        <C>
John K. Ziegler.......................    1998   $247,953 $           $3,000
                                                                 0
   Chairman of the Board, Chief           1997    246,631        0     3,000
   Executive Officer and Director         1996    200,000  100,000     3,000

Maxwell L. Tripp......................    1998    187,956   20,000     3,000
   President, Chief Operating Officer     1997    155,728   40,000     3,000
   and Director                           1996    124,908   60,908     3,000

Jack Klasky...........................    1998    157,501   28,550     3,000
   Vice President, President of Leadtec   1997    159,856   21,000     3,000
   and Director                           1996    154,908  100,151     3,000

Alan B. Lee...........................    1998    115,927   10,000     3,000
   Vice President, President of Unity     1997    117,911   10,009     3,000
   and Director                           1996    110,000   36,000     3,000

John K. Ziegler, Jr...................    1998    121,317   10,000     3,000
   Vice President and Chief Financial     1997     95,419   10,000     3,000
   Officer                                1996     88,422   25,000     3,000


- ------------------------
<FN>
<F1> 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.

<F2>  Amounts shown reflect  matching  contributions  made by the Company to the
      Company's   Savings  and  Employee   Stock   Ownership   Plan,  a  defined
      contribution plan, of $3,000 on behalf of the indicated Named Executive
      Officers.

<F3>  Bonus awards for 1998 are estimated.
</FN>

</TABLE>

<PAGE>

            AGGREGATED  OPTIONS.  The table below sets forth certain information
with  respect to options  held as of December  31, 1998 by each Named  Executive
Officer.

                  AGGREGATED FISCAL YEAR-END OPTIONS VALUES


                                    Number of Securities
                                   Underlying Unexercised  Value of Unexercised
                                     Options at Fiscal      In-the-Money Options
                                         Year-End($)       at Fiscal Year-End($)
                                   ----------------------  ---------------------
<TABLE>
<CAPTION>
                                        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.  The benefits payable under this plan were frozen
as of July 31, 1998. Prior to the freeze,  the  participants  annual accrued was
equal to 1 1/4% of their earnings up to the maximum  earnings  subject to Social
Security  withholding  and 1 1/2% of all  earnings  in excess of such amount but
less than $160,400 (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.  As of December  31,  1998,  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,  $99,903; to
Mr. Tripp, $33,313; to Mr. Klasky,  $19,398; to Mr. Lee $28,188; to Mr. Ziegler,
Jr., $3,257.

            Under the  Company's  supplemental  retirement  plan,  key employees
selected by the  Compensation and Stock Incentive  Committee (the  "Compensation
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  Compensation
Committee  of the portion  (determined  by the  Compensation  Committee)  of the
employee's base salary,  (determined by the Compensation Committee),  multiplied
by the employee's  years of  participation in the plan (not exceeding 10). Thus,

<PAGE>

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 before
age 65, the employee will receive a total death or  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  Compensation  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.
The Compensation  Committee has determined Messrs.  Ziegler,  Tripp, Klasky, Lee
and Ziegler,  Jr. participate in the plan and are entitled to benefits of 40% of
their base salary 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 (currently
$250,000 per annum) and bonus or bonuses as may be provided by the  Compensation
Committee  of the  Board of  Directors  of WG  Apparel  (the  "WGA  Compensation
Committee")  pursuant  to WG  Apparel's  Incentive  Compensation  Plan  for  Key
Employees  (the  "WGA  Incentive  Plan"),  or  any  successor,   replacement  or
additional  incentive plan. Mr. Ziegler is to receive no less than eight percent
(8%) of the annual  amount  available for  distribution  under the WGA Incentive
Plan.

            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 (currently $200,000 per
annum) and bonus or bonuses as may be  provided  by the  Compensation  Committee
pursuant to the WGA Incentive Plan, and Sunbrand's Incentive  Compensation Plan,
or any  successor,  replacement  or additional  incentive  plan. Mr. Tripp is to
receive  no less than eight  percent  (8%) of the annual  amount  available  for
distribution under the WGA Incentive Plan, and no less than thirty percent (30%)
of the annual  amount  available for  distribution  under  Sunbrand's  Incentive
Compensation Plan or such lesser amount as provided under that plan.


<PAGE>

            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 as requested by WG Apparel's  Board of Directors.  Under the  employment
contract,  Mr.  Ziegler,  Jr. is entitled  to receive a base  salary  (currently
$150,000  per  annum)  and  bonus  or  bonuses  as may be  provided  by the  WGA
Compensation  Committee  pursuant to the WGA Incentive Plan. WGA Incentive Plan,
Mr.  Ziegler,  Jr. is to receive no less than three  percent  (3%) of the annual
amount available for distribution under the WGA Incentive Plan.

            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  (currently  $180,000  per annum) and bonus or
bonuses as may be provided by the WGA Compensation Committee pursuant to the WGA
Incentive  Plan,  and Leadtec's  Incentive  Compensation  Plan.  Mr. Klasky will
receive  no less than eight  percent  (8%) of the annual  amount  available  for
distribution  under the WGA Incentive Plan and no less than twenty percent (20%)
from Leadtec's Incentive Compensation Plan.

            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 (currently  $120,000 per
annum) and bonus or bonuses as may be provided by the WGA Compensation Committee
pursuant to the WGA Incentive Plan and Unity's Incentive  Compensation Plan. Mr.
Lee will receive no less than eight percent (8%) of the annual amount  available
for  distribution  under the WGA  Incentive  Plan and no less than one and three
quarters percent (1.75%) from Unity's Incentive Compensation Plan.

            The Debtors  intend to assume  certain  employment  contracts  after
amendment  in order to clarify  certain  terms  (including  the  entitlement  to
severance in the event of  termination)  but such  amendments will not alter the
salary and benefits payable to the employees.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

            Messrs.   Ziegler,   Tripp  and  Walsh  comprised  the  Compensation
Committee during 1998. During such time, Mr. Ziegler and Mr. Tripp were officers
of the Company.

COMPENSATION OF DIRECTORS

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

<PAGE>

ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

            The following  table sets forth certain  information  as of December
31, 1998 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<F1>   CLASS<F2>
_____________________________________________  ___________________  ____________
<S>                                                  <C>               <C>

John K. Ziegler...............................       92,063<F3>         7.3%
   c/o Willcox & Gibbs, Inc.
   900 Milik Street
   Carteret, New Jersey  07008

Richard J. Mackey.............................        71,232<F4>         5.7
   c/o Willcox & Gibbs, Inc.
   900 Milik Street
   Carteret, New Jersey  07008

The Roser Partnership II, Ltd.................        68,615<F5>         5.5
   1105 Spruce Street
   Boulder, Colorado  80302

Frank E. Walsh, III...........................       138,863<F6>        11.1
   330 South Street
   Morristown, New Jersey  07962

Jack Klasky...................................        33,161<F7>         3.2
   c/o Leadtec Systems, Inc.
   6800 Owensmouth Avenue
   Suite 320
   Canoga Park, California  91303

Alan B. Lee...................................         4,000<F8>         0.3
   c/o Unity Sewing Supply Co.
   900 Milik Street
   Carteret, New Jersey  07008

Maxwell L. Tripp..............................        43,290<F9>         3.4
   c/o Sunbrand
   3900 Green Industrial Way
   Atlanta, Georgia  30341

John K. Ziegler, Jr...........................        31,800<F10>        2.5
   c/o Willcox & Gibbs, Inc.
   900 Milik Street
   Carteret, New Jersey  07008
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                     PERCENT OF
NAME AND ADDRESS OF BENEFICIAL OWNER           NUMBER OF SHARES<F1>   CLASS<F2>
_____________________________________________  ___________________  ____________
<S>                                                  <C>                <C>

Company's Savings and Employee Stock Ownership       467,395            37.2
   Plan.......................................
   Frontier Trust Company
   c/o Bank of North Dakota
   700 East Main Avenue
   Bismarck, North Dakota 58501

All Company directors and executive officers as a    954,419 <F11>      77.7
   group (9 persons)..........................

- -----------------------
<FN>
<F1>  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.

<F2>  Percentages are calculated by dividing (x) shares in the "Number of
      Shares" column by (y) the sum of shares outstanding on December 31, 1998
      and the shares which a particular owner (or group of owners) has a right
      to acquire within 60 days of such dates.

<F3>  Included 16,730 shares of Common Stock in the Company held by Mr. Ziegler
      as trustee for the  benefit of his wife,  as to which Mr.  Ziegler  shares
      voting  and  investment  power,  and 3,200  shares for which  options  are
      presently exercisable.

<F4>  Included 1,800 shares for Common Stock in the Company for which options
      are presently exercisable.

<F5>  Christopher W. Roser, a director of the Company, is a principal of the
      general partner of the Roser Partnership II, Ltd.

<F6>  Includes  138,863  shares of Common  Stock in the  Company  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.

<F7>  Includes 4,000 shares of Common Stock in the Company for which options are
      presently exercisable.

<F8>  Includes 4,000 shares of Common Stock in the Company for which options are
      presently exercisable.

<F9>  Includes 4,000 shares of Common Stock in the Company for which options are
      presently exercisable.

<F10> Includes 1,800 shares of Common Stock in the Company for which options are
      presently exercisable.

<F11> Includes 18,800 shares of Common Stock in the Company for which options
      are presently exercisable.
</FN>
</TABLE>


ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

            None.

<PAGE>

                                   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 1/4% 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.

<PAGE>
EXHIBIT                            DESCRIPTION
NUMBER                             ___________
_______

  10.14  Distribution Agreement, dated October 15, 1997, between MHM
         Siebdruckmashinen Gesmbh. KG. and Clinton Machinery Corp. -- Filed as
         Exhibit 10.15 to the Company's Annual Report on Form 10-K for the
         fiscal year ended December 31, 1997 and incorporated herein by
         reference.

  10.15  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.

  10.16  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.

  10.17  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.

  10.18  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.

  10.19  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.

  10.20  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.

  10.21  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.

  10.22  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                             ___________
_______

  10.23  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.

  10.24  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.

  10.25  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.

  10.26  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.

  10.27  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.

  10.28  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.

  10.29  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.

  10.30  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.

  10.31  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                             ___________
_______

  10.32  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.

  10.33  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.

  10.34  Distributorship Agreement, dated as of October 1, 1998, between G.M.
         Pfaff AG and Willcox & Gibbs, Inc. -- Filed as Exhibit 10.1 to the
         Company's Current Report on Form 8-K dated December 15, 1998 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 as Exhibit 24.1 to The Company's Annual Report on Form 10-K for
         1997 and incorporated herein by reference.

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


8-K REPORTS

      A Current  Report on Form 8-K, dated December 15, 1998, was filed with the
SEC on December 16, 1998, reporting under Items 5 and 7.

<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:  June 3, 1999

                                        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 June 3, 1999 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
             John K. Ziegler                    attorney-in-fact for 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
           John K. Ziegler, Jr.                 Accounting Officer)

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

               Alan B. Lee*                   Vice President and Director
- ------------------------------------------
               Alan B. Lee
<PAGE>

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

          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.


<TABLE> <S> <C>

<ARTICLE>     5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
WILLCOX & GIBBS, INC. FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 1998 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>  1,000

<S>                                          <C>
<PERIOD-TYPE>                                     12-MOS
<FISCAL-YEAR-END>                            DEC-31-1998
<PERIOD-END>                                 DEC-31-1998
<CASH>                                             1,135
<SECURITIES>                                           0
<RECEIVABLES>                                     30,671
<ALLOWANCES>                                       5,451
<INVENTORY>                                       45,289
<CURRENT-ASSETS>                                  86,980
<PP&E>                                             3,755
<DEPRECIATION>                                     1,349
<TOTAL-ASSETS>                                   120,910
<CURRENT-LIABILITIES>                            140,640
<BONDS>                                           84,351
                                  0
                                            0
<COMMON>                                          10,337
<OTHER-SE>                                       (32,142)
<TOTAL-LIABILITY-AND-EQUITY>                     120,910
<SALES>                                          173,453
<TOTAL-REVENUES>                                 173,453
<TOTAL-COSTS>                                    123,235
<CGS>                                            123,235
<OTHER-EXPENSES>                                       0
<LOSS-PROVISION>                                   1,812
<INTEREST-EXPENSE>                                13,016
<INCOME-PRETAX>                                  (27,665)
<INCOME-TAX>                                       2,320
<INCOME-CONTINUING>                              (29,985)
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                     (29,985)
<EPS-BASIC>                                     (29.74)
<EPS-DILUTED>                                     (29.74)


</TABLE>


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