CREDITRUST CORP
S-1, 1999-01-21
BUSINESS SERVICES, NEC
Previous: PETERSEN COMPANIES INC, 8-K, 1999-01-21
Next: COVAD COMMUNICATIONS GROUP INC, S-1/A, 1999-01-21



<PAGE>
 
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 21, 1999

                                                      REGISTRATION NO. 333-_____
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   -----------


                                    FORM S-1

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   -----------

                             CREDITRUST CORPORATION
             (Exact name of registrant as specified in its charter)
<TABLE> 

<S>                      <C>                          <C> 
       MARYLAND                      7389                        52-1754916
(State of incorporation) (Primary Standard Industrial (I.R.S. Employer Identification No.)
                           Classification Code Number)
</TABLE> 
                             7000 Security Boulevard
                         Baltimore, Maryland 21244-2543
                                 (410) 594-7000

                   (Address, including zip code, and telephone
             number, including area code, of registrant's principal
                               executive offices)

                                  -----------

                                Joseph K. Rensin
                      Chairman and Chief Executive Officer
                             Creditrust Corporation
                             7000 Security Boulevard
                            Baltimore, Maryland 21244
                                 (410) 594-7000

            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   -----------

       Copies of all communications, including all communications sent to
                   the agent for service, should be sent to:

                             Henry D. Kahn, Esquire
                             Piper & Marbury L.L.P.
                             36 South Charles Street
                            Baltimore, Maryland 21201
                                  410-539-2530

                                   -----------
<PAGE>
 
         Approximate date of commencement of proposed sale to the public: As
soon as practicable after the effective date of this Registration Statement. If
any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered in connection with dividend or interest
reinvestment plans, check the following box: [X]

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering: 

         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering: 

         If this Form is a post-effective amendment filed pursuant to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering: 

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


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

<TABLE> 
<CAPTION> 

                         CALCULATION OF REGISTRATION FEE

                                           Proposed Maximum    Proposed Maximum      Amount of  
   Title of Each Class of    Amount to be   Offering Price         Aggregate       Registration 
Securities to be Registered  Registered     Per Share(1)      Offering Price(1)        Fee     
- --------------------------- ------------- ------------------  -------------------   ----------  
<S>                         <C>           <C>                 <C>                   <C> 
Common stock, $.01 par value  450,000       $   23.19            $10,434,375          $ 2,901      
per share                     shares        
</TABLE> 
              
(1) Calculated pursuant to Rule 457(c) under the Securities Act of 1933, as
amended.

         The Registrant hereby amends this Registration Statement on such date
or dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.

================================================================================

         The information in this prospectus is not complete and may be changed.
We may not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell these securities and it is not soliciting an offer to buy these
securities in any state where the offer or sale is prohibited.

<PAGE>
 
                                                          SUBJECT TO COMPLETION
                                                               JANUARY 20, 1999
PROSPECTUS

                            CREDITRUST CORPORATION

                                450,000 Shares

                                 Common Stock


         The selling stockholders identified in this prospectus are offering all
the common stock sold in the offering. Their common stock is issuable upon
conversion of warrants issued in a private placement before our initial public
offering in August 1998. On April 9, 1998, Creditrust issued units consisting of
$100,000 principal amount of senior subordinated notes and warrants to purchase
common stock. We retired our senior subordinated notes with a portion of the
proceeds of the initial public offering in August 1998. We will not receive any
proceeds from the sale of shares by the selling stockholders, but will receive
proceeds equal to the exercise price of the warrants when they are exercised.
None of our officers or directors are selling stockholders.

         The common stock is listed on the Nasdaq National Market under the
symbol "CRDT." On January 19, 1999 the closing price of one share of our common
stock was $ 23.25.

         Investing in the common stock involves a high degree of risk. See "Risk
Factors" beginning on page 6.

                                  -----------

Neither the Securities and Exchange Commission nor any state securities
commission approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.


            The date of this Prospectus is _________________, 1999
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
Prospectus Summary.......................................................   1
Risk Factors.............................................................   4
Recent Developments......................................................   8
Use of Proceeds..........................................................   8 
Price Range of Common Stock..............................................   9
Dividend Policy..........................................................   9
Capitalization...........................................................  10
Selected Financial Data..................................................  11
Management's Discussion and Analysis of Financial Condition and Results
 of Operations...........................................................  12
Business.................................................................  26
Management...............................................................  38
Certain Transactions.....................................................  44
Selling Stockholders.....................................................  45
Description of Capital Stock.............................................  46
Plan of Distribution.....................................................  49
Shares Eligible for Future Sale..........................................  50
Legal Matters............................................................  51
Experts..................................................................  51
Index to Financial Statements............................................ F-1
</TABLE>
<PAGE>
 
                               PROSPECTUS SUMMARY
 
   You should read the following summary together with the more detailed
information and financial statements and the related notes appearing elsewhere
in this prospectus.
 
   This summary highlights information contained elsewhere in this prospectus.
It is not complete and may not contain all of the information that you should
consider before investing in the common stock. You should read the entire
prospectus carefully, including the "Risk Factors" section and the financial
statements and the related notes.
 
                                  The Company
 
   Overview. Creditrust Corporation is a leading information-based purchaser,
collector and manager of defaulted consumer receivables. Defaulted consumer
receivables are the unpaid debts of individuals to credit grantors, including
banks, finance companies, retail merchants and other service providers. We seek
to use our proprietary pricing models and software systems as well as extensive
information databases to generate high rates of return on purchased
receivables. Most of our receivables are VISA(R) and MasterCard(R) credit card
accounts that the issuing banks have charged off their books for non-payment.
By purchasing receivables, we allow credit grantors to make a recovery on these
charged-off accounts. Since Creditrust's founding in 1991 through December 31,
1998, we have invested $69.0 million to purchase receivables at a significant
discount. At December 31, 1998, we managed over 1.3 million accounts with a
charged-off amount of over $2.5 billion. We had over 640 employees at December
31, 1998 and currently operate two facilities which can accommodate over 900
employees.
 
   We believe that the amount of consumer credit card charge-offs has grown and
will continue to grow at a very rapid rate. According to the Nilson Report,
gross credit card charge-offs were $9.1 billion in 1990 and increased to $36.3
billion in 1997. We also believe that the number of credit grantors selling
their charged-off receivables has grown and will continue to grow.
 
   We believe we resolve receivables more efficiently than our competitors,
credit grantors and third-party collection agencies. We can tailor repayment
plans to help obligors, whom we refer to as customers, repay their obligations
as part of a monthly budget. We use a customer-focused approach which
emphasizes treating customers with dignity and respect. Many of our customers
have recently experienced some life-altering event, such as divorce, job loss
or major illness and are currently trying to recover financially from their
setback. By using a friendly approach and providing, when necessary, flexible
repayment plans, we help customers resolve their credit problems. Our customer-
focused approach not only aids our customers but also enables us to realize a
greater return on our receivables. Our experience is that customers are
generally more willing to repay their debts when treated respectfully.
 
   Technology. We use technology to enhance the return on our receivables. When
we purchase receivables, we use our Portfolio Analysis Tool (PAT), a
proprietary portfolio analysis software system. PAT uses historical information
we maintain about all receivables we have managed in the past to help to
forecast future recoveries on receivables and to enable us to determine the
appropriate price to pay for a portfolio of receivables. When we collect on and
manage purchased receivables, we use Mozart, our proprietary revenue and
workflow management software. Mozart assists us in locating customers,
determining the appropriate repayment plans for our customers and monitoring
repayment by our customers. These systems allow us to:
 
  .  buy portfolios on more favorable terms;
 
  .  collect the portfolios efficiently; and
 
  .  identify trends in defaulted consumer portfolios earlier than our
     competitors who lack our information advantage.
 
                                       1
<PAGE>
 
 
   Business Strategy. Our business goal is to be the most efficient purchaser,
collector and manager of defaulted consumer receivables within our targeted
markets. We seek to attain this goal by emphasizing customer-focused services,
investing in information technology and maintaining an information advantage
over our competitors. The key elements of our business strategy are:
 
  .  enhance our knowledge about our customer base by continuously expanding
     our information databases;
 
  .  emphasize our flexible, customer-focused collection process;
 
  .  maintain strong relationships with credit grantors so that we can
     continue to purchase defaulted receivables on advantageous terms;
 
  .  continue to train our employees to act as financial counselors in the
     collections process;
 
  .  service substantially larger volumes of receivables without
     proportionally increasing our servicing costs; and
 
  .  selectively develop new products and services for our expanding customer
     base.
 
   Funding Sources. We have funded our receivables purchases and the expansion
of our business through a combination of bank and other warehouse funding,
public and private equity funding and asset-backed securitizations. We raised
net proceeds of $27.3 million in our initial public offering in July 1998. We
currently have a total of $50.0 million in revolving warehouse facilities from
two lenders, and we completed $42.0 million in two asset-backed securitizations
in June and December 1998.
 
   We were incorporated in Maryland in 1991 and our main offices are located at
7000 Security Boulevard, Baltimore, Maryland 21244, (410) 594-7000.
 
 
                                 The Offering

Common  stock  offered by the
selling stockholders..........  450,000 shares.  See "Plan of Distribution."

Use of Proceeds...............  We will not receive any  proceeds  from the sale
                                of the Shares but will  receive a total of $5.6 
                                million if all of the  warrants are exercised,  
                                if ever.

Nasdaq National Market Symbol   CRDT

                                       2
<PAGE>
 
                             Summary Financial Data
                   (dollars in thousands, except share data)
 
<TABLE>
<CAPTION>
                                            As of and for                           Nine Months Ended
                                     the Year Ended December 31,                      September 30,
                          ------------------------------------------------------  ----------------------
                            1993       1994       1995       1996        1997        1997        1998
                          ---------  ---------  ---------  ---------  ----------  ----------  ----------
<S>                       <C>        <C>        <C>        <C>        <C>         <C>         <C>
Statement of Earnings
 Data:
Revenue.................  $   2,182  $   3,639  $   4,560  $   5,521  $    9,826  $    6,453  $   16,121
Total Expenses from
 Operations.............      1,681      2,984      3,114      4,518       8,782       5,728      10,645
Earnings Before
 Extraordinary Loss.....        110        265        734        474         456         252       3,340
Extraordinary Loss......        --         --         --         --          --          --         (567)
Net Earnings............        110        265        734        474         456         252       2,773
Earnings per Common
 Share Basic and
 Diluted................  $     .02  $     .04  $     .12  $     .08  $      .08  $      .04  $      .43
Weighted Average Number
 of Shares Outstanding
 Basic and Diluted......  6,000,000  6,000,000  6,000,000  6,000,000   6,000,000   6,000,000   6,444,444
Other Data:
Weighted Average
 Investment in Finance
 Receivables(1).........  $   1,152  $   1,470  $   1,731  $   3,198  $    5,842  $    6,110  $    8,349
Collections on Managed
 Receivables(2).........      2,385      3,971      4,914      6,252      12,420       8,311      12,944
EBITDA(3)...............        514        726      1,538      1,162       1,268         858       5,738
Collections Applied to
 Principal (Accretion)
 on Finance
 Receivables............        227        328        670        832       2,111       1,742        (641)
Cash Flows provided by
 (used in):
 Operating Activities...        (83)       191        982      1,207       1,237       1,441      (1,232)
 Investing Activities...       (428)      (738)      (585)    (4,188)      1,431       1,168     (14,712)
 Financing Activities...        623      1,015       (138)     2,909      (2,374)     (1,950)     25,049
Charged-off Balance of
 Managed Receivables (at
 end of period)(2)......  $  71,252  $ 119,256  $ 175,512  $ 434,563  $1,104,647  $1,099,745  $1,937,195
Number of Managed
 Accounts...............     27,366     55,524     84,528    213,899     580,353     577,941     890,671
Number of Employees.....         44         44         61        125         245         246         443
</TABLE>
 
<TABLE>
<CAPTION>
                                                   As of September 30, 1998
                                                   -----------------------------
                                                    Actual      As adjusted(4)
                                                   ------------ ----------------
<S>                                                <C>          <C>
Balance Sheet Data:
Cash and Cash Equivalents......................... $      9,875    $     15,389
Total Debt........................................          --              --
Total Stockholders' Equity........................       32,240          37,754
</TABLE>
- --------
(1) This represents only receivables owned by us. This does not include
    receivables owned by other parties but serviced by us, including
    receivables that are included in our securitizations.
 
(2) Managed receivables includes receivables that we own and receivables that
    we service but do not own, including receivables included in our
    securitizations.
 
(3) EBITDA is defined as earnings before interest, taxes, depreciation and
    amortization. EBITDA is presented because we rely on this indicator in the
    management of our business as a key measure of our ability to derive cash
    from our investing and financing activities and because it provides useful
    information regarding our ability to service existing debt, incur
    additional debt and fund the purchase of additional receivables or meet
    other capital requirements. For instance, an increase in EBITDA would
    generally indicate to us that increases in income on finance receivables
    and servicing fees represent increased capacity to fund purchases of
    additional portfolios without reliance on external funding sources.
    Conversely, a reduction in the indicator would mean that there was less
    internally generated cash available for new portfolio investments.
    Additionally, the manner in which we compute EBITDA may not be the same way
    in which other companies compute similarly described data. Therefore, this
    data may not be comparable to similarly titled measures of other companies.
 
(4) Gives effect to the issuance of 450,000 shares of common stock and the
    application of the net proceeds from the exercise of the warrants. As of
    December 31, 1998, there are outstanding exercisable employee stock options,
    most of which are not currently exercisable, to purchase an aggregate of
    312,500 shares of common stock at a weighted average exercise price of
    $15.65 per share.
 
                                       3
<PAGE>
 
                                  RISK FACTORS
 
   Before you invest in the common stock, you should be aware of various risks
associated with an investment in our common stock, including those described
below. You should consider carefully these risk factors together with all of
the other information included in this prospectus before you decide to purchase
the common stock.
 
   This prospectus contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. The outcome of the events
described in these forward-looking statements is subject to risks and the
actual outcome could differ materially. The sections entitled "Risk Factors,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Business" as well as those discussed elsewhere in this
prospectus contain a discussion of some of the factors that could contribute to
these differences.
 
Receivables May Not Be Collectible
 
   We purchase, collect and manage previously defaulted consumer receivables
generated by consumer credit card and other consumer credit transactions. These
are obligations that the individual consumer has failed to pay when due. We
purchase the receivables from credit grantors, including banks, finance
companies, retail merchants and other service providers. Substantially all of
the receivables consist of account balances that the credit grantor has deemed
uncollectible and has charged off from its books. Before we purchase the
receivables, the credit grantors generally make numerous attempts to collect on
the defaulted accounts. Credit grantors typically use their in-house collection
departments, as well as third-party collection agencies to attempt to collect
on the overdue payments. We purchase the receivables at a significant discount
to the amount the customer owes. We believe we can successfully obtain
recoveries on the receivables in amounts in excess of the amount we pay for the
receivables. Despite this belief, actual recoveries on the receivables may vary
as the result of a variety of factors within and beyond our control and may be
less than the amount we expect to recover. We cannot assure the timing or
amounts to be collected on our receivables.
 
We May Not Be Able to Maintain Our Growth Rate
 
   We expanded rapidly during the last two years, placing great demands on our
management, administrative, operational and financial resources. As of December
31, 1998, we managed over 1.3 million customer accounts, up from 580,000
customer accounts at December 31, 1997. We are trying to continue our rapid
growth, which will place additional demands on our resources. Future growth
will depend on numerous factors including our ability to:
 
     . develop and expand relationships with credit grantors;
 
     . recruit, train and retain a sufficient number of qualified employees;
 
     . obtain additional financing to purchase additional receivables;
 
     . maintain quality service to our customers and credit grantors; and
 
     . enhance and maintain our information technology, operational and
  financial systems.
 
   We may not be able to manage our expanding operations effectively, maintain
our historical collection rates, growth or profitability. Our failure to do any
of these things would have a material adverse effect on our business,
profitability and financial condition.
 
Labor Shortages Could Diminish Our Growth and Profitability
 
   Our industry is very labor intensive and generally experiences high rates of
personnel turnover. We experienced an approximate personnel turnover rate of
15% for 1995, 12% for 1996, 15% for 1997, and 15% for 1998. We calculate this
annual personnel turnover rate by dividing the number of employees who left the
 
                                       4
<PAGE>
 
company during a particular month by the number of employees who were employed
at the beginning of the month, averaged over 12 months.
 
   Because of our growth plans and our personnel turnover, our business
requires recruiting and training significant numbers of qualified personnel. A
higher turnover rate among our employees would increase our recruiting and
training costs and could adversely impact our business. If we are unable to
recruit and retain enough employees, we will be forced to limit our growth or
possibly curtail operations. If companies in our business and similar
industries, such as the collection agency business and the teleservices and
telemarketing industries, increase their efforts to recruit available qualified
employees, or if new companies recruit in our labor market, our business and
profitability could be adversely affected. These adverse effects could include
reducing our ability to hire, train and retain qualified employees or
increasing our employee costs.
 
We Depend on Financing to Purchase Receivables
 
   Our continued success depends on our ability to raise new capital to help us
purchase new receivables. On September 29, 1998, we entered into a warehouse
facility which provided $30 million to finance the purchase of additional
receivables. In addition, on October 28, 1998, we entered into a $20 million
line of credit facility which we use to finance additional purchases of
receivables. We have also funded our operations through equity offerings and
securitizations. If we cannot complete other financing transactions in the
future, our future growth and profitability will be materially adversely
affected. Our ability to finance further purchases of receivables depends on
our continued success in predicting collectibility and cash flows on the pools
of receivables we manage. We cannot guarantee that our operating performance
will attract further financing. Prevailing interest rates may also affect the
cost of future financings, the value of future receivables and our profit
margins on receivables. In recent months, the market for securitizations of
many asset classes, including defaulted consumer receivables, has been very
volatile. We cannot be certain that we will be able to complete future
securitization transactions or that the terms of any future securitization will
be beneficial to us.
 
Securitizations Expose Us to Various Risks
 
   In June 1998, we completed a securitization of $412 million of charged-off
amount of receivables we owned and $692 million of charged-off amount of
receivables owned by a third party and serviced by us. We completed a second
securitization of $956 million of charged-off amount of receivables we owned in
December 1998. The securitizations resulted in recognition of $17.0 million of
gain on sale included in our statement of earnings, which represented a
significant portion of our total revenues for 1998. We also recorded as assets
residual investments in the securitizations. We receive servicing income with
respect to the securitizations, but in an amount considerably less than the
income on finance receivables we would have received had we not securitized
these receivables. We could also be required to record a charge to earnings
through our statement of earnings if we determined that the value of our
residual investment in securitization had permanently declined to an amount
less than the amount carried on our balance sheet. As a result, our quarterly
results will be materially affected by the timing of securitization
transactions and could be materially adversely affected by any possible future
write-down associated with securitizations. This also may make quarter-to-
quarter comparisons difficult to interpret.
 
   We could lose the right to service the receivables included in
securitizations for a variety of reasons. These reasons include defaults in
servicing obligations, breaches of representations and warranties related to a
securitization, bankruptcy or other insolvency of Creditrust, and other
matters. The loss of the right to service the receivables included in the
securitizations would have a material adverse effect on us.
 
Fluctuations in Quarterly Operating Results May Have a Negative Impact on Our
Stock Price
 
   Our quarterly operating results may fluctuate based upon, among other
factors, the timing and amount of our collections on receivables, revenues from
the securitizations of our receivables or any charge to earnings
 
                                       5
<PAGE>
 
resulting from a decline in the value of our residual interest in a
securitization. Fluctuations in quarterly operating results may adversely
affect the market price of our common stock.
 
We Use Estimates in Our Accounting
 
   If the value of the portfolios of receivables we purchase turns out to be
less than we estimated, our operating results may be adversely affected. We
recognize revenue based on estimates of future collections on the pools of
receivables we manage. Although our estimates are based on statistical
analysis, the actual amount collected by us on these pools may not correlate to
our historical statistical experience. If collections on these pools are less
than estimated, we may be required to take a charge to earnings in an amount
that could materially adversely affect our earnings.
 
   Unanticipated future events, including further refinements to our cash flow
models, may result in changes in estimates in future periods. We adjust our
models with a view toward refining the predictability of both the amount and
timing of collections. For the years ended December 31, 1995 and 1996, we
relied largely on the average past performance of our entire portfolio. After
extensive statistical analysis of static pool performance data during the year
ended December 31, 1997, we implemented a further refinement in our cash flow
models. The refinement included static pool-specific estimates and had the
effect of reducing total future projected cash flows on a portfolio-wide basis.
The total effect on the individual static pools of this change in estimates was
to decrease net earnings for the year ended December 31, 1997 by approximately
$700,000 after taxes from the amount which would have been computed prior to
this change. While we believe that our cash flow models will continue to
provide accurate forecasts of future collections, changes in collection
patterns within our portfolios, which may result from a variety of factors
beyond our control, including changes in general economic conditions and
changes in consumer attitudes toward repayment of defaulted obligations, may
make our previous estimates inaccurate or alter the way we make future
estimates.
 
Possible Shortage of Receivables for Purchase
 
   Our success depends on the continued availability of receivables that meet
our requirements. The availability of portfolios of receivables for purchase at
favorable prices depends on a number of factors outside of our control,
including the continuation of the current growth trend in consumer debt and
competitive factors affecting potential purchasers and sellers of portfolios of
receivables. Any slowing of the consumer debt growth trend could result in less
credit being extended by credit grantors. Consequently, fewer receivables could
be available at prices that we find attractive. If new competitors enter our
business, our access to additional receivables may become limited. In addition,
if our competitors raise the prices they are willing to pay for portfolios of
receivables above those we wish to pay, we may be unable to buy receivables at
prices consistent with our historic return targets.
 
We Depend on Management and Key Personnel
 
   We believe that our success depends on the performance and continued
services of senior management. We do not have an employment agreement with
Joseph K. Rensin, Chairman and Chief Executive Officer, but do maintain "key
man" life insurance coverage in the amount of $4.0 million on Mr. Rensin. We
have employment agreements with each of our other executive officers. The loss
of the services of Mr. Rensin or other members of the senior management team
could have an adverse effect on our operations and financial results.
 
Control by Principal Stockholder
 
   Joseph K. Rensin owns 65.0% of the common stock. If all the shares of common
stock offered by this prospectus are sold, Mr. Rensin will beneficially own
approximately 61.5% of the outstanding common stock. Mr. Rensin will be able to
control effectively most matters requiring approval by our stockholders,
including the election of directors, the approval of charter amendments, and the
approval of major transactions for which stockholders have approval rights.
 
                                       6
<PAGE>
 
Competition
 
   Our business is highly competitive, and we expect that competition from new
and existing competitors will intensify. We compete with other purchasers of
defaulted consumer receivables and with third-party collection agencies. Our
ability to obtain new customers is also affected by the financial services
companies that choose to manage their own defaulted consumer receivables. Some
of these companies may have substantially greater personnel and financial
resources. We seek to compete with these companies on the basis of our superior
information technology capabilities, which we believe enable us to purchase,
collect and manage receivables more effectively than our competitors. Following
allegations of fraud, our competitor Commercial Financial Services, Inc.
recently filed for protection from its creditors under the federal bankruptcy
laws. We are unable to assess the potential long-term effect of this
development on our industry or the markets for purchasing and financing
defaulted consumer receivables.
 
Government Regulation May Limit Our Collection Activities
 
   Certain of our operations are governed by consumer protection laws and
regulations. Federal and state consumer protection and related laws and
regulations govern the relationship of a customer and a creditor. Significant
laws include the Fair Debt Collection Practices Act, the Federal Truth-In-
Lending Act, the Fair Credit Billing Act, the Equal Credit Opportunity Act, the
Fair Credit Reporting Act and the Electronic Funds Transfer Act (and various
federal regulations which relate to these acts), as well as comparable statutes
in the states where customers reside or where credit grantors are located.
Certain of these laws may apply to our collection activities. If credit
grantors who sell receivables to us fail to comply with these laws, our ability
to collect on those receivables could be limited regardless of any act or
omission on our part. Although we frequently receive indemnities from credit
grantors against violations of law, these indemnities may not be adequate to
protect us from losses on the receivables or liabilities to customers. Our
failure to comply with these laws may also limit our ability to collect on the
receivables.
 
   Additional consumer protection laws may be enacted that could impose
requirements on the enforcement of, and collection on receivables. Any new laws
or rulings that may be adopted may adversely affect our ability to collect on
the receivables. In addition, our failure to comply with those laws applicable
to us could adversely affect our ability to enforce the receivables.
 
Certain Anti-takeover Provisions May Inhibit Changes of Control
 
   Certain provisions of our charter and bylaws and Maryland law could make it
more difficult for a third party to acquire us, even if such a change in
control would be beneficial to stockholders.
 
Shares Eligible for Future Sale

   If one or more of our stockholders sell substantial amounts of our common
stock (including shares issued upon the exercise of warrants or options) in the
public market, the market price of our common stock could drop. Such sales could
make it difficult for us to raise funds through future offerings of common
stock.

   As of December 31, 1998, there were 7,984,480 shares of common stock
outstanding. If all of the warrants are exercised, there will be 8,434,480
shares of common stock outstanding. Of these shares, 2,808,711 shares sold in
the initial public offering are freely tradeable without restriction, except for
any shares purchased by an "affiliate." In addition, the 450,000 shares of
common stock offered by this prospectus will be freely tradeable without
restriction when the registration statement registering these shares becomes
effective. Mr. Rensin has owned 5,191,289 shares of common stock for more than
two years and these shares have not been registered under the Securities Act of
1933, as amended. These shares may be sold under Rule 144 of the Securities Act,
including the volume limitations.

   A warrant holder that purchased 54,000 warrants has agreed, subject to
certain exceptions, not to sell or otherwise dispose, directly or indirectly, of
any shares of common stock until April 1999.
 
                                       7
<PAGE>
 
                              RECENT DEVELOPMENTS
 
   In December 1998, we completed our second securitization of receivables. We
may pursue similar transactions in the future. We transferred receivables owned
by us with a charged-off amount of $956 million and a carrying value of $28.6
million at the time of sale to a new finance subsidiary we formed in order to
complete this transaction. This new finance subsidiary issued, through a trust
with an independent trustee, $27.5 million of securitization notes. The trust
secured these notes with the receivables transferred to the new finance
subsidiary as well as a financial guaranty insurance policy. The securitization
was treated as a sale for accounting purposes. Standard & Poor's Corporation
rated these notes with an "AA" rating. We completed a similar transaction in
June 1998.
 
   Institutional investors purchased the securitization notes in a private
placement. The projected recovery value of the receivables we included in the
securitization substantially exceeded the $27.5 million of securitization notes
issued. Upon closing of the securitization, we (1) recorded gain on sale on the
transaction of $11.0 million; (2) recorded a residual interest in
securitization of $14.4 million; and (3) received total cash of $7.4 million,
after repayment of associated debt and our cash used to finance the receivables
of $19.5 million in the aggregate and payment of related transaction costs. Of
the $7.4 million in total cash, $1.65 million was used to fund a reserve
account in trust, leaving net cash of $5.8 million for use in our business. We
accounted for the residual investment in securitization as debt securities that
are available for sale. The residual investment in securitization is estimated
to accrue income at the rate of 12% per annum. We service the receivables and
receive a servicing fee equal to 20% of collections. As servicer, we continue
our collection activities on the receivables in the same manner as we collect
receivables we own. Customer relationships are not affected by the
securitization.
 
   The accounting effect of securitizations is discussed under "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
Note Q of Notes to Financial Statements.
 
   As of December 31, 1998, we owned receivables not included in our
securitizations with a charged-off amount of $474.7 million and a carrying
value of $26.9 million.
 
                                USE OF PROCEEDS
 
   We will not receive any proceeds from the sale of shares of common stock by
the selling stockholders.

                                       8
<PAGE>
 
                          PRICE RANGE OF COMMON STOCK
 
   We initially offered our common stock to the public on July 29, 1998 at a
price of $15.50 per share. Our common stock is quoted on the Nasdaq National
Market under the symbol "CRDT." The following table sets forth the high and low
closing sales prices as reported by the Nasdaq National Market.
 
<TABLE>
<CAPTION>
                                                                   High   Low
                                                                  ------ ------
   <S>                                                            <C>    <C>
   1998
     Third Quarter (from July 29, 1998).......................... $17.13 $14.50
     Fourth Quarter..............................................  25.00  12.63
   1999
     First Quarter (through January 19, 1999)....................  25.13  23.19
</TABLE>
 
   On January 19, 1999, the last sale price for the common stock as reported by
the Nasdaq National Market was $23.25 per share. On December 31, 1998,
approximately 900 holders of record held our common stock.
 
                                DIVIDEND POLICY
 
   We have never declared or paid dividends on our common stock. We expect that
we will retain future earnings, if any, to finance the growth and development
of our business. Thus, we do not intend to declare or pay dividends on the
common stock in the foreseeable future. Our board of directors will determine
when to declare and pay dividends and the amount of any such dividends. Our
board would be required to consider our future earnings, results of operations,
financial condition and capital requirements before deciding to declare a
dividend. Also, under Maryland law, we are prohibited from paying any dividend
unless after giving effect to the payment of the dividend (i) we may continue
to pay our debts in the ordinary course of business, and (ii) our assets equal
or exceed our liabilities plus the preferences of any outstanding preferred
equity securities upon dissolution. Our line of credit facility restricts
payments of dividends that would reduce our net worth below a certain amount.
Future credit facilities may have similar or more stringent restrictions.
 
                                       9
<PAGE>
 
                                CAPITALIZATION

         The following table sets forth our capitalization as of September 30,
1998 on an actual and as adjusted basis to give effect to the assumed exercise
of all of the outstanding warrants. The following table should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations," our financial statements, including the related
notes, and the other financial information included elsewhere in this
prospectus.

                                                        September 30, 1998
                                                        ------------------

                                                     Actual      As Adjusted
                                                     ------      -----------
                                                      (dollars in thousands)
Debt:
Notes Payable....................................   $     -      $     -  
Stockholders' Equity:
    Preferred Stock, par value $0.01
      per share, 5,000,000 shares authorized;
      none issued and outstanding                         -            -
    Common Stock, par value $0.01 per share,
      20,000,000 shares authorized, 8,000,000 
      shares issued and 7,984,480 shares 
      outstanding, 8,450,000 shares issued and 
      8,434,480 outstanding, as adjusted (1)             80           85 
    Paid-in Capital..............................    27,704       33,213
    Retained Earnings............................     4,725        4,725
    Stock Held for Benefit Plans.................      (269)        (269)
                                                    -------      -------
        Total Stockholders' Equity...............    32,240       37,754
                                                    -------      -------
        Total Capitalization.....................   $32,240      $37,754 
                                                    =======      =======

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

(1)  In addition, Creditrust had outstanding as of December 31, 1998, options to
     purchase 312,500 shares of Common Stock at a weighted average exercise
     price of $15.65 per share.

                                      10
<PAGE>
 
                            SELECTED FINANCIAL DATA
                   (dollars in thousands, except share data)
 
   The following table sets forth our selected balance sheet, statement of
earnings and cash flow data as of the end of and for each of the years in the
five-year period ended December 31, 1997 and as of the end of and for each of
the nine month periods ended September 30, 1997 and 1998. The selected
financial data for the years ended December 31, 1995, 1996 and 1997 have been
derived from our audited financial statements included elsewhere in this
prospectus. The selected financial data presented for the nine month periods
ended September 30, 1997 and 1998 are unaudited and are derived from the
financial statements contained elsewhere in this prospectus. The selected
financial data for the years ended December 31, 1993 and 1994 have been derived
from unaudited financial statements not included in this prospectus. The
selected financial data presented below should be read in conjunction with our
financial statements and the related notes and "Management's Discussion and
Analysis of Financial Conditions and Results of Operations" included in this
prospectus.
<TABLE>
<CAPTION>
                                                                                        As of and for the
                                                                                        Nine Months Ended
                                As of and for the Year Ended December 31,                 September 30,
                          ----------------------------------------------------------  ----------------------
                             1993        1994        1995        1996        1997        1997        1998
                          ----------  ----------  ----------  ----------  ----------  ----------  ----------
<S>                       <C>         <C>         <C>         <C>         <C>         <C>         <C>
Statement of Earnings
 Data:
Revenue:
 Income on Finance
  Receivables...........  $    2,182  $    3,639  $    4,560  $    5,521  $    7,246  $    5,769  $    6,324
 Servicing Fees.........         --          --          --          --        2,580         684       2,380
 Gain on Sale...........         --          --          --          --          --          --        7,417
                          ----------  ----------  ----------  ----------  ----------  ----------  ----------
Total Revenue...........       2,182       3,639       4,560       5,521       9,826       6,453      16,121
Expenses from
 Operations:
 Personnel..............         900       1,390       1,847       2,618       5,922       3,864       7,497
 Communications.........         246         361         404         573         912         603       1,103
 Rent...................         123         216         240         382         853         594         898
 Portfolio Repurchase
  Costs.................         --          --          --          384         --          --          --
 Other Expenses.........         412       1,016         624         562       1,095         667       1,147
                          ----------  ----------  ----------  ----------  ----------  ----------  ----------
Total Expenses from
 Operations.............       1,681       2,984       3,114       4,518       8,782       5,728      10,645
                          ----------  ----------  ----------  ----------  ----------  ----------  ----------
Earnings from
 Operations.............         502         656       1,445       1,003       1,044         725       5,476
Other Income (Expense)..        (344)       (252)       (249)       (213)       (363)       (311)          4
                          ----------  ----------  ----------  ----------  ----------  ----------  ----------
Earnings Before Income
 Taxes and Extraordinary
 Loss...................         157         404       1,196         790         682         414       5,480
Provision For Income
 Taxes..................          47         139         463         316         225         161       2,140
                          ----------  ----------  ----------  ----------  ----------  ----------  ----------
Earnings Before
 Extraordinary Loss.....         110         265         734         474         456         252       3,340
Extraordinary Loss......         --          --          --          --          --          --         (567)
                          ----------  ----------  ----------  ----------  ----------  ----------  ----------
Net Earnings............         110         265         734         474         456         252       2,773
                          ==========  ==========  ==========  ==========  ==========  ==========  ==========
Earnings per Common
 Share Basic and
 Diluted................  $      .02  $      .04  $      .12  $      .08  $      .08  $      .04  $      .43
Weighted Average Shares
 Outstanding Basic and
 Diluted................   6,000,000   6,000,000   6,000,000   6,000,000   6,000,000   6,000,000   6,444,444
Other Data:
Weighted Average
 Investment in Finance
 Receivables(1).........  $    1,152  $    1,470  $    1,731  $    3,198  $    5,842  $    6,110  $    8,349
Collections on Managed
 Receivables(2).........       2,385       3,971       4,914       6,252      12,420       8,311      12,944
EBITDA(3)...............         514         726       1,538       1,162       1,268         858       5,738
Collections Applied to
 Principal (Accretion)
 on Finance
 Receivables............         227         328         670         832       2,111       1,742        (641)
Cash Flows Provided by
 (Used in)
 Operating Activities...         (83)        191         982       1,207       1,237       1,441      (1,232)
 Investing Activities...        (428)       (738)       (585)     (4,188)      1,431       1,168     (14,712)
 Financing Activities...         623       1,015        (138)      2,909      (2,374)     (1,950)     25,049
Charged-off Balance of
 Managed
 Receivables(2).........  $   71,252  $  119,256  $  175,512  $  434,563  $1,104,647  $1,099,745  $1,937,195
Number of Managed
 Accounts...............      27,366      55,524      84,528     213,899     580,353     577,941     890,671
Number of Employees.....          44          44          61         125         245         246         443
Balance Sheet Data:
Cash and Cash
 Equivalents............  $      594  $      289  $      548  $      476  $      770  $    1,135  $    9,875
Total Debt..............         --          --          --        3,793       2,106       2,654         --
Stockholders' Equity....  $      135  $      400  $    1,134  $    1,608  $    2,064  $    1,861  $   32,240
</TABLE>
- -------
(l) This represents only receivables owned by us. This does not include
    receivables owned by other parties but serviced by us, including
    receivables that are included in our securitizations.
(2) Managed receivables includes receivables that we own and receivables that
    we service but do not own, including receivables included in our
    securitizations.
(3) EBITDA is defined as earnings before interest, taxes, depreciation and
    amortization. EBITDA is presented because we rely on this indicator in the
    management of our business as a key measure of our ability to derive cash
    from our investing and financing activities and because it provides useful
    information regarding our ability to service existing debt, incur
    additional debt and fund the purchase of additional receivables or meet
    other capital requirements. For instance, an increase in EBITDA would
    generally indicate to us that increases in income on finance receivables
    and servicing fees represent increased capacity to fund purchases of
    additional portfolios without reliance on external funding sources.
    Conversely, a reduction in the indicator would mean that there was less
    internally generated cash available for new portfolio investments.
    Additionally, the manner in which we compute EBITDA may not be the same way
    in which other companies compute similarly described data. Therefore, this
    data may not be comparable to similarly titled measures of other companies.
 
                                       11
<PAGE>
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Overview
 
   Creditrust Corporation (the "Company" or "Creditrust") is a leading
information-based purchaser, collector and manager of defaulted consumer
receivables ("Receivables"). Receivables are the unpaid debts of individuals to
credit grantors, including banks, finance companies, retail merchants and other
service providers. Creditrust seeks to use its proprietary pricing models and
software systems as well as extensive information databases to generate high
rates of return on purchased Receivables. Most of its Receivables are VISA(R)
and MasterCard(R) credit card accounts that the issuing banks have charged off
their books for non-payment. By purchasing Receivables, Creditrust allows
credit grantors to make a recovery on these charged-off accounts.
 
   From the Company's founding in 1991, the Company has purchased charged-off
Receivables (measured at the amount charged off by the credit grantors that
originated the charged-off VISA(R), MasterCard(R) and private label credit card
accounts and consumer loan accounts at the date of charge-off) aggregating $1.4
million in 1991, $22.6 million in 1992, $47.3 million in 1993, $48.0 million in
1994, $56.3 million in 1995, $259.1 million in 1996, $670.0 million in 1997,
and $1.4 billion in 1998. Creditrust has invested since its founding in 1991
through December 31, 1998 $69.0 million to purchase receivables at a
significant discount. At December 31, 1998, the Company managed over 1.3
million accounts with a charged-off amount of over $2.5 billion. The following
table illustrates this growth:
 
 
 
                              [GRAPH APPEARS HERE]
                                   Millions
                       1991  1992  1993  1994  1995  1996  1997    1998
                       ----  ----  ----  ----  ----  ----  ----    ----
Purchase Amount ($MM)  1.4   22.6  47.3  48.0  56.3  259.1  670.0 1400.0
Total Portfolio ($MM)  1.4   24.0  71.3 119.3 175.6  434.7 1104.7 2504.7
 
                                       12
<PAGE>
 
   The following table illustrates Creditrust's collection experience for the
periods indicated:
 
<TABLE>
<CAPTION>
                                                           At and for the Nine
                             As of and for the Year Ended     Months Ended
                                     December 31,             September 30,
                             ---------------------------- ---------------------
                               1995     1996      1997       1997       1998
                             -------- -------- ---------- ---------- ----------
                                           (dollars in thousands)
<S>                          <C>      <C>      <C>        <C>        <C>
Revenues:
  Income on Finance
   Receivables.............  $  4,560 $  5,521 $    7,246 $    5,769 $    6,324
  Servicing Fees...........       --       --       2,580        684      2,380
  Gain on Sale.............       --       --         --         --       7,417
                             -------- -------- ---------- ---------- ----------
Total Revenues.............     4,560    5,521      9,826      6,453     16,121
Collections on Managed
 Receivables(1)............     4,914    6,252     12,420      8,311     12,944
Weighted Average Investment
 in Finance
 Receivables(2)............     1,731    3,198      5,842      6,111      8,349
Weighted Average Charged-
 off Balance on Managed
 Receivables(1)(3).........   146,669  248,990    689,924    553,260    941,970
Charged-off Balance of
 Managed Receivables (at
 end of period)(1)(4)......  $175,512 $434,563 $1,104,647 $1,099,745 $1,937,195
</TABLE>
- --------
(1) Managed receivables includes Receivables that Creditrust owns and
    Receivables that Creditrust services but does not own, including
    Receivables included in Creditrust's securitizations.
 
(2) Does not include any Receivables for which the Company acts as servicer and
    represents the average investment balance during the period measured by the
    financial statement carrying value of portfolios of Receivables owned by
    the Company determined by dividing the total value for the portfolio of
    Receivables at the end of each month in the period by the number of months
    in the period.
 
(3) Represents the average of the charged-off balances purchased by the Company
    determined by dividing the total charged-off balance at the end of each
    month in the period by the number of months in the period, without regard
    to collections or Receivables settled.
 
(4) Represents the balance of Receivables purchased by the Company as of the
    end of the period measured by balances charged off by the credit grantors,
    without regard to collections or Receivables settled.
 
   The Company accounts for its investment in finance receivables on an accrual
basis using static pools. Static pools are established using similar accounts
with similar attributes, usually based on acquisition timing and/or by seller.
Once a static pool is established the Receivables in the pool are not changed.
The difference between the contractual Receivable balance of the accounts in
the static pools and the cost of each static pool (the discount) is not
recorded since the Company expects to collect a relatively small percentage of
each static pool's contractual Receivable balance. Each static pool is
initially recorded at cost. See Note C of Notes to Financial Statements.
 
   For accounting purposes, each static pool is measured as a unit for the
estimated economic life of the static pool (similar to a loan). Income on
finance receivables, collections applied to principal on finance receivables
and provisions for loss or impairment are established on a pool by pool basis.
The effective interest rate for each static pool is estimated based on the
estimated monthly collections over the estimated economic life of each pool.
The estimated economic life of each static pool is currently five years based
on the Company's collection experience. Income on finance receivables is
accrued monthly based on each static pool's effective interest rate applied to
each static pool's monthly opening carrying value. While these monthly accruals
increase the carrying value of each pool, monthly collections received for each
static pool reduce each static pool's carrying value. To the extent collections
in any period exceed the income accruals for the pool for such period, the
carrying value of the pool is reduced and the reduction is recorded as
collections applied to principal. After the carrying value of any static pool
is fully amortized, any further collections on that pool would be recorded
entirely as income on finance receivables. If the income accrual in any period
is greater than collections for such period, then the carrying value of the
pool accretes. Creditrust typically records accretion in the early months of
ownership of the static pool as a result of collection rates being lower than
the estimated effective yield, which reflects estimated collections for the
entire economic life of the static pool.
 
                                       13
<PAGE>
 
   Fair value for each static pool is determined by discounting the projected
recovery value (estimated future cash flows) for the pool at the current
effective interest rate being used by the Company. Any measurement of
impairment and any provision for loss is determined separately for each static
pool. To the extent the Company's estimate of future cash flow for a static
pool, discounted at the then current estimated effective interest rate,
increases or decreases the Company adjusts the estimated effective interest
rate prospectively. To the extent that the carrying value of a particular
static pool exceeds its fair value, a valuation allowance will be recognized
and charged to expense in the amount of such an impairment. The Company has not
recorded an impairment for any period to date. The estimated effective interest
rate for each static pool is based on estimates of future cash flows from
collections, and actual cash flows may vary from current estimates.
 
   The Company monitors its models with a view toward refining the
predictability of both the amount and timing of collections. For the years
ended December 31, 1995 and 1996, the Company relied largely on the average
past performance of the Company's entire portfolio. After extensive statistical
analysis of static pool performance data during the year ended December 31,
1997, the Company implemented a further refinement in its cash flow models. The
refinement included static pool-specific estimates and had the effect of
reducing total future projected cash flows on a portfolio-wide basis. The total
effect on the individual static pools of this change in estimates was to
decrease net income for the year ended December 31, 1997 by approximately
$700,000 after taxes from the amount which would have been computed prior to
this change. Total cash flow for 1997 was unaffected by the change in future
estimates, with the result that the reduction in income on finance receivables
was applied to increase the amount of collections applied to finance
receivables. See Note C of Notes to Financial Statements. While the Company
believes that its cash flow models will continue to provide accurate forecasts
of future collections, changes in collection patterns within the Company's
portfolios, which may result from a variety of factors beyond the Company's
control, including changes in general economic conditions and changes in
consumer attitudes toward repayment of defaulted obligations, may have an
impact on the Company's future estimates.
 
   The Company also receives servicing fees with respect to the Receivables it
services but does not own. In the quarter ended September 30, 1997, the Company
began recognizing servicing income in connection with its agreement to manage
the liquidation of Receivables owned by a third party. Under the terms of the
servicing agreement, the financial institution had agreed to accept any third-
party offer to purchase or allow the Company to securitize these Receivables
provided the proceeds to the financial institution exceeded a minimum amount.
These Receivables were included in the Initial Securitization described below.
See "Liquidity and Capital Resources."
 
   In June 1998, the Company completed its first securitization of finance
receivables (the "Initial Securitization"). The Initial Securitization included
Receivables owned by the Company with a charged-off amount of $412 million and
a carrying value of $4.6 million as well as $6.5 million of Receivables
Creditrust was servicing for a third party with a charged-off amount of $692
million. These Receivables were transferred to Creditrust SPV2, LLC ("SPV2"), a
special-purpose finance subsidiary. SPV2 issued $14.5 million of 6.43%
securitization notes, secured by the Receivables transferred to SPV2 and a
financial guaranty insurance policy. As of September 30, 1998, the Company
owned Receivables not contributed to the Initial Securitization with a charged-
off amount of $837 million and a carrying value of $20.5 million. The Company
completed a similar securitization transaction in December 1998. See "Recent
Developments."
 
   In the Initial Securitization, the projected recovery value of the
transferred Receivables significantly exceeded the principal balance of the
securitization notes, causing the securitization notes to be over-
collateralized. The Company retains a residual interest in the securitization
representing this interest. The Company acts as servicer with respect to the
Receivables included in the Initial Securitization, and receives a servicing
fee equal to 20% of collections. As servicer, the Company continues its
collection activities with its customers as it otherwise would with owned
Receivables. Accordingly, customer relationships are not affected by
securitizations.
 
                                       14
<PAGE>
 
   After payment of all principal and interest on the securitization notes, the
Company will receive all collections, subject to an obligation in the Initial
Securitization to pay the seller of a portfolio of receivables which the
Company began servicing in 1997 10% of collections with respect to this
portfolio after aggregate collections on this portfolio exceed a specified
amount.
 
   The Initial Securitization qualified as a sale under generally accepted
accounting principles. Upon closing of the Initial Securitization, the Company:
(1) recognized gain on the sale of the owned Receivables of $6.0 million; (2)
recorded a residual investment in securitization of $4.6 million; and (3)
received total cash of $6.3 million, after payment of the purchase price of the
serviced Receivables included in the Initial Securitization and repayment of
associated debt of $7.5 million in the aggregate and payment of related
transaction costs. Of the $6.3 million in total cash, $435,000 was used to fund
a reserve account in trust, leaving net cash of $5.8 million for use in the
Company's business. The investment in securitization is accounted for under the
provisions of SFAS 115 as debt securities available-for-sale and is estimated
to accrue income at the rate of 12% per annum. Once the securitization notes
are retired, recoveries will be applied to reduce the carrying amount of the
investment in securitization. The Company may pursue similar securitization
transactions in the future. The timing of any future securitizations will
affect quarter-to-quarter comparisons. See Note Q of Notes to Financial
Statements for additional discussion concerning the financial statement effects
of the securitizations.
 
   Income taxes have been provided in the results of operations based on the
statutory federal and state rates on accounting income. Temporary differences
arise because income on finance receivables is recognized on the cost recovery
method for federal income tax purposes. Under the cost recovery method, gross
collections on finance receivables are not taxable until the cost of the
finance receivables has been collected. In the past the Company has financed
certain portfolio purchases through participations with certain investors, but
does not anticipate that this will be used as a funding source in the future.
Imputed loan repayments and interest expense on payments to participants are
recorded as costs for tax purposes when due based on collection participation
levels. Temporary differences in recognition of income on finance receivables
and gain on sale have resulted in deferred tax liabilities. Temporary
differences in recognition of payments to participants and deferred gain
generally have accumulated deferred tax assets. In addition, temporary
differences arise from gain on sale because of securitizations which are
treated as financings for tax purposes. Permanent differences between the
statutory rates and actual rates are minimal. The Company's deferred tax
liabilities have grown as a result of the rapid increase in purchases of
Receivables and gains from securitizations by the Company, providing the
Company with additional liquidity offered by the deferred tax liabilities.
Management expects deferred tax liabilities to increase as long as the
operating expenses on existing and additional finance receivables exceed
collections on fully cost recovered portfolios.
 
 
                                       15
<PAGE>
 
Results of Operations
 
   The following table sets forth certain statement of earnings and
supplemental cash flow data on an historical basis, each as a percentage of
revenues:
 
<TABLE>
<CAPTION>
                                                                Nine Months
                                                                   Ended
                                              Year Ended         September
                                             December 31,           30,
                                           -------------------  ------------
                                           1995   1996   1997   1997   1998
                                           -----  -----  -----  -----  -----
<S>                                        <C>    <C>    <C>    <C>    <C>
Revenue:
  Income on finance receivables........... 100.0% 100.0%  73.7%  89.4%  39.2%
  Servicing fees..........................   --     --    26.3   10.6   14.8
  Gain on sale............................   --     --     --     --    46.0
                                           -----  -----  -----  -----  -----
    Total Revenue......................... 100.0  100.0  100.0  100.0  100.0
Expenses From Operations:
  Personnel...............................  40.5   47.4   60.3   59.9   46.5
  Contingency legal and court costs.......   8.2    3.8    3.3    3.7    1.9
  Communications..........................   8.9   10.4    9.3    9.3    6.8
  Rent and other occupancy................   5.3    6.9    8.7    9.2    5.6
  Professional fees.......................   2.6    2.8    5.1    2.9    2.7
  General and administrative..............   2.9    3.5    2.8    3.8    2.5
  Portfolio repurchase costs..............   --     7.0    --     --     --
                                           -----  -----  -----  -----  -----
    Total Expenses From Operations........  68.3   81.8   89.4   88.8   66.0
                                           -----  -----  -----  -----  -----
Earnings from Operations..................  31.7   18.2   10.6   11.2   34.0
Other Income (Expense)
  Interest and other......................   0.5    1.3    0.2    0.1    2.4
  Interest expense........................  (5.9)  (5.2)  (3.8)  (4.9)  (2.4)
                                           -----  -----  -----  -----  -----
Earnings before income taxes and
 extraordinary loss.......................  26.2   14.3    6.9    6.4   34.0
Provision for income taxes................  10.1    5.7    2.3    2.5   13.3
                                           -----  -----  -----  -----  -----
Earnings before extraordinary loss........  16.1    8.6    4.6    3.9   20.7
Extraordinary loss (net of taxes).........   --     --     --     --    (3.5)
                                           -----  -----  -----  -----  -----
Net Earnings..............................  16.1    8.6    4.6    3.9   17.2
                                           =====  =====  =====  =====  =====
EBITDA....................................  33.7   21.0   12.9   13.3   35.6
Collections applied to principal
 (accretion) on receivables...............  14.7%  15.1%  21.5%  32.7%  (4.0)%
</TABLE>
 
Nine Months Ended September 30, 1998 Compared to Nine Months Ended September
30, 1997
 
   Revenues. Total revenues for the nine months ended September 30, 1998 were
$16.1 million compared to $6.5 million for the nine months ended September 30,
1997, a 147% increase. The nine month results increased significantly due to a
$6.0 million gain on sale resulting from the Company's Initial Securitization.
Revenues for the nine-month period were further benefited by a $658,000 gain on
sale in the first quarter of 1998 resulting from the resale of a portfolio
repurchased under a settlement agreement. Previously deferred income of
$895,000 was recognized against a $237,000 cost of resale. Creditrust also sold
a portfolio of finance receivables in the third quarter of 1998 which resulted
in an $800,000 gain on sale. Income on finance receivables increased by
$500,000 to $6.3 million for the nine months ended September 30, 1998 from $5.8
million in the comparable 1997 period. See "Financial Condition--Deferred
Income."
 
   Income on finance receivables increased in 1998 over 1997 due to the
purchases of Receivables in the second and third quarters of 1998 with proceeds
from the issuance of the Company's Subordinated Notes, Series 1998 (the
"Subordinated Notes") and the initial public offering. The weighted average
investment in Receivables increased to $8.3 million for the nine months ended
September 30, 1998 from $6.1 million for the
 
                                       16
<PAGE>
 
same period in 1997. Collections increased $4.6 million or 56% from $8.3
million to $12.9 million in the nine months ended 1997 and 1998. The charged-
off balances managed by the Company increased from $1.1 billion at September
30, 1997 to $1.9 billion at September 30, 1998, an increase of 72%.
 
   Total Expenses from Operations. Total expenses from operations increased by
$4.9 million from $5.7 million for the nine months ended September 30, 1997 to
$10.6 million for the nine months ended September 30, 1998. Operating expenses
for the nine months ended September 30, 1998 increased over the nine months
ended September 30, 1997 by 85.8% due to (a) a 94% increase in personnel costs
as a result of growing total staff from 246 to 443 as of September 30, 1997 and
1998, respectively; (b) a 51.2% increase in rent and occupancy due to an
increase in utilities, rent and depreciation expense related to the addition of
approximately 36,000 square feet of space and related equipment for the new
operations center started up in March 1997 and occupied in June 1997; and (c)
an increase in communication expense of 82.9% due to increased levels of credit
reporting and long distance usage from a higher volume of accounts.
 
   Operating expenses for the nine months ended September 30, 1998 as a
percentage of revenues decreased primarily due to the gain on sale in the
second quarter of 1998.
 
   Expenses increased in the nine months ended September 30, 1998 primarily as
a result of costs associated with recovery efforts on a greater balance of
Receivables, including the Receivables serviced but not owned by the Company
that were included in the Initial Securitization, and in anticipation of a
greater rate of Receivables purchases following the Company's capital-raising
activities earlier in 1998. Management believes that many of the expense
categories discussed above can support the servicing and management of
substantially larger volumes of Receivables without proportional expense
increases.
 
   Personnel expenses were $3.9 million or 59.9% of revenue in the nine months
ended September 30, 1997 and $7.5 million or 46.5% of revenue for the nine
months ended September 30, 1998. Major categories of personnel expense
increases included: (a) additional compensation costs for development,
installation and training associated with the expanded information technology
systems; (b) significant investment in senior management infrastructure,
including senior management staff in the information technology and legal
departments; (c) increase in the number of account officers to service a larger
volume of Receivables; and (d) an accounting charge incurred in connection with
one of the Company's employee benefit plans.
 
   Rent and other occupancy costs were $594,000 or 9.2% of revenue and $898,000
or 5.6% of revenue in the nine months ended September 30, 1997 and 1998,
respectively. This increase is attributable primarily to utilities and
depreciation expense increases in connection with the addition of approximately
36,000 square feet of space and related equipment for the new operations center
started up in March 1997 and occupied in June 1997 compared to a full nine
months of occupancy in 1998.
 
   Professional fees were $184,000 or 2.9% of revenue and $433,000 or 2.7% of
revenue in the nine months ended September 30, 1997 and 1998, respectively. The
increases were attributable to increased accounting fees and various legal
expenses.
 
   Earnings from Operations. Earnings from operations were $725,000 or 11.2% of
revenues in the nine months ended September 30, 1997 and $5.5 million or 34.0%
of revenues in the nine months ended September 30, 1998. Year to date, this
increase resulted from several factors, particularly the positive effect on
revenues from servicing income and gain on sale, which largely offset the
substantial growth in corporate infrastructure to support a substantially
larger base of operations. Earnings from operations were adversely affected in
the third quarter of 1998 because most of the Company's Receivables were
included in the Initial Securitization. Income on finance receivables was lower
than what the Company would have recognized had it retained the finance
receivables sold in connection with the Initial Securitization. This reduction
in income was partially offset by the 20% servicing fee.
 
   Other Income (Expense). Other income (expense) increased from an expense of
$311,000 in the nine months ended September 30, 1997 to income of $4,000 in the
nine months ended September 30, 1998. Interest
 
                                       17
<PAGE>
 
on the Company's bank debt decreased during both periods as a result of pay-
downs on the credit facility. Offsetting these decreases, the interest expense
on the Subordinated Notes issued in April 1998 increased interest expense
during 1998. The Company earned significant interest income principally on cash
equivalent investments of the proceeds from the Subordinated Notes and the
initial public offering during 1998.
 
   Earnings Before Income Taxes and Extraordinary Loss. As the result of the
foregoing, earnings before income taxes were $414,000 for the nine months ended
September 30, 1997 and $5.5 million for the nine months ended September 30,
1998.
 
   Provision for Income Taxes. Income tax rates were 39% for the nine months
ended September 30, 1997 and 1998. The effective tax rate may fluctuate as a
result of changes in pre-tax income and nondeductible expenses. Deferred tax
liabilities increased from $1.1 million at December 31, 1997 to $2.9 million at
September 30, 1998, principally due to the deferred taxes of approximately $2.3
million provided for on the gain on sale related to the Initial Securitization,
which is treated as a financing transaction for tax purposes, and the reversal
of a deferred tax benefit of $345,000 on the first quarter portfolio resale and
recognition of previously deferred income which was previously taxed.
 
   Extraordinary Loss (Net of Taxes). The extraordinary loss recognized in the
nine months ended September 30, 1998 resulted from the early retirement of $5
million of Subordinated Notes required to be repaid upon the closing of the
Company's initial public offering. The carrying value of the debt was $4.6
million due to the value attributed to the warrants issued in connection with
the debt and credited to paid in capital. The difference in the carrying value
of the debt and the amount owed is original issue discount and was written off
upon the early retirement. In addition, $515,000 of offering costs incurred in
connection with the Subordinated Notes net of amortization was also charged to
extraordinary loss. The after tax effect of the charges was an extraordinary
loss of $567,000.
 
   Net Earnings. Net earnings for the nine months ended September 30, 1997 and
September 30, 1998 were $252,000 and $2.8 million, respectively, an increase of
$2.5 million. The increase was attributable to higher revenues as a result of
the gain on sale from the Initial Securitization and servicing income in 1998
over 1997 of $9.7 million offset by higher costs of $4.8 million and further
decreased by a $2.0 million increase in tax expenses and the extraordinary loss
upon repayment of the Subordinated Notes.
 
   EBITDA. EBITDA increased $4.9 million to $5.7 million for the nine months
ended September 30, 1998 as compared to $858,000 for the nine months ended
September 30, 1997. EBITDA increased consistently with net earnings as a result
of the gain on sale in the nine month period ending September 1998.
 
Year Ended December 31, 1997 Compared to Year Ended December 31, 1996
 
   Revenues. Total revenues for the year ended December 31, 1997 were $9.8
million compared to total revenues of $5.5 million for the year ended December
31, 1996, an increase of 78.0%. This increase in revenues was the result of an
increase in the weighted average investment in finance receivables from $3.2
million in 1996 to $5.9 million in 1997, as well as the receipt of $2.6 million
in servicing income in 1997; there was no servicing income prior to 1997. The
31.2% increase in income on finance receivables resulted from the increase in
the amount of collections on higher levels of Receivables owned or serviced by
the Company in 1997. Offsetting the increase was a decrease of approximately
$1.1 million ($700,000 net of deferred tax benefit) in income on finance
receivables as a result of the change in estimate of future collections
described above under "Overview." Collections increased $6.2 million or 98.7%.
The weighted average charged-off balances owned or serviced by the Company
increased from $249.0 million at the end of 1996 to $689.9 million at the end
of 1997, an increase of 177.1%.
 
   Total Expenses from Operations. Total expenses from operations increased by
$4.3 million to $8.8 million in the year ended December 31, 1997 from $4.5
million in the year ended December 31, 1996. Total expenses from operations as
a percent of revenue were 81.8% and 89.4% in 1996 and 1997, respectively.
 
                                       18
<PAGE>
 
Operating expenses increased over 1996 by 94.4% due to (a) a 126.2% increase in
personnel costs as a result of growing total staff from 125 to 245 as of
December 31, 1996 and 1997, respectively; (b) a 123.4% increase in rent and
occupancy due to the relocation of the headquarters and operations groups into
larger space and the start up of the approximately 36,000 square foot
operations center in March 1997; (c) increases in communications, other
expenses and professional fees as a result of usage increases in long distance,
credit reporting, facility, legal and accounting services; and (d) offset by
the absence of portfolio repurchase costs in 1997.
 
   Expenses increased in 1997 primarily as a result of costs associated with
recovery on increased purchases of Receivables, including the receivables
serviced by the Company for a third-party owner, and in anticipation of
additional purchases in 1998. Management believes that many of the expense
categories discussed above can support the servicing and management of
substantially larger volumes of Receivables without proportional expense
increases.
 
   Personnel expenses were $2.6 million or 47.4% of revenue in 1996 and $5.9
million or 60.3% of revenue for the year ended December 31, 1997. Major
categories of personnel expense increases included: (a) additional compensation
costs for development, installation and training associated with the expanded
information technology systems; and (b) a significant investment in senior
management infrastructure, including senior management staff in financing,
acquisitions, information technology, legal, recovery and skiptrace; and (c) an
increase in the number of account officers to service larger volumes of
Receivables.
 
   Rent and other occupancy costs were $382,000 or 6.9% of revenue and $853,000
or 8.7% of revenue in 1996 and 1997, respectively. This increase is
attributable to the leasing of additional office space for the headquarters for
a full year in 1997 as compared to eight months in 1996, the addition of 36,000
square feet of space for the new operations center started up in the first half
of 1997 and depreciation expense increases due to equipment and furniture
additions of approximately $1 million for headquarters and the new operations
center.
 
   Professional fees were $156,000 or 2.8% of revenue and $504,000 or 5.1% of
revenue in 1996 and 1997, respectively. Included in professional fees in 1997
were $279,000 in fees related to the Company's initial efforts to undertake an
initial public offering and a securitization program, both of which efforts had
been deferred at December 31, 1997; additional fees related to these efforts
were capitalized on the Company's balance sheet at December 31, 1997, but were
recognized in the first nine months of 1998 upon completion of the Initial
Securitization in June 1998 and the initial public offering in August 1998. See
"Financial Condition."
 
   Earnings from Operations. As the result of these factors, and particularly
the substantial growth in corporate infrastructure to support a substantially
larger base of operations, earnings from operations were $1.0 million or 18.2%
of revenues in 1996 and $1.0 million or 10.6% of revenues in 1997.
 
   Other Income (Expense). Interest expense increased from $288,000 in 1996 to
$377,000 in 1997. Interest attributable to amounts due to participants
decreased from $204,000 in 1996 to $21,000 in 1997, as a result of a decrease
in the average annual amount outstanding due to participants from $516,000 in
1996 to $68,000 in 1997. The interest expense on the Company's bank credit
facility increased from $60,000 in 1996 to $296,000 in 1997 as a result of the
establishment of a bank credit facility on September 23, 1996, to provide
advances of up to $4.0 million for the purchase of Receivables and the
increased volume of Receivables balances financed with this facility. The
facility was retired in June 1998. Interest expense further increased due to
two additional equipment leases completed in 1997.
 
   Earnings Before Income Taxes and Extraordinary Loss. As the result of the
foregoing, earnings before income taxes were $790,000 in the year ended
December 31, 1996 and $682,000 in the year ended December 31, 1997.
 
 
                                       19
<PAGE>
 
   Provision for Income Taxes. Income taxes for the calendar years ended
December 31, 1996 and 1997 were at effective tax rates of 39.9% and 33.0%,
respectively. The effective tax rate fluctuates as a result of changes in pre-
tax income and nondeductible expenses. Deferred tax liabilities increased from
$623,000 at December 31, 1996 to $1,094,000 at December 31, 1997, principally
due to growth in timing differences on finance receivables as significantly
most of the carrying value in finance receivables has been written off for tax
purposes. The increase was partially offset by a deferred tax benefit incurred
on an increase of $195,000 in lease incentives attributable to the free rent
period on the operations center.
 
   Net Earnings. Net earnings for the year ended December 31, 1996 were
$474,000 versus $456,000 for the year ended December 31, 1997. The 3.7%
decrease was attributable principally to higher revenues in 1997 over 1996 of
$4.25 million offset by higher costs of $4.35 million and further increased by
a $90,000 decrease in tax expenses.
 
   EBITDA. EBITDA increased $106,000 or 9.1% from $1.2 million to $1.3 million
from December 31, 1996 to 1997, respectively. EBITDA increased more than net
income due to a decline in the growth rate of interest expense, taxes and
depreciation relative to total revenues. However, EBITDA as a percentage of
revenues decreased 8.1% from 21.0% to 12.9%.
 
Year Ended December 31, 1996 Compared to Year Ended December 31, 1995
 
   Revenues. Total revenues for the year ended December 31, 1996 were $5.5
million compared to $4.6 million for the year ended December 31, 1995, an
increase of 21.1%. This increase in revenues was the result of an increase in
the weighted average investment in Receivables to $3.2 million in 1996 from
$1.7 million in 1995 and the effect of a full year's recoveries on Receivables
acquired in 1995. The weighted average charged-off balances acquired by the
Company increased from $146.7 million in 1995 to $249.0 million in 1996, or
69.7%.
 
   Total Expenses from Operations. Total expenses from operations increased by
$1.4 million to $4.5 million in the year ended December 31, 1996 from $3.1
million in the year ended December 31, 1995. Total expenses from operations as
a percent of revenue in 1995 and 1996 were 68.3% and 81.8%, respectively.
Operating expenses increased over 1995 by 45.1% due to (a) a 41.8% increase in
personnel costs as a result of growing total staff from 61 to 125 as of
December 31, 1995 and 1996, respectively; (b) a 59.4% increase in rent and
occupancy due to the relocation of the headquarters and operations groups; (c)
increases of communications, professional fees, and other expenses as a result
of usage increases in long distance, first time auditing, credit reporting and
facility growth; and (d) portfolio repurchase costs as the result of the buyout
of certain participants in 1996.
 
   Personnel expenses were $1.8 million or 40.5% of revenues and $2.6 million
or 47.4% of revenues for the years ended December 31, 1995 and 1996,
respectively. These increases related primarily to increases in account
officers, information technology personnel and senior management staff, as
described above in the comparison of 1997 versus 1996.
 
   Communications expenses were $404,000 or 8.9% of revenue in 1995 and
$573,000 or 10.4% of revenue in 1996. The increase in communications expenses
is attributable primarily to increased long-distance telephone and credit
report usage on the higher volume of finance receivables owned and management
information services.
 
   Rent and other occupancy costs were 5.3% of revenue during 1995 and 6.9% of
revenue for 1996. This increase is attributable to the leasing of additional
office space, the relocation of the Company's headquarters in 1996 and
increased depreciation and maintenance charges as a result of the Company's
purchase of additional workstations during 1996 to support its increased
recovery and skiptrace personnel.
 
   Among other cost variances, contingency legal collection costs declined as a
result of lower costs associated with a shift in emphasis from the use of
outside lawyers to the use of in-house personnel. In the
 
                                       20
<PAGE>
 
third quarter of 1996, the Company repurchased certain participants' interests
in certain investments in Receivables for approximately $550,000. The Company
recorded a charge of $384,000 in connection with this repurchase. The balance
of the payment was imputed among interest and principal payments on the
participation accounted for as a loan.
 
   Earnings from Operations. As the result of these factors, especially the
beginning of the growth of corporate staff and the new premises, all with the
goal to support a substantially larger base of operations, earnings from
operations were $1.0 million or 18.2% of revenue in 1996 and $1.4 million or
31.7% of revenues in 1995.
 
   Interest expense increased from $270,000 in 1995 to $288,000 in 1996.
Interest attributable to amounts due to participants decreased as a result of a
decrease in the average annual amount outstanding due to participants. The
Company incurred interest on the Company's bank credit facility in 1996 as a
result of the establishment of the facility on September 23, 1997.
 
   Earnings Before Income Taxes. As the result of the foregoing, earnings from
operations and the interest costs discussed, earnings before income taxes were
$790,000 in the year ended December 31, 1996 and $1.2 million in the year ended
December 31, 1995.
 
   Provision for Income Taxes. Income taxes for the calendar years ended
December 31, 1995 and 1996 were at effective tax rates of 38.7% and 39.9%,
respectively. The effective tax rate fluctuates as a result of changes in pre-
tax income and nondeductible expenses. Deferred tax liabilities increased from
$374,000 at December 31, 1995 to $623,000 at December 31, 1996.
 
   Net Earnings. Net earnings for the years ended December 31, 1995 and 1996
were $734,000 and $474,000, respectively. The decrease was attributable
principally to portfolio repurchase costs charged-off in 1996 of $384,000 and
deferred gain of $895,000 in 1996. In connection with the Company's intent to
reacquire participations, the Company recorded an expense of $384,000 relating
to such repurchases. In addition, in 1996, the Company deferred income of
$895,000 in connection with the settlement of litigation arising from the sale
of two portfolios of Receivables purchased in 1996. For accounting purposes,
the Company expects to offset the cost of repurchasing Receivables by the
deferred gain, which was recognized in the first quarter of 1998. See
"Financial Condition and Liquidity--Deferred Income."
 
   EBITDA. EBITDA decreased $300,000 or 24.5% from $1.5 million in 1995 to $1.2
million in 1996, consistent with the change in net income. Interest, taxes and
depreciation decreased by $117,000; however, this was offset by an increase in
portfolio repurchase costs and other expenses.
 
Financial Condition
 
   Cash and Cash Equivalents. Cash and cash equivalents increased from $770,000
as of December 31, 1997 to $9.9 million as of September 30, 1998, primarily as
a result of an increase in net cash from financing activities including the
initial public offering offset by investing activities, principally purchases
of Receivables and the Initial Securitization and offset by net cash used in
operating activities.
 
   Finance Receivables. Investment in finance receivables increased 304.0% to
$20.6 million, as of September 30, 1998 from $5.1 million as of December 31,
1997. All of the Receivables owned as of December 31, 1997 were securitized in
the second quarter of 1998 and therefore removed from the balance sheet. The
carrying value of the Receivables, along with the $6.5 million purchase price
of the serviced Receivables included in the Initial Securitization, was
allocated to cost of sales and the residual investment in securitization.
Receivable purchases of $26.1 million during the nine months ended September
30, 1998 included $6.5 million for the serviced receivables and $19.6 million
for additional Receivables. The Company purchased the $19.6 million of finance
receivables during the nine months ended September 30, 1998 with a portion of
the net proceeds from the initial public offering and other cash on hand.
 
 
                                       21
<PAGE>
 
   Residual Investment in Securitization. Residual investment in securitization
increased from none at December 31, 1997 to $4.6 million as of September 30,
1998 as the result of the completion of the Initial Securitization. After
payment of interest and principal on the securitization notes, servicing costs,
trustee fees, insurance premiums and certain other costs, all remaining cash
flows with respect to the securitized Receivables are for the account of the
Company. The carrying value was established by allocating the total cost of the
Receivables included in the Initial Securitization of $11.3 million among the
fair value of the Receivables sold (the $14.5 million face amount of the
securitization notes) and the fair value of the retained interest (estimated by
the Company at $8.1 million), plus a cash reserve of $435,000. The fair value
of the retained interest was estimated by management based on future projected
recoveries employing the Company's Portfolio Analysis Tool (PAT). PAT projected
recoveries were reduced by 20% to take into account unforeseen reduced
collection trends, further reduced for the estimated costs to service in the
future at the 20% servicing rates established in the servicing documents and
then discounted at 12% per annum, reflecting the Company's estimate of a
reasonable rate of return on a subordinated retained interest. Interest income
is accrued on the residual at 12% per annum for the estimated remaining life of
the Receivables of approximately five years. This methodology results in a
discount rate of approximately 30% applied to the Company's total retained
interest in projected recoveries. Once the securitization notes are retired,
any collections will be applied to amortize the investment in residual
including accrued interest income. The investment will be accounted for under
the provisions of SFAS 115 as a security available for sale and marked to
market in the equity accounts of the Company. As of September 30, 1998, no
adjustment was necessary.
 
   Property and Equipment. Property and equipment, net, increased 64.3% to $2.3
million as of September 30, 1998 from $1.4 million as of December 31, 1997 due
to $922,000 in purchases (principally through capital leases) of computer
equipment net of $262,000 of depreciation.
 
   Deferred Costs. Deferred costs increased to $561,000 as of September 30,
1998 from $535,000 as of December 31, 1997. The deferred costs as of December
31, 1997 which represented costs incurred related to the initial public
offering and the Initial Securitization were eliminated upon completion of
these transactions in the first nine months of 1998. The deferred costs as of
September 30, 1998 represents costs incurred related to the establishment of a
warehouse facility.
 
   Accounts Payable and Accrued Expenses. Accounts payable and accrued expenses
increased 222% from $653,000 at December 31, 1997 to $2.1 million at September
30, 1998. The increase was principally due to increased accrued legal,
accounting, and printing costs incurred in connection with the initial public
offering of $581,000.
 
   Notes Payable and Capitalized Lease Obligations. Notes payable decreased
from $2.1 million as of December 31, 1997 to none as of September 30, 1998.
Capitalized lease obligations increased from $972,000 to $1.8 million for the
same period. The decrease in notes payable was attributable to repayments on
the Company's bank credit facility from proceeds from the Initial
Securitization in June 1998. The increase in capitalized lease obligations is
due to equipment purchases net of lease payments.
 
   Deferred Income. As of December 31, 1997 the Company had deferred income of
$895,000. During the first quarter of 1998, the deferred income was recognized.
Historically, the Company purchased Receivables from time to time with
commitments from a third party to purchase a portion of the newly purchased
Receivables. The Company entered into three such transactions during 1996
resulting in gains totaling $996,000. In 1997, a complaint was filed against
the Company by one such purchaser. In June 1997, the Company settled, resulting
in a dismissal of the complaint. Under the terms of the settlement, the Company
agreed to repurchase the Receivables for approximately $1.3 million, as
adjusted for collections until consummation of the repurchase, resulting in
deferred income of $895,000. The repurchase occurred in February 1998 for
approximately $1.0 million. The portfolio was resold in February 1998 to a
financial institution for $800,000. The Company recognized a gain on sale of
approximately $658,000 in the first quarter of 1998, approximately $404,000
after tax.
 
 
                                       22
<PAGE>
 
   Deferred Tax Liability. Deferred tax liability at September 30, 1998 is $2.9
million compared to $1.1 million as of December 31, 1997. This increase of $1.8
million was primarily attributable to an increase in deferred income for tax
purposes since the gain from securitization is not taxable income and the
securitization notes are treated as a financing transaction and was further
attributable to a decrease in deferred tax benefit on previously deferred gain
on sale reported in the first quarter of 1998 for book purposes.
 
   Total Stockholders' Equity. Total stockholders' equity increased $30.1
million to $32.2 million at September 30, 1998 from $2.1 million at December
31, 1997 as a result of net income of $2.8 million during the nine months ended
September 30, 1998 and $27.3 million of additional paid in capital resulting
from the Company's initial public offering and $410,000 of additional paid in
capital resulting from the Subordinated Notes and the Company's common stock
purchased for the Company's benefit plans.
 
Liquidity And Capital Resources
 
   Historically, the Company has derived substantially all of its cash flow
from collections on finance receivables and servicing income. In the past, the
primary sources of funds to purchase Receivables were cash flow, the sale of
participations to third parties, and borrowings under a bank credit facility.
 
   As an additional means of increasing the amount of Receivables under
management, in August 1997, the Company entered into an exclusive servicing
agreement with a financial institution pursuant to which the Company serviced
approximately 400,000 additional accounts representing approximately $737
million of charged-off amount of Receivables. The Company exercised a right to
purchase these Receivables and included this portfolio in the Initial
Securitization.
 
   In April 1998, the Company issued $5.0 million of Subordinated Notes in a
private placement transaction. These notes were repaid upon consummation of the
initial public offering. In connection with the private placement, the Company
issued warrants to purchase 396,000 shares of common stock exercisable at
$12.00 per share and warrants to purchase 54,000 shares of common stock
exercisable at $15.50 per share (collectively, the "Warrants").
 
   On June 19, 1998, the Company completed the Initial Securitization. Gross
proceeds of the Initial Securitization were $14.5 million. After securitization
expenses, the purchase of the Receivables for which the Company acted as
servicer, and the funding of a reserve amount required in the securitization,
the Company retired its notes payable to its existing senior lender of $1
million resulting in net cash proceeds available for working capital (including
Receivables purchases) of $5.8 million.
 
   On August 3, 1998, the Company completed an initial public offering of its
common stock and, after payment of underwriting discounts and commissions and
other offering expenses, received net proceeds of $27.3 million. A portion of
these proceeds was used to repay principal and interest on the Subordinated
Notes; of the remaining proceeds, a portion has been used to make additional
portfolio purchases and the balance was added to working capital.
 
   In September 1998, the Company, through a special-purpose financing
subsidiary, entered into a securitized Receivables acquisition facility (the
"Warehouse Facility"). Utilizing an indenture and servicing agreement and an
independent trustee, the Company secured a $30 million two-year commitment. The
Warehouse Facility carries a floating interest rate of 65 basis points over
LIBOR and is "AA" rated by Standard & Poor's Corporation. The Warehouse
Facility is secured by a trust estate, primarily consisting of certain
Receivables to be purchased by the Company. The Company placed some of the
Receivables assembled in the facility into the securitization completed in
December 1998 and may securitize additional Receivables that are part of this
trust estate, subject to market conditions, although the Warehouse Facility
does not require such a take out. Generally, the Warehouse Facility provides
95% of the acquisition cost of Receivables purchased and the Company funds the
remaining 5%. The Company also made a one time $900,000 liquidity reserve
payment. Borrowings under the Warehouse Facility are interest-only for six
months, after which time all collections of Receivables, after payment of
servicing costs including the servicing fee for the Company, are used to
reduced the borrowings.
 
                                       23
<PAGE>
 
   As of September 30, 1998, the Company had cash and cash equivalents of $9.9
million. Capital expenditures from operations were $147,000 for the nine months
ended September 30, 1998. Capital additions made pursuant to capital leases
were $1.0 million in the first nine months of 1998. Receivables purchases were
$26.2 million for the nine months ended September 30, 1998.
 
   In October 1998, the Company entered into a $20 million revolving line of
credit with a commercial lender to provide Receivables acquisition financing
(the "Line of Credit Facility"). The facility has a term of three years during
which time the Company may borrow and repay funds to purchase Receivables at
80% of cost. Interest is based on prime plus 0.5% or LIBOR plus 2.5% at the
option of the Company on each advance. The facility is secured by substantially
all of the Company's assets, other than Receivables in the Warehouse Facility.
Together, with the Warehouse Facility discussed above, the Company's
Receivables acquisition facilities equal $50 million in revolving acquisition
lines.
 
   In the past, the Company would arrange for certain portfolio purchases to be
financed by related parties when financing from banks or other institutional
lenders was not readily available. In a typical financing arrangement, the
Company would purchase a portfolio of Receivables for the benefit of the
Company and other participants and under which the Company would receive an
above-market servicing fee or a participation interest and in all cases would
continue the collection process. The Company does not intend to utilize these
financing arrangements in the future.
 
   The debt service requirements associated with borrowings under the new
credit facilities will significantly increase liquidity requirements although
both the Line of Credit Facility and the Warehouse Facility have interest only
periods for up to six months. The Company anticipates that its operating cash
flow and proceeds from this offering and its existing credit facilities will be
sufficient to meet its anticipated future operating expenses, and Receivables
purchases and to service its debt requirements as they become due. To the
extent the Company is successful in closing additional term securitizations,
amounts repaid under both facilities may be reborrowed. On December 29, 1998,
the Company completed a second securitization of owned Receivables. See "Recent
Developments."
 
Year 2000
 
   The Year 2000 issue arises out of potential problems with computer systems
or any equipment with computer chips that use dates where the date has been
stored as just two digits (e.g. 98 for 1998). On January 1, 2000, any clock or
date recording mechanism, including date sensitive software, which uses only
two digits to represent the year, may recognize a date using 00 as the year
1900 rather than the year 2000. This could result in a system failure or
miscalculations and cause a disruption of operations, including, among other
things, a temporary inability to process transactions, send letters and
statements or engage in similar activities.
 
   The Company believes it has replaced or modified all of its critical
computer systems and business applications software in the normal course of its
business expansion and that its computer systems will be able to utilize
properly dates beyond December 31, 1999. The Company used its in-house
programmers in the modification. Accordingly, the Company is unable to identify
separately the costs of making these systems Year 2000 compliant.
 
   Most of the Company's major vendors are the largest credit grantors in the
country, which the Company expects will become Year 2000 compliant due to the
nature and financial strength of these businesses. Additionally, the Company
does not generally communicate on-line with credit grantors on a continuing
basis, but rather receives discrete data files for analysis and to support
recovery activities. The Company has to date been able to convert data received
from credit grantors and other third parties to be Year 2000 compliant and
 
                                       24
<PAGE>
 
expects that it will continue to be able to do so in the future. The Company is
in the process of seeking Year 2000 certifications from key vendors.
 
   The Company also relies on internal and third-party information databases in
its portfolio analysis and collection efforts. A significant amount is
maintained in internal databases. However, the Company must timely receive new
data from third party sources and an interruption in this data supply could
adversely affect the Company's ability to purchase additional portfolios and to
collect on existing receivables. The Company has successfully checked and
converted third-party data that is not Year 2000 compliant, and based on its
efforts to date, believes that it can continually effect any necessary
conversions.
 
   The Company's collection efforts rely heavily on telephone systems. The
Company has contracts with multiple telephone carriers. Based on communications
with vendors to date, the Company believes that major telephone systems will
not be interrupted by Year 2000 failures. However, if a protracted and major
disruption in the availability of local or long-distance telephone service were
to occur as the result of the Year 2000 problem or otherwise, the Company's
collection efforts, and therefore its operations, could be materially adversely
affected. Disruption of power supply by the Company's electric utilities could
also have a serious effect on the Company's ability to conduct business.
 
Inflation
 
   The Company believes that inflation has not had a material impact on its
results of operations for the three years ended December 31, 1997 and the nine
months ended September 30, 1998.
 
                                       25
<PAGE>
 
                                    BUSINESS
 
General
 
   Creditrust is a leading information-based purchaser, collector and manager
of defaulted consumer receivables. Defaulted consumer receivables are the
unpaid debts of individuals to credit grantors, including banks, finance
companies, retail merchants and other service providers. Creditrust seeks to
use its proprietary pricing models and software systems as well as extensive
information databases to generate high rates of return on purchased
receivables. Most of the Company's receivables are VISA(R) and MasterCard(R)
credit card accounts that the issuing banks have charged off their books for
non-payment. By purchasing receivables, the Company allows credit grantors to
make a recovery on these charged-off accounts. Since its founding in 1991
through December 31, 1998, Creditrust has invested $69.0 million to purchase
receivables at a significant discount. At December 31, 1998, the Company
managed over 1.3 million accounts with a charged-off amount of over $2.5
billion. The Company had over 640 employees at December 31, 1998 and operates
two facilities which can accommodate over 900 employees.
 
Industry Overview
 
   According to a January 1999 statistical release by the Federal Reserve,
consumer credit at the end of November 1998 exceeded $1.3 trillion. Duff &
Phelps projects that consumer credit will grow to over $1.48 trillion by the
year 2000.
 
   Outstanding credit card receivables have grown as the share of credit card
debt within consumer credit has increased. According to the Nilson Report
credit card receivables represented 41% of consumer credit or $459 billion in
1995 and 44% or $557 billion in 1997. This share of credit card debt is
expected to rise to 46% or $636 billion in 2000 and 51% or $828 billion in
2005.
 
                              [GRAPH APPEARS HERE]
                                   $ billions
                                1995A       1997A       2000E       2005E
                                -----       -----       -----       -----
Other credit card issuers        138         160         172         207
VISA(R), MasterCard(R)           321         397         464         621
Credit card receivables: VISA(R), MasterCard(R) and other credit card issuers
Data Source: Nilson Report
 
                                       26
<PAGE>
 
   As the amount of credit card debt has risen, total delinquencies have grown
as well. According to the August 1998 Nilson Report the dollar amount of
VISA(R) and MasterCard(R) delinquencies increased from $12.6 billion in 1995
(3.93% of debt outstanding) to $18.8 billion in 1997 (4.72% of debt
outstanding) and is expected to increase further as set forth in the chart
below:
 
                              [GRAPH APPEARS HERE]
                                    $billions
1995A  1996A  1997A  1998E  1999E  2000E  2001E  2002E  2003E  2004E  2005E
- -----  -----  -----  -----  -----  -----  -----  -----  -----  -----  -----
12.6   17.7   18.8   20.4   21.4   22.4   23.4   23.8   24.0   27.5   32.0
Total credit card debt delinquencies on VISA(R) and MasterCard(R) accounts
Data Source: Nilson Report
 
   According to the Nilson Report gross credit card charge-offs (including all
credit card issuers) as of 1990 was $9.1 billion or 3.83% of total outstanding
credit card receivables and increased in 1997 to $36.3 billion or 6.48% of
outstandings. Concurrently with the increase in the level of charged-off
consumer debt, credit grantors have sought a variety of ways to increase their
collections. Generally, there are three alternatives credit grantors have to
collect outstanding indebtedness: (1) maintain an internal collection staff,
(2) outsource collection efforts to traditional third-party collection
agencies, or (3) sell portfolios of charged-off debt to third parties such as
Creditrust who are willing to pay cash for those accounts. Historically, credit
grantors have relied upon large internal collection staffs for their initial
collection efforts, which efforts tended to be transferred to third-party
collection agencies for accounts delinquent for more than 180 days. More
recently, in an effort to focus on core business activities and to take
advantage of economies of scale, better performance and the lower cost
structure offered by third parties, many credit grantors have chosen to
outsource some or all of their collection efforts. Further, credit grantors
have realized that by removing non-performing consumer loans from their systems
and balance sheets through bulk sales of portfolios of non-performing consumer
loans, they can redirect their personnel and assets to service their performing
loan customer base and can receive immediate cash flow in the amount of the
discounted sale price.
 
   The secondary market for charged-off credit card portfolios has expanded as
a result of the significant growth in delinquent credit card portfolios at
major credit card issuing banks and the increasing tendency for banks to sell
their portfolios of non-performing consumer loans to asset recovery
specialists. The Nilson Report states that the total value of credit card
portfolios brokered or sold directly, which was $3.0 billion in 1993, reached
$19.5 billion in 1997, and is projected to grow to $25.0 billion by 2000.
 
Strategy
 
   Creditrust's business goal is to be the most efficient purchaser, collector
and manager of Receivables within its targeted markets. Creditrust seeks to
attain this goal by emphasizing customer-focused services, investing in
information technology and maintaining an information advantage over its
competitors. The key elements of Creditrust's business strategy are:
 
  . Enhance Our Knowledge of Our Customer Base by Expansion of Our Extensive
    Information Databases. Creditrust maintains extensive information
    databases compiled from seven years of analyzing and managing over 1.3
    million consumer accounts. Creditrust has also developed and is upgrading
    on an ongoing basis its proprietary software tools which it uses to
    analyze and score
 
                                       27
<PAGE>
 
   portfolios offered to it for sale and to manage the collections and
   information flow process. These systems and data provide the Company with
   an information advantage over its competitors and allow it to (1) buy
   portfolios on more favorable terms than competing buyers who lack its
   information technology advantage, (2) collect the portfolios efficiently
   and (3) identify trends in defaulted consumer portfolios earlier than its
   competitors who lack this knowledge advantage. Creditrust's information
   technology tools enable it to buy portfolios which management believes can
   yield the most attractive returns on its investments. Through its
   sophisticated revenue management systems, Creditrust can apply the most
   appropriate collection process to an individual account.
 
  . Emphasize a Flexible, Customer-Focused Collection Process. The Company
    believes that it resolves defaulted consumer receivables more efficiently
    than its competitors, credit grantors and third-party collection
    agencies. The Company is not faced with the various regulatory and
    financial reporting constraints that many credit grantors face. Because
    Creditrust's only business is the collection of defaulted consumer
    receivables, it is not subject to some of the business and customer
    relations constraints faced by credit grantors which must consider the
    effect of their collection decisions on their lending business. In the
    case of third-party collection agencies, the Company is able to offer
    credit terms which most other collectors cannot. Third-party collection
    agencies normally work on a cycle which requires them to complete working
    a portfolio in a specified period of time. These considerations work
    together to enable the Company to structure repayment plans that are
    flexible and present, in the Company's belief, more attractive and
    realistic repayment prospects.
 
  . Maintain Strong Relationships with Leading Credit Grantors. The Company
    pioneered the purchase of defaulted consumer receivables and has
    developed strong relationships with many of the largest credit grantors
    from which it is a frequent buyer. These relationships offer the Company
    the regular opportunity to be invited to bid on a range of portfolios. In
    addition, the Company has secured "forward flow" contracts with a number
    of leading credit grantors. Forward flow contracts provide for a credit
    grantor to sell some or all of its receivables over a period of time to
    Creditrust on the terms agreed to in the contracts. The diversity of the
    credit grantors and their respective customer bases also allows the
    Company to maintain geographically diversified portfolios.
 
  . Continue Employee Training. The Company has developed highly effective
    training programs and methods. In contrast to many third-party collection
    agencies, the Company trains its employees to function in a manner
    similar to financial counselors. Our employees routinely help customers
    with issues related to their financial health and credit history. The
    Company seeks to instill in its employees a culture of professionalism
    and reinforces this message through incentive arrangements intended to
    moderate the rate of employee turnover in an industry that typically has
    high turnover rates.
 
  . Use of Current Platform to Sustain Growth. In 1996 and 1997, the Company
    made extensive commitments to expand its operations by moving into new
    corporate headquarters and opening its operations center. It has invested
    in information technology and telephony systems capable of supporting as
    many as 900 account officers. Key members have been added to the
    management team. As a result of these investments, Creditrust believes it
    is capable of servicing substantially larger volumes of Receivables
    without incurring proportional infrastructure and additional fixed costs.
 
  . Develop New Products and Services. The Company believes that it may be in
    a position to offer additional products and services to its customers
    that aid customers in managing their debts and, where possible, improving
    their credit standing. In September 1998, the Company announced the
    introduction of its Creditrust Plus MasterCard(R) program. This card is
    issued by a third-party bank under Creditrust's name and is intended to
    afford certain customers the opportunity to reestablish credit and create
    a new positive credit history, while satisfying their existing Creditrust
    receivable balance. The Company may introduce other programs from time to
    time in the future.
 
Receivables Analysis and Acquisition
 
   Creditrust purchases defaulted consumer receivables that have been incurred
through VISA(R), MasterCard(R), private label credit cards and consumer loans
issued by credit grantors, including banks, finance
 
                                       28
<PAGE>
 
companies, retail merchants and other service providers. The Receivables
typically are charged-off by the credit grantors after a default-period of 180
days. The Company focuses on purchasing such charged-off Receivables. From the
time of purchase, Creditrust has found that the average portfolio of
Receivables has an estimated economic life of 60 months.
 
   Portfolios of Receivables typically are purchased by Creditrust at a
discount from their charged-off amount, typically the aggregate unpaid balance
at the time of charge-off. There is an inverse correlation between purchase
price and the perceived effort necessary to recover the Receivables. Some
credit grantors pursue an auction type sales approach by constructing a
portfolio of Receivables and seeking bids from specially invited competing
parties. Other means of purchasing Receivables include privately negotiated
direct sales when the credit grantors contacts known, reputable purchasers and
the terms are negotiated. Credit grantors have also entered into "forward flow"
contracts that provide for a credit grantor to sell some or all of its
Receivables over a period of time to a single third party on the terms agreed
to in a contract.
 
   The Company has historically funded its receivables purchases and the
expansion of its business through a combination of bank and other warehouse
funding, public and private equity funding and asset-backed securitizations.
The Company believes that its growth is partially attributable to its diverse
funding arrangements.
 
   The Company's Acquisitions Department locates and develops new and
continuing sources of portfolios of defaulted consumer receivables for
purchase. Once such portfolios are located, the Acquisitions Department is
responsible for coordinating due diligence, including site visits as needed,
coordinating ordering, receipt, tracking and distribution of account
documentation and related media, and ensuring that Creditrust's purchase costs
stay within clearly defined parameters. The Acquisitions Department also
supervises the Post-Purchase Liaison Group, a group that verifies buy-backs and
returns with sellers after the purchase of Receivables. The Post-Purchase
Liaison Group also coordinates the import of purchased portfolios into Mozart,
the Company's proprietary revenue and workflow management software system, and
routinely supports the efforts of both the Legal and Recovery Departments by
facilitating the receipt of additional information from the seller which is
pertinent to an account or group of accounts such as account statements or loan
files.
 
   In order for Creditrust to consider a potential seller as a portfolio
source, a variety of factors must be considered. A seller should be able to
demonstrate a significant volume of Receivables available for sale and the
reasonable expectation of significant capacity for subsequent sales. To attempt
to avoid an unacceptable level of returned accounts resulting from verified
fraud, prior satisfaction or erroneous sale, all qualified sellers must be able
to demonstrate that they have satisfactory procedures in place for internal
audits, underwriting criteria, post-sales support and return/buy-back
warranties.
 
   Before purchasing any Receivables, Creditrust receives a due diligence disk
or tape containing information about each of the accounts being proposed for
sale. Creditrust uses its PAT software to analyze electronic information
provided on each Receivable account being proposed for sale. PAT reviews and
analyzes each account and compares its asset type, last known geographic
location of the customer, age since last collection, charged-off amount and
other characteristics with Creditrust's recovery results from similar
Receivables purchased in the past. This computer model is updated automatically
every time a customer payment is received. PAT produces a comprehensive
analysis of the proposed portfolio, which compares Receivables in the proposed
portfolio with Creditrust's recovery history on similar Receivables in other
portfolios. PAT then summarizes all anticipated recoveries and projects a
recovery value expressed in both dollars and liquidation percentages for the
first year, as well as the total recovery for the portfolio's estimated five-
year economic life. In order to determine a bid price for a portfolio, the
Company uses the PAT-projected recovery value. This projection is taken in
concert with the Company's knowledge of the current consumer credit marketplace
and any subjective factors that may be available regarding the portfolio or
seller. The Company has a credit committee (the "Credit Committee") which is
composed of the Company's Chief Executive Officer, Chief Financial Officer and
Vice President of Acquisitions. The Credit Committee, by unanimous decision,
determines whether to purchase the portfolio of receivables and establishes a
minimum and maximum bid range based on the PAT-projected recovery for the
portfolio.
 
   It is not uncommon for a seller to require an almost immediate analysis and
funding. The Company's ability to accomplish next-day turnaround on pricing and
funding provides it with a significant competitive advantage.
 
                                       29
<PAGE>
 
   PAT was developed based on the theory that each portfolio, no matter how
similar it may appear to other similar size portfolios, has its own unique
"fingerprint," because of the individual Receivables of which it is comprised.
No two portfolios will score the same on PAT because of the different
characteristics of the receivables in each portfolio. For example, two
similarly aged portfolios would score differently because the underlying
Receivables are located in different geographic areas.
 
   PAT utilizes a sophisticated CHAID (Chi-squared Automatic Interaction
Detector) algorithm to sort each account in the proposed portfolio (the
population) and constructs classification trees evaluating distinct segments of
the population based upon one or more predictor variables. CHAID is an
algorithm that calculates the probability that the observed relationship
between the predictor and the dependent variable would occur if the predictor
and the dependent variable were statistically independent of each other. Using
statistical significance, CHAID automatically subgroups the data into
exhaustive and exclusive segments which differ significantly in terms of a
target variable (exhaustive means that every data point belongs to at least one
segment, while exclusive means that every data point belongs to only one
segment). This method of analysis is very flexible. Classification trees can
examine the effects of predictor variables one at a time, unlike regression,
which examines them all at once.
 
   The CHAID analysis begins by dividing the population into two or more
distinct segments based upon predictor variables. It continues by segmenting
each of the newly created sub-segments, or nodes, based upon a secondary
predictor variable. This process is repeated until no more distinct subgroups
can be created.
 
   In Creditrust's situation, the liquidity of accounts would be Y, while those
factors which are related to liquidity would be X. Here, liquidity pertains to
the expected recovery on a receivable divided by its charged-off amount. The
target variable is predicted liquidity, and the predictor variables are factors
which are related to the ability to collect payments, including numerous
cohorts such as age of the account, size of the account balance and
geographical location. The average historical liquidity for each segment is
then used to forecast future liquidity for any accounts which fall into the
specific segment. A relationship between Y and X does not fit any mathematical
functional form. The majority of accounts will have zero liquidity as most of
Creditrust's collections come from a small number of customers. This skewed
distribution does not lend itself to traditional regression analysis. Moreover,
it is accurate to separate accounts into groups and identify those customers
who have a high likelihood of collection. For this reason, the CHAID algorithm
is utilized to forecast liquidity as it appears to exhibit a relatively high
confidence level for predictive analysis of recovery on these accounts.
 
   In analyzing a portfolio of Receivables for purchase, the Company reviews
various characteristics of the individual Receivables within the portfolio. The
following tables illustrate certain of the characteristics of Receivables owned
by the Company at specified dates. Because a significant portion of the
Company's customers recently have experienced some life-altering event, the
Company has found that a period of time must pass before those customers are
able to commence recovering financially. Newer Receivables (i.e., Receivables
that are between three and eighteen months past due) generally are more
expensive to purchase than older Receivables. The range of age since default on
Receivables managed by the Company in respect of both number of accounts and
charged-off amount as of December 31, 1996, 1997 and 1998 is as follows:
 
<TABLE>
<CAPTION>
      December 31, 1996          December 31, 1997        December 31, 1998
   --------------------------------------------------- ------------------------
                    Charged-                 Charged-                 Charged-
                      off                      off                      off
           No. of    Amount         No. of    Amount         No. of    Amount
   Year   Accounts (millions) Year Accounts (millions) Year Accounts (millions)
   ----   -------- ---------- ---- -------- ---------- ---- -------- ----------
   <S>    <C>      <C>        <C>  <C>      <C>        <C>  <C>      <C>
   0-2     89,548    $167.6   0-2   73,685    $146.9   0-2  488,276   $1,052.7
   2-4     57,809    $130.7   2-4  428,646    $796.1   2-4  228,792   $  401.7
   4-6     30,999    $ 66.5   4-6   52,454    $117.5   4-6  473,105   $  919.7
   6+      15,210    $ 21.4    6+   25,553    $ 44.0    6+   75,356   $  155.3
</TABLE>
 
   Creditrust specializes in purchasing larger balance Receivables. The Company
has found the best cost-to-collect ratio generally occurs when the charged-off
amount is at least $1,000, and typically less than $8,000. Select ranges of
charged-off amounts of Receivables managed by the Company as of December 31,
1996, 1997 and 1998 are as follows:
 
<TABLE>
<CAPTION>
           December 31, 1996                  December 31, 1997                 December 31, 1998
   -------------------------------------------------------------------- ---------------------------------
                            Charged-                          Charged-                          Charged-
                   No. of  off Amount                No. of  off Amount                No. of  off Amount
       Range      Accounts (millions)     Range     Accounts (millions)     Range     Accounts (millions)
       -----      -------- ---------- ------------- -------- ---------- ------------- -------- ----------
   <S>            <C>      <C>        <C>           <C>      <C>        <C>           <C>      <C>
   $0-$1,000       70,680    $ 40.2       $0-$1,000 184,176    $113.4       $0-$1,000 537,928   $  270.3
   $1,001-$5,000  109,703    $251.2   $1,001-$5,000 362,891    $764.5   $1,001-$5,000 618,732   $1,367.3
   >$5,001         13,183    $ 94.7         >$5,001  33,271    $226.7         >$5,001 108,869   $  891.7
</TABLE>
 
                                       30
<PAGE>
 
   The Company's Receivables grouped by asset type as of December 31, 1996,
1997 and 1998 were as follows:
 
<TABLE>
<CAPTION>
        December 31, 1996                   December 31, 1997                   December 31, 1998
- ----------------------------------- ---------------------------------- -----------------------------------
                          Charged-                           Charged-                            Charged-
                 No. of  off Amount                 No. of  off Amount                 No. of   off Amount
  Asset Type    Accounts (millions)   Asset Type   Accounts (millions)   Asset Type   Accounts  (millions)
- --------------  -------- ---------- -------------- -------- ---------- -------------- --------- ----------
<S>             <C>      <C>        <C>            <C>      <C>        <C>            <C>       <C>
VISA(R)/                            VISA(R)/                           VISA(R)/
 MasterCard(R)  102,969    $229.0    MasterCard(R) 487,249    $942.4    MasterCard(R) 1,108,085  $2,243.5
Private Label/                      Private Label/                     Private Label/
 Discover(R)     38,032    $ 39.0    Discover(R)    38,077    $ 39.1    Discover(R)      43,498  $   45.8
Installment                         Installment                        Installment
 Obligations     52,565    $118.1    Obligations    55,012    $123.1    Obligations     113,946  $  240.1
</TABLE>
 
   The seller must be able to demonstrate that the Receivables originated from
a satisfactory geographic distribution, because the Company has found that
heavy concentration in a single state or area creates a substantially greater
risk of non-recovery. The size of Receivables balances falls within the range
that the Company has found to provide the best cost-to-collect ratio.
Creditrust also reviews the geographic distribution of the proposed Receivables
for reasons other than to avoid portfolios concentrated in one or a few areas.
For example, certain states have more debtor-friendly laws than others and,
therefore, would be less desirable from an account officer's perspective.
Additionally, different regions may place differing degrees of importance on
fiscal responsibility and creditworthiness. Based on experience and historical
data, the Company attempts to determine the future recovery potential of the
Receivables in a given portfolio.
 
   State credit laws, population demographics and population size affect the
number of accounts originating from a particular state, as well as the
collectibility of these accounts. The Company's portfolios are broadly
dispersed across the United States, as shown in the following chart:
 
                   [CREDITRUST CORP. PIE CHART APPEARS HERE]
                         Portfolio Composition by State
Other States            32.88%
California              16.96%
Texas                   11.92%
Florida                 10.59%
New York                 8.90%
Pennsylvania             3.68%
Massachusetts            3.87%
Maryland                 2.69%
New Jersey               3.25%
Illinois                 2.86%
North Carolina           2.40%
 
   This quantitative and qualitative data is evaluated together with
Creditrust's knowledge of the current debt marketplace and any subjective
factors that may be available regarding the portfolio or the seller. The Credit
Committee must decide unanimously whether to purchase the portfolio and, based
on the Company's internal guidelines and limited by the specific portfolio's
PAT score, the committee determines the maximum price that Creditrust would be
willing to pay for the given portfolio and the bid price which will maximize
yield on the Receivables. Once a particular purchase has been agreed upon, the
acquisition is documented in an agreement that contains customary terms and
conditions.
 
 
                                       31
<PAGE>
 
Servicing Organization
 
   Creditrust utilizes two servicing facilities. The headquarters facility,
approximately 19,000 square feet, houses the executive offices and servicing
facilities for approximately 225 employees. The second facility, approximately
36,000 square feet, serves as Creditrust's primary operations center and is
designed to house approximately 700 additional employees, along with
information systems and recruiting departments. Currently, the Company has
approximately 640 employees and is organized into five functional departments:
Acquisitions; Information Technology; Skiptrace; Recovery and Legal.
 
 Information Technology Department
 
   The Information Technology ("IT") Department is the backbone of the
Company's operations, handling all computer and telephone systems and providing
for the ongoing development necessitated by both technological advances and
business needs. The IT Department is responsible for the ongoing enhancement of
Mozart and PAT, servicing reports and database developments. The IT Department
regularly reports to all credit bureaus on the Company's entire portfolio. The
IT Department works in concert with the Acquisitions Department to import,
analyze and evaluate all prospective purchases using PAT. The technologies
serviced by this Department include:
 
   Software. PAT and Mozart were developed in-house by Creditrust's
programmers. The software is written in a high-speed, relational database
language and is designed to reside on powerful, but readily available, servers.
Both programs have been in use for more than six years and are considered to be
bug-free. Back-up tapes of account information are recorded each day and are
stored at an off-site location for safety and security.
 
   Computer Hardware and Networks. The software programs reside on three
Novell-based servers and are connected via fiber-optic wide area networks and
local area networks to Intel Pentium(R)-based PCs. The call centers have been
fully wired so that additional employee terminals simply may be placed onto
open desks and plugged into the network. The architecture of the system is
technologically sophisticated, while remaining easily scaleable and updateable,
two features critical to the rapid growth anticipated by the Company. The
current architecture is capable of supporting 1,500 account officers with the
simple addition of PCs. This should allow the Company to experience significant
growth without a need for further upgrade in the near-term. The systems are
fully redundant so as to ensure uninterrupted operations. The Company has
extensive emergency plans in place for access to an off-site call center
location, should the need arise.
 
   Telephony. The Company employs advanced technology in telephony, including
predictive dialers, automatic routers, two Lucent Technologies Definity(R) G-3
telephone systems (scaleable to over 1,500 account officers) and many other
components. The call centers have been fully wired so that additional account
officer telephones may simply be placed onto an open desk and plugged into the
network. The architecture is technologically sophisticated, while remaining
scaleable and updateable.
 
   Verification and Research of Account Information. When a portfolio of
Receivables is purchased, each account automatically is run through an
extensive series of proprietary and commercially available databases to compile
as much information about each Receivable as possible. The information is
combined with the information already provided by the credit grantor and
automatically entered into Mozart.
 
   Within 24 hours of importing the Receivable into Mozart account officers
begin calling every telephone number available, and within days a letter is
sent out to the customer advising that Creditrust has purchased the Receivable.
This initial letter is designed to invite discussion or the resolution of the
Receivable and generally contains an offer of settlement at a modest discount.
 
 
                                       32
<PAGE>
 
 Skiptrace Department-Locating Customers
 
   In the event that contact is not made with a customer based on the compiled
information for that Receivable, the account is automatically transferred to
the Skiptrace Department. Skiptracers are technology-driven telephone
detectives. The Skiptrace Department is divided into multiple teams, each of
which is headed by a supervisor. As an initial step to locate customers, each
skiptracer endeavors to compile a complete "electronic profile" for each
customer and to find every possible telephone number for the customer.
Skiptracers utilize internally developed databases consisting of more than
65,000 creditors, plus a variety of public databases and third-party database
providers. The Skiptrace Department has the capability of accessing real-time
customer credit reports, electronic nationwide directory assistance, an
internally maintained "neighbors file" of over 100 million nationwide residents
and numerous other resources. The Company maintains over 800 million individual
database records on its current and potential customers. Employing any or all
of these tools frequently enables the Skiptracers to locate otherwise
unreachable customers. A working phone number is frequently found for those
customers transferred to the Skiptrace Department. Once a customer is found,
Mozart automatically assigns the customer to one of the teams in the Recovery
Department.
 
 Recovery Department-Servicing Customers and Collection of Receivables
 
   The Recovery Department, unlike a traditional "collections shop," uses a
friendly, customer-focused approach to collect on receivables. Instead of
simply calling about an old bill, Creditrust's employees work to maximize yield
while minimizing customer negativity and maintaining a positive working
environment.
 
   The Recovery Department is responsible for recovering account balances and
selling customer service to our customers. The Company employs advanced
Pentium(R) PC Workstations and sophisticated telephone call management systems
to maximize its employee productivity and thereby increase recovery from its
receivables. The telephone call management systems include predictive dialers,
automated call and account distribution systems, digital switching and
customized computer software. Mozart provides the Recovery Department with: (1)
real-time customer reporting; (2) full customer account data information; (3)
collection discussion notes on each account; (4) telephone numbers and
addresses; (5) payment history; (6) automatic notice of acquisition, settlement
letters, reminders and late payment notices; (7) automatic legal pleadings
production; (8) automatic account distribution to employees; (9) surveillance
of on-screen activity and telephone conversations for quality control,
productivity and regulatory compliance; and (10) exception reports on payment
plans. Creditrust's employees work to maximize yield while minimizing customer
apprehension and maintaining a positive working environment. The Recovery
Department currently is organized into teams of 16 with one supervisor per
team. The supervisors work with the team members and assist employees with
quality control and productivity. Through the Company's extensive network of
computer and telephone systems, each team member in the Recovery Department is
responsible for contacting customers, explaining the benefits of paying
Creditrust, working with customers to develop acceptable means to satisfy their
obligations to Creditrust and recovering the Receivables.
 
   Making Customer Contact. When an account officer is able to establish
contact with a given customer, the customer's account automatically is placed
inside that account officer's work queue. Each account officer is assigned a
number of dedicated customer accounts depending on the account officer's skill
level. This work queue automatically is replenished on a daily basis, by
Mozart, as the Receivables are resolved, whether favorably or unfavorably. In
addition to their group of dedicated accounts, account officers receive
Receivables from a general pool daily.
 
   On the initial customer contact call, the customer is given a standardized
and strictly controlled presentation regarding the benefits of resolving its
account with Creditrust. Emphasis is placed on determining the reason for the
customer's default in order to better assess the customer's situation and to
assist in creating a plan for repayment. Creditrust account officers are
trained to follow rigid Receivables resolution priorities.
 
 
                                       33
<PAGE>
 
   Mozart presents the account officer with all available information and a
variety of resolution options. A large emphasis is placed by the account
officer on making the customer aware of all possible alternative methods
available. The computer system will not allow an account officer to exceed his
or her specified settlement authority without electronic authorization of a
supervisor approval code. Once a customer and the account officer agree to a
repayment schedule, the account officer records the terms of the arrangement in
Mozart. The computer system then automatically will generate a series of
letters reminding the customer of important dates.
 
   Cash Management. Creditrust, through its strong emphasis on technology and
innovation, has built a customer base that is not exclusively dependent on the
postal service to deliver payments. As a result, more than 70% of all payments
are completed by either the Western Union Quick Collect(TM) program, which is
an electronic money order system, or by Creditrust's QuickChek pre-authorized
checks drawn on the customer's checking account. Creditrust's QuickChek system
allows the account officer to obtain the customer's authorization to reproduce
an actual check, drawn on the customer's checking account on an agreed upon
date over a series of months and for the exact amount of the agreed payment.
Creditrust participates as an authorized agent for the Quick Collect(TM)
program and is therefore able to receive payments directly in its offices
within minutes.
 
   Delinquency Follow-Up. The problem of delinquent or late payments on
established repayment plans is greatly mitigated through the use of the Quick
Collect(TM) and QuickChek programs. However, some customers cannot or will not
participate in one of these plans. The Company has developed a system to deal
with late payments to minimize the drain on the productivity of the account
officers. In the event that payment is not received within one day of the
scheduled due date, Mozart automatically issues a late payment letter to the
customer. This is followed by a second letter ten days after the due date.
Unless a scheduled payment is received on or before the day it is due, Mozart
automatically moves the Receivable to the account officer's late queue for
immediate customer contact.
 
   Late Payment Account Officer. When a customer falls more than 30 days late
in a payment plan, the Receivable automatically is transferred to a specially
trained, dedicated late payment account officer. These individuals are tasked
with getting the customer back on track according to the terms of his or her
payment plan or, in certain circumstances, negotiating revised terms for
payment. In some instances, a customer's financial circumstances may have
worsened and a plan that accurately fits the new situation is necessary. In
other cases, the customer is able to dispense with the perceived burden of
monthly installments by making a lump sum payment. The Company induces
resolution through a variety of methods. Late payment account officers act as
financial counselors to the customer and may assist the customer in securing
new resources for the resolution of its account.
 
 Legal Department
 
   An important component of the Company's collections effort involves the
Legal Department and the pursuit of those customers who have the ability, but
not the willingness, to resolve their obligations. Creditrust employs three in-
house attorneys, several paralegals and a dedicated support staff to process
thousands of court cases each year. The Legal Department has the capacity to
internally prepare and file collection proceedings in multiple jurisdictions.
The Legal Department is responsible for coordinating a network of in excess of
55 attorneys nationwide, determining the suit criteria for each individual
jurisdiction, placing cases for immediate suit, obtaining judgment, seizing
bank accounts, repossessing automobiles that have equity, coordinating sales of
property and instituting wage garnishments to satisfy judgments. In addition,
the Legal Department is responsible for overseeing the Company's compliance
with applicable laws, rules and regulations associated with the conduct of its
business. See "--Government Regulation."
 
   Foreclosure and Asset Disposition. Creditrust, through its Legal Department,
occasionally engages in the execution and foreclosure of real property. In the
event that a judgment has been secured, and real estate has been verified as
belonging solely to the customer, foreclosure in support of execution of
judgment is
 
                                       34
<PAGE>
 
considered. Unlike foreclosure pursuant to the power of sale contained in a
mortgage or deed of trust, a judicial sale of real property follows the state
court rules for sheriff's levy and seizure of property. Those rules vary widely
by state.
 
   Consumer Resolution Center. Creditrust maintains an independent consumer
resolution center to assist its customers in any dispute they may have with
either the original credit grantor or the efforts made by the Company to
resolve the dispute. The Company has found that a function separate from and
that does not operate in the manner of a recovery department can be useful in
resolving certain matters. In turn, Creditrust's employees are freed up to
address accounts that are capable of immediate resolution. The consumer
resolution center benefits the Company by permitting its employees to use their
time more productively.
 
   Compliance Procedures. The Company's policy is to comply with all provisions
of the Fair Debt Collection Practices Act (the "FDCPA") and applicable state
laws, regardless of whether such laws apply to it. The Company monitors
employee activity on an ongoing basis through its Quality Improvement Group.
Employees are trained and tested on their knowledge of the FDCPA, and they are
telephonically monitored for compliance with the FDCPA and the Company's
stringent standards of customer satisfaction and complaint-free Receivables
resolution. In conjunction with telephonic monitoring, an employee's
Receivables activities are monitored through the Company's DoubleVision system,
which allows a supervisor or manager to observe exactly what the employee sees
on the computer monitor, including every keystroke and every system activity
generated.
 
   On a daily basis, a series of audit reports is generated automatically by
Mozart, including daily management reports, liquidity reports, telephone
reports, skiptrace reports and account officer cash transaction reports. The
flexibility of Mozart allows management to make real-time queries of any
necessary information.
 
Competition
 
   The Company's business is highly competitive, and it expects that
competition from new and existing competitors will intensify. The Company
competes with other purchasers of defaulted consumer receivables and with
third-party collection agencies. The Company's ability to obtain new customers
is also materially affected by the financial services companies that choose to
manage their own defaulted consumer receivables. Some of these companies may
have substantially greater personnel and financial resources. The Company seeks
to compete with these companies on the basis of its superior information
technology capabilities, which the Company believes enable it to purchase,
collect and manage receivables more effectively than its competitors. Following
allegations of fraud, the Company's competitor Commercial Financial Services,
Inc. recently filed for protection from its creditors under the federal
bankruptcy laws. The Company is unable to assess the potential long-term effect
of this development on the industry or the markets for purchasing and financing
defaulted consumer receivables.
 
Trademarks and Proprietary Information
 
   The Company has obtained federal trademark registrations with the United
States Patent and Trademark Office with respect to the name "Creditrust" and
the Creditrust logo.
 
   The Company relies on trade secrets to protect its proprietary rights in its
systems and information databases. The Company attempts to protect its trade
secrets and other proprietary information through agreements with employees and
other security measures. Although the Company intends to protect its rights
vigorously, there can be no assurance that these measures will be successful.
 
Government Regulation
 
   The FDCPA and comparable state statutes establish specific guidelines and
procedures which debt collectors must follow to communicate with consumer
debtors, including the time, place and manner of such communications. It is the
Company's policy to comply with the provisions of the FDCPA and comparable
state
 
                                       35
<PAGE>
 
statutes in all of its collection activities, although it may not be
specifically subject thereto. If these laws apply to some or all of the
Company's collection activities, the Company's failure to comply with such laws
could have a materially adverse effect on the Company. The relationship of a
customer and a credit card issuer is extensively regulated by federal and state
consumer protection and related laws and regulations. Because many of its
Receivables were originated through credit card transactions, certain of the
Company's operations are affected by such laws and regulations. Significant
laws include the Federal Truth-In-Lending Act, the Fair Credit Billing Act, the
Equal Credit Opportunity Act, the Fair Credit Reporting Act and the Electronic
Funds Transfer Act (and the Federal Reserve Board's regulations which relate to
these Acts), as well as comparable statutes in those states in which customers
reside or in which the credit grantors are located. State laws may also limit
the interest rate and the fees that a credit card issuer may impose on its
customers. Among other things, the laws and regulations applicable to credit
card issuers impose disclosure requirements when a credit card account is
advertised, when it is applied for and when it is opened, at the end of monthly
billing cycles and at year end. Federal law requires credit card issuers to
disclose to consumers the interest rates, fees, grace periods and balance
calculation methods associated with their credit card accounts, among other
things. In addition, customers are entitled under current laws to have payments
and credits applied to their credit card accounts promptly, to receive
prescribed notices and to require billing errors to be resolved promptly. In
addition, some laws prohibit certain discriminatory practices in connection
with the extension of credit. Failure by the credit grantors to have complied
with applicable statutes, rules and regulations could create claims and rights
offset by the customers that would reduce or eliminate their obligations under
their Receivables, and this could have a materially adverse effect on the
Company. Pursuant to agreements under which the Company purchases Receivables,
the Company is normally indemnified against losses caused by the failure of the
credit grantor to have complied with applicable statutes, rules and regulations
relating to the Receivables before they are sold to Creditrust.
 
   Certain laws, including the laws described above, may limit the Company's
ability to collect amounts owing with respect to the Receivables regardless of
any act or omission on the part of the Company. For example, under the federal
Fair Credit Billing Act, a credit card issuer is subject to all claims (other
than tort claims) and defenses arising out of certain transactions in which a
credit card is used if the obligor has made a good faith attempt to obtain
satisfactory resolution of a disagreement or problem relative to the
transaction and, except in cases where there is a specified relationship
between the person honoring the card and the credit card issuer, the amount of
the initial transaction exceeds $50.00 and the place where the initial
transaction occurred was in the same state as the customer's billing address or
within 100 miles of that address. As a purchaser of defaulted consumer
receivables, the Company may purchase Receivables subject to legitimate
defenses on the part of the customer. The statutes further provide that, in
certain cases, customers cannot be held liable for, or their liability is
limited with respect to, charges to the credit card account that were a result
of an unauthorized use of the credit card. No assurances can be given that
certain of the Receivables were not established as a result of unauthorized use
of a credit card, and, accordingly, the amount of such Receivables could not be
collected by the Company. Pursuant to some agreements under which the Company
purchased Receivables, the Company is indemnified against certain losses with
respect to such Receivables regardless of any act or omission on the part of
the Company or the credit grantor.
 
   Additional consumer protection laws may be enacted that would impose
requirements on the enforcement of and collection on consumer credit card or
installment accounts. Any new laws, rules or regulations that may be adopted as
well as existing consumer protection laws, may adversely affect the ability of
the Company to collect the Receivables. In addition, the failure of Creditrust
to comply with such requirements could adversely affect the Company's ability
to enforce the Receivables.
 
Properties
 
   Creditrust is headquartered in a leased facility, consisting of
approximately 19,000 square feet, at 7000 Security Boulevard, Baltimore,
Maryland 21244. The headquarters facility has capacity for approximately 225
employees and houses all of the training facilities and administrative offices.
The Company has also leased an
 
                                       36
<PAGE>
 
additional facility located approximately two miles from its headquarters at
1705 Whitehead Road, Baltimore, Maryland 21244. This operations center
comprises approximately 36,000 square feet and has the capacity to accommodate
approximately 700 additional employees and expanded training and recruiting
departments. The operations center houses the Company's updated communications
and software systems center, which is fully redundant to the computer center,
located at the corporate headquarters.
 
Employees
 
   As of December 31, 1998, the Company had approximately 640 full-time
employees. None of the Company's employees are represented by a labor union.
The Company believes that its relations with its employees are good.
 
Legal Proceedings
 
   The Company is subject to routine litigation in the ordinary course of
business, including contract, collections and employment-related litigation.
None of these routine matters, individually or in the aggregate, is believed by
the Company to be material to its business or financial condition.
 
Additional Information
 
   The Company is subject to the informational requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance
therewith files reports, proxy statements and other information with the
Securities and Exchange Commission (the "Commission"). Reports, proxy
statements and other information filed by the Company with the Commission can
be inspected and copied at the Public Reference Room maintained by the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. Information about
the operation of the Public Reference Room may be obtained by calling the
Commission at 1-800-SEC-0330. Copies of such material can also be obtained from
the Commission's Internet web site at http://www.sec.gov. The common stock of
the Company is quoted on the Nasdaq National Market. Reports, proxy statements
and other information concerning the Company can be inspected at the offices of
The Nasdaq Stock Market, 1735 K Street, Washington, D.C. 20006.
 
                                       37
<PAGE>
 
                                   MANAGEMENT
 
Directors and Executive Officers
 
   The table below sets forth certain information concerning each of the
executive officers and directors of the Company.
 
<TABLE>
<CAPTION>
             Name               Age                    Position
             ----               ---                    --------
<S>                             <C> <C>
Joseph K. Rensin...............  33 Chairman of the Board, President and Chief
                                     Executive Officer
Frederick W. Glassberg(1)(2)...  65 Director
John G. Moran(1)(2)............  53 Director
Michael S. Witlin..............  30 Director
John L. Davis..................  36 Vice President, Business Development and
                                     Corporate Secretary
J. Barry Dumser................  50 Vice President, General Counsel
John D. Frey...................  53 Vice President, Recovery
James L. Isett.................  42 Vice President, Chief Information Officer
Jefferson B. Moore.............  36 Vice President, Acquisitions
Richard J. Palmer..............  47 Vice President, Chief Financial Officer and
                                     Treasurer
W. Lawrence Petcovic...........  53 Vice President, Human Resources
</TABLE>
- --------
(1) Member of the Audit Committee.
(2) Member of the Compensation Committee.
 
   Joseph K. Rensin, Chairman of the Board, President and Chief Executive
Officer--Mr. Rensin co-founded Creditrust in 1991 and has served as Chairman of
the Board, President and Chief Executive Officer since that time. Mr. Rensin
was the initial developer of the Company's PAT and Mozart systems and its
extensive database, as well as the customer relations approach to collections
and recovery. Prior to founding Creditrust, Mr. Rensin founded and later sold
two different technology-related companies. He attended the University of
Maryland College Park from 1983 to 1987. While in college, he wrote three books
on computers published by Prentice-Hall.
 
   Frederick William Glassberg, Director--Mr. Glassberg has been a director of
Creditrust since 1997. Mr. Glassberg has been since 1991 president of Dornbush
Enterprises, Inc., d/b/a Crystal Hill Advisors or its predecessors, Columbia,
Maryland, which provides commercial real estate management advice and financial
advisory services to corporate and municipal clients. Mr. Glassberg serves on
the Board of Directors of three tax-exempt subsidiaries of The Enterprise
Foundation that own low- and moderate-income housing. Earlier in his career,
Mr. Glassberg served as Chief Financial Officer of a subsidiary of The Rouse
Company from 1973 to 1983.
 
   John G. Moran, Director--Mr. Moran has been a director of Creditrust since
1997. He has been Associate Dean and Executive-in-Residence of the Sellinger
School of Business and Management at Loyola College in Baltimore, Maryland
since 1995 and President of The Moran Group, LTD, which offers management
consulting services to for-profit and not-for-profit organizations, since 1995.
From 1986 until 1995, Mr. Moran was President of Household Bank, FSB (Eastern
Division).
 
   Michael S. Witlin, Director--Mr. Witlin co-founded Creditrust in 1991 and he
served as Vice President of the Company until 1995. From 1995 to 1997, Mr.
Witlin served as a consultant with the Company Entier, providing business
process re-engineering services to privately held and public companies as well
as federal agencies. Since 1998, Mr. Witlin has been a consultant with RWD
Technologies, Inc., providing management and technology consulting services to
Fortune 100 companies.
 
 
                                       38
<PAGE>
 
   John L. Davis, Vice President, Business Development and Corporate
Secretary--Mr. Davis has been an employee of Creditrust since 1993. Mr. Davis'
duties have included service in the Recovery Department, various functions in
the Legal Department, including Manager of the Legal Department, and more
recently Vice-President of Business Development. Mr. Davis has been
instrumental in the development of Creditrust's nationwide network of
collection attorneys. Prior to joining Creditrust, Mr. Davis worked in two law
firms, while also earning his BS degree in Paralegal Studies at the University
of Maryland.
 
   J. Barry Dumser, Vice President, General Counsel--Mr. Dumser joined
Creditrust in 1997 as its General Counsel. From 1994 to 1997, Mr. Dumser served
as Vice President, Chevy Chase Bank where he managed the bank's bankruptcy and
deceased processing units and supervised the litigation unit, which supported
the collection efforts with respect to the Chevy Chase Bank's approximately $5
billion credit card portfolio. From 1993 to 1994, Mr. Dumser served as Vice
President and Counsel to Matterhorn Bank Programs and from 1990 to 1994; Mr.
Dumser served as Vice President, Commercial Loan Collateral Control, of First
American Bank of Virginia. Mr. Dumser received his BS in Economics from Wharton
School of Finance and Commerce and his MBA from Boston University School of
Management. Mr. Dumser received his JD from the University of Baltimore School
of Law in 1983 and was admitted to the Maryland Bar that same year.
 
   John D. Frey, Vice President, Recovery--Mr. Frey, joined Creditrust in 1998.
From 1995 through 1998, Mr. Frey managed recovery operations of Chevy Chase
Bank, F.S.B., with a credit card portfolio of approximately $5 billion and
served as Vice President Recovery. From 1992 to 1995, Mr. Frey served as Vice
President, Collections for First Card Services; from 1990 to 1992, Mr. Frey was
employed by HHL Financial Services, an accounts receivable management company
primarily serving the healthcare industry. In addition, Mr. Frey served in a
variety of managerial roles in the collection operations of American Express
Company from 1968 to 1990.
 
   James L. Isett, Vice President and Chief Information Officer--Mr. Isett
joined Creditrust in 1998. Prior to joining Creditrust, Mr. Isett was an
independent information technology consultant from 1997 to 1998; Chief
Information Officer for Universal Savings Bank, a credit card processor, from
1996 to 1997, and a member of the information technology departments supporting
credit card operations at American Express Company from 1996 to 1997, at Bank
of America NT & SA from 1994 to 1996, and at National Data Corporation from
1988 to 1994. He received his BS degree from Texas Tech University.
 
   Jefferson Barnes Moore, Vice President, Acquisitions--Mr. Moore joined
Creditrust in 1997. From 1993 to 1997, Mr. Moore was Vice President of Koll-
Dove Global Disposition Services, LLC, where he helped the company develop its
industry-leading defaulted consumer receivables brokerage operations. Prior to
Koll-Dove, Mr. Moore was involved in commercial real estate sales for 12 years.
Mr. Moore received his BS degree in Business Administration from the University
of Missouri, Columbia.
 
   Richard J. Palmer, Vice President, Chief Financial Officer and Treasurer--
Mr. Palmer has been Chief Financial Officer of Creditrust since 1996. From 1983
to 1996, Mr. Palmer served as Chief Financial Officer of, and in various other
financial functions for, CRI, Inc., a national real estate investment company
with headquarters in Rockville, Maryland. Prior to CRI, Inc. Mr. Palmer was
with Grant Thornton LLP from 1976 until 1983 and KPMG Peat, Marwick from 1973
to 1976. Mr. Palmer has a BS degree in accounting from Florida Atlantic
University in Boca Raton, Florida. He received his Florida certified public
accounting certificate in 1974, and received reciprocity in the District of
Columbia in 1976.
 
   W. Lawrence Petcovic, Vice President, Human Resources--Mr. Petcovic joined
Creditrust in November 1998. He was Vice President of Training at Chevy Chase
Credit Card Operations Center from 1996 to 1998 and Director of Training and
Total Quality Management for The Ryland Group, Inc, a large homebuilder and
financial services company, from 1989 to 1993. Mr. Petcovic has over 22 years
experience in training, human resources, business process improvement, and
operations.
 
   The Company's officers are elected annually by and serve at the discretion
of the Board of Directors. Creditrust's Board of Directors is not divided into
classes. At each annual meeting of stockholders, directors
 
                                       39
<PAGE>
 
are elected to serve until the next annual meeting of stockholders and until
their successors have been elected and qualified.
 
Board Committees
 
   The Board of Directors has standing Audit and Compensation Committees. The
Audit Committee annually recommends to the Board the appointment of independent
certified public accountants for the Company, reviews the scope and fees of the
annual audit and any special audit, and reviews the results with the auditors.
Further, it reviews accounting practices and policies of the Company with the
auditors and the adequacy of the accounting and financial controls of the
Company and submits recommendations to the Board regarding oversight and
compliance with accounting principles and legal requirements. The Compensation
Committee reviews and makes recommendations to the Board regarding salaries and
benefits of officers of the Company and administers the Company's incentive
stock option and employee stock purchase plans.
 
Compensation of Directors
 
   Directors of the Company who are also employees of the Company do not
receive additional compensation for their services as directors. Non-employee
directors of the Company receive annual director compensation consisting of
shares of common stock with a value of $10,000 pursuant to the Company's 1998
Stock Incentive Plan and $5,000 in cash. Each non-employee director receives
$1,500 for each Board meeting attended in person and $500 for each Board
meeting attended telephonically. In addition, each non-employee director
receives $500 for each committee meeting attended in person and $300 for each
committee meeting attended telephonically. Non-employee directors also are
reimbursed for expenses incurred to attend meetings of the Board of Directors
and its committees. Further, Mr. Witlin was granted an option to purchase
32,258 shares of common stock on the same terms as the grants to executive
officers described below under "Compensation Pursuant to Plans."
 
Executive Compensation
 
   The following table sets forth the compensation paid by Creditrust during
the fiscal years ended December 31, 1997 and December 31, 1998 to Creditrust's
Chief Executive Officer and all other executive officers receiving compensation
in excess of $100,000 in 1997 and 1998 (the "Named Executive Officers").
 
                                       40
<PAGE>
 
                           Summary Compensation Table
 
<TABLE>
<CAPTION>
                                                  Annual
                                               Compensation
                                             -----------------    All Other
Name and Principal Position             Year  Salary   Bonus   Compensation(1)
- ---------------------------             ---- -------- -------- ---------------
<S>                                     <C>  <C>      <C>      <C>
Joseph K. Rensin....................... 1998 $218,846 $    --      $ 1,295
 Chairman and Chief Executive Officer   1997  150,010      --          --
 
Rick W. Chandler(2).................... 1998   95,022   21,664      91,934(3)
 Vice President, Recovery               1997  101,637   22,667         --
 
John L. Davis.......................... 1998  150,010    5,000       1,195
 Vice President, Business Development   1997  150,010   16,777       1,772
 
Jefferson B. Moore..................... 1998  150,010  128,728       1,615
 Vice President, Acquisitions           1997  138,470    2,000         --
 
Richard J. Palmer...................... 1998  150,010   42,584       1,444
 Vice President and Chief Financial
  Officer                               1997 $150,010 $118,589     $   188
</TABLE>
- --------
(1) Represents amounts contributed by the Company to the individuals' accounts
    in the Company's 401(k) plan.
(2) Mr. Chandler was employed by the Company through September 1998. John D.
    Frey became the Company's Vice President, Recovery in September 1998.
(3) Includes the amount paid to Mr. Chandler upon cancellation of his options
    in connection with the termination of his employment with the Company.
 
Employment Agreements
 
   The Company has entered into employment agreements with Messrs. Palmer,
Moore, Frey and Davis. The employment agreements entitle Messrs. Palmer and
Moore to annual incentive compensation in an amount up to $100,000 in the
discretion of the Compensation Committee, in addition to an annual base
compensation of $150,000. Mr. Davis receives annual compensation of $150,000.
Mr. Frey receives annual compensation of $150,000 and incentive compensation
based upon the performance of the Recovery Department. Effective April 14,
1998, the Compensation Committee increased Mr. Rensin's annual salary to
$250,000. Mr. Rensin is also entitled to incentive compensation in an amount up
to $100,000 annually in the discretion of the Compensation Committee.
 
   Messrs. Palmer, Moore, Frey and Davis are entitled to all Company benefits
to which employees generally are eligible, and each is subject to a
confidentiality agreement that prohibits him from disclosing the Company's
proprietary information, removing Company documents or soliciting other
employees for outside employment for two years after he leaves the Company. In
the event of a breach of the confidentiality agreement, the Company is entitled
to liquidated damages of $100 per day for each day the agreement is violated,
among other remedies.
 
   Messrs. Palmer, Moore, Frey and Davis each have agreed not to compete with
the Company for three years from the date he leaves the Company, subject to
certain geographic limitations. Pursuant to his employment agreement, the
Company reimbursed Mr. Moore for $15,000 in moving expenses in connection with
his relocation to Maryland and $10,000 for his temporary residence costs during
the first several months of his employment, as well as certain temporary
financial assistance in connection with his relocation. See "Certain
Transactions."
 
Compensation Pursuant to Plans
 
   1998 Stock Incentive Plan. The Company has reserved a total of 800,000
shares of common stock for issuance pursuant to the Creditrust 1998 Stock
Incentive Plan (the "Stock Plan"). The Stock Plan was established to provide
incentives to motivate and retain key employees of the Company. The Stock Plan
is administered by the Compensation Committee of the Board of Directors and
provides for the grant of incentive
 
                                       41
<PAGE>
 
stock options and non-qualified stock options, as well as stock appreciation
rights, restricted or unrestricted stock awards, phantom stock, performance
awards, or any combination of the foregoing. The Compensation Committee is
authorized to grant options under the Stock Plan to all eligible employees of
the Company, including executive officers. Directors who are not also employees
of the Company are eligible for grants under the Stock Plan. Options granted
under the Stock Plan are granted on such terms and at such prices as are
determined by the Compensation Committee, except that the per share exercise
price of incentive stock options granted under the Stock Plan cannot be less
than the fair market value of the common stock on the date of grant. Each
option is exercisable after the period or periods specified in the option
agreement, but no incentive stock option may be exercised after the expiration
of 10 years from the date of grant. No option may be granted under the Stock
Plan after April 6, 2008. Incentive stock options granted to an individual who
owns (or is deemed to own) 10% or more of the total combined voting power of
all classes of stock of the Company must have an exercise price of at least
110% of the fair market value of the common stock on the date of grant, and a
term of no more than five years. The Board of Directors has the authority to
amend or terminate the Stock Plan, however certain amendments are subject to
stockholder approval.
 
   Currently, there are 800,000 shares of common stock available for issuance
under the Stock Plan, of which 312,500 shares are subject to outstanding
options.
 
                       Option Grants In Last Fiscal Year
 
   The following table sets forth information regarding non-qualified stock
options granted under the Stock Plan by Creditrust during the fiscal year ended
December 31, 1998 to each of the Named Executive Officers.
<TABLE>
<CAPTION>
                                                                             Potential
                                                                        Realizable Value at
                                                                          Assumed Annual
                                                                          Rates of Stock
                                                                        Price Appreciation
                                       Individual Grants                for Option Term(4)
                         ---------------------------------------------- -------------------
                         Number of
                         Securities Percentage of
                         Underlying Total Options
                          Options     Granted in   Exercise  Expiration
Name                     Granted(1) Fiscal Year(2) Price (3)    Date       5%       10%
- ----                     ---------- -------------- --------- ---------- -------- ----------
<S>                      <C>        <C>            <C>       <C>        <C>      <C>
Joseph K. Rensin........      --          --           --         --         --         --
John L. Davis...........   64,516       20.65%      $15.50     4/6/08   $628,575 $1,593,581
Jefferson B. Moore......   64,516       20.65        15.50     4/6/08    628,575  1,593,581
Richard J. Palmer.......   64,516       20.65        15.50     4/6/08    628,575  1,593,581
</TABLE>
 
- --------
(1) Twenty percent of the options vested on the date of grant and the remaining
    options vest at a rate of 20% on each anniversary of the date of grant.
(2) Based on an aggregate of 312,500 shares subject to options grant to
    employees, officers and directors of Creditrust in the fiscal year ended
    December 31, 1998, including the Named Executive Officers.
(3) The options were granted at an exercise price equal to the fair market
    value of the common stock on the date of grant.
(4)  As mandated by regulations promulgated by the Commission, the table
     describes the hypothetical gains that would exist for the respective
     options granted based on assumed rates of annual stock price appreciation
     of 5% and 10% from date of grant to the end of the option term. These
     hypothetical gains are based on assumed rates of appreciation and,
     therefore, the actual gains, if any, on stock option exercises are
     dependent on the future performance of the common stock, overall stock
     market conditions and the continued employment of the named individuals
     with the Company. As a result, the amounts reflected in this table may not
     necessarily be achieved.
 
   Messrs. Frey, Isett and Petcovic have been granted options to purchase a
total of 38,306 shares of common stock at a weighted average exercise price of
$16.97.
 
 
                                       42
<PAGE>
 
   Stock Purchase Plan. The Company has reserved a total of 100,000 shares of
common stock for issuance pursuant to the Creditrust 1998 Employee Stock
Purchase Plan (the "Stock Purchase Plan"). The Stock Purchase Plan was
established to promote the long-term success of the Company by providing
employees of the Company with a convenient opportunity to become stockholders.
Options granted and shares of common stock purchased under the Stock Purchase
Plan are intended to qualify for the favorable tax treatment for employees
available under Section 423 of the Internal Revenue Code of 1986, as amended.
 
   The Compensation Committee administers the Stock Purchase Plan. Under the
terms of the Stock Purchase Plan, all eligible employees of the Company have
the opportunity to purchase common stock through payroll deductions. The
purchase price is determined by the Compensation Committee but in no event will
it be lower than 85% of the lesser of (1) the fair market value of a share of
common stock on the offering date, or (2) the fair market value of a share of
common stock on the purchase date, provided that the price per share is not
less than par value. The fair market value on any offering date shall be the
average on that date of the high and low prices of a share of common stock on
the principal national securities exchange on which the common stock is
trading. The maximum number of shares for which each employee may purchase
options in each annual period is determined by the Compensation Committee prior
to the commencement of each offering period. The Stock Purchase Plan limits
purchases to $25,000 per participant for each calendar year. The aggregate
amount of shares of common stock that have been reserved under the Stock
Purchase Plan is subject to adjustment for recapitalization, stock dividend,
reorganization, merger, consolidation or other changes in capital affecting the
common stock.
 
Indemnification of Directors and Officers
 
   Pursuant to the Company's Charter and Bylaws, the Company is obligated to
indemnify each of its directors and officers to the fullest extent permitted by
Maryland law with respect to all liability and losses suffered and reasonable
expenses incurred in any action, suit or proceeding in which such person was or
is made or threatened to be made a party or is otherwise involved by reason of
the fact that such person is or was a director or officer of the Company. The
Company is obligated to pay the reasonable expenses of the directors or
officers incurred in defending such proceedings if the indemnified party agrees
to repay all amounts advanced by the Company if it is ultimately determined
that such indemnified party is not entitled to indemnification. See
"Description of Capital Stock--Limitations on Liability of Officers and
Directors."
 
                                       43
<PAGE>
 
                              CERTAIN TRANSACTIONS
 
   Mr. Rensin had unconditionally and personally guaranteed (the "Guaranty")
the Company's former bank credit facility, including attorneys fees and
expenses, incurred by the bank in enforcing its rights under the Guaranty. A
portion of the proceeds of the Initial Securitization was used to pay off and
terminate this facility, and, consequently the Guaranty has terminated.
 
   Mr. Rensin had unconditionally and personally guaranteed the Subordinated
Notes. A portion of the proceeds of the initial public offering was used to
repay the Subordinated Notes and consequently terminated this subordinated
guaranty.
 
   Jefferson B. Moore, who has served as the Company's Vice President,
Acquisitions since January 22, 1997, received a loan of $78,000 on February 28,
1997 pursuant to his employment agreement. The Company issued the loan to Mr.
Moore and his wife to assist with their purchase of a residence in Maryland.
Mr. and Mrs. Moore paid a $38,000 installment on May 30, 1997, leaving a
balance of $40,000 which was repaid in June 1998.
 
   The Company remitted payments on loans due participants (including interest)
of approximately $416,000, $743,000 and $58,000 to Mr. Rensin and various
investment vehicles owned or controlled by Mr. Rensin during the years ended
December 31, 1995, 1996 and 1997, respectively. The remaining amounts due to
participants will be repaid as the related Receivables are liquidated.
 
   The Company also remitted a payment of approximately $66,000 to a
corporation prior to the initial public offering, of which Mr. Glassberg is an
executive officer, as a finder's fee in connection with the contract for the
receivables that were serviced by the Company and included in the Initial
Securitization.
 
   Any future related-party transactions will be on terms at least as favorable
to the Company as available from third parties and will be approved by a
majority of the disinterested directors.
 
                                       44
<PAGE>
 
                             SELLING STOCKHOLDERS

         The common stock offered hereby (the "Shares") is issuable upon
exercise of the Warrants. The Selling Stockholders may from time to time offer
and sell pursuant to this prospectus any or all of the Shares. The term "Selling
Stockholder" includes the holders listed below and the beneficial owners of the
Warrants or Shares and their transferees, pledges, donees or other successors.

         The following table sets forth information with respect to the Selling
Stockholders and the respective number of Warrants beneficially owned by each
Selling Stockholder and the number of shares of stock into which such Warrants
will be convertible into upon exercise thereof that may be offered pursuant to
this prospectus.

<TABLE>
<CAPTION> 
                                                               
                                                                   NUMBER OF     
                                                                  SHARES TO BE                             PERCENTAGE OF 
                               NUMBER                             ISSUED UPON        PERCENTAGE OF         TOTAL VOTING 
                                 OF         PERCENTAGE            EXERCISE OF           COMMON             POWER AFTER 
       NAME                   WARRANTS       OF TOTAL             WARRANTS(1)           STOCK              EXERCISE(3)    
       ----                     HELD         --------             -----------       OUTSTANDING(2)       --------------
                                ----                                                --------------    
<S>                           <C>           <C>                   <C>               <C>                  <C> 
Odyssey Capital Group,
L.P., a Pennsylvania
limited partnership             67,500         15.0%                67,500                *                    *

Porter Partners                 58,500         13.0                 58,500                *                    *

American High Growth
Equities Retirement
Trust(4)                        45,000         10.0                 45,000                *                    *

Sonz Partners L.P.              45,000         10.0                 45,000                *                    *

Lagunitas Partners LP(7)        36,000          8.0                 36,000                *                    *

Gruber & McBaine Int'l(8)       21,600          4.8                 21,600                *                    *

Jeff Porter                     18,000          4.0                 18,000                *                    *

Allan Bortel or Sydne Bortel, 
trustees, or their successors 
in trust, under the Sydne and 
Allan Bortel living trust, 
dated September 14, 1998, and 
any amendments thereto          13,500          3.0                 13,500                *                    *

EDJ Limited                     13,500          3.0                 13,500                *                    *

Jon & Linda Gruber(9)            9,000          2.0                  9,000                *                    *

Dawn Dobras(5)                     450          1.0                    450                *                    *

Eric B. Swergold(6)                450          1.0                    450                *                    *
</TABLE> 


- -----------------------
* Less than 1%.

(1) Assumes exercise of the full amount of Warrants held by such holder at the
exercise price of $12.00 per share. Fractional shares will be redeemed in cash.

(2) Computed in accordance with Rule 13d-3(d)(1) promulgated under the Exchange
Act and based upon 7,984,480 shares of common stock outstanding as of December
31, 1998, treating as outstanding the number of Shares shown as being issuable
upon the assumed exercise of the named holder of the full amount of such
holder's Warrants but not assuming the conversion of the Warrants of any other
holder. Includes common stock, if any, beneficially owned by the holder other
than the Shares.

(3) The percentage of total voting power after exercise represents the
percentage of the voting power each stockholder will have after the exercise
based upon 7,984,480 shares of common stock outstanding as of December 31, 1998
treating as outstanding the number of Shares as being issuable upon the assumed
exercise by the named holder of the full amount of such holder's Warrants but
not assuming the exercise of the Warrants of any other holder. Includes common
stock, if any, beneficially owned by the holder other than the Shares.

    None of the Selling Stockholders has, or within the past three years has
had, any position, office or other material relationship with the Company or any
of its predecessors or affiliates. Because the Selling Stockholders may,
pursuant to this prospectus, offer all or some portion of the Shares, no
estimate can be given as to the amount of Shares that will be held by the
Selling Stockholders upon termination of any such sales. In addition, the
Selling Stockholders identified above may have sold, transferred or otherwise
disposed of all or a portion of their Warrants, in transactions exempt from the
registration requirements of the Securities Act, since the date on which they
provided the information regarding their Warrants. Information regarding changes
with respect to the Selling Stockholders will be set forth in supplements to
this prospectus if and when necessary. See "Plan of Distribution."

                                      45
<PAGE>
 
                          DESCRIPTION OF CAPITAL STOCK
 
General
 
   The Company is authorized to issue 20,000,000 shares of common stock, $0.01
par value per share, and 5,000,000 shares of preferred stock, $0.01 par value
per share (the "Preferred Stock"). As of December 31, 1998, the Company had
8,000,000 shares of common stock issued, 7,984,480 shares of common stock
outstanding and no shares of Preferred Stock outstanding. The following
description of capital stock of the Company is qualified in its entirety by
reference to the Company's Charter.
 
Common Stock
 
   Holders of common stock are entitled to one vote per share on all matters
submitted to a vote of stockholders generally. Stockholders have no right to
cumulate their votes in the election of directors. Accordingly, holders of a
majority of the outstanding shares of common stock entitled to vote in any
election of directors may elect all of the directors standing for election. If
all the shares of common stock offered by this prospectus are sold, Mr. Rensin
will own 61.5% of the outstanding common stock. Mr. Rensin will be able to
control effectively most matters requiring approval by the Company's
stockholders, including the election of directors, the approval of charter
amendments, and the approval of major transactions for which stockholders have
approval rights. Holders of common stock are entitled to receive dividends and
other distributions pro rata when, as and if declared from time to time by the
Board of Directors out of funds legally available therefor. The Company does not
intend to declare or pay any dividends on the shares of its common stock in the
near future. See "Dividend Policy." In the event of a voluntary or involuntary
liquidation, dissolution or winding up of the Company, the holders of common
stock are entitled to share ratably in all assets remaining after payment of
liabilities, including all distributions to holders of Preferred Stock having a
liquidation preference over the common stock. The Company's Charter gives the
holders of common stock no preemptive or other subscription or conversion
rights, and there are no redemption provisions with respect to such shares. All
outstanding shares of common stock are, and the shares offered hereby will be,
when issued and paid for, fully paid and non-assessable. The rights, preferences
and privileges of holders of common stock are subject to, and may be adversely
affected by, the rights of holders of shares of any series of Preferred Stock,
which the Company may designate and issue in the future from time to time.
 
Preferred Stock
 
   Under the Charter, the Board of Directors is authorized to issue Preferred
Stock, in one or more series, and to fix the number of shares constituting such
series and the designation of such series, the voting powers (if any) of the
shares of such series, and the preferences and relative, participating,
optional or other special rights, if any, and any qualifications, limitations
or restrictions thereof, of the shares of such series. The Company has not
issued any series of Preferred Stock.
 
Warrants
 
   The Company has issued and outstanding Warrants to purchase 396,000 shares
of common stock at an exercise price of $12.00 per share and Warrants to
purchase 54,000 shares of common stock at an exercise price of $15.50 per
share. The Warrants expire on April 1, 2003 and are subject to customary anti-
dilution adjustments upon dividends and distributions on the common stock,
subdivisions or reclassifications of common stock, combinations and
reclassifications of the common stock, and certain transactions occurring prior
to an initial public offering of common stock.
 
Limitations on Liability of Officers and Directors
 
   The Company's Charter and Bylaws provide for mandatory indemnification of
the officers and directors of the Company to the fullest extent permitted by
the Maryland General Corporation Law ("MGCL"), including
 
                                       46
<PAGE>
 
some instances in which indemnification is otherwise discretionary under the
MGCL. The Charter contains provisions that eliminate the personal liability of
the Company's directors and officers for monetary damages resulting from
breaches of their fiduciary duties as directors or officers other than for a
judgment or other final adjudication adverse to the officer or director that is
entered based on a finding of active or deliberate dishonesty, payment of
unlawful distributions, or for any transaction from which the director or
officer derived an improper personal benefit. The Company believes that these
provisions are essential to attracting and retaining qualified persons as
directors and officers.
 
   There is no pending litigation or proceeding involving a director or officer
of the Company as to which indemnification is being sought, and the Company is
not aware of any threatened litigation that may result in claims for
indemnification by any officer or director.
 
Anti-Takeover Provisions
 
 Business Combinations
 
   Under the MGCL, certain "business combinations" (including a merger,
consolidation, share exchange, or, in certain circumstances, an asset transfer
or issuance or reclassification of equity securities) between a Maryland
corporation and (i) any person who beneficially owns 10% or more of the voting
power of the corporation's shares, (ii) an affiliate or associate of such
corporation who, at any time within the two-year period prior to the date in
question, was the beneficial owner of 10% or more of the voting power of the
then-outstanding voting stock of the corporation (in either case, an
"interested stockholder"), or (iii) any affiliate of an interested stockholder,
are prohibited for five years after the most recent date on which the
interested stockholder became an interested stockholder, and thereafter must be
recommended by the board of directors of the Maryland corporation and approved
by the affirmative vote of at least (a) 80% of the votes entitled to be cast by
holders of its outstanding voting shares, and (b) two-thirds of the votes
entitled to be cast by holders of such outstanding voting shares, other than
shares held by the interested stockholder with whom the business combination is
to be effected; unless, among other things, the corporation's stockholders
receive a minimum price (as defined in the MGCL) for their shares and the
consideration is received in cash or in the same form as previously paid by the
interested stockholder for its shares. These provisions of the MGCL do not
apply to business combinations that are approved or exempted by the board of
directors of the corporation prior to the time that the interested stockholder
becomes an interested stockholder.
 
   The Company is generally governed by the MGCL's business combinations
statute. However, the Company's Charter exempts any business combination with
Mr. Rensin or his present or future affiliates from the application of such
statute.
 
 Control Share Acquisitions
 
   The MGCL provides that "control shares" of a Maryland corporation acquired
in a "control share acquisition" have no voting rights except to the extent
approved by a vote of two-thirds of the votes entitled to be cast by
stockholders, excluding shares of stock as to which the acquiring person,
officers of the corporation and directors of the corporation who are employees
of the corporation are entitled to exercise or direct the exercise of the
voting power of the shares in the election of directors. "Control shares" are
voting shares of stock which, if aggregated with all other shares of stock
previously acquired by such person, would entitle the acquirer to exercise
voting power in electing directors within one of the following ranges of voting
power: (i) one-fifth or more but less than one-third, (ii) one-third or more
but less than a majority or (iii) a majority of all voting power. Control
shares do not include shares that the acquiring person is entitled to vote as a
result of having previously obtained stockholder approval. A "control share
acquisition" means the acquisition, directly or indirectly, of control shares,
subject to certain exceptions.
 
 
                                       47
<PAGE>
 
   A person who has made or proposes to make a control share acquisition, upon
satisfaction of certain conditions (including an undertaking to pay expenses),
may compel the board of directors to call a special meeting of stockholders to
be held within 50 days of demand to consider the voting rights of the shares.
 
   If voting rights are not approved at the meeting or if the acquirer does not
deliver an acquiring person statement as required by the statute, then subject
to certain conditions and limitations, the corporation may redeem any or all of
the control shares, except those for which voting rights have previously been
approved, for fair value determined, without regard to voting rights, as of the
date of the last control share acquisition or of any meeting of stockholders at
which the voting rights of such shares are considered and not approved. If
voting rights for control shares are approved at a stockholders' meeting and
the acquirer becomes entitled to vote a majority of the shares entitled to
vote, all other stockholders may exercise appraisal rights. The fair value of
the shares as determined for purposes of such appraisal rights may not be less
than the highest price per share paid in the control share acquisition, and
certain limitations and restrictions generally applicable to the exercise of
appraisal rights do not apply in the context of a control share acquisition.
 
   The control share acquisition statute does not apply to shares acquired in a
merger, consolidation or share exchange if the corporation is a party to the
transaction or to acquisitions approved or excepted by the charter or the
bylaws of the corporation.
 
   The business combination statute and the control share acquisition statute
could have the effect of discouraging unsolicited offers to acquire the Company
and of increasing the difficulty of consummating any such offer.
 
Transfer Agent and Registrar
 
   The transfer agent and registrar for the common stock is American Stock
Transfer & Trust Company.
 
                                       48
<PAGE>
 
                             PLAN OF DISTRIBUTION

         Pursuant to a Registration Rights Agreement dated as of April 9, 1998
(the "Registration Rights Agreement") between the Company and Ferris, Baker,
Watts Incorporated, as placement agent, entered into in connection with the
offering of the Warrants and the Shares to be issued upon exercise thereof, the
Registration Statement of which this prospectus forms a part was filed with the
Commission covering the resale of the Shares. The Company has agreed to use all
reasonable efforts to keep the Registration Statement effective until July 28,
2001, two years from the effective date of the initial public offering (or such
earlier date when the holders of the Shares are able to sell all such Shares
immediately without restriction as described in the Registration Rights
Agreement. The Company will be permitted to suspend the use of this prospectus
(which is a part of the Registration Statement) in connection with the sale of
the Shares by holders during certain period of time under certain circumstances
relating to pending corporate developments and public filings with the
Commission and similar events. The specific provisions relating to the
registration rights described above are contained in the Registration Rights
Agreement, and the foregoing summary is qualified in its entirety by reference
to the provisions of such agreement.

         The Company will not receive any of the proceeds of the offering of the
Shares by the Selling Stockholders. Sales of the Shares may be effected by or
for the account of the Selling Stockholders from time to time in transactions
(which may include block transactions) on any exchange or market on which such
securities are listed or quoted, as applicable, in negotiated transactions,
through a combination of such methods of sale, or otherwise, at fixed prices
that may be changed, at market prices prevailing at the time of sale, at prices
related to prevailing market prices, or at negotiated prices. The Selling
Stockholders may effect such transactions by selling the Shares directly to
purchasers, through broker-dealers acting as agents for the Selling
Stockholders, or to broker-dealers who may purchase Shares as principals and
thereafter sell the Shares from time to time in transactions (which may include
block transactions) on any exchange or market on which such securities are
listed or quoted, as applicable, in negotiated transactions, through a
combination of such methods of sale, or otherwise. In effecting sales,
broker-dealers engaged by Selling Stockholders may arrange for other
broker-dealers to participate. Such broker-dealers, if any, may receive
compensation in the form of discounts, concessions or commissions from the
Selling Stockholders and/or the purchasers of the Shares for whom such
broker-dealers may act as agents or to whom they may sell as principals, or both
(which compensation as to a particular broker-dealer might be in excess of
customary commissions). The Selling Stockholders and any broker-dealers, agents
or underwriters that participate with the Selling Stockholders in the
distribution of the Shares may be deemed "underwriters" within the meaning of
the Securities Act. Any commissions paid or any discounts or concessions allowed
to any such persons, and any profits received on the resale of the Shares
offered hereby and purchased by them may be deemed to be underwriting
commissions or discounts under the Securities Act.

         Pursuant to the Registration Rights Agreement, the Company has agreed
to pay all expenses incident to the offer and sale of the Shares offered by the
Selling Stockholders hereby, except that the Selling Stockholders will pay all
underwriting discounts and selling commissions, if any. The Company and the
Selling Stockholders are obligated to indemnify each other against certain
liabilities arising under the Securities Act.

         The outstanding common stock is quoted on the Nasdaq National Market
and the Shares have been approved for listing on the Nasdaq National Market
subject to official notice of issuance.

         To comply with the securities laws of certain states, if applicable,
the Shares offered hereby will be offered or sold in such jurisdictions only
through registered or licensed brokers or dealers. In addition, in certain
states the Shares may not be sold unless they have been registered or qualified
for sale in the applicable state or an exemption from the registration or
qualification requirement is available and is complied with.

         Under applicable rules and regulations under the Exchange Act, any
person engaged in a distribution of the Shares may be limited in its ability to
engage in market activities with respect to such Shares. In addition and without
limiting the foregoing, each Selling Stockholder will be subject to applicable
provisions of the Exchange Act and the rules and regulations thereunder, which
provisions may limit the timing of purchase and sales of any of the Shares by
the Selling Stockholders. The foregoing may affect the marketability of the
Shares.

                                      49
<PAGE>
 
                        SHARES ELIGIBLE FOR FUTURE SALE


         As of December 31, 1998, the Company had 7,984,480 shares of common
stock outstanding. If all the Warrants are exercised, there will be 8,434,480
shares of common stock outstanding. Of those shares, the 2,808,711 shares of
common stock sold in the initial public offering of the Company's common stock
are freely transferable without restriction or registration under the Securities
Act of 1933, as amended (the "Act"), unless purchased by persons deemed to be
"affiliates" of the Company (as that term is defined in the Act) ("Affiliates").
In addition, the 450,000 shares of common stock offered by this prospectus will
be freely tradeable without restriction or registration under the Act when the
registration statement, of which this prospectus is a part, becomes effective.
The remaining 5,191,289 shares of Common Stock outstanding ("Restricted Shares")
may only be sold in the public market if such shares are registered under the
Act or sold in accordance with Rule 144 promulgated under the Act. In general,
under Rule 144 a person (or persons whose shares are aggregated) including an
affiliate, who has beneficially owned the shares for one year, may sell in the
open market within any three-month period a number of shares that does not
exceed the greater of (i) 1% of the then outstanding shares of the Company's
common stock, or (ii) the average weekly trading volume in the common stock on
the Nasdaq National Market during the four calendar weeks preceding such sale.
Sales under Rule 144 are also subject to certain limitations on the manner of
sale, notice requirements and availability of current public information about
the Company. A person (or persons whose shares are aggregated) who is deemed not
to have been an Affiliate of the Company at any time during the 90 days
preceding a sale by such person and who has beneficially owned his shares for at
least two years, may sell such shares in the public market under Rule 144(k)
without regard to the volume limitations, manner of sale provisions, notice
requirements or availability of current information referred to above.
Restricted shares properly sold in reliance upon Rule 144 are thereafter freely
tradeable without restrictions or registration under the Act, unless thereafter
held by an Affiliate of the Company.

         The Company has reserved an aggregate of 800,000 shares of common stock
for issuance pursuant to the Stock Plan and 100,000 shares for issuance under
the Stock Purchase Plan and the Company registered such shares on Form S-8.
Subject to restrictions imposed pursuant to the Stock Plan and the Stock
Purchase Plan, shares of common stock issued pursuant to the Stock Plan or Stock
Purchase Plan after the effective date of any Registration Statement on Form S-8
will be available for sale in the public market without restriction to the
extent they are held by persons who are not Affiliates of the Company, and by
Affiliates pursuant to Rule 144.

                                      50
<PAGE>
 
                                 LEGAL MATTERS
 
         Certain legal matters with respect to the validity of the shares of
common stock are being passed upon for the Company by Piper & Marbury L.L.P.,
Baltimore, Maryland.
 
                                    EXPERTS
 
   The financial statements for each of the years ended December 31, 1995, 1996
and 1997 included in this prospectus have been audited by Grant Thornton LLP,
independent certified public accountants, as stated in their reports thereon
appearing elsewhere herein, and are included in reliance on their authority as
experts in accounting and auditing.
 
                                       51
<PAGE>
 
                             CREDITRUST CORPORATION
 
                         Index to Financial Statements
 
<TABLE>
<S>                                                                         <C>
Report of Independent Certified Public Accountants......................... F-2
Financial Statements
  Balance Sheets as of December 31, 1995, 1996 and 1997, and Unaudited
   Balance Sheet as of September 30, 1998.................................. F-3
  Statements of Earnings for the years ended December 31, 1995, 1996 and
   1997, and Unaudited Statements of Earnings for the nine months ended
   September 30, 1997 and 1998............................................. F-4
  Statements of Stockholders' Equity for the years ended December 31, 1995,
   1996, and 1997, and Unaudited Statement of Stockholders' Equity for the
   nine months ended September 30, 1998.................................... F-5
  Statements of Cash Flows for the years ended December 31, 1995, 1996, and
   1997, and Unaudited Statements of Cash Flows for the nine months ended
   September 30, 1997 and 1998............................................. F-6
  Notes to Financial Statements............................................ F-7
</TABLE>
 
                                      F-1
<PAGE>
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
Board of Directors
Creditrust Corporation
 
   We have audited the accompanying balance sheets of Creditrust Corporation
(the Company) as of December 31, 1995, 1996 and 1997, and the related
statements of earnings, stockholders' equity and cash flows for the years then
ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.
 
   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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 financial statements referred to above, present fairly,
in all material respects, the financial position of Creditrust Corporation as
of December 31, 1995, 1996 and 1997, and the results of its operations and its
cash flows for the years then ended in conformity with generally accepted
accounting principles.
 
Grant Thornton LLP
 
Vienna, Virginia
February 24, 1998
 
                                      F-2
<PAGE>
 
                             CREDITRUST CORPORATION
 
                                 BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                            December 31,
                                  --------------------------------  September
                                     1995       1996       1997     30, 1998
                                  ---------- ---------- ---------- -----------
                                                                   (Unaudited)
<S>                               <C>        <C>        <C>        <C>
             Assets
Cash and Cash Equivalents........ $  548,234 $  475,635 $  769,576 $ 9,874,525
Accounts Receivable..............     90,000     13,250     55,766     241,763
Income Taxes Receivable..........        --       6,414    200,163     242,041
Finance Receivables..............  1,852,110  6,603,735  5,049,839  20,554,504
Prepaid Expenses.................     17,215      2,813     59,122     359,309
Investment in Securitization.....        --         --         --    4,653,613
Property and Equipment...........    221,312    469,001  1,434,218   2,356,257
Deferred Costs...................        --         --     534,700     561,121
Other Assets.....................      9,380      2,700    100,852     532,274
                                  ---------- ---------- ---------- -----------
    Total Assets................. $2,738,251 $7,573,548 $8,204,236 $39,375,407
                                  ========== ========== ========== ===========
  Liabilities and Stockholders'
              Equity
Due to Participants.............. $  947,454 $   84,131 $   51,181 $    54,878
Servicing Remittances Due........        --         --     101,358         --
Income Taxes Payable.............    109,038        --         --          --
Accounts Payable and Accrued
 Expenses........................    112,176    457,186    653,065   2,123,641
Notes Payable....................        --   3,792,842  2,105,972         --
Capitalized Lease Obligations....     61,749     40,744    972,342   1,784,939
Deferred Income..................        --     895,449    895,449         --
Lease Incentives.................        --      72,000    266,630     303,868
Deferred Tax Liability...........    373,715    623,177  1,093,846   2,868,434
                                  ---------- ---------- ---------- -----------
Total Liabilities................  1,604,132  5,965,529  6,139,843   7,135,760
Stockholders' Equity
  Preferred stock, $.01 par
   value; 5,000,000 shares
   authorized, none issued and
   outstanding...................        --         --         --          --
  Common stock, $.01 par value;
   20,000,000 shares authorized,
   6,000,000 shares issued and
   outstanding at December 31,
   1995, 1996, and 1997;
   8,000,000 shares issued and
   7,984,480 shares outstanding
   at September 30, 1998.........     60,000     60,000     60,000      80,000
  Paid in capital................     52,824     52,824     52,824  27,703,619
  Stock held for benefit plans...        --         --         --     (268,690)
  Retained earnings..............  1,021,295  1,495,195  1,951,569   4,724,718
                                  ---------- ---------- ---------- -----------
    Total Stockholders' Equity...  1,134,119  1,608,019  2,064,393  32,239,647
                                  ---------- ---------- ---------- -----------
    Total Liabilities and
     Stockholders' Equity........ $2,738,251 $7,573,548 $8,204,236 $39,375,407
                                  ========== ========== ========== ===========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-3
<PAGE>
 
                             CREDITRUST CORPORATION
 
                             STATEMENTS OF EARNINGS
 
<TABLE>
<CAPTION>
                                                                Nine Months ended
                              Year ended December 31,             September 30,
                          ----------------------------------  -----------------------
                             1995        1996        1997        1997        1998
                          ----------  ----------  ----------  ----------  -----------
                                                                   (Unaudited)
<S>                       <C>         <C>         <C>         <C>         <C>
Revenue
  Income on finance
   receivables..........  $4,559,542  $5,521,063  $7,245,744  $5,769,558  $ 6,324,332
  Servicing fees........         --          --    2,580,200     683,695    2,379,830
  Gain on sale..........         --          --          --          --     7,416,666
                          ----------  ----------  ----------  ----------  -----------
                           4,559,542   5,521,063   9,825,944   6,453,253   16,120,828
Expenses
  Personnel.............   1,846,605   2,617,862   5,922,172   3,864,114    7,497,181
  Contingency legal and
   court costs..........     374,492     212,530     320,104     238,460      302,532
  Communications........     404,021     573,118     911,508     602,928    1,102,705
  Rent and other
   occupancy............     239,603     382,020     853,344     594,036      898,953
  Professional fees.....     117,094     155,754     504,003     183,991      432,912
  General and
   administrative.......     132,244     193,221     270,509     244,622      411,188
  Portfolio repurchase
   costs................         --      383,736         --          --           --
                          ----------  ----------  ----------  ----------  -----------
                           3,114,059   4,518,241   8,781,640   5,728,151   10,645,471
                          ----------  ----------  ----------  ----------  -----------
Earnings from
 Operations.............   1,445,483   1,002,822   1,044,304     725,102    5,475,357
Other Income (Expense)
  Interest and other....      20,533      74,307      14,755       7,143      386,754
  Interest expense......    (269,634)   (287,530)   (377,410)   (318,325)    (382,571)
                          ----------  ----------  ----------  ----------  -----------
Earnings Before Income
 Taxes and Extraordinary
 Loss...................   1,196,382     789,599     681,649     413,920    5,479,540
Provision for Income
 Taxes..................     462,759     315,699     225,275     161,429    2,139,968
                          ----------  ----------  ----------  ----------  -----------
Earnings Before
 Extraordinary Loss.....     733,623     473,900     456,374     252,491    3,339,572
Extraordinary Loss (net
 of taxes)..............         --          --          --          --      (566,423)
                          ----------  ----------  ----------  ----------  -----------
Net Earnings............  $  733,623  $  473,900  $  456,374  $  252,491  $ 2,773,149
                          ==========  ==========  ==========  ==========  ===========
Earnings per Common
 Share Basic and Diluted
 Before Extraordinary
 Item...................  $     0.12  $     0.08  $     0.08  $     0.04  $      0.52
Extraordinary Item......         --          --          --          --         (0.09)
                          ----------  ----------  ----------  ----------  -----------
Earnings per Common
 Share Basic and
 Diluted................  $     0.12  $     0.08  $     0.08  $     0.04  $      0.43
                          ==========  ==========  ==========  ==========  ===========
Weighted-Average Number
 of Common Shares
 Outstanding During the
 Period Basic and
 Diluted................   6,000,000   6,000,000   6,000,000   6,000,000    6,444,444
                          ==========  ==========  ==========  ==========  ===========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-4
<PAGE>
 
                             CREDITRUST CORPORATION
 
                       STATEMENTS OF STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                                               Stock
                                             Additional                      Held for
                           Common    Common    Paid in   Preferred Preferred  Benefit    Retained
                           Shares     Stock    Capital    Shares     Stock     Plans     Earnings     Total
                          ---------  ------- ----------- --------- --------- ---------  ---------- -----------
<S>                       <C>        <C>     <C>         <C>       <C>       <C>        <C>        <C>
Balance at January 1,
 1995...................  6,000,000  $60,000 $    52,824    --        --           --   $  287,672 $   400,496
Net Earnings............        --       --          --     --        --           --      733,623     733,623
                          ---------  ------- -----------    ---       ---    ---------  ---------- -----------
Balance at December 31,
 1995...................  6,000,000   60,000      52,824    --        --           --    1,021,295   1,134,119
Net Earnings............        --       --          --     --        --           --      473,900     473,900
                          ---------  ------- -----------    ---       ---    ---------  ---------- -----------
Balance at December 31,
 1996...................  6,000,000   60,000      52,824    --        --           --    1,495,195   1,608,019
Net Earnings............        --       --          --     --        --           --      456,374     456,374
                          ---------  ------- -----------    ---       ---    ---------  ---------- -----------
Balance at December 31,
 1997...................  6,000,000   60,000      52,824    --        --           --    1,951,569   2,064,393
Initial Public Offering
 (unaudited)............  2,000,000   20,000  27,241,289    --        --           --          --   27,261,289
Value of common stock
 Purchase Warrants
 issued in connection
 with subordinated debt
 financing (unaudited)..        --       --      409,506    --                     --          --      409,506
Stock purchased for
 benefit plans
 (unaudited)............    (15,520)     --          --     --        --      (268,690)        --     (268,690)
Net Earnings
 (unaudited)............        --       --          --     --        --           --    2,773,149   2,773,149
                          ---------  ------- -----------    ---       ---    ---------  ---------- -----------
Balance at September 30,
 1998 (unaudited).......  7,984,480  $80,000 $27,703,619    --        --     $(268,690) $4,724,718 $32,239,647
                          =========  ======= ===========    ===       ===    =========  ========== ===========
</TABLE>
 
 
        The accompanying notes are an integral part of these statements.
 
                                      F-5
<PAGE>
 
                             CREDITRUST CORPORATION
 
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                Nine months ended
                              Year ended December 31,             September 30,
                          ----------------------------------  -----------------------
                             1995        1996        1997        1997        1998
                          ----------  ----------  ----------  ----------  -----------
                                                                   (Unaudited)
<S>                       <C>         <C>         <C>         <C>         <C>
Increase (Decrease) in
 Cash and Cash
 Equivalents
Cash Flows from
 Operating Activities
 Net earnings...........  $  733,623  $  473,900  $  456,374  $  252,491  $ 2,773,149
 Adjustments to
  reconcile net earnings
  to net cash and cash
  equivalents provided
  by operating
  activities
 Depreciation...........      72,189      84,463     208,643     132,952      261,558
 Deferred tax expense...     321,247     249,462     470,670     154,131    1,774,588
 Loss on abandoned
  property..............      28,880         --          --          --           --
 Gain on sale...........         --          --          --          --    (7,416,666)
 Extraordinary loss.....         --          --          --          --       928,561
 Changes in assets and
  liabilities
  (Increase) decrease in
   accounts receivable..     (90,000)     76,750     (42,516)    (56,542)    (185,997)
  (Increase) decrease in
   other assets.........      (9,380)      6,680     (98,152)    (17,486)    (431,422)
  (Increase) decrease in
   prepaid expenses.....     (12,895)     14,402     (56,309)   (118,028)    (300,187)
  (Decrease) increase in
   accounts payable and
   accrued expenses.....    (109,319)    345,010     195,879     983,458    1,470,576
  Increase (decrease) in
   servicing remittances
   due..................         --          --      101,358     119,418     (101,358)
  Increase (decrease) in
   lease incentives.....         --       72,000     194,630      (9,000)      37,238
  Increase (decrease) in
   current income taxes
   payable/receivable...      47,512    (115,452)   (193,749)        --       (41,878)
                          ----------  ----------  ----------  ----------  -----------
Net Cash and Cash
 Equivalents (Used in)
 Provided by Operating
 Activities.............     981,857   1,207,215   1,236,828   1,441,394   (1,231,838)
                          ----------  ----------  ----------  ----------  -----------
Cash Flows from
 Investing Activities
 Collections applied to
  principal (accretion)
  on finance
  receivables...........     669,770     831,505   2,111,394   1,742,466     (641,238)
 Investment in
  securitization........         --          --          --          --      (343,849)
 Purchases of property
  and equipment.........     (75,051)   (332,152)   (122,668)   (115,119)    (146,861)
 Acquisitions of finance
  receivables...........  (1,179,430) (5,583,130)   (557,498)   (459,450) (26,178,401)
 Proceeds on
  securitization........         --          --          --          --    12,035,685
 Proceeds from
  portfolios sold, net..         --          --          --          --       562,181
 Deferred gain on sale
  of finance
  receivables...........         --      895,449         --          --           --
                          ----------  ----------  ----------  ----------  -----------
Net Cash and Cash
 Equivalents (Used in)
 Provided by Investing
 Activities.............    (584,711) (4,188,328)  1,431,228   1,167,897  (14,712,483)
                          ----------  ----------  ----------  ----------  -----------
Cash Flows from
 Financing Activities
 Proceeds from
  borrowings from
  participants..........     956,563         --          --          --           --
 (Principal payments)
  accrued interest on
  borrowings from
  participants, net.....  (1,086,865)   (863,323)    (32,950)    (12,787)       3,697
 Proceeds from
  subordinated debt.....         --          --          --          --     4,529,614
 Payments on
  subordinated debt.....         --          --          --          --    (4,529,614)
 (Payments on) proceeds
  from notes payable,
  net...................      (3,958)  3,795,585  (1,626,968) (1,165,120)  (2,105,972)
 Payments on capital
  lease obligations.....      (3,747)    (23,748)   (179,497)   (103,105)    (224,139)
 Proceeds from issuance
  of common stock.......         --          --          --          --    27,261,289
 Proceeds from issuance
  of warrants...........         --          --          --          --       409,506
 Common stock purchased
  for benefit plans.....         --          --          --          --      (268,690)
 Deferred costs.........         --          --     (534,700)   (668,988)     (26,421)
                          ----------  ----------  ----------  ----------  -----------
Net Cash and Cash
 Equivalents (Used in)
 Provided by Financing
 Activities.............    (138,007)  2,908,514  (2,374,115) (1,950,000)  25,049,270
                          ----------  ----------  ----------  ----------  -----------
Net Increase (Decrease)
 in Cash and Cash
 Equivalents............     259,139     (72,599)    293,941     659,291    9,104,949
                          ----------  ----------  ----------  ----------  -----------
Cash and Cash
 Equivalents at
 Beginning of Period....     289,095     548,234     475,635     475,635      769,576
                          ----------  ----------  ----------  ----------  -----------
Cash and Cash
 Equivalents at End of
 Period.................  $  548,234  $  475,635  $  769,576  $1,134,926  $ 9,874,525
                          ==========  ==========  ==========  ==========  ===========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-6
<PAGE>
 
                             CREDITRUST CORPORATION
 
                         NOTES TO FINANCIAL STATEMENTS
 
NOTE A--ORGANIZATION AND BUSINESS
 
   Creditrust Corporation (the "Company"), was incorporated in Maryland on
October 17, 1991. The Company purchases, collects and manages defaulted
consumer receivables from credit grantors, including banks, finance companies,
retail merchants and other service providers. The Company's customers are
located throughout the United States. Purchases of receivables are financed by
cash from operations, capital raised through stock offerings, loans from third
parties and securitizations.
 
NOTE B--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
 Basis of Accounting
 
   The Company's accounts are presented on the accrual basis of accounting in
accordance with generally accepted accounting principles.
 
 Interim Reporting
 
   The accompanying condensed financial information as of September 30, 1998,
and for the nine months ended September 30, 1997 and 1998, including such
information included in the notes to the financial statements and disclosures
regarding matters occurring after December 31, 1997, is unaudited. In the
opinion of management, all adjustments, consisting only of normal recurring
adjustments, considered necessary for a fair presentation have been included.
Operating results for any interim period are not necessarily indicative of the
results for any other interim period or for an entire year.
 
 Significant Estimates
 
   In preparing financial statements in conformity with generally accepted
accounting principles, management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities and the disclosure
of contingent assets and liabilities at the date of the financial statements
and revenue and expenses during the reporting period. Actual results could
differ from those estimates.
 
   Significant estimates have been made by management with respect to the
amount of future cash flows of portfolios. Actual results could differ from
these estimates making it reasonably possible that a change in these estimates
could occur within one year. On a quarterly basis, management reviews the
estimate of future collections, and it is reasonably possible that its
assessment may change based on actual results and other factors. The change in
assessment could be material.
 
 Cash and Cash Equivalents
 
   The Company considers all highly liquid securities purchased with a maturity
of three months or less to be cash equivalents.
 
 Finance Receivables/Interest Income
 
   The Company accounts for its investment in finance receivables on an accrual
basis under the guidance of Practice Bulletin 6 "Amortization of Discounts on
Certain Acquired Loans" using unique and exclusive static pools. Static pools
are established with accounts having similar attributes, usually based on
acquisition timing and/or by seller. Once a static pool is established the
receivables in the pool are not changed. The discount between the cost of each
static pool and the contractual receivable of the accounts in the static pools
is not
 
                                      F-7
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
recorded since the Company expects to collect a relatively small percentage of
each static pool's contractual receivable balance. Each static pool is
initially recorded at cost.
 
   Accrual accounting for each static pool is measured as a unit for the
economic life of the static pool (similar to one loan) for recognition of
income on finance receivables, or collections applied to principal on finance
receivables, and for provision for loss or impairment. The effective interest
rate for each static pool is estimated based on the estimated monthly
collections over the estimated economic life of each pool, currently five years
based on the Company's collection experience. Income on finance receivables is
accrued monthly based on each static pool's effective interest rate applied to
each static pool's monthly opening carrying value. Monthly collections received
for each static pool reduce each static pool's carrying value. To the extent
collections exceed the interest accrual, the carrying value is reduced and the
reduction is recorded as collections applied to principal. If the accrual is
greater than collections, then the carrying value accretes. Accretion arises as
a result of collection rates lower in the early months of ownership than the
estimated effective yield which reflects collections for the entire economic
life of the static pool. Measurement of impairment and any provision for loss
is based on each static pool. To the extent the estimated future cash flow,
discounted at the estimated yield, increases or decreases, the Company adjusts
the yield accordingly. To the extent that the carrying amount of a particular
static pool exceeds its fair value, a valuation allowance would be recognized
in the amount of such an impairment. The estimated yield for each static pool
is based on estimates of future cash flows from collections, and actual cash
flows may vary from current estimates.
 
 Servicing Revenue
 
   Servicing fees are recognized on securitized receivables under the terms of
an indenture and servicing agreement. The Company recognizes as a servicing fee
20% of collections in a securitization. In accordance with the terms of a
servicing agreement on a non-securitized portfolio from August 1997 through
June 1998, the Company recognized as a servicing fee a predetermined percentage
of collections on the related receivables.
 
 Investments in Debt and Equity Securities
 
   The Company accounts for investments in accordance with Statement of
Financial Accounting Standards (SFAS) No. 115, "Accounting for Certain
Investments in Debt and Equity Securities". As such investments are recorded as
either trading, available-for-sale, or held-to-maturity. The Company records
its debt securities related to securitizations (see Note D) as available-for-
sale. Such securities are recorded at fair value, and unrealized holding gains
and losses, net of the related tax effect, are not reflected in earnings but
are recorded as a separate component of stockholders' equity until realized. A
decline in the value of an available-for-sale security below cost that is
deemed other than temporary is charged to earnings and results in the
establishment of a new cost basis for the security.
 
 Deferred Costs
 
   The Company accounted for expenditures, principally legal and accounting
fees in connection with its preparation to sell stock in its initial public
offering, as capitalized and deferred until the offering occurred. The costs
were netted against the capital raised in the offering.
 
   The Company accounted for legal and professional fees in connection with its
initial securitization efforts as capitalized and deferred until it closed the
initial securitization. When a securitization is accounted for as a sale under
SFAS No. 125, all transaction costs, including legal and accounting fees, are
expensed when the gain on sale is recognized.
 
   The Company capitalized legal and accounting costs incurred in connection
with its placement of senior subordinated notes in 1998. These costs were
allocated between the financing costs of the notes and the paid in
 
                                      F-8
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
capital of the warrants. The debt financing costs were amortized until the
notes were paid off with the proceeds of the initial public offering at which
time the balance of deferred costs were expensed and included in the
extraordinary loss.
 
   The Company capitalized legal and accounting costs incurred in connection
with its establishment of the warehouse and revolving line of credit facilities
in 1998. These costs will be amortized over the terms of these facilities.
 
 Due to Participants/Interest Expense
 
   The Company sold rights to a portion of the future proceeds from receivable
collections to certain related parties and third parties. The Company accounted
for the arrangements as loans. The loans are repaid using only the future
collections of the portfolios. The Company has no obligation to repay the loans
from funds outside the collections on the portfolios. Using the Company's
internally developed cash flow model, future payments on loans were projected.
These projections have been utilized to impute an effective interest rate on
each loan. Monthly interest expense is calculated based on the imputed rates.
The projections of future payments are based on estimates, and ultimate
payments may vary from current estimates.
 
 Depreciation
 
   Property and equipment, consisting of computer equipment, furniture and
fixtures and leasehold improvements, are stated at cost and are depreciated
using a straight-line method of depreciation over the lives of the assets,
which range from five to seven years. Leasehold improvements are amortized over
the shorter of the lease term or estimated useful life. Accelerated methods are
used for tax purposes.
 
 Accounting for Transfers of Financial Assets
 
   In 1996, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards (SFAS) No. 125, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities." This
Statement provides accounting and reporting standards for transfers and
servicing of financial assets and extinguishments of liabilities. These
standards are based on consistent application of a financial- components
approach that focuses on control. Under this approach, after a transfer of
financial assets, an entity recognizes the financial and servicing assets it
controls and the liabilities it has incurred, derecognizes financial assets
when control has been surrendered, and derecognizes liabilities when
extinguished. This Statement provides consistent standards for distinguishing
transfers of financial assets that are sales from transfers that are secured
borrowings. The Company adopted SFAS No. 125 for the year ended December 31,
1997. The adoption of SFAS No. 125 did not have a material effect on the 1997
financial statements.
 
 Reporting Comprehensive Income
 
   The Financial Accounting Standards Board recently issued Statement of
Financial Accounting Standards (SFAS) No. 130, "Reporting Comprehensive
Income," effective for fiscal years beginning after December 15, 1997. This
Statement establishes standards for reporting and display of comprehensive
income and its components (revenue, expenses, gains and losses) in a full set
of general-purpose financial statements. This Statement requires all items
required to be recognized under accounting standards as components of
comprehensive income, to be reported in a financial statement that is displayed
with the same prominence as other financial statements. SFAS No. 130 does not
require a specific format for that financial statement but requires that an
enterprise display an amount representing total comprehensive income for the
period in that
 
                                      F-9
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
financial statement. The Statement requires that an enterprise classify items
of other comprehensive income by their nature in a financial statement and
display the accumulated balance of other comprehensive income separately from
retained earnings and additional paid-in capital in the equity section of a
statement of financial position. Reclassification of financial statements for
earlier periods provided for comparative purposes is required. For the years
ended December 31, 1995, 1996, and 1997 and the nine months ended September 30,
1998, the Company had no material sources of other comprehensive income.
 
 Stock Split/Authorization
 
   On February 19, 1998, the Company effected a 60,000-for-1 stock split of its
common stock in the form of a stock dividend. Pursuant to the split, the
Company increased the number of shares of common stock authorized for issuance
from 1,000 to 20,000,000. The stated par value of each common share was changed
from no par to $0.01. In addition, the Company authorized 5,000,000 shares of
preferred stock, with a par value of $0.01.
 
   The accompanying financial statements, including stockholders' equity and
per share amounts, give retroactive effect to the stock split.
 
 Initial Public Offering
 
   On July 29, 1998, the Company commenced an initial public offering of 2.0
million shares of common stock at an initial public offering price of $15.50
per share. The Company's sole stockholder also sold 500,000 shares of common
stock in the offering, which closed on August 3, 1998, and an additional
308,711 shares pursuant to an underwriters' over-allotment option which was
subsequently exercised and closed on September 2, 1998. After payment of
underwriting discounts and commissions and estimated other offering expenses,
the Company received net proceeds of $27.3 million. A portion of these proceeds
was used to repay the subordinated notes; of the remaining proceeds, a portion
was used to make additional portfolio purchases and the balance was added to
working capital.
 
 Earnings per Share
 
   In February 1997, the Financial Accounting Standards Board issued SFAS No.
128, "Earnings per Share" (EPS). The Statement replaces the presentation of
primary EPS with a presentation of basic EPS. It also requires dual
presentation of basic and diluted EPS on the face of the statement of earnings
for all entities with complex capital structures and requires a reconciliation
of the numerator and denominator of the basic EPS computation to the numerator
and denominator of the diluted EPS calculation. At December 31, 1997, the
Company had no common stock equivalents. As of September 30, 1998, the Company
had issued options to purchase 364,516 shares of common stock and warrants to
purchase 450,000 shares of common stock. These common stock equivalents did not
result in a difference between basic and diluted earnings per share.
 
                                      F-10
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
NOTE C--FINANCE RECEIVABLES
 
   The Company purchases defaulted consumer receivables at a discount from the
actual contractual receivable balance. The following summarizes the change in
finance receivables as of:
 
<TABLE>
<CAPTION>
                                        Year Ended
                                       December 31,                 Nine Months Ended
                          ----------------------------------------    September 30,
                              1995          1996          1997            1998
                          ------------  ------------  ------------  -----------------
<S>                       <C>           <C>           <C>           <C>
Balance, at beginning of
 period.................  $  1,342,450  $  1,852,110  $  6,603,735    $  5,049,839
  Purchases of finance
   receivables..........     1,179,430     5,583,130       557,498      26,178,401
  Collections applied to
   principal on finance
   receivables..........      (669,770)     (831,505)   (2,111,394)        641,238
  Securitization of
   finance receivables..           --            --            --      (11,314,974)
                          ------------  ------------  ------------    ------------
Balance, at end of
 period.................  $  1,852,110  $  6,603,735  $  5,049,839    $ 20,554,504
                          ------------  ------------  ------------    ------------
Unrecorded discount
 (unaudited)............  $175,511,601  $426,121,742  $403,307,742    $817,457,708
                          ============  ============  ============    ============
</TABLE>
 
   To the extent that the carrying amount of a static pool exceeds its fair
value, a valuation allowance would be recognized in the amount of such
impairment. As of December 31, 1995, 1996 and 1997 and September 30, 1997 and
1998, no provision for loss has been recorded.
 
 Change in Estimate
 
   The Company monitors its projection models with a view towards enhancing
predictability of both the amount and timing of collections. In 1995 and 1996,
the principal model relied on the best available information at the time,
largely based on the past performance characteristics of the aggregate static
pools. After extensive statistical analysis of individual static pool
performances in 1997, the Company implemented a refinement in its analysis of
projected collections used to compute the effective interest rate for income
recognition. The refinement included individual static pool estimates and had
the effect of reducing total static pools future projected cash flows.
Management believes the change reflects a more predictable and conservative
estimate. The total aggregate effect on the specific static pools of the change
in estimate was to decrease net earnings for 1997 by approximately $700,000.
 
NOTE D--INVESTMENT IN SECURITIZATION
 
   Residual investment in securitization at September 30, 1998 represent
$4,654,000 attributable to the Company's initial securitization, (Series 1998-
1) that closed in June 1998 (see Note Q). The residual investment accrues
interest at 12% per annum.
 
NOTE E--FAIR VALUE OF FINANCIAL INSTRUMENTS
 
   The accompanying financial statements include various estimated fair value
information as of December 31, 1995, 1996 and 1997, and as of September 30,
1998 as required by SFAS No. 107, "Disclosures About Fair Value of Financial
Instruments." Such information, which pertains to the Company's financial
instruments, is based on the requirements set forth in the Statement and does
not purport to represent the aggregate net fair value of the Company.
 
   The following methods and assumptions were used to estimate the fair value
of each class of financial instruments for which it is practicable to estimate
fair value.
 
 Cash and Cash Equivalents
 
   The carrying amount approximates fair value.
 
                                      F-11
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Accounts Receivable
 
   Accounts receivable at December 31, 1996 and 1997 and September 30, 1998
includes loans to non-stockholder employees of the Company. The carrying amount
of such loans approximates the fair value because of the nature of the
transactions and the rates of interest corresponding to quoted market prices
available to the Company.
 
 Finance Receivables
 
   The Company records finance receivables at cost, which is discounted from
the actual principal balance. The fair value of finance receivables was
estimated based upon discounted expected cash flows. Finance receivable
portfolios are reviewed by management on a quarterly basis to ensure the
discount rate reflects management's best estimate of expected future cash
flows. The discount rate is based upon an acceptable rate of return adjusted
for specific risk factors inherent in each individual finance receivable
portfolio. The carrying value of finance receivables approximates fair value at
December 31, 1995, 1996 and 1997 and September 30, 1998.
 
 Investment in Securitizations
 
   Investment in securitizations is recorded at estimated fair value based on
discounted future cash flow.
 
 Due to Participants
 
   Due to participants represents loans to the Company from selling the rights
to a portion of the future income on certain finance receivable portfolios. The
Company accounts for these transactions as loans, imputing the interest rate
using the amounts financed and the projected future payments on the debt. At
December 31, 1995, 1996, and 1997, the carrying amount of due to participants
approximates fair value.
 
 Notes Payable
 
   Quoted market prices for the same or similar issues or the current rate
offered to the Company for debt of the same remaining maturities are used to
estimate the fair value of the Company's notes payable. At December 31, 1996
and 1997, the carrying amount of the notes payable approximates fair value.
 
NOTE F--PROPERTY AND EQUIPMENT
 
   Property and equipment consist of the following at:
 
<TABLE>
<CAPTION>
                                          December 31,
                                  ------------------------------  September 30,
                                    1995      1996       1997         1998
                                  --------  --------  ----------  -------------
   <S>                            <C>       <C>       <C>         <C>
   Computer equipment...........  $142,552  $198,710  $  845,215   $1,988,982
   Furniture and fixtures.......   152,565   410,240     855,631      882,905
   Leasehold improvements.......       --     13,145      95,109      108,165
                                  --------  --------  ----------   ----------
                                   295,117   622,095   1,795,955    2,979,552
   Less accumulated depreciation
    and amortization............   (73,805) (153,094)   (361,737)    (623,295)
                                  --------  --------  ----------   ----------
                                  $221,312  $469,001  $1,434,218   $2,356,257
                                  ========  ========  ==========   ==========
</TABLE>
 
 
                                      F-12
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
NOTE G--DEFERRED COSTS
 
   The Company has deferred certain costs related to a securitization, initial
public offering, senior subordinated notes placement efforts and establishment
of credit facilities. Deferred costs consist of the following at:
 
<TABLE>
<CAPTION>
                                                      December 31, September 30,
                                                          1997         1998
                                                      ------------ -------------
   <S>                                                <C>          <C>
    Securitization...................................   $331,595     $     --
    Initial public offering..........................    203,105           --
    Senior subordinated notes........................        --            --
    Credit facilities................................        --       561,121
                                                        --------     --------
                                                        $534,700     $561,121
                                                        ========     ========
</TABLE>
 
NOTE H--DUE TO PARTICIPANTS
 
   The Company periodically finances purchases of finance receivables by
selling rights to a portion of the future collections on the receivables. The
Company accounts for the arrangements as loans, imputing the interest rate
using the amounts financed and the projected future payments on the debt. As of
December 31, 1995, 1996 and 1997 and September 30, 1998, the balance due to
participants was $947,454, $84,131, $51,181 and $54,878, respectively, which
represents the fair value of estimated future payments to participants.
Interest expense due to participants was $269,634, $204,448, $20,574, $15,068
and $3,697 for the years ended December 31, 1995, 1996 and 1997 and the nine
months ended September 30, 1997 and 1998, respectively.
 
   Payments to participants are allocated between interest and principal. The
interest portion was imputed based upon the initial contributed amount and the
portion of the projected future collections on the participant portfolios based
upon their participation percentages over a five year term. The difference
between the total payment and the imputed interest amount is recorded as a
reduction against principal.
 
NOTE I--ACCOUNTS PAYABLE AND ACCRUED EXPENSES
 
   Accounts payable and accrued expenses consist of the following at:
 
<TABLE>
<CAPTION>
                                              December 31,
                                       -------------------------- September 30,
                                         1995     1996     1997       1998
                                       -------- -------- -------- -------------
   <S>                                 <C>      <C>      <C>      <C>
   Accounts payable..................  $ 43,504 $216,215 $238,684  $  687,200
   Accrued other liabilities.........    22,908   68,425  105,350     789,262
   Accrued salaries, taxes and fringe
    benefits.........................    45,764  172,546  309,031     647,179
                                       -------- -------- --------  ----------
                                       $112,176 $457,186 $653,065  $2,132,641
                                       ======== ======== ========  ==========
</TABLE>
 
NOTE J--NOTES PAYABLE
 
 Bank Line of Credit
 
   On September 23, 1996, the Company entered into a credit facility with a
commercial bank to provide acquisition financing for finance receivables. As of
December 31, 1996 and 1997, the Company had borrowed $3,792,842, and
$2,105,972, respectively, net of principal payments made, pursuant to this
facility. Each advance was repayable over 24 equal monthly installments. All
the advances had final installments due between
 
                                      F-13
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
October 1998 and March 1999. Interest was payable monthly at 1% over the bank's
prime rate, which was 9.25% at December 31, 1996 and 9.5% at December 31, 1997.
The Company had pledged all its receivables, property and intangible assets to
secure the facility which was guaranteed by the Company's President. The
facility contains certain covenants, the most restrictive of which stipulated a
minimum level of net worth, cash flow to current funded debt and a debt service
coverage ratio. The Company had complied with all covenants as of December 31,
1996 and 1997. As of December 31, 1996, 1997 and September 30, 1997 and 1998,
interest expense associated with this facility totaled $59,827, $296,189,
$239,856 and $68,472, respectively. As of December 31, 1996 there was $207,158
available to the Company under this agreement. There was no credit available
under this agreement at December 31, 1997. The facility was retired in June
1998 upon the closing of the initial securitization.
 
   As of December 31, 1997, required principal payments were as follows:
 
<TABLE>
     <S>                   <C>
     1998................. 2,011,838
     1999.................    94,134
                           ---------
                           2,105,972
                           =========
</TABLE>
 
 Warehouse Facility
 
   In September 1998 the Company established a $30 million revolving warehouse
facility for use in acquiring finance receivables. The warehouse facility
carries a floating interest rate of 65 basis points over LIBOR with the
revolving period expiring in October 2000. The final due date of all payments
due under the facility is October 2005. The warehouse facility is secured by a
trust estate, primarily consisting of specific consumer receivables to be
acquired by the Company and held by a newly formed special purpose financing
subsidiary. Generally, the warehouse facility provides 95% of the acquisition
costs of receivables purchased with the Company funding the remaining 5% and a
one time $900,000 liquidity reserve requirement. As of September 30, 1998 there
were no amounts borrowed under the facility. During November 1998, the Company
borrowed approximately $15.5 million under this facility, which was repaid in
December 1998.
 
 Revolving Line of Credit
 
   In October 1998, the Company entered into a $20 million revolving line of
credit with a commercial lender to provide receivables financing. The facility
has a term of three years during which time the Company may borrow and repay
funds to purchase receivables at 80% of acquisition cost. Interest is based on
prime plus 0.5% or LIBOR plus 2.5% at the option of the Company on each
advance. The facility is secured by any receivables purchased under the
facility and substantially all of the Company's other assets. The facility
contains certain covenants, the most restrictive of which is a minimum level of
net worth. During the fourth quarter of 1998, the Company borrowed
approximately $9.2 million under this facility, of which $2.4 million was
subsequently repaid.
 
NOTE K--SUBORDINATED NOTES AND EXTRAORDINARY LOSS
 
   In April 1998, the Company sold $5.0 million aggregate principal amount of
subordinated notes, together with common stock purchase warrants exercisable
for an aggregate of 450,000 shares of the Company's common stock. Each of the
50 units was sold for $100,000 principal amount for the note and a warrant
exercisable for 9,000 shares. The exercise price is $12.00 per share for
396,000 of the warrants and $15.50 for 54,000 of the warrants. Upon the closing
of the initial public offering in August 1998, the notes plus accrued interest
at 10% per annum were repaid.
 
   The Company recorded the fair value of the subordinated notes at $4.5
million and recorded as paid-in capital the remaining consideration of $410,000
net of offering expenses attributable to the fair value of the
 
                                      F-14
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
warrants. The effective interest rate on the subordinated notes based on this
allocation is 12.8%. The Company repaid the subordinated notes at $5.0 million
plus accrued interest. This resulted in the Company recording an extraordinary
charge for the early repayment of indebtedness which, including debt issuance
costs, resulted in an extraordinary charge in August 1998 of $566,000 after-
tax, net of amortization of financing costs and original issue discount
expensed between April 2, 1998 and the date of pay-off.
 
NOTE L--CAPITALIZED LEASE OBLIGATIONS
 
   The Company has entered into capital lease obligations to finance the
purchase of computer equipment and furniture. The terms of these leases range
from 36 to 48 months. The balance due on the leases was $61,749, $40,744,
$972,342 and $1,784,939 as of December 31, 1995, 1996 and 1997 and September
30, 1998, respectively. Interest rates range from 7% to 12.7%; and interest
expense was $739, $3,629, $60,647, $36,189 and $87,067 in 1995, 1996 and 1997
and the nine months ended September 30, 1997 and 1998, respectively.
 
   As of December 31, 1997, future minimum annual lease payments under capital
leases together with their present value were as follows:
 
<TABLE>
<CAPTION>
     Year ending December 31,
     ------------------------
     <S>                                                             <C>
     1998........................................................... $  325,324
     1999...........................................................    305,534
     2000...........................................................    305,534
     2001...........................................................    239,307
                                                                     ----------
     Total minimum lease payments...................................  1,175,699
     Amount representing interest...................................   (203,357)
                                                                     ----------
     Present value of minimum lease payments........................ $  972,342
                                                                     ==========
</TABLE>
 
NOTE M--INCOME TAXES
 
   Deferred income taxes are recognized for the tax consequences of temporary
differences by applying enacted statutory tax rates applicable to future years
to differences between the financial statement carrying amounts and the tax
bases of existing assets and liabilities, following the guidance of SFAS No.
109, "Accounting for Income Taxes." These differences primarily result from the
use of the cost recovery method of accounting for finance receivables for
income tax purposes versus the effective interest rate method for financial
reporting purposes.
 
   The provision for income taxes consists of the following for the years ended
December 31:
 
<TABLE>
<CAPTION>
                                                      1995     1996     1997
                                                    -------- -------- ---------
     <S>                                            <C>      <C>      <C>
     Current expense (refund)
       Federal..................................... $115,811 $ 52,794 $(161,050)
       State.......................................   25,701   13,443   (39,113)
                                                    -------- -------- ---------
                                                     141,512   66,237  (200,163)
     Deferred
       Federal.....................................  263,020  204,246   346,519
       State.......................................   58,227   45,216    78,919
                                                    -------- -------- ---------
                                                     321,247  249,462   425,438
                                                    -------- -------- ---------
     Total......................................... $462,759 $315,699 $ 225,275
                                                    ======== ======== =========
</TABLE>
 
                                      F-15
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
   The net deferred tax liability consists of the following as of December 31:
 
<TABLE>
<CAPTION>
                                                   1995      1996       1997
                                                 -------- ---------- ----------
   <S>                                           <C>      <C>        <C>
   Deferred tax assets
     Due to/from participants................... $323,714 $   29,213 $    7,378
     Deferred income............................      --     345,822    345,822
     Net operating loss carryforward............      --         --     230,674
     Other......................................   43,534     71,340    147,308
                                                 -------- ---------- ----------
   Gross deferred tax assets....................  367,248    446,375    731,182
   Deferred tax liabilities
     Finance receivables........................  712,430  1,026,765  1,733,864
     Other......................................   28,533     42,787     91,164
                                                 -------- ---------- ----------
   Gross deferred tax liabilities...............  740,963  1,069,552  1,825,028
                                                 -------- ---------- ----------
   Net deferred tax liability................... $373,715 $  623,177 $1,093,846
                                                 ======== ========== ==========
</TABLE>
 
   The differences between the total income tax expense and the income tax
expense computed using the federal income tax rate were as follows for the
years ended December 31:
 
<TABLE>
<CAPTION>
                                                    1995      1996     1997
                                                 ---------- -------- --------
   <S>                                           <C>        <C>      <C>
   Pretax income................................ $1,196,382 $789,599 $681,649
                                                 ---------- -------- --------
   Computed federal income taxes at 34%.........    406,770  268,464  231,761
   Computed state income taxes, net of federal
    benefits....................................     55,272   36,479   31,492
   Permanent differences........................        717   10,756    7,366
   Other adjustments............................        --       --   (45,344)
                                                 ---------- -------- --------
   Income tax expense........................... $  462,759 $315,699 $225,275
                                                 ========== ======== ========
</TABLE>
 
   The permanent differences are primarily due to contributions, penalties, and
meals and entertainment expenses that are not deductible for income tax
purposes. Other adjustments include the 1997 adjustments to the deferred tax
liability. The 1997 adjustment to the deferred tax liability is due to the
Company's current year analysis of its 1996 and prior tax returns compared to
the respective deferred tax liabilities. The Company's analysis resulted in
1996 and prior differences which were adjusted through the 1997 deferred tax
liability. In 1997, the Company generated a net operating loss of approximately
$1,114,000 for tax purposes, of which approximately $517,000 will be carried
back to prior years resulting in a refund of approximately $200,000. The
remaining tax loss of approximately $597,000 is available to offset future
taxable earnings of the Company and expires on December 31, 2012.
 
NOTE N--DEFERRED INCOME
 
   Occasionally, the Company purchases portfolios with commitments from a third
party to purchase a portion of the newly acquired portfolio. During 1996, a
complaint was filed against the Company by a buyer. On June 16, 1997,
management settled the litigation which resulted in the complaint being
dismissed, and the Company repurchased the portfolio for $1,037,819, as
adjusted for collections until execution of the repurchase. As a result,
management has deferred the gain on the transaction totaling $895,449.
 
   On February 9, 1998, the Company purchased the portfolio that was the
subject of the deferral of income in 1996 for $1,037,819, and immediately
resold the portfolio for $800,000 to an unrelated major credit card
 
                                      F-16
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
issuer. Consequently, in the first quarter of 1998, the Company recorded a gain
on sale net of taxes on the resale and recognition of previously deferred
income as follows:
 
<TABLE>
     <S>                                                            <C>
     Proceeds from resale.......................................... $   800,000
     Deferred income recognized....................................     895,449
     Cost of portfolio.............................................  (1,037,819)
                                                                    -----------
     Gain on sale..................................................     657,630
     Deferred taxes................................................    (253,976)
                                                                    -----------
     Gain on sale after taxes...................................... $   403,654
                                                                    ===========
</TABLE>
 
NOTE O--COMMITMENTS AND CONTINGENCIES
 
 Leases
 
   The Company's former headquarters was leased until December 31, 1996. Rent
expense under this lease for the years ended December 31, 1995 and 1996, was
$131,275 and $120,983, respectively.
 
   In January 1996, the Company entered into an agreement to lease a new
headquarters and collection facility to accommodate future expansion. The lease
commenced on May 1, 1996. The lease also provided reimbursement to the Company
of $10,000 per month to cover rent expense at the former headquarters from the
date of occupancy through December 31, 1996, which totaled $80,000 for the
year. The Company recorded this amount as a lease incentive and is amortizing
it straight-line over the term of the new lease. Rent expense for this lease
for the years ended December 31, 1996 and 1997 and the nine months ended
September 30, 1997 and 1998, net of the offset amortized, was $140,027,
$210,040, $159,247 and $191,143, respectively. In October 1998, the Company
amended this lease to expand the leased space in return for additional monthly
rent.
 
   In September 1997, the Company entered into an agreement to lease additional
office space for its operations center to accommodate future expansion. The
lease required no payments for the first six months. The Company recorded the
free rent period as a lease incentive and is amortizing it straight-line over
the term of the lease. The Company issued a $250,000 letter of credit as a
deposit on the lease. This letter of credit was cancelled under the lease terms
in September 1998. Rent expense for this lease for 1997 was $331,932 including
$204,541 of accrued lease incentive. Rent expense for this lease for the nine
months ended September 30, 1997 and 1998 was $232,438 and $304,625,
respectively, including $8,799 of additional accrued lease incentive in 1998.
 
   Future minimum operating lease commitments, net of reimbursements, are as
follows:
 
<TABLE>
<CAPTION>
     Year ending December 31,
     ------------------------
     <S>                                                            <C>
     1998.......................................................... $  641,229
     1999..........................................................    667,953
     2000..........................................................    695,948
     2001..........................................................    725,219
     2002..........................................................    756,127
                                                                    ----------
                                                                    $3,486,476
                                                                    ==========
</TABLE>
 
 Litigation
 
   The Company is involved in various litigation incurred in the ordinary
course of business. Management believes these items, individually or in
aggregate, will not have a material, adverse impact on the Company.
 
                                      F-17
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Forward Flow Agreements
 
   Beginning in September 1998, the Company entered into multiple forward flow
agreements with certain financial institutions which obligate the Company to
purchase, on a monthly basis, portfolios of charged-off receivables meeting
certain criteria. The monthly obligations, in aggregate, range from a maximum
of approximately $13.0 million at January 1999 to a minimum of approximately
$1.0 million at December 2000.
 
NOTE P--SERVICING REVENUE
 
   In June 1997, the Company arranged for a commercial bank to acquire, under
an exclusive purchasing agent agreement, a portfolio of approximately $737
million of charged-off balances of Visa and MasterCard accounts originated by a
major money center bank. In August 1997, the Company closed the acquisition for
the bank and acquired the exclusive rights to the servicing, re-marketing and
securitization of, and a majority interest in the underlying recoverable value
of the portfolio. Under the contract, the Company received servicing fees of
85% of net collections through February 1998, followed by 60% of collections
until the bank received a required amount under the contract. The Company
securitized the portfolio in June 1998 and will not receive servicing fees on
the same terms (see Note Q).
 
NOTE Q--GAIN ON SALE AND SECURITIZATIONS
 
   In June 1998, a special-purpose finance company formed by the Company
issued, through a trust created under an indenture and servicing agreement with
an independent trustee, $14.5 million principal amount of 6.43% Creditrust
Receivables--Backed Notes, Series 1998-1. The securitization notes are secured
by a trust estate, consisting of, among other things, consumer receivables
previously owned by the Company with a carrying value as of June 1998 of
approximately $4.8 million and all of the serviced receivables. The company
purchased the serviced receivables included in the securitization for $6.5
million. After payment of the purchase price of the serviced receivables,
retirement of the Company's credit facility (see Note J), and payment of
transaction costs, the Company received cash of $5.8 million and recognized
gain on sale of $6.0 million and recorded a residual investment in
securitization of $4.6 million. The Company will receive a servicing fee of 20%
of the collections of the receivables in the securitization, and will be
entitled to all future recoveries on these receivables above the debt service
on the securitization notes and trustee and other fees. To the extent that the
Company determines in the future that collections will be less than the
carrying value of the residual, the Company would be required to record an
impairment charge. Payment of principal and interest on the securitization
notes is insured by a financial guaranty and has a "AA" rating from Standard &
Poor's Corporation.
 
NOTE R--GAIN ON SALE ON FINANCE RECEIVABLES
 
   The Company sold miscellaneous finance receivables in July 1998 for $800,000
to a major credit card issuer. The finance receivables sold were fully
amortized, resulting in a gain on sale of $800,000.
 
NOTE S--RELATED PARTY TRANSACTIONS
 
   The Company remitted payments on loans due participants (including interest)
of approximately $416,000, $743,000, $58,000, $45,000 and $0 to related parties
during the years ended December 31, 1995, 1996 and 1997 and the nine months
ended September 30, 1997 and 1998, respectively.
 
   Additionally, included in accounts receivable are amounts due from non-
stockholder employees of $13,250, $55,766, $69,792 and $15,000 as of December
31, 1996, 1997, September 30, 1997 and 1998, respectively.
 
   The Company also remitted a payment of $66,329 to a non-stockholder related
party as a finder's fee in connection with the servicing contract during the
year ended December 31, 1997.
 
                                      F-18
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
NOTE T--BENEFIT PLANS
 
 Retirement Plan
 
   The Company has a profit-sharing retirement plan which conforms to the
provisions of Section 401(a) of the Internal Revenue Code. The plan covers all
full-time employees after one year of service and allows employees voluntarily
to defer a certain percentage of their income through contributions to the
plan. The Company matches up to 25% of the first 10% of an employee's deferral.
For the years ended December 31, 1995, 1996 and 1997 and for the nine months
ended September 30, 1997 and 1998, the Company's contribution was $5,203,
$4,379, $3,168, $2,376 and $2,010, respectively.
 
 Employee Stock Purchase Plan
 
   In conjunction with the initial public offering, the Company reserved a
total of 100,000 shares of common stock for issuance pursuant to the 1998
Creditrust Employee Stock Purchase Plan. The plan is administered by the Board
of Directors and is open to all eligible employees, who can purchase shares at
a 15% discount to the fair market value subject to certain annual limitations.
As permitted by Statement of Financial Accounting Standards (SFAS) No. 123,
"Accounting for Stock-Based Compensation," the Company will account for stock-
based compensation on the intrinsic value-based method of Accounting Principles
Board Opinion No. 25 (APB 25). As the plan is non-compensatory in nature, no
compensation expense will be recorded for stock purchased pursuant to the plan.
 
 Stock Incentive Plan
 
   In conjunction with the initial public offering, the Company reserved a
total of 800,000 shares of common stock for issuance pursuant to the 1998
Creditrust Stock Incentive Plan. The plan is administered by the Board of
Directors and provides for the grant of stock options and other stock grants to
directors and to all eligible employees of the Company, including executive
officers and directors. Options granted under the plan are granted on such
terms and at such prices as determined by the Board of Directors, except the
per share exercise price may not be less than the fair market value of the
common stock on the date of the grant. The Board of Directors has the authority
to amend or terminate the plan, provided no such amendment or termination
adversely affects the rights of any holder of any outstanding option without
the written consent of such holder. Options to purchase 364,516 shares of
common stock at an exercise price of $15.50 per share were issued to certain
executive employees and a director upon the closing of the initial public
offering in August 1998.
 
 Directors Compensation Plan
 
   In August 1998, pursuant to the directors compensation plan, the Company
purchased 2,580 shares of common stock in the open market for its outside
directors for $44,000.
 
NOTE U--SUPPLEMENTAL CASH FLOWS INFORMATION
 
 Supplemental Disclosures of Cash Flow Information
 
   The Company paid the following amounts for interest and income taxes during
the period ended:
 
<TABLE>
<CAPTION>
                                           December 31,          September 30,
                                    -------------------------- -----------------
                                      1995     1996     1997     1997     1998
                                    -------- -------- -------- -------- --------
   <S>                              <C>      <C>      <C>      <C>      <C>
   Interest........................ $269,634 $287,530 $377,410 $318,325 $382,571
                                    -------- -------- -------- -------- --------
   Income taxes.................... $ 94,000 $181,681 $  8,000 $    --  $    --
                                    -------- -------- -------- -------- --------
</TABLE>
 
                                      F-19
<PAGE>
 
                             CREDITRUST CORPORATION
 
                   NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Supplemental Disclosures of Non-cash Investing and Financing Activities
 
   The Company financed the following purchases of property and equipment with
capitalized lease obligations during the period ended:
 
<TABLE>
<CAPTION>
                                        December 31,          September 30,
                                   ----------------------- -------------------
                                    1995   1996    1997      1997      1998
                                   ------- ---- ---------- -------- ----------
   <S>                             <C>     <C>  <C>        <C>      <C>
   Equipment and furniture pur-
    chases.......................  $64,081 $--  $1,051,193 $885,678 $1,036,736
                                   ------- ---- ---------- -------- ----------
 
   The Company recorded an investment in a securitization with a carrying value
as follows for the period ended:
 
<CAPTION>
                                        December 31,          September 30,
                                   ----------------------- -------------------
                                    1995   1996    1997      1997      1998
                                   ------- ---- ---------- -------- ----------
   <S>                             <C>     <C>  <C>        <C>      <C>
   Investment in Securitization..      --   --         --       --  $4,309,764
                                   ------- ---- ---------- -------- ----------
</TABLE>
 
NOTE V--SUBSEQUENT EVENTS (UNAUDITED)
 
 Securitization
 
   On December 29, 1998, the Company closed its second securitization and
through a special-purpose, wholly-owned subsidiary issued $27,500,000 in bonds
backed by certain finance receivables. The transaction qualifies under SFAS 125
as a sale and the Company recorded approximately $11.0 million gain on sale in
December 1998, derecognized the receivables with a carrying value of
approximately $28.6 million, and recorded a residual investment in
securitization of approximately $14.4 million.
 
 Facility Lease
 
   In January 1999 the Company entered into a facility lease agreement for a
satellite operations center. The lease begins in February 1999 and expires in
January 2003. The Company has an option to terminate the lease after twenty-
four months, or anytime thereafter, with three months prior notice.
 
                                      F-20
<PAGE>
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
 
                                450,000 Shares
 
                                 Common Stock
 
                               ----------------
 
                                  PROSPECTUS
 
                                        , 1999
 
                               ----------------
 
 
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
 
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
Item 13. Other Expenses of Issuance and Distribution.
 
   The following table sets forth estimated expenses in connection with the
offering described in this Registration Statement, all of which are to be borne
by the Registrant. All amounts are estimates, except for the Securities and
Exchange Commission registration fee, the NASD filing fee and the Nasdaq
National Market listing fee.
 
<TABLE>
   <S>                                                                 <C>
   Securities and Exchange Commission registration fee................ $  2,901
   Nasdaq National Market listing fee.................................    9,000
   Printing and engraving expenses....................................   25,000
   Legal fees and expenses............................................   10,000
   Accounting fees and expenses.......................................   25,000
   Transfer agent and registrar's fees................................    1,000
   Miscellaneous expenses.............................................    2,099
                                                                       --------
     Total............................................................ $ 75,000
                                                                       ========
</TABLE>
 
Item 14. Indemnification of Directors and Officers.
 
   The Charter of the Company provides that, to the fullest extent permitted by
the Maryland General Corporation Law (the "MGCL"), the Company shall indemnify
current and former directors and officers of the Company against any and all
liabilities and expenses in connection with their services to the Company in
such capacities. The Charter further mandates that the Company shall advance
expenses to its directors and officers to the full extent permitted by the
MGCL. The Charter also permits the Company, by action of its Board of
Directors, to indemnify its employees and agents with the same scope and effect
as the foregoing indemnification of directors and officers.
 
   The Company's Charter provides that, to the fullest extent that limitations
on the liability of directors. And officers are permitted by the MGCL, no
director or officer of the Company shall have any liability to the Company or
its stockholders for monetary damages. The MGCL provides that a corporation's
charter may include a provision which restricts or limits the liability of its
directors or officers to the corporation or its stockholders for money damages
except: (i) to the extent that it is proved that the person actually received
an improper benefit or profit in money, property or services, for the amount of
the benefit or profit in money, property or services actually received, or (ii)
to the extent that a judgment or other final adjudication adverse to the person
is entered in a proceeding based on a finding in the proceeding that the
person's action, or failure to act, was the result of active and deliberate
dishonesty and was material to the cause of action adjudicated in the
proceeding. This provision does not limit the ability of the Company or its
stockholders to obtain other relief, such as an injunction or recission.
 
   The Charter of the Company authorizes the Company to purchase liability
insurance for its officers and directors, and the Company currently maintains
such insurance coverage on behalf of its officers and directors.
 
Item 15. Recent Sales of Unregistered Securities.
 
   The following information relates to unregistered securities issued or sold
by the Company within the last three years:
 
   On April 2, 1998, the Registrant issued $5,000,000 principal amount of
Senior Subordinated Notes, Series 1998 and Warrants to purchase 450,000 shares
of common stock in a transaction exempt from the registration requirements of
the Securities Act of 1933, as amended (the "Act"), pursuant to Rule 506 under
the Act. The
 
                                      II-1
<PAGE>
 
Placement Agents were Ferris, Baker Watts, Incorporated and Boenning &
Scattergood, Inc. The net proceeds were used to purchase defaulted consumer
receivables and for general corporate purposes. Neither the Registrant nor any
person acting on its behalf offered or sold the Senior Subordinated Notes or
Warrants by any form of general solicitation or general advertising. The
Registrant reasonably believes that the Senior Subordinated Notes and Warrants
were sold only to accredited investors, and the Registrant provided all
material information available to the investors. Further, the Registrant
exercised reasonable care to assure that the investors were not underwriters,
as such term is defined in Section 2 (11) of the Act.
 
Item 16. Exhibits and Financial Statement Schedules.
 
(a) Exhibits:
 
<TABLE>
<CAPTION>
 Exhibit
   No                                 Description
 -------                              -----------
 <C>     <S>
 3.1     Charter of the Company.*
 3.2     By-Laws of the Company.*
 4.1     Form of stock certificate.*
 4.2     Form of Senior Subordinated Note, Series 1998.*
 4.3     Form of Common Stock Purchase Warrant.*
         Senior Subordinated Note Series and Common Stock Warrant Purchase
 4.4     Agreement.*
 4.5     Registration Rights Agreement.*
 5       Opinion of Piper & Marbury L.L.P.
 10.1    Creditrust 1998 Stock Incentive Plan.*
 10.2    Creditrust 1998 Employee Stock Purchase Plan.*
 10.3    Employment Agreement between the Company and Jefferson B. Moore.*
 10.4    Employment Agreement between the Company and Richard J. Palmer.*
 10.5    Employment Agreement between the Company and John D. Frey.***
 10.6    Employment Agreement between the Company and John L. Davis.*
         Agreement dated March 13, 1997 by and between Crystal Hill Advisors
 10.7    and the Company.*
 10.8    Servicing Agreement, dated August 6, 1997, by and between Creditrust
         Corporation and Heartland Bank.*
 10.9    Loan and Security Agreement, dated September 23, 1996, by and between
         Oxford Capital Corporation and Signet Bank.*
 10.10   Lease Agreement, dated January 24, 1996, by and between BRIT Limited
         Partnership and Oxford Capital Corporation.*
 10.11   Lease Agreement, dated January 22, 1997, by and between A&E Partners
         and Creditrust Corporation.*
 10.12   First Amendment to Lease, dated February 27, 1997, by and between A&E
         Partners and Creditrust Corporation.*
 10.13   Indenture and Servicing Agreement, dated as of June 1, 1998, by and
         among Creditrust SPV2, LLC, Norwest Bank Minnesota, National
         Association, Creditrust Corporation and Asset Guaranty Insurance
         Company.*
         Limited Liability Company Agreement of Creditrust SPV2, LLC, dated
 10.14   June 19, 1998.*
 10.15   Indenture and Servicing Agreement, dated as of September 1, 1998, by
         and among Creditrust Funding I LLC, Norwest Bank Minnesota, National
         Association, Creditrust Corporation and Asset Guaranty Insurance
         Company.**
 10.16   Credit Agreement, dated as of October 28, 1998, between Creditrust
         Corporation, the Lenders party thereto and Sunrock Capital Corp.***
 10.17   Indenture and Servicing Agreement, dated as of December 29, 1998, by
         and among Creditrust SPV98-2, LLC, Norwest Bank Minnesota, National
         Association, Creditrust Corporation and Asset Guaranty Insurance
         Company.***
 10.18   Limited Liability Company Agreement of Creditrust SPV98-2, LLC, dated
         as of December 29, 1998.***
</TABLE>
 
                                      II-2
<PAGE>
 
<TABLE>
<CAPTION>
 Exhibit
   No                                Description
 -------                             -----------
 <C>     <S>
 21.1    List of Subsidiaries.***
 23.1    Consent of Grant Thornton LLP.
         Consent of Piper & Marbury L.L.P. (included in the opinion filed as
 23.2    Exhibit 5).
 24      Powers of Attorney.
</TABLE>
- --------
*   Previously filed as an exhibit to the Company's Registration Statement on
    Form S-1 (Reg. No. 333-50103) and incorporated herein by reference.
**  Previously filed as an exhibit to the Company's Quarterly Report on Form 10-
    Q for the quarterly period ended September 30, 1998 and incorporated herein
    by reference.
*** Previously filed as an exhibit to the Company's Registration Statement on
    Form S-1 (Reg. No. 333-70845) and incorporated herein by reference.
    
(b) Financial Statement Schedules:
 
     None.
 
Item 17. Undertakings.
 
   Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Securities Act") may be permitted to directors, officers and
controlling persons of the Registrant pursuant to the provisions of its Charter
or Bylaws or laws of the State of Maryland or otherwise, the Registrant has
been advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Securities Act and
is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by
such director, officer or controlling person in connection with the securities
being registered, the Registrant will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed
by the final adjudication of such issue.
 
   The undersigned registrant hereby undertakes that:
 
          (l) To file, during any period in which offers or sales are being
     made, a post-effective amendment to this registration statement:

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

          (ii) To reflect in the prospectus any facts or events arising after
     the effective date of the registration statement (or the most recent
     post-effective amendment thereof) which, individually or in the aggregate,
     represent a fundamental change in the information set forth in the
     registration statement. Notwithstanding the foregoing, any increase or
     decrease in volume of securities offered (if the total dollar value of
     securities offered would not exceed that which was registered) and any
     deviation from the low or high end of the estimated maximum offering range
     may be reflected in the form of prospectus filed with the Commission
     pursuant to Rule 424(b) if, in the aggregate, the changes in volume and
     price represent no more than 20 percent change in the maximum aggregate
     offering price set forth in the "Calculation of Registration Fee" table in
     the effective registration statement.

          (iii) To include any material information with respect to the plan of
     distribution not previously disclosed in the registration statement or any
     material change to such information in the registration statement."

          (2) That, for the purpose of determining any liability under the
     Securities Act, each such post-effective amendment shall be deemed to be a
     new registration statement relating to the securities offered therein, and
     the offering of such securities at that time shall be deemed to be the
     initial bona fide offering thereof.
             ---- ----

          (3) To remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.


                                      II-3
<PAGE>
 
                                   SIGNATURES
 
   Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Baltimore, State of
Maryland, on January 20, 1999.
 
                                          Creditrust Corporation
 
                                            By:    /s/ Joseph K. Rensin
                                                -------------------------------
                                             Joseph K. Rensin Chairman of the
                                             Board and Chief Executive Officer
 
   Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities indicated on this 20th day of January, 1999.
 
 
              Signature                         Title                Date
 
        /s/ Joseph K. Rensin            Chairman of the          January 20,
- -------------------------------------    Board and Chief             1999
          Joseph K. Rensin               Executive Officer
                                         (Principal
                                         Executive Officer)
 
        /s/ Richard J. Palmer           Vice President,          January 20,
- -------------------------------------    Chief Financial             1999
          Richard J. Palmer              Officer and
                                         Treasurer
                                         (Principal
                                         Financial and
                                         Accounting Officer)
 
                  *                     Director                 January 20,
- -------------------------------------                                1999
       Frederick W. Glassberg
 
                  *                     Director                 January 20,
- -------------------------------------                                1999
            John G. Moran
 
                  *                     Director                 January 20,
- -------------------------------------                                1999
          Michael S. Witlin
 
* By:    /s/ Joseph K. Rensin
   ---------------------------------
            Joseph K. Rensin
            Attorney in fact
 
                                      II-4
<PAGE>
 
                                 EXHIBIT INDEX
 
<TABLE>
<CAPTION>
 Exhibit
   No                              Description                             Page
 -------                           -----------                             ----
 <C>     <S>                                                               <C>
   3.1   Charter of the Company.*
 
   3.2   By-Laws of the Company.*
 
   4.1   Form of stock certificate.*
 
   4.2   Form of Senior Subordinated Note, Series 1998.*
 
   4.3   Form of Common Stock Purchase Warrant.*
 
   4.4   Senior Subordinated Note Series and Common Stock Warrant
          Purchase Agreement.*
 
   4.5   Registration Rights Agreement.*
 
   5     Opinion of Piper & Marbury L.L.P.
 
  10.1   Creditrust 1998 Stock Incentive Plan.*
 
  10.2   Creditrust 1998 Employee Stock Purchase Plan.*
 
  10.3   Employment Agreement between the Company and Jefferson B.
          Moore.*
 
  10.4   Employment Agreement between the Company and Richard J.
          Palmer.*
 
  10.5   Employment Agreement between the Company and John D. Frey.***
 
  10.6   Employment Agreement between the Company and John L. Davis.*
 
  10.7   Agreement dated March 13, 1997 by and between Crystal Hill
          Advisors and the Company.*
 
  10.8   Servicing Agreement, dated August 6, 1997, by and between
          Creditrust Corporation and Heartland Bank.*
 
  10.9   Loan and Security Agreement, dated September 23, 1996, by and
          between Oxford Capital Corporation and Signet Bank.*
 
  10.10  Lease Agreement, dated January 24, 1996, by and between BRIT
          Limited Partnership and Oxford Capital Corporation.*
 
  10.11  Lease Agreement, dated January 22, 1997, by and between A&E
          Partners and Creditrust Corporation.*
 
  10.12  First Amendment to Lease, dated February 27, 1997, by and
          between A&E Partners and Creditrust Corporation.*
 
  10.13  Indenture and Servicing Agreement, dated as of June 1, 1998, by
          and among Creditrust SPV2, LLC, Norwest Bank Minnesota,
          National Association, Creditrust Corporation and Asset
          Guaranty Insurance Company.*
 
  10.14  Limited Liability Company Agreement of Creditrust SPV2, LLC,
          dated June 19, 1998.*
 
  10.15  Indenture and Servicing Agreement, dated as of September 1,
          1998, by and among Creditrust Funding I LLC, Norwest Bank
          Minnesota, National Association, Creditrust Corporation and
          Asset Guaranty Insurance Company.**
 
  10.16  Credit Agreement, dated as of October 28, 1998, between
          Creditrust Corporation, the Lenders party thereto and Sunrock
          Capital Corp.***
 
  10.17  Indenture and Servicing Agreement, dated as of December 29,
          1998, by and among Creditrust SPV98-2, LLC, Norwest Bank
          Minnesota, National Association, Creditrust Corporation and
          Asset Guaranty Insurance Company.***
 
  10.18  Limited Liability Company Agreement of Creditrust SPV98-2, LLC,
          dated as of December 29, 1998.***
 
</TABLE>
 
<PAGE>
 
<TABLE>
<CAPTION>
 Exhibit
   No                            Description                          Page
 -------                         -----------                          ----
 <C>     <S>                                                          <C>
  21.1   List of Subsidiaries.***
 
  23.1   Consent of Grant Thornton LLP.
 
  23.2   Consent of Piper & Marbury L.L.P. (included in the opinion
          filed as Exhibit 5).
 
  24     Powers of Attorney.
</TABLE>
- --------
*   Previously filed as an exhibit to the Company's Registration Statement on
    Form S-1 (Reg. No. 333-50103) and incorporated herein by reference.
**  Previously filed as an exhibit to the Company's Quarterly Report on Form 10-
    Q for the quarterly period ended September 30, 1998 and incorporated herein
    by reference.
*** Previously filed as an exhibit to the Company's Registration Statement on
    Form S-1 (Reg. No. 333-70845) and incorporated herein by reference.


<PAGE>
 
 
                                                                       Exhibit 5


                                 PIPER & MARBURY
                                     L.L.P.

                              CHARLES CENTER SOUTH
                             36 SOUTH CHARLES STREET              WASHINGTON  
                         BALTIMORE, MARYLAND 21201-3018            NEW YORK   
                                  410-539-2530                   PHILADELPHIA 
                                FAX: 410-539-0489                   EASTON    
                                                                              
                                                                              


                               January 21, 1999

CREDITRUST CORPORATION
7000 Security Boulevard
Baltimore, Maryland  21244

         Re:      Registration Statement on Form S-1
                  ----------------------------------

Gentlemen:

         We have acted as counsel to Creditrust Corporation, a Maryland
corporation (the "Company"), in connection with the Company's Registration
Statement on Form S-1 (the "Registration Statement") filed with the Securities
and Exchange Commission (the "Commission") under the Securities Act of 1933, as
amended (the "Act"). The Registration Statement relates to 450,000 shares of the
Company's Common Stock, par value $.01 per share (the "Common Stock").

         In this capacity, we have examined the Company's Charter and By-Laws,
the proceedings of the Board of Directors of the Company relating to the
issuance of the Common Stock and such other documents, instruments and matters
of law as we have deemed necessary to the rendering of this opinion. In such
examination, we have assumed the genuineness of all signatures, the authenticity
of all documents submitted to us as originals, and the conformity with originals
of all documents submitted to us as copies.

         Based upon the foregoing, we are of the opinion and advise you that
each of the shares of Common Stock described in the Registration Statement has
been duly authorized and, upon sale of such Common Stock as contemplated by the
Registration Statement, will be validly issued, fully paid and nonassessable.

<PAGE>
 
CREDITRUST CORPORATION                                    PIPER & MARBURY L.L.P.
January 21, 1999
Page 2

         We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of our name as it appears under the
caption "Legal Matters." In giving our consent, we do not thereby admit that we
are in the category of persons whose consent is required under Section 7 of the
Act or the rules and regulations of the Commission thereunder.

                                          Very truly yours,

                                          /s/ Piper & Marbury L.L.P.


<PAGE>
 
                                                                    Exhibit 23.1

Accountants and                                      [LOGO OF GRANT THORNTON
Management Consultants                                APPEARS HERE]

The US Member Firm of
Grant Thornton International


Consent of Independent Certified Public Accountants

We have issued our report dated February 24, 1998, accompanying the financial 
statements of Creditrust Corporation contained in the Registration Statement and
Prospectus. We consent to the use of the aforementioned report in the 
Registration Statement and Prospectus, and to the use of our name as it appears 
under the caption "Experts."

/s/ Grant Thornton LLP

Vienna, Virginia
January 20, 1999


Suite 375
2070 Chain Bridge Road
Vienna, VA 22182-2536
Tel: 703 847-7500
Fax: 703 848-9580


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