LETS TALK CELLULAR & WIRELESS INC
S-1/A, 1997-10-23
RADIOTELEPHONE COMMUNICATIONS
Previous: TROPICAL SPORTSWEAR INTERNATIONAL CORP, S-1/A, 1997-10-23
Next: SOVEREIGN CAPITAL TRUST I, 424B3, 1997-10-23



<PAGE>   1
 
   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 23, 1997
    
 
                                                      REGISTRATION NO. 333-34595
================================================================================
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ---------------------
   
                                AMENDMENT NO. 3
    
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                             ---------------------
 
                      LET'S TALK CELLULAR & WIRELESS, INC.
             (Exact name of Registrant as specified in its charter)
                             ---------------------
 
<TABLE>
<S>                              <C>                              <C>
            FLORIDA                         5999,5065                        650292891
(State or other jurisdiction of   (Primary Standard Industrial           (I.R.S. Employer
incorporation or organization)     Classification Code Number)          Identification No.)
</TABLE>
 
                             ---------------------
                             5200 N. W. 77TH COURT
                              MIAMI, FLORIDA 33166
                                 (305) 477-8255
 
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)
                             ---------------------
                                 NICOLAS MOLINA
                                BRETT BEVERIDGE
                      LET'S TALK CELLULAR & WIRELESS, INC.
                              800 BRICKELL AVENUE
                                   SUITE 400
                              MIAMI, FLORIDA 33131
                                 (305) 358-8255
 
           (Name, address, including zip code, and telephone number,
                  including area code, of agents for service)
                             ---------------------
                                WITH COPIES TO:
 
   
<TABLE>
<C>                                                       <C>
              JORGE L. FREELAND, ESQ.                                 MICHAEL L. FITZGERALD, ESQ.
             GREENBERG TRAURIG HOFFMAN                                     BROWN & WOOD LLP
           LIPOFF ROSEN & QUENTEL, P.A.                                 ONE WORLD TRADE CENTER
               1221 BRICKELL AVENUE                                    NEW YORK, NEW YORK 10048
               MIAMI, FLORIDA 33131                                         (212) 839-5300
                  (305) 579-0500                                        TELECOPY (212) 839-5599
              TELECOPY (305) 579-0717
</TABLE>
    
 
                             ---------------------
    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, check the following box.  [ ]
    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 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 delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [X]
                             ---------------------
 
   
    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, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.
    
================================================================================
<PAGE>   2
 
     INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
     REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
     SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR
     MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT
     BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR
     THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE
     SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE
     UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS
     OF ANY SUCH STATE.
 
                             SUBJECT TO COMPLETION
   
                 PRELIMINARY PROSPECTUS DATED OCTOBER 23, 1997
    
 
PROSPECTUS
                                3,000,000 SHARES
 
                           [LET'S TALK CELLULAR LOGO]
 
                                  COMMON STOCK
                            ------------------------
     Of the 3,000,000 shares of Common Stock offered hereby, 2,000,000 shares
are being offered by Let's Talk Cellular & Wireless, Inc. (the "Company") and
1,000,000 shares are being offered by certain shareholders of the Company (the
"Selling Shareholders"). The Company will not receive any of the proceeds from
the sale of shares by the Selling Shareholders. See "Principal and Selling
Shareholders."
 
   
     Prior to the offering, there has been no public market for the Common
Stock. It is currently estimated that the initial public offering price will be
between $14 and $16 per share. See "Underwriting" for a discussion of factors to
be considered in determining the initial public offering price.
    
 
     Application has been made for quotation of the Common Stock on The Nasdaq
National Market under the symbol "LTCW."
 
     SEE "RISK FACTORS" BEGINNING ON PAGE 10 FOR A DISCUSSION OF CERTAIN FACTORS
THAT SHOULD BE CONSIDERED BY PROSPECTIVE PURCHASERS OF THE COMMON STOCK OFFERED
HEREBY.
                            ------------------------
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
      AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
            COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
     PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
=======================================================================================================================
                                             PRICE TO          UNDERWRITING         PROCEEDS TO     PROCEEDS TO SELLING
                                              PUBLIC            DISCOUNT(1)         COMPANY(2)         SHAREHOLDERS
- -----------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                 <C>                 <C>                 <C>
Per Share..............................          $                   $                   $                   $
- -----------------------------------------------------------------------------------------------------------------------
Total(3)...............................          $                   $                   $                   $
=======================================================================================================================
</TABLE>
 
(1) The Company and the Selling Shareholders have agreed to indemnify the
    several Underwriters against certain liabilities, including certain
    liabilities under the Securities Act of 1933, as amended. See
    "Underwriting."
(2) Before deducting expenses payable by the Company estimated at $1,200,000.
(3) The Selling Shareholders have granted the Underwriters an option to purchase
    up to an additional 450,000 shares of Common Stock, exercisable within 30
    days after the date hereof, solely to cover over-allotments, if any. If such
    option is exercised in full, the total Price to Public, Underwriting
    Discount, Proceeds to the Company and Proceeds to Selling Shareholders will
    be $          , $          , $          and $          , respectively. See
    "Underwriting."
 
                            ------------------------
 
     The shares of Common Stock are offered by the several Underwriters, subject
to prior sale, when, as and if issued to and accepted by them, subject to
approval of certain legal matters by counsel for the Underwriters and certain
other conditions. The Underwriters reserve the right to withdraw, cancel or
modify such offer and to reject orders in whole or in part. It is expected that
delivery of the shares of Common Stock will be made in New York, New York on or
about             , 1997.
 
                            ------------------------
 
   
MERRILL LYNCH & CO.                                         SALOMON BROTHERS INC
    
                            ------------------------
               The date of this Prospectus is             , 1997.
<PAGE>   3
 
                              [PHOTOS/MAP OF U.S.]
 
     CERTAIN PERSONS PARTICIPATING IN THE OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK. SUCH
TRANSACTIONS MAY INCLUDE STABILIZING, THE PURCHASE OF COMMON STOCK TO COVER
SYNDICATE SHORT POSITIONS AND THE IMPOSITION OF PENALTY BIDS. FOR A DESCRIPTION
OF THESE ACTIVITIES, SEE "UNDERWRITING."
 
                                        2
<PAGE>   4
 
                               PROSPECTUS SUMMARY
 
   
     The following summary is qualified in its entirety by, and should be read
in conjunction with, the more detailed information and financial statements
appearing elsewhere in this Prospectus. Unless otherwise indicated, the
information in this Prospectus assumes that the underwriters' over-allotment
option has not been exercised, and reflects a 3.289-for-one stock split effected
on October 20, 1997. Fiscal year references are to the respective fiscal year
ended July 31. References to Pro Forma Financial Information are to the
information set forth herein under "Unaudited Pro Forma Financial Data," giving
effect to the acquisition by the Company of Telephone Warehouse, Inc. and
National Cellular, Incorporated (collectively, "Telephone Warehouse") as if such
acquisition (the "Telephone Warehouse Acquisition") took place as of the
beginning of the periods presented. Unless otherwise indicated, cellular and PCS
industry statistics are obtained from the Cellular Telecommunications Industry
Association ("CTIA") and Paul Kagan Associates, Inc. and paging industry
statistics are obtained from The Strategis Group.
    
 
                                  THE COMPANY
 
     Let's Talk Cellular & Wireless, Inc. (together with its subsidiaries, the
"Company") is the largest independent specialty retailer of cellular and
wireless products, services and accessories in the United States, with 102
stores located in 12 states, the District of Columbia and Puerto Rico as of
September 30, 1997. The Company's stores, located predominantly in regional
shopping malls, seek to offer one-stop shopping for consumers to purchase
cellular, personal communication system ("PCS"), paging, internet, satellite,
and other wireless products and services and related accessories. The Company is
also a leading wholesaler of cellular and wireless products and accessories to
more than 1,000 accounts, consisting primarily of distributors, carriers and
smaller independent retailers.
 
     The Company's business strategy is to offer the most extensive assortment
of wireless products and services at everyday low prices supported by
knowledgeable customer service, through conveniently located and attractively
designed stores. The Company believes that this strategy provides it with a
competitive advantage by combining the extensive product selection, competitive
prices and operating efficiencies typical of a "big box" retailer with the
superior customer service and upscale shopping experience characteristic of a
specialty retailer. The Company offers wireless products from well-known,
name-brand suppliers such as AT&T, Ericsson, Motorola, Nokia and Sony. The
Company's stores typically sell up to 40 different makes and models of cellular
and PCS phones and pagers and over 1,000 stock keeping units ("SKUs") of
wireless products and accessories, such as batteries, home and car chargers,
vehicle adapter kits and cases. The Company supports its broad product offering
with knowledgeable and personalized customer service focused on educating the
consumer and identifying the most appropriate products and services for each
consumer's individual needs. The Company offers everyday low prices that are
competitive with other retailers and supports this policy with price guarantee,
upgrade and trade-in programs.
 
     The Company believes that its store level economics compare favorably to
other retailing sectors. The Company has developed both kiosk and in-line mall
stores, which average approximately 150 and 800 square feet in size,
respectively. In fiscal 1997, comparable stores (stores owned and operated by
the Company for at least 12 full months) generated average annual sales of
approximately $500,000 (excluding two stores that generate substantially higher
sales than other stores). In fiscal 1997, per store capital expenditures and
initial inventory for new kiosks and in-line stores averaged approximately
$66,000 and $141,000, respectively. Although sales per square foot vary by
format, the Company's stores had average sales per square foot of approximately
$1,000 in fiscal 1997.
 
     The Company's revenues are generated principally from four sources: retail
sales, activation commissions paid by cellular carriers, residual payments and
wholesale sales. Retail sales involve the sale of cellular, PCS and wireless
products, such as phones, pagers and related accessories in the Company's retail
outlets. Activation commissions are payments the Company receives from the
applicable cellular carrier when a customer initially subscribes for the
cellular carrier's services. The amount of the activation commission paid by
cellular carriers is based upon various service plans offered by the carriers.
Residual payments are monthly payments ("residual income") made by certain
cellular carriers and pager customers. Cellular residual
                                        3
<PAGE>   5
 
payments are based upon a percentage (usually 4-6%) of the customers' monthly
service charges. Pager residual payments are received for the pager airtime that
the Company buys wholesale from paging carriers and then resells to individuals
and small businesses. Wholesale sales involve the sale of wholesale cellular and
wireless products. Management believes the wholesale business, which was
acquired as part of the Telephone Warehouse Acquisition, provides the Company
with greater purchasing power and additional distribution capabilities that
complement the Company's retail operations.
 
     The Company earns a profit on the cellular and PCS phones it retails as the
purchase price and/or activation commission exceeds the cost of the products
sold. The Company has recently made a strategic decision to accept increased
activation commissions from carriers in certain markets, in lieu of monthly
residual payments, to optimize cash flow and to facilitate the Company's growth
strategy.
 
INDUSTRY DYNAMICS
 
     The wireless communications industry has grown substantially in recent
years. Cellular telephone service has been one of the fastest growing markets
within the industry. Since the inception of the cellular phone industry in 1983,
the number of U.S. cellular subscribers has grown to approximately 44 million by
year end 1996, having grown at an annual compound rate of 41% during the
previous five years. It is estimated that as of December 1996, this subscriber
base reflected an average market penetration of only 16.6%, based on the U.S.
population. In 1996, PCS wireless services were introduced in selected regions
of the U.S., which resulted in approximately 300,000 subscribers by year end.
Paul Kagan Associates, Inc. projects that by the year 2000 the number of
cellular and PCS subscribers in the U.S. will reach approximately 89 million.
According to CTIA, approximately $24 billion was spent on cellular service in
1996.
 
     The paging market has also grown significantly. The number of U.S. pagers
in service has grown to approximately 42 million by year end 1996, having grown
at an annual compound rate of approximately 29% during the previous five years.
It is estimated that as of December 1996, this subscriber base reflected an
average market penetration of only 16%, based on the U.S. population. The
Strategis Group projects that by the year 2000 the number of U.S. pagers in
service will reach over 60 million. The Company believes that the U.S. market
for wireless communications products and services will continue to expand due to
advances in system technology and equipment, the emergence of new wireless
technologies, such as PCS, lower equipment prices and service charges and
increased consumer acceptance.
 
     The Company believes that a shift is occurring in the distribution of
cellular and wireless services, products and accessories in the United States.
For many years cellular and wireless products and services were distributed to
consumers directly through telemarketing, direct mail, direct sales forces and,
to a lesser extent, carrier-owned retail outlets. As wireless services and
products have become more affordable, the market has expanded significantly and
shifted to a broader consumer base, which purchases for, among other reasons,
convenience and security purposes. In order to better access such a broad
consumer base, management believes carriers will seek multiple points of retail
distribution including established independent specialty retailers such as the
Company, their own retail outlets and "big box" electronics retailers.
 
COMPETITIVE POSITIONING
 
     The Company believes that it has certain competitive advantages over other
retailers in satisfying consumers' changing needs and preferences. Compared to
"big box" retailers, the Company believes that its stores are more conveniently
located in regional shopping malls and typically have more selling space devoted
to wireless products. In addition, the Company believes that because it
exclusively focuses on wireless products, it is able to provide more specialized
and faster customer service than "big box" retailers. With the technological
advancements and continuous introductions of new products and service options in
the wireless industry, consumers demand increasingly higher levels of service
and support, access to a more extensive product selection and greater education
regarding all wireless products, including cellular, PCS, paging and internet
products.
 
     Compared to carrier-owned stores, the Company has the advantage of
typically being able to offer wireless services from multiple carriers in any
given area whereas carrier-owned stores almost always offer only
                                        4
<PAGE>   6
 
their own wireless service. As a result, the Company is able to offer a larger
number of service options, including PCS from up to five carriers as well as
paging services. Other advantages include the Company's expertise in retailing
communications products and services to consumers and its ability to serve as a
one-source retail distribution system for a wide variety of cellular and
wireless services.
 
GROWTH STRATEGY
 
     The Company believes that the combination of its broad product offering,
highly visible and convenient store locations, excellent customer service and
everyday low pricing strategy positions it well for future growth. Key elements
of the Company's growth strategy are outlined below:
 
     - New Store Expansion.  The Company plans to open 65 to 75 new stores in
      fiscal 1998 and 80 to 100 new stores in fiscal 1999, in both new and
      existing markets, of which approximately 40% are expected to be kiosks and
      60% are expected to be in-line stores. The Company believes that this
      expansion rate, which is dependent upon a number of factors, is achievable
      given the Company's existing infrastructure, the ease with which it can
      replicate its store model and its successful opening of 45 new stores in
      fiscal 1997. As of September 30, 1997, the Company had 4 store locations
      under construction and had signed leases or reached an agreement in
      principle for an additional 24 store locations. The Company's stores are
      located in only 76 of the more than 1,000 regional malls in the
      continental U.S. The Company intends to focus initially on the largest and
      fastest growing wireless markets in the U.S., based on industry
      statistics, by targeting additional mall locations and supplementing its
      penetration in existing markets with power strip locations. Management
      believes that the flexibility of the Company's kiosk and in-line store
      formats permits the Company to take advantage of the best available
      locations across a broad range of market areas.
 
   
     - Pursue Selective Acquisitions.  The Company intends to continue to
      increase the number of its stores through selective acquisitions of other
      specialty retailers of cellular and wireless products in addition to those
      stores opened by the Company. The Company believes that the independent
      retail market for cellular and wireless products is highly fragmented and
      consists of numerous independent specialty retailers in each major
      metropolitan area. Through selective acquisitions, the Company seeks to
      obtain immediate access to desirable markets and locations, qualified
      sales personnel and, in some cases, an existing subscriber base. The
      Company believes it can successfully apply its operating strategy and
      leverage its existing infrastructure and financial controls with such
      acquisitions. Recent acquisitions completed by the Company include (i)
      Peachtree Mobility, one of AirTouch Cellular's largest agents in Atlanta,
      acquired in August 1996 and (ii) Telephone Warehouse, one of the largest
      AT&T agents in the southwestern U.S., acquired in June 1997. In addition,
      the Company has executed letters of intent for the acquisition of (i)
      Cellular USA, Inc. ("Cellular USA"), one of AT&T's largest agents in Las
      Vegas, which operates six retail stores (the "Cellular USA Acquisition"),
      and (ii) Cellular Unlimited Corp. ("Cellular Unlimited"), one of Cellular
      One's largest agents in upstate New York, which operates 15 retail stores
      (the "Cellular Unlimited Acquisition"). See "Recent Acquisitions." As part
      of the Company's growth strategy, management regularly reviews acquisition
      prospects that would augment or complement the Company's existing
      operations.
    
 
     - Increase Comparable Store Sales.  The Company seeks to increase
      comparable store sales by capitalizing on the changing industry dynamics
      that are driving the growth in cellular and wireless usage and pursuing
      repeat business from its existing customers for new products, product
      upgrades and additional accessories. As the Company's stores increase
      penetration into new and existing markets, the Company expects to obtain
      greater brand name recognition through broader advertising, increased
      repeat and referral business and corporate sales.
 
     - Capitalize on Operating Leverage.  The Company continues to invest in
      infrastructure, including a management team and information systems, to
      manage its rapidly growing chain of stores. These infrastructure
      investments could result in a material reduction in income from operations
      in the first half of fiscal 1998 compared with pro forma income from
      operations for the corresponding period in fiscal 1997. As the Company
      continues to expand internally and through acquisitions, it expects to
                                        5
<PAGE>   7
 
      leverage these investments and improve margins through economies of scale.
      In addition, the Company believes its acquisition of Telephone Warehouse
      will provide additional purchasing power as the wholesale operations of
      Telephone Warehouse have historically been able to source inventory at
      lower prices because of volume discounts.
 
HISTORY
 
   
     Let's Talk Cellular & Wireless was founded by the Company's Chief Executive
Officer, Nick Molina, and Chairman, Brett Beveridge. Originally, the founders
sold cellular products and services at major public events until opening their
first store in 1989. During the first three years of operations the Company
opened three stores. By early 1995, the Company had grown to 14 stores primarily
in the southeastern United States. In June 1996, the Company, then operating 25
stores (one of which subsequently closed), received growth capital from HIG
Investment Group, L.P. and its affiliates ("HIG") and accelerated its store
expansion. See "Certain Transactions." From June 1996 through September 30,
1997, the Company opened 54 stores and acquired 24 stores, and as of September
30, 1997, the Company operated a total of 102 stores. The Company had total net
revenues of $74.4 million on a pro forma basis for the fiscal year ended July
31, 1997.
    
 
RECENT ACQUISITIONS
 
     Cellular Unlimited Acquisition.  On September 26, 1997, the Company
executed a letter of intent for the acquisition of substantially all of the
assets of Cellular Unlimited, one of Cellular One's largest agents in upstate
New York, which operates 15 retail stores. The Company expects to close the
acquisition concurrently with the consummation of the offering. For the twelve
months ended July 31, 1997, Cellular Unlimited had total net revenues of
approximately $6.4 million. The letter of intent provides for a cash purchase
price of $2.0 million and up to $225,000 in certain contingent payments in each
of the six-month periods ending July 31, 1998, January 31, 1999 and July 31,
1999. The Company intends to change the store names to "Let's Talk Cellular &
Wireless," increase in-stock merchandise availability and integrate the
accounting, sales and administrative functions into the Company's corporate
offices.
 
     Cellular USA Acquisition.  On September 15, 1997, the Company executed a
letter of intent for the acquisition of all of the outstanding capital stock of
Cellular USA, one of AT&T's largest agents in Las Vegas, which operates six
retail stores. The Company expects to close the acquisition concurrently with
the consummation of the offering. For the twelve months ended July 31, 1997,
Cellular USA had total net revenues of approximately $3.0 million. The letter of
intent provides for a cash purchase price of $1,625,000 and certain contingent
payments of up to an aggregate of $175,000 in 1998 and 1999. The Company intends
to change the store names to "Let's Talk Cellular & Wireless," increase in-stock
merchandise availability and integrate the accounting, sales and administrative
functions into the Company's corporate offices.
 
     Telephone Warehouse Acquisition.  In June 1997, the Company acquired
Telephone Warehouse in exchange for 1,817,468 shares of the Company's Common
Stock and the assumption of $13.1 million of indebtedness. Telephone Warehouse
is one of the largest AT&T agents in the southwestern United States and operates
19 specialty cellular and wireless retail stores in Texas, Missouri and Kansas.
It also wholesales cellular and wireless products to over 1,000 regional and
local retailers, distributors and carriers. See "Certain Transactions." For the
twelve months ended December 31, 1996 and for the four months ended April 30,
1997, Telephone Warehouse had total net revenues of approximately $49.6 million
and $14.5 million, respectively. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations" for additional information
regarding the historical results of operations of Telephone Warehouse.
 
     The Company's principal purpose in acquiring Telephone Warehouse was to
obtain immediate access to desirable markets, such as Dallas, San Antonio and
Kansas City, and locations and to qualified sales personnel and an existing
subscriber base. The Company intends to apply its operating strategy to
Telephone Warehouse, leverage Telephone Warehouse's existing infrastructure and
grow Telephone Warehouse's retail operations. In addition, the Company has the
opportunity to leverage the expertise of and benefit from Telephone Warehouse's
significant pager business. Management believes that the wholesale business,
which
                                        6
<PAGE>   8
 
was acquired as part of the Telephone Warehouse Acquisition, provides the
Company with greater purchasing power and additional distribution capabilities.
 
     Peachtree Mobility.  In August 1996, the Company acquired Peachtree
Mobility, one of AirTouch Cellular's largest agents in Atlanta, which operates
five retail stores (the "Peachtree Acquisition"). Since the date of the
acquisition, the Company has changed the store names to "Let's Talk Cellular &
Wireless," increased in-stock merchandise availability and integrated the
accounting, sales and administrative functions into the Company's corporate
offices. The Company has also added three additional stores in the Atlanta
market.
 
     The Company's executive offices are located at 800 Brickell Avenue, Suite
400, Miami, Florida 33131, and its telephone number is (305) 358-8255.
 
                                  THE OFFERING
 
<TABLE>
<S>                                                    <C>
Common Stock offered by the Company..................  2,000,000 shares
Common Stock offered by the Selling Shareholders.....  1,000,000 shares
Common Stock to be outstanding after the offering....  8,199,762 shares(1)
Use of proceeds......................................  To repay the Company's outstanding bank
                                                       indebtedness and certain shareholder loans,
                                                       and, with the remaining net proceeds, to
                                                       finance the Company's expansion, including the
                                                       Cellular USA Acquisition and the Cellular
                                                       Unlimited Acquisition, the opening of new
                                                       stores and other possible acquisitions and for
                                                       other general corporate purposes.
Proposed Nasdaq National Market symbol...............  "LTCW"
</TABLE>
 
- ---------------
 
(1) Does not include 447,606 shares of Common Stock issuable upon the exercise
    of outstanding stock options, at a weighted average exercise price of $17.05
    per share.
                                        7
<PAGE>   9
 
                             SUMMARY FINANCIAL DATA
 
     The following table presents (i) summary historical consolidated financial
data of the Company as of the dates and for the periods indicated and (ii)
summary unaudited pro forma financial data of the Company as of the dates and
for the periods indicated giving effect to the events described in the
"Unaudited Pro Forma Financial Data" included elsewhere herein as though they
had occurred on the dates indicated therein. The summary unaudited pro forma
financial data are not necessarily indicative of operating results or the
financial condition that would have been achieved had these events been
consummated on the date indicated and should not be construed as representative
of future operating results or financial condition. The summary historical
consolidated and unaudited pro forma financial data should be read in
conjunction with the financial statements and related notes thereto of the
Company and Telephone Warehouse and with the "Unaudited Pro Forma Financial
Data" and with "Management's Discussion and Analysis of Financial Condition and
Results of Operations" included elsewhere in this Prospectus.
 
   
<TABLE>
<CAPTION>
                                                 FISCAL YEAR ENDED JULY 31,
                               --------------------------------------------------------------
                                                                                       PRO
                                                                                    FORMA(1)
                                 1994        1995        1996        1997             1997
                               ---------   ---------   ---------   ---------        ---------
                                    (IN THOUSANDS, EXCEPT PER SHARE AND OPERATING DATA)
<S>                            <C>         <C>         <C>         <C>              <C>
STATEMENT OF OPERATIONS DATA:
Net revenues:
  Retail sales...............  $   3,572   $   6,120   $   8,152   $  13,230        $  19,239
  Activation commissions.....        461       1,651       4,366      12,575           19,194
  Residual income............        228         533       1,075       1,948           10,135
  Wholesale sales............         --          --          --       2,309           25,838
                               ---------   ---------   ---------   ---------        ---------
     Total net revenues......  $   4,261   $   8,304   $  13,593   $  30,062        $  74,406
Gross profit.................  $   2,133   $   4,044   $   7,084   $  15,239        $  29,993
Selling, general and
  administrative expenses....      1,918       3,896       6,601      13,993           23,547
Former shareholder
  compensation expense.......         --          --          --          80              100
Depreciation and
  amortization...............         43         100         225         451              640
Amortization of
  intangibles................         --          --          --         418            2,176
                               ---------   ---------   ---------   ---------        ---------
Income from operations.......  $     172   $      48   $     258   $     297        $   3,530
Income (loss) before
  provision for income
  taxes......................  $     159   $       8   $     105   $     (43)       $   3,428
Income tax provision.........         70          --          39           3            1,470
                               ---------   ---------   ---------   ---------        ---------
Net income (loss)............  $      89   $       8   $      66   $     (46)       $   1,958
                               =========   =========   =========   =========        =========
Net income (loss) per share
  applicable to common
  shareholders...............  $     .01   $      --   $     .01   $    (.07)(2)(3) $     .23(3)
                               =========   =========   =========   =========        =========
Weighted average shares
  outstanding................  6,199,762   6,199,762   6,199,762   6,199,762        8,199,762
                               =========   =========   =========   =========        =========
SELECTED OPERATING DATA:
EBITDA(4)....................  $     215   $     148   $     492   $   1,203        $   6,405
                               =========   =========   =========   =========        =========
Stores open at end of
  period(5):
  Kiosk......................          5          13          14          35               35
  In-line....................          3           9          11          58               58
                               ---------   ---------   ---------   ---------        ---------
     Total...................          8          22          25          93               93
Percentage change in
  comparable store
  sales(6)...................       (2.2)%      10.5%       11.5%        5.4%
Average comparable store
  sales(7)...................  $ 442,000   $ 450,000   $ 462,000   $ 500,000
Number of activations during
  period.....................      1,661       5,205      14,803      43,360
Total gross square feet at
  end of period..............      2,447       7,006       9,529      96,093
</TABLE>
    
 
                                                     Footnotes on following page
                                        8
<PAGE>   10
 
   
<TABLE>
<CAPTION>
                                                                 AS OF JULY 31, 1997
                                                              -------------------------
                                                              ACTUAL     AS ADJUSTED(8)
                                                              -------    --------------
<S>                                                           <C>        <C>
BALANCE SHEET DATA:
Working capital.............................................  $ 1,613       $15,556
Total assets................................................   34,538        45,328
Long-term debt..............................................   14,383         2,033
Shareholders' equity........................................    6,610        31,732
</TABLE>
    
 
- ---------------
 
(1) In June 1997 the Company acquired Telephone Warehouse in exchange for
    1,817,468 shares of Common Stock and the assumption of Telephone Warehouse's
    outstanding indebtedness. The unaudited pro forma financial data set forth
    herein reflect (i) the combined operations of the Company and Telephone
    Warehouse and (ii) the sale of the shares of Common Stock offered by the
    Company hereby and the application of the estimated net proceeds therefrom
    as set forth in "Use of Proceeds," as if such transactions had taken place
    as of the beginning of the periods presented. For information regarding the
    pro forma adjustments made to the Company's historical financial data, see
    "Unaudited Pro Forma Financial Data."
(2) The fair value of the Common Stock distributed to the holder of the
    Company's Series A Preferred Stock in order to induce the conversion of the
    Series A Preferred Stock to Common Stock of $320,000 is deducted from net
    loss for purposes of calculating net loss per share applicable to common
    shareholders for fiscal 1997.
(3) Accretion to redemption value of the Series A Preferred Stock of $62,640,
    has been deducted from net income (loss) for purposes of calculating net
    income (loss) per share applicable to common shareholders. See "Unaudited
    Pro Forma Financial Data."
   
(4) EBITDA is defined as net income (loss) plus (i) provision for income taxes,
    (ii) gross interest expense and (iii) depreciation and amortization. EBITDA
    is presented not as an alternative measure of operating results or cash flow
    from operations (as determined in accordance with generally accepted
    accounting principles ("GAAP")), but because it is a widely accepted
    supplemental financial measure, and management believes it provides relevant
    and useful information. The Company's calculation of EBITDA may not be
    comparable to similarly titled measures reported by other companies since
    all companies do not calculate this non-GAAP measure in the same fashion.
    The Company's EBITDA calculation is not intended to represent cash provided
    by (used in) operating activities, since it does not include interest and
    taxes and changes in operating assets and liabilities, nor is it intended to
    represent the net increase in cash, since it does not include cash provided
    by (used in) investing and financing activities. See footnote (3) of
    Selected Consolidated Financial Data and "Management's Discussion and
    Analysis of Financial Condition and Results of Operations."
    
(5) Pro forma information does not include six stores to be acquired pursuant to
    the Cellular USA Acquisition and 15 stores to be acquired pursuant to the
    Cellular Unlimited Acquisition.
(6) A store becomes comparable after it has been owned and operated by the
    Company for at least 12 full months. Comparable store sales are comprised of
    retail sales and activation income at the Company's retail stores, but do
    not include residual income.
(7) Represents the average retail sales and activation income on a store by
    store basis only for stores owned and operated by the Company for at least
    12 full months as of period end (excluding two stores that generate
    substantially higher sales than other stores). Therefore, period to period
    figures may not be comparable.
(8) Adjusted to give effect to (i) the sale of the shares of Common Stock
    offered by the Company and the application of the estimated net proceeds
    therefrom as set forth in "Use of Proceeds" as if such transactions had
    occurred at July 31, 1997, and (ii) a non-recurring charge of approximately
    $738,000, net of tax, related to the write-off of deferred financing costs
    in connection with the repayment of bank indebtedness with a portion of the
    proceeds of this offering. See "Capitalization" and "Pro Forma Condensed
    Consolidated Balance Sheet."
                                        9
<PAGE>   11
 
                                  RISK FACTORS
 
   
     Prospective investors should carefully consider all of the information set
forth in this Prospectus and, in particular, should evaluate the following risks
in connection with an investment in the shares of Common Stock offered hereby.
    
 
RISKS ASSOCIATED WITH RAPID GROWTH
 
     The Company's total net revenues have grown significantly in the past
several years, with sales increasing from $3.3 million in fiscal 1993 to $74.4
million on a pro forma basis for fiscal 1997. In connection with the recent
Telephone Warehouse Acquisition, the Company more than doubled the amount of its
assets and previous twelve months' total net revenues. The Company intends to
continue to pursue an aggressive growth strategy. The continued growth of the
Company is dependent, in large part, upon the Company's ability to construct and
operate new stores on a timely and profitable basis and upon the Company's
ability to acquire and profitably integrate the operations of new and acquired
stores. The Company plans to open approximately 65 to 75 new stores in fiscal
1998 and 80 to 100 new stores in fiscal 1999. However, the rate of new store
openings is subject to various contingencies, many of which are beyond the
Company's control. These contingencies include, among others, the Company's
ability to secure suitable store sites on a timely basis and on satisfactory
terms, the Company's ability to hire, train and retain qualified personnel, the
availability of adequate capital resources and the successful integration of new
stores into existing operations. There can be no assurance that the Company's
new stores will be profitable or achieve sales and profitability comparable to
the Company's existing stores. In addition, the Company expects that, as a
result of further infrastructure investments it plans to make during fiscal
1998, principally in order to integrate the operations of its new and acquired
stores, it may experience reduced operating margins in the near term.
 
     The Company's growth will also depend on its ability to acquire additional
retailers, manage expansion, control costs of its operations and consolidate
acquisitions into existing operations. In connection with such acquisitions, the
Company will be required to review the operations of the acquired company,
including its management infrastructure and systems and financial controls, and
make operating adjustments or complete reorganizations as appropriate.
Unforeseen capital and operating expenses, or other difficulties and delays
frequently encountered in connection with the expansion and integration of
acquired operations, could have an adverse effect upon the Company's financial
results. Significant acquisitions, such as the Telephone Warehouse Acquisition,
require the integration of administrative, finance, sales, purchasing and
marketing organizations, as well as the coordination of common sales and
marketing efforts and the implementation of appropriate operational, financial
and management systems and controls. This will require substantial attention
from the Company's senior management team, who have limited acquisition
experience to date. The diversion of management attention required by the
acquisition and integration of acquired companies, as well as any other
difficulties that may be encountered in the transition and integration process,
could have an adverse effect on the results of operations of the Company. There
can be no assurance that the Company will identify suitable acquisition
candidates, that acquisitions will be consummated on acceptable terms or that
the Company will be able to successfully integrate the operations of any
acquired company. The Company's ability to continue to grow through the
acquisition of additional stores will also be dependent upon the availability of
suitable candidates, the Company's ability to attract and retain competent
management and the availability of capital to complete the acquisitions. See
"Business -- Growth Strategy." The Company currently intends to finance
acquisitions through a combination of cash resources, borrowings and, in
appropriate circumstances, the issuance of equity and/or debt securities. The
acquisition of additional stores has in the past and is expected in the future
to have a significant effect on the Company's results of operations and
financial position and could cause substantial fluctuations in the Company's
quarterly and yearly operating results. The accelerated amortization applied to
the value of the residual income acquired in connection with the Telephone
Warehouse Acquisition is expected to have a significantly negative effect on net
income in the fourth quarter of fiscal 1997 and for the next two fiscal years.
Future acquisitions by the Company involving residual income could result in
significant charges to net income from accelerated amortization. See Note 2 to
the "Pro Forma Condensed Consolidated Statements of Income."
 
                                       10
<PAGE>   12
 
COMPETITION
 
     The retail market for cellular and wireless products and service is
characterized by intense price competition and significant price erosion over
the life of a product. The Company competes with numerous well-established
retailers, carriers, wholesale distributors and suppliers of cellular and
wireless products and equipment, including the Company's carriers and suppliers,
many of which possess greater financial, marketing and other resources than the
Company. Substantially all of these competitors market the same or similar
products directly to the Company's customers and most have the financial
resources to withstand substantial price competition and implement extensive
advertising and promotional programs. Certain carriers are principal competitors
of the Company, and two carriers in particular provide the Company with
significant revenue (approximately 24% of total net revenue in fiscal 1997) from
activation and residual payments. Potential conflicts of interest could arise,
therefore, between the Company and its principal customers. In recent years, the
price of products and subscription rates for services that the Company and its
competitors have been able to charge their customers have decreased, primarily
as a result of lower costs and greater competition in the industry. The Company
believes that significant price-based competition will continue to exist in each
of the Company's markets for the foreseeable future. The cellular and wireless
retail industry is highly fragmented and characterized by low barriers to entry
and frequent introduction of new products. The Company's ability to continue to
compete successfully will be largely dependent on its ability to maintain its
current carrier and supplier relationships and to anticipate various competitive
factors affecting the industry, such as new or improved products, changes in
technology and consumer preferences, demographic trends, regional and local
economic conditions and discount pricing and promotion strategies by
competitors. The Company expects that there will be increasing competition in
the acquisition of other cellular and wireless retailers as industry
participants become larger. There can be no assurance that the Company will be
able to maintain or increase its size relative to its competitors or to maintain
its historical profit margins in the face of increased competition. See
"Business -- Competition."
 
DEPENDENCE ON CELLULAR AND PCS CARRIERS
 
     Generally, a Company store operates pursuant to a carrier agreement between
one of the cellular and one or more of the PCS carriers operating in the
geographic area in which the store is located and the Company or its subsidiary
that owns the store. Payments from two of the Company's carriers constituted
approximately 24% of its total net revenues for fiscal 1997. The Company is
therefore highly dependent on its relationship with its carriers. Each cellular
and PCS carrier is responsible for maintaining the quality and consistency of
its signal, the capacity of the system to add new customers and the
competitiveness of the retail prices it charges for service. In addition, the
carriers create national and regional advertising as well as customer incentive
programs. The Company has no ability to control its carriers' funding for system
maintenance, capacity increases, marketing or the prices it charges for coverage
below regulatory ceilings. Consequently, the Company's ability to attract and
retain cellular and PCS customers is dependent upon the quality and pricing of
services provided by the Company's carriers. In addition, there are typically
only two licensed cellular carriers and up to five licensed PCS carriers in a
geographic area. The wireless communications industry is relatively new and
dynamic. While the Company currently believes that carriers have an incentive to
achieve broad distribution of wireless phone services and that the current
program of activation and residual payments will continue as a method of
subsidizing the cost of such distribution, no assurance can be given that such
payment programs will continue or will continue at the current rate of payments.
For instance, the Company does not receive activation commissions or residual
payments in connection with its recent sales of PCS phones but instead acquires
PCS phones from carriers at a significantly reduced cost than that paid by the
PCS carrier. The Company, in turn, resells such phones at a profit that may be
less than the total profit it would earn in connection with the sale and related
activation and residual payments associated with a cellular phone. The
activation commissions the Company receives from its cellular and paging
carriers are negotiated at the time the carrier agreements are executed and
remain constant over the life of the contract, unless renegotiated. There can be
no assurance that the Company will be able to maintain the size of the
activation commissions and residual payments it receives from carriers upon the
expiration or renegotiation of existing carrier agreements or in connection with
entering into new agreements with its existing or new carriers. Two of the
Company's cellular carrier agreements contain non-competition provisions that
prevent the Company from
 
                                       11
<PAGE>   13
 
selling wireless services (including cellular and PCS) of a competing carrier
during the term of the agreement and for one year thereafter. In addition, most
of the carrier agreements provide for the carrier's termination of its residual
payments to the Company in the event the agreement is terminated by the Company
without cause. Accordingly, the Company has limited ability to change carriers
in a geographic area in the event its current carrier fails to provide cellular
or PCS services at competitive prices and terms. There can be no assurance that
the Company's carriers will continue to provide cellular and PCS services at
competitive prices and terms or that the Company will be able to change carriers
without a significant loss of revenues. In the event one or more of the
Company's carriers experiences financial difficulties or fails to maintain
competitive prices and services the Company's results of operations and
financial condition could be adversely affected. See "Business -- Carrier
Agreements."
 
CUSTOMER TURNOVER
 
     The Company's results of operations can be significantly affected by
customer cancellations of cellular phone service and pagers. In the event that a
customer cancels service within a stipulated period (generally 180 days) of
activation, the cellular carrier assesses a charge-back to the Company relating
to the applicable customer. The sales and marketing costs associated with
attracting new cellular and paging customers are substantial relative to the
costs of providing cellular and paging service to existing customers. Although
the Company accrues for estimated deactivation losses, there can be no assurance
that any increase in the Company's cellular or pager customer disconnection rate
would not adversely affect the Company's results of operations. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- General."
 
TECHNOLOGICAL CHANGE AND INVENTORY OBSOLESCENCE
 
     The retail market for cellular and wireless communications products and
services is characterized by rapidly changing technology and evolving industry
standards, often resulting in short product life cycles, product obsolescence or
inventory price reductions. Future technological advances in the industry could
lead to the introduction of new products and services that compete with the
products and services offered by the Company or could lower the cost of
competitive products and services to the extent that the Company is required to
further reduce the price of its products and services. As the number of stores
the Company operates increases and as the Company enters into product wholesale
activities in connection with the Telephone Warehouse Acquisition, it will be
required to raise its inventory levels, thereby increasing its risk of loss from
inventory obsolescence or price reductions. Accordingly, the Company's success
is dependent upon its ability to anticipate technological changes in the
industry and to continually identify, obtain and successfully market new
products that satisfy evolving industry and consumer requirements. In the event
the Company is unable to obtain new products and services representing improved
technology, the Company's stores will be at a competitive disadvantage to
retailers offering technologically advanced products and services.
 
VARIABILITY OF RESULTS OF OPERATIONS
 
     The Company's stores have historically experienced, and the Company expects
its stores to continue to experience, seasonal fluctuations in revenues, with a
larger percentage of revenues typically being realized in the second fiscal
quarter during the holiday season. In addition, the Company's results during any
fiscal period can be significantly affected by the timing of store openings and
acquisitions and the integration of new and acquired stores into the Company's
operations. Comparable store sales can also fluctuate significantly from period
to period as a result of a variety of factors, including the timing of periodic
promotions sponsored by carriers, the introduction of new wireless equipment and
the acquisition of large corporate accounts.
 
EFFECT OF CONSUMER SPENDING
 
     The success of the Company's operations depends to a significant extent
upon a number of factors relating to discretionary consumer spending, including
economic conditions affecting disposable consumer income (such as employment,
business conditions, taxation and interest rates) and the ability of mall anchor
tenants and other attractions to generate customer traffic in the vicinity of
the Company's stores. There can be no assurance that consumer spending will not
be affected by adverse economic conditions, thereby affecting the Company's
results of operations and financial condition.
 
                                       12
<PAGE>   14
 
POSSIBLE HEALTH RISKS ASSOCIATED WITH WIRELESS TELEPHONES
 
     Lawsuits have been filed against suppliers and sellers of wireless
telephones alleging possible health risks, including brain cancer, associated
with electromagnetic fields emitted by portable hand-held wireless telephones.
To date, there has been only limited research in this area, and such research
has not been conclusive as to what effects, if any, exposure to electromagnetic
fields emitted by portable wireless telephones has on human cells. However, the
perception that health risks may exist could adversely affect the Company's
ability to market portable wireless telephone products. Inasmuch as most of the
Company's revenues are derived from sales of portable wireless telephones,
future studies confirming possible health risks associated with the use of such
products could have a material adverse effect on the wireless communications
industry and the Company. As a distributor of wireless telephones, the Company
may be subject to product liability and other lawsuits alleging health risks.
The costs associated with the defense of such lawsuits or a successful claim
against the Company could have a material adverse effect on the Company's
results of operations and financial condition.
 
DEPENDENCE ON KEY PERSONNEL
 
   
     The success of the Company is substantially dependent upon its senior
management team, in particular the Company's Chief Executive Officer and
Chairman, Messrs. Molina and Beveridge, respectively. The loss of the services
of one or more of these persons could have a material adverse effect on the
Company. The Company has entered into five year employment agreements with
Messrs. Molina and Beveridge that limit the ability of the executives to compete
with the Company after their departure. See "Management -- Employment
Agreements." The Company's business will also be dependent upon its ability to
attract and retain additional qualified personnel, including, without
limitation, executive officers and key employees to manage the Company's
anticipated growth. The loss of Mr. Molina, Mr. Beveridge or other key personnel
could have a material adverse effect on the Company's results of operations and
financial condition. See "Management."
    
 
CONTROLLING SHAREHOLDER
 
     Upon completion of this offering, HIG will beneficially own approximately
38.0% of the outstanding Common Stock (approximately 33.3% if the Underwriters'
over-allotment option is exercised in full). Accordingly, HIG will have
sufficient voting power to control all matters requiring shareholder approval,
including the election of directors and the approval of fundamental corporate
transactions. See "Principal and Selling Shareholders."
 
ANTI-TAKEOVER EFFECT OF CERTAIN CHARTER, BYLAW AND OTHER PROVISIONS
 
     Certain provisions of the Company's Amended and Restated Articles of
Incorporation (the "Articles") and Amended and Restated Bylaws (the "Bylaws")
may be deemed to have anti-takeover effects and may discourage, delay, defer or
prevent a change in control of the Company. Certain of these provisions (i)
divide the Company's Board of Directors into three classes, each of which will
serve for different three-year periods, (ii) provide that the shareholders may
remove directors from office only for cause and by a supermajority vote, (iii)
provide that special meetings of the shareholders may be called only by the
Board of Directors, the Chairman of the Board of Directors or upon the written
demand of the holders of not less than fifty percent of the votes entitled to be
cast at a special meeting, (iv) establish certain advance notice procedures for
nomination of candidates for election as directors and for shareholder proposals
to be considered at annual shareholders' meetings, and (v) authorize the
issuance of 1,000,000 shares of "blank check" preferred stock with such
designation, rights and preferences as may be determined from time to time by
the Board of Directors. Accordingly, the Board of Directors is empowered,
without shareholder approval, to issue preferred stock with dividend,
liquidation, conversion, voting or other rights that could materially adversely
affect the voting power or other rights of the holders of the Company's Common
Stock. In addition, certain provisions of the Florida Business Corporation Act
may be deemed to have certain anti-takeover effects. Certain anti-takeover
provisions of the Company's Articles concerning the number, term and removal of
directors may only be amended by a supermajority vote of shareholders. See
"Description of Capital Stock -- Anti-takeover Effects of Certain Provisions of
the Company's Articles of Incorporation and Bylaws and Other Provisions."
 
                                       13
<PAGE>   15
 
DILUTION
 
     Investors purchasing shares of Common Stock in this offering will
experience immediate and substantial dilution in net tangible book value of
$12.84 per share. See "Dilution."
 
SHARES ELIGIBLE FOR FUTURE SALE
 
   
     Upon completion of this offering, the Company will have outstanding an
aggregate of 8,199,762 shares of Common Stock. All of the shares sold in this
offering (plus an additional 450,000 shares if the Underwriters' over-allotment
option is exercised in full) will be freely tradeable without restriction or
further registration under the Securities Act of 1933, as amended (the
"Securities Act"), except for any shares purchased by an affiliate of the
Company that will be subject to the resale limitations of Rule 144 under the
Securities Act. Upon the expiration of lock-up agreements between each of the
executive officers, directors and existing shareholders and the Underwriters,
180 days after the date of this Prospectus (or earlier upon the written consent
of Merrill Lynch & Co., Merrill Lynch Pierce Fenner & Smith, Inc. ("Merrill
Lynch")), 3,741,845 shares of Common Stock (including options to acquire 182,348
shares of Common Stock) outstanding prior to this offering may be sold in the
public market by affiliates of the Company, subject to the limitations and
restrictions contained in Rule 144 under the Securities Act. Holders of
1,640,265 shares of Common Stock will not be able to sell their shares in
reliance on Rule 144 under the Securities Act prior to June 1998. In addition,
310,000 shares of Common Stock have been reserved for issuance under the
Company's 1997 Executive Incentive Compensation Plan (the "Incentive Plan").
Options to acquire an aggregate of 265,258 of such shares will be granted to
certain employees, officers, directors and independent contractors of the
Company under the Incentive Plan on the date of this Prospectus, a third of
which, in general, will vest in October of each of 1998, 1999 and 2000. 118,404
of such options will be held by two executive officers and will vest immediately
upon the termination of their employment for any reason other than cause. 3,289
of such options will be granted to a consultant to the Company and will vest
immediately upon the consummation of the offering. Upon completion of this
offering any shares of Common Stock issuable upon the exercise of such options
(subject to certain vesting terms and other limitations on exercise with respect
to such options) will be eligible for sale in the future pursuant to
registration on Form S-8. Sales of substantial amounts of Common Stock, or the
perception that substantial amounts of Common Stock are available for future
sale, could adversely affect the prevailing market price of the Common Stock.
Following the closing of the offering, one of the Company's existing
shareholders will have the right to require the Company to register the sale of
its 1,475,095 shares of Common Stock under the Securities Act. Following the
closing of the offering, all of the existing shareholders, who will hold an
aggregate of 5,382,110 shares (including options to acquire 182,348 shares),
will have the right to include such shares of Common Stock in registrations
proposed to be effected by the Company. Such shareholders have agreed not to
exercise their registration rights prior to 180 days from the date of this
Prospectus without the prior written consent of Merrill Lynch. See "Shares
Eligible for Future Sale," "Management -- Executive Incentive Compensation
Plan," "Principal and Selling Shareholders" and "Underwriting."
    
 
NO PRIOR PUBLIC MARKET; POSSIBLE VOLATILITY OF STOCK PRICE
 
     Prior to this offering there has been no public market for the Common Stock
and there can be no assurance that an active trading market will develop or, if
developed, that such market will be sustained following the offering or that the
market price of the Common Stock will not decline below the initial public
offering price. The initial public offering price of the Common Stock will be
determined by negotiations between the Company, the Selling Shareholders and the
representatives of the Underwriters based on the factors described under
"Underwriting." The trading price of the Common Stock could be subject to
fluctuations in response to variations in the Company's results of operations,
as well as developments that affect the industry, the overall economy and the
financial markets. Upon commencement of this offering, the Common Stock will be
quoted on the Nasdaq National Market, which stock market has experienced and is
likely to experience in the future significant price and volume fluctuations
which could adversely affect the market price of the Common Stock without regard
to the operating performance of the Company.
 
                                       14
<PAGE>   16
 
                                USE OF PROCEEDS
 
     The net proceeds from the sale of the 2,000,000 shares of Common Stock
offered by the Company hereby (at an assumed initial public offering price of
$15.00 per share and not including fees payable as described under "Certain
Transactions") are estimated to be approximately $26.7 million. The Company will
not receive any proceeds from the sale of Common Stock offered by the Selling
Shareholders. The Company intends to use approximately $14.4 million of the net
proceeds of the offering to repay its outstanding bank indebtedness and certain
shareholder loans and to apply the remaining net proceeds to finance the
Company's expansion, including the Cellular USA Acquisition and the Cellular
Unlimited Acquisition, the opening of new stores and other possible
acquisitions, and for other general corporate purposes, including the payment of
certain fees set forth under "Certain Transactions." Of the net proceeds to the
Company, (i) approximately $14.1 million will be used to repay the Company's
outstanding bank indebtedness incurred primarily to fund the Telephone Warehouse
Acquisition, (ii) approximately $258,100 will be used to repay loans from
Messrs. Molina and Beveridge bearing interest at 8.0% and maturing upon the
closing of this offering, (iii) approximately $1.6 million will be used to fund
the Cellular USA Acquisition and (iv) approximately $2.0 million will be used to
fund the Cellular Unlimited Acquisition. See "Certain Transactions." Bank loans
to be repaid by the Company consist of $13.1 million of term loans and $1.0
million of revolving loans, bearing interest at 4.5% and 3.75%, respectively,
over the commercial paper rate, and in each case payable May 2004. The bank
loans are secured by all of the assets of the Company and a first priority lien
on the Common Stock owned by HIG. Pending the application of the remaining net
proceeds, the Company will invest such proceeds in money market funds or other
short-term, investment-grade, interest bearing securities.
 
                                DIVIDEND POLICY
 
     The Company does not intend to pay cash dividends to holders of its Common
Stock for the foreseeable future. Instead, the Company intends to apply
earnings, if any, to finance its growth. Any future determination to pay cash
dividends will be at the discretion of the Board of Directors and will be
dependent upon the Company's financial condition, restrictions contained in
financing agreements, results of operations, capital requirements and such other
factors as the Board of Directors may consider relevant.
 
                                       15
<PAGE>   17
 
                                 CAPITALIZATION
 
     The following table sets forth the current portion of long-term debt and
capitalization of the Company as of July 31, 1997 on a historical basis and as
adjusted to reflect the sale of the 2,000,000 shares of Common Stock offered by
the Company hereby (at an assumed initial public offering price of $15 per share
and after payment of the fees described under "Certain Transactions") and the
application of the net proceeds thereof as set forth in "Use of Proceeds." The
table should be read in conjunction with the Consolidated Financial Statements
and related notes and "Unaudited Pro Forma Financial Data" appearing elsewhere
in this Prospectus. See also "Use of Proceeds" and "Management's Discussion and
Analysis of Financial Condition and Results of Operations."
 
<TABLE>
<CAPTION>
                                                                AS OF JULY 31, 1997
                                                              ------------------------
                                                              ACTUAL     AS ADJUSTED
                                                              -------   --------------
                                                                   (IN THOUSANDS)
<S>                                                           <C>       <C>
Bank line of credit, current portion of long-term debt and
  capital lease obligations.................................  $ 2,013      $    32
                                                              =======      =======
Long-term debt, less current maturities:
  Bank term loans...........................................  $12,350      $    --
  8.0% subordinated note....................................    2,000        2,000
  Capital lease obligations.................................       33           33
                                                              -------      -------
     Total long-term debt...................................   14,383        2,033
                                                              -------      -------
Shareholders' equity:
  Preferred Stock, $.01 par value; 1,000,000 shares
     authorized; none issued and outstanding................       --           --
  Common Stock, $.01 par value; 50,000,000 shares
     authorized; 6,093,166 shares issued and outstanding(1);
     8,199,762 shares issued and outstanding, as
     adjusted(2)............................................       61           82
  Additional paid-in capital................................    6,166       32,005
  Retained earnings (deficit)...............................      383         (355)
                                                              -------      -------
     Total shareholders' equity.............................    6,610       31,732
                                                              -------      -------
          Total capitalization..............................  $20,993      $33,765
                                                              =======      =======
</TABLE>
 
- ---------------
 
   
(1) Does not include 106,596 shares of Common Stock that will be issued
    immediately prior to the sale of the Common Stock offered hereby, for a per
    share price of $.00003, upon exercise of warrants that are held by the bank
    lender to the Company. See "Certain Transactions."
    
   
(2) Includes 106,596 shares of Common Stock that will be issued upon exercise of
    warrants immediately prior to the sale of the Common Stock offered hereby.
    Does not include 447,606 shares of Common Stock issuable upon the exercise
    of outstanding stock options, at a weighted average exercise price of $17.05
    per share.
    
 
                                       16
<PAGE>   18
 
                                    DILUTION
 
     At July 31, 1997, the Company had a net tangible book value (deficiency) of
$(8.1) million, or $(1.31) per share of Common Stock. Net tangible book value
(deficiency) per share is determined by dividing the net tangible book value
(tangible assets less total liabilities) of the Company by the total number of
shares of Common Stock outstanding. Without taking into account any changes in
net tangible book value after July 31, 1997, other than to give effect to the
issuance and sale of the 2,000,000 shares of Common Stock offered by the Company
hereby (at an assumed initial public offering price of $15.00 per share), after
deduction of the underwriting discount and estimated offering expenses to be
paid by the Company, the application of the net proceeds to pay indebtedness as
set forth in "Use of Proceeds" and the non-recurring charges that will result
from the repayment of the Company's bank indebtedness, the net tangible book
value of the Company at July 31, 1997 would have been $17.7 million, or $2.16
per share. This represents an immediate increase in net tangible book value of
$3.47 per share to existing shareholders and an immediate dilution of $12.84 per
share to new investors. The following table illustrates this per share dilution:
 
<TABLE>
<S>                                                           <C>       <C>
Assumed initial public offering price per share.............            $15.00
  Net tangible book value (deficiency) per share as of July
     31, 1997...............................................   (1.31)
  Increase in net tangible book value per share attributable
     to new investors.......................................    3.47
                                                              ------
Pro forma net tangible book value per share after the
  offering..................................................              2.16
                                                                        ------
Dilution per share to new investors.........................            $12.84
                                                                        ======
</TABLE>
 
     The following table summarizes as of July 31, 1997, the difference between
the number of shares of Common Stock purchased from the Company, the aggregate
consideration paid and the average price per share paid by existing shareholders
and new investors purchasing shares in this offering:
 
<TABLE>
<CAPTION>
                                     SHARES PURCHASED      TOTAL CONSIDERATION     AVERAGE
                                    -------------------   ---------------------     PRICE
                                     NUMBER     PERCENT     AMOUNT      PERCENT   PER SHARE
                                    ---------   -------   -----------   -------   ---------
<S>                                 <C>         <C>       <C>           <C>       <C>
Existing shareholders(1)(2).......  6,199,762     75.6%   $ 6,227,400     17.2%   $   1.00
New investors(1)..................  2,000,000     24.4    $30,000,000     82.8%   $  15.00
                                    ---------    -----    -----------    -----
          Total...................  8,199,762    100.0%   $36,227,400    100.0%
                                    =========    =====    ===========    =====
</TABLE>
 
- ---------------
 
(1) Sales by the Selling Shareholders in this offering will reduce the number of
    shares held by the existing shareholders to 5,199,762, or 63.4% of the total
    number of shares of Common Stock to be outstanding after this offering, and
    the number of shares to be purchased by new investors will increase to
    3,000,000, or 36.6 % of the total shares of Common Stock to be outstanding.
    If the Underwriters' over-allotment option is exercised in full, the number
    of shares held by existing shareholders will decrease to 4,749,762 or 57.9%
    of the total number of shares of Common Stock to be outstanding after this
    offering, and the number of shares to be purchased by new investors will
    increase to 3,450,000, or 42.1% of the total shares of Common Stock to be
    outstanding. See "Principal and Selling Shareholders."
   
(2) Includes 106,596 shares of Common Stock that will be issued immediately
    prior to the sale of the Common Stock offered hereby, for a per share price
    of $.00003, upon exercise of warrants that are held by the bank lender to
    the Company. See "Certain Transactions" and "Principal and Selling
    Shareholders."
    
 
     The foregoing table assumes no exercise of outstanding stock options after
the date hereof. As of the date of this Prospectus, there were options
outstanding to purchase a total 447,606 of shares of Common Stock, at a weighted
average exercise price of $17.05 per share. See "Management -- Executive
Incentive Compensation Plan" and Note 13 of Notes to Consolidated Financial
Statements.
 
                                       17
<PAGE>   19
 
                       UNAUDITED PRO FORMA FINANCIAL DATA
 
   
     The accompanying unaudited pro forma condensed consolidated statement of
income for the year ended July 31, 1997, reflects the historical statement of
operations of the Company, adjusted to reflect the effects of the Telephone
Warehouse Acquisition and related transactions, the sale of the Common Stock
offered hereby and the application of a portion of the net proceeds therefrom to
the repayment of outstanding bank indebtedness and certain shareholder notes as
if such transactions had occurred as of the beginning of the period presented.
Share and per share amounts included herein, give effect to a 3.289-for-one
stock split effected on October 20, 1997. The pro forma financial information
does not give effect to the Cellular USA Acquisition or the Cellular Unlimited
Acquisition.
    
 
   
     On June 27, 1997 (effective June 30, 1997), the Company purchased all of
the outstanding shares of common stock of Telephone Warehouse from Texas
Cellular Partners, L.P. ("TCP"), an affiliate of HIG, in exchange for 1,817,468
shares of the Company's Common Stock and assumption of $13.1 million of
indebtedness. The fair value of the shares issued, as determined by management,
was approximately $2.8 million. The fair value of net assets acquired, including
approximately $1.6 million (net of deferred tax liability of $942,000) allocated
to acquired residual income, was approximately $4.9 million. The purchase price
exceeded the fair value of the net assets acquired by approximately $11.0
million, which amount will be amortized on a straight line basis over 30 years.
The allocated cost of residual income is being amortized on an accelerated
basis, which amortization is expected to have a significant negative effect on
net income for the next two fiscal years. See Note 2 to the Pro Forma Condensed
Consolidated Statements of Income. The acquisition was accounted for using the
purchase method of accounting. In connection with the acquisition of Telephone
Warehouse, the Company refinanced its debt and issued warrants to NationsCredit
Commercial Corporation, the Company's bank lender ("NationsCredit"), to purchase
a total of 106,596 shares of the Company's Common Stock at an exercise price of
$.00003 per share.
    
 
     In a previous transaction, on January 1, 1997, TCP had purchased from the
President and sole shareholder of Telephone Warehouse, Ronald Koonsman, all of
the outstanding stock of Telephone Warehouse for a purchase price of $15.1
million including acquisition costs of approximately $200,000.
 
     Simultaneous with the acquisition of Telephone Warehouse, the Company
induced the holder of the Company's outstanding Series A Preferred Stock to
convert all outstanding shares of the Series A Preferred Stock to Common Stock
by increasing the conversion ratio of the Series A Preferred Stock from 17.50 to
1 to 21.38 to 1. As a result of such conversion, the holder of the Company's
outstanding Series A Preferred Stock surrendered certain rights to enforce
various restrictive covenants regarding the Company's operations. Upon such
conversion, the holder of the Series A Preferred Stock received 2,137,850 shares
of Common Stock (388,701 shares in addition to the original conversion ratio).
Management determined that the fair value of the 388,701 shares at the date of
issuance was approximately $320,000.
 
     The unaudited pro forma consolidated financial data and accompanying notes
should be read in conjunction with the Consolidated Financial Statements and the
related notes of the Company and the Combined Financial Statements and related
notes of Telephone Warehouse, all of which are included elsewhere in this
Prospectus. The Company believes that the assumptions used in the following
statements provide a reasonable basis on which to present the pro forma
financial data. The purchase price allocation is based on preliminary data. The
unaudited pro forma financial data is provided for informational purposes only
and should not be construed to be indicative of the Company's financial
condition or results of operations had the transactions and events above been
consummated on the dates assumed and are not intended to constitute projections
with regards to the Company's financial condition as of any future date or
results of operations for any future period.
 
                                       18
<PAGE>   20
 
              PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                            YEAR ENDED JULY 31, 1997
                                  (UNAUDITED)
 
   
<TABLE>
<CAPTION>
                                                           TELEPHONE
                                                           WAREHOUSE
                                                            ELEVEN
                                                            MONTHS
                                               THE           ENDED        PRO FORMA
                                             COMPANY     JUNE 30, 1997   ADJUSTMENTS      PRO FORMA
                                           -----------   -------------   -----------     -----------
<S>                                        <C>           <C>             <C>             <C>
Net revenues:
  Retail sales...........................  $13,230,085    $ 6,008,790                    $19,238,875
  Activation commissions.................   12,574,633      6,618,948                     19,193,581
  Residual income........................    1,948,169      8,186,855                     10,135,024
  Wholesale sales........................    2,309,082     23,529,042                     25,838,124
                                           -----------    -----------    -----------     -----------
     Total net revenues..................   30,061,969     44,343,635             --      74,405,604
Cost of sales............................   14,822,617     29,589,564                     44,412,181
                                           -----------    -----------    -----------     -----------
Gross profit.............................   15,239,352     14,754,071             --      29,993,423
Operating expenses:
  Selling, general and administrative....   13,993,392      9,588,511    $   (35,000)(1)  23,546,903
  Former shareholder compensation
     expense.............................       80,000      1,080,000     (1,060,000)(1)     100,000
  Depreciation and amortization..........      451,108        189,004                        640,112
  Amortization of intangibles............      417,739      1,120,997        637,642(2)    2,176,378
                                           -----------    -----------    -----------     -----------
     Total operating expenses............   14,942,239     11,978,512       (457,358)     26,463,393
                                           -----------    -----------    -----------     -----------
Income from operations...................      297,113      2,775,559        457,358       3,530,030
Interest expense, net....................     (340,102)      (714,997)      (846,477)(3)    (109,550)
                                                                           1,792,026(4)
Other....................................           --          7,598                          7,598
                                           -----------    -----------    -----------     -----------
Income (loss) before provision for income
  taxes..................................      (42,989)     2,068,160      1,402,907       3,428,078
Income tax provision.....................        2,842        680,402        786,315(5)    1,469,559
                                           -----------    -----------    -----------     -----------
     Net income (loss)...................      (45,831)     1,387,758        616,592       1,958,519
Fair value of Common Stock distributed to
  preferred shareholder to induce
  conversion of Series A Preferred
  Stock..................................     (320,000)            --        320,000(6)          --
                                           -----------    -----------    -----------   ------------
     Net income (loss) applicable to
       common shareholders...............  $  (365,831)   $ 1,387,758    $   936,592(7) $ 1,958,519
                                           ===========    ===========    ===========   ============
     Net income (loss) per share
       applicable to common
       shareholders......................  $     (0.07)                                $      0.23(7)(8)
                                           ===========                                 ===========
Weighted average shares outstanding......    6,199,762                                   8,199,762(8)
                                           ===========                                 ===========
</TABLE>
    
 
                                       19
<PAGE>   21
 
         NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
 
(1) Reflects reduction of compensation expense to $100,000 per year based on a
    new employment agreement signed at the time of the Telephone Warehouse
    Acquisition by Ronald Koonsman providing for the following: (i) for the six
    month period beginning on July 1, 1997, a salary of $50,000 and (ii) for the
    12 month period beginning on January 1, 1998, a salary of $100,000. The
    agreement also provides for a non-recurring bonus of $950,000 payable on or
    before December 31, 1997, provided that certain financial performance levels
    are met for the twelve months ended December 31, 1997. As a non-recurring
    charge, such bonus is not included herein. Also reflects a new employment
    arrangement entered into at the time of the Telephone Warehouse Acquisition
    with a Vice President of Telephone Warehouse that provided for a reduction
    in compensation expense from 10% to 5% of annual income before interest,
    taxes, depreciation and amortization and management fees.
 
   
(2) Reflects increase to amortization of intangible assets. Goodwill totaling
    approximately $11.0 million is being amortized over 30 years and the
    allocated cost of acquired residual income of approximately $2.5 million is
    being amortized on an accelerated basis according to the anticipated timing
    of acquired cash flows, resulting in incremental amortization as follows:
    
 
<TABLE>
<S>                                                             <C>
Incremental amortization of goodwill........................    $163,791
Incremental amortization of acquired residual income........     473,851
                                                                --------
          Pro forma adjustment..............................    $637,642
</TABLE>
 
    The amortization of the allocated cost of acquired residual income
    subsequent to July 31, 1997 is expected to be approximately as follows:
 
<TABLE>
<S>                                                           <C>
Fiscal 1998.................................................  $1,507,000
Fiscal 1999.................................................     676,000
Fiscal 2000.................................................     189,000
Fiscal 2001.................................................       5,000
                                                              ----------
                                                              $2,377,000
</TABLE>
 
   
(3) Reflects incremental interest expense and incremental amortization of
    deferred financing costs on assumed debt of Telephone Warehouse, comprised
    of $11.1 million in bank indebtedness and $2 million in note payable to
    former shareholder, and new borrowings to fund the Telephone Warehouse
    Acquisition of $2 million as if such debt was outstanding as of the
    beginning of the period presented, as follows:
    
 
<TABLE>
<S>                                                             <C>
Incremental interest expense on assumed debt................    $583,706
Incremental interest expense on new borrowings..............      51,125
Incremental amortization of deferred financing costs on
  assumed debt..............................................     137,590
Incremental amortization of deferred financing costs on new
  debt......................................................      74,056
                                                                --------
          Pro forma adjustment..............................    $846,477
</TABLE>
 
   
(4) Reflects a reduction in interest expense assuming the repayment of bank
    indebtedness of $14.1 million and certain shareholder notes of $258,100 with
    a portion of the proceeds from the offering.
    
 
   
(5) Reflects recognition of income tax expense associated with the following:
    
 
   
<TABLE>
<S>                                                             <C>
Income tax provision as if all Telephone Warehouse entities
  were C-Corporations as of August 1, 1996..................      $ 145,420
Tax effect of the pro forma adjustments at statutory
  rates.....................................................        816,220
Tax benefit associated with the incremental amortization of
  the acquired residual income..............................       (175,325)
                                                                  ---------
          Pro forma adjustment..............................      $ 786,315
</TABLE>
    
 
   
(6) Reflects the reversal of a non-recurring distribution resulting from the
    issuance of 388,701 shares of Common Stock distributed to induce the
    conversion of the Series A Preferred Stock into a total of
    
 
                                       20
<PAGE>   22
 
  NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME -- (CONTINUED)
 
   
    2,137,850 shares of Common Stock. The conversion of the Series A Preferred
    Stock was a condition precedent to the Telephone Warehouse Acquisition.
    
 
   
(7) Does not include a non-recurring charge of approximately $738,000, net of
    tax, relating to the write-off of deferred financing costs in connection
    with the repayment of the bank indebtedness of $14.1 million with a portion
    of the net proceeds of this offering.
    
 
   
(8) Net income per share applicable to common shareholders is calculated by
    using the weighted average number of shares of Common Stock outstanding
    during the period, assuming the conversion of the Series A Preferred Stock
    into 2,137,850 shares of Common Stock, the issuance of 1,817,468 shares of
    Common Stock to purchase Telephone Warehouse, the issuance of 106,596
    warrants in connection with the Company's debt refinancing and the issuance
    of 2,000,000 shares of Common Stock in connection with the offering had all
    occurred as of August 1, 1996 resulting in 8,199,762 weighted average shares
    outstanding. Accretion to redemption value of the Series A Preferred Stock
    of $62,640, has been deducted from net income for purposes of calculating
    net income per share applicable to common shareholders.
    
 
                                       21
<PAGE>   23
 
                      SELECTED CONSOLIDATED FINANCIAL DATA
 
     The following table sets forth selected consolidated financial data for the
Company for the five years ended July 31, 1997 and has been derived from the
financial statements of the Company. The consolidated financial statements as of
and for the years ended July 31, 1996 and 1997 have been audited by Ernst &
Young LLP, independent auditors. The consolidated financial statements as of and
for the years ended July 31, 1994 and 1995 have been audited by Deloitte &
Touche, LLP, independent auditors. The consolidated financial statements as of
and for the year ended July 31, 1993 are unaudited. The financial data set forth
below should be read in conjunction with the financial statements and related
notes, and "Management's Discussion and Analysis of Financial Condition and
Results of Operations" included elsewhere in this Prospectus.
 
   
<TABLE>
<CAPTION>
                                               FISCAL YEAR ENDED JULY 31,
                                ---------------------------------------------------------
                                  1993        1994        1995        1996        1997
                                ---------   ---------   ---------   ---------   ---------
                                   (IN THOUSANDS, EXCEPT PER SHARE AND OPERATING DATA)
<S>                             <C>         <C>         <C>         <C>         <C>
STATEMENT OF OPERATIONS DATA:
Net revenues:
  Retail sales................  $   2,834   $   3,572   $   6,120   $   8,152   $  13,230
  Activation commissions......        371         461       1,651       4,366      12,575
  Residual income.............         75         228         533       1,075       1,948
  Wholesale sales.............         --          --          --          --       2,309
                                ---------   ---------   ---------   ---------   ---------
     Total net revenues.......      3,280       4,261       8,304      13,593      30,062
Cost of sales.................      1,596       2,128       4,260       6,509      14,823
                                ---------   ---------   ---------   ---------   ---------
Gross profit..................      1,684       2,133       4,044       7,084      15,239
Selling, general and
  administrative expenses.....      1,202       1,918       3,896       6,601      13,993
Former shareholder
  compensation................         --          --          --          --          80
Depreciation and
  amortization................         29          43         100         225         451
Amortization of intangibles...         --          --          --          --         418
                                ---------   ---------   ---------   ---------   ---------
Income from operations........        453         172          48         258         297
Interest income (expense),
  net.........................         27         (13)        (40)       (153)       (340)
                                ---------   ---------   ---------   ---------   ---------
Income (loss) before provision
  for income taxes............        480         159           8         105         (43)
Income tax provision..........        194          70          --          39           3
                                ---------   ---------   ---------   ---------   ---------
Net income (loss).............  $     286   $      89   $       8   $      66   $     (46)
                                =========   =========   =========   =========   =========
Net income (loss) applicable
  to common shareholders......  $     286   $      89   $       8   $      66   $    (366)
                                =========   =========   =========   =========   =========
Net income (loss) per share
  applicable to common
  shareholders................  $     .05   $     .01   $      --   $     .01   $    (.07)(1)(2)
                                =========   =========   =========   =========   =========
Weighted average shares
  outstanding.................  6,199,762   6,199,762   6,199,762   6,199,762   6,199,762
                                =========   =========   =========   =========   =========
SELECTED OPERATING DATA:
EBITDA(3).....................  $     536   $     215   $     148   $     492   $   1,203
                                =========   =========   =========   =========   =========
Stores open at end of period:
  Kiosk.......................          3           5          13          14          35
  In-Line.....................          1           3           9          11          58
                                ---------   ---------   ---------   ---------   ---------
     Total....................          4           8          22          25          93
Percentage change in
  comparable store sales(4)...                   (2.2)%      10.5%       11.5%        5.4%
Average comparable store
  sales(6)....................              $ 442,000   $ 450,000   $ 462,000   $ 500,000
Number of activations during
  period......................                  1,661       5,205      14,803      43,360
Total gross square feet at end
  of period...................        821(5)     2,447      7,006       9,529      96,093
</TABLE>
    
 
                                       22
<PAGE>   24
 
<TABLE>
<CAPTION>
                                                                      AS OF JULY 31,
                                                          ---------------------------------------
                                                          1993   1994    1995     1996     1997
                                                          ----   ----   ------   ------   -------
                                                                      (IN THOUSANDS)
<S>                                                       <C>    <C>    <C>      <C>      <C>
BALANCE SHEET DATA:
Working capital (deficiency)............................  $165   $144   $ (110)  $  779   $ 1,613
Total assets............................................   561    947    3,324    6,646    34,538
Long-term debt..........................................    --     26      328      474    14,383
Preferred stock.........................................    --     --       --    2,937        --
Shareholders' equity....................................   276    362      621      693     6,610
</TABLE>
 
- ---------------
 
(1) The fair value of the Common Stock distributed to the holder of the
    Company's Series A Preferred Stock in order to induce the conversion of the
    Series A Preferred Stock to Common Stock of $320,000 is deducted from net
    loss for purposes of calculating net loss per share applicable to common
    shareholders for fiscal 1997. See "Unaudited Pro Forma Financial Data."
(2) Accretion to redemption value of the Series A Preferred Stock of $62,640,
    has been deducted from net income (loss) for purposes of calculating net
    income (loss) per share applicable to common shareholders.
   
(3) EBITDA is defined as net income (loss) plus (i) provision for income taxes,
    (ii) gross interest expense and (iii) depreciation and amortization. EBITDA
    is presented not as an alternative measure of operating results or cash flow
    from operations (as determined in accordance with GAAP), but because it is a
    widely accepted supplemental financial measure, and management believes it
    provides relevant and useful information. The Company's calculation of
    EBITDA may not be comparable to similarly titled measures reported by other
    companies since all companies do not calculate this non-GAAP measure in the
    same fashion. The Company's EBITDA calculation is not intended to represent
    cash provided by (used in) operating activities, since it does not include
    interest and taxes and changes in operating assets and liabilities, nor is
    it intended to represent the net increase in cash, since it does not include
    cash provided by (used in) investing and financing activities. As such,
    EBITDA does not address cash used to support increased inventory
    requirements and build-out costs for new store expansion and to fund
    acquisitions. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations" for further discussion of significant
    trends and cash requirements not captured by EBITDA. For the fiscal years
    ended July 31, 1993, 1994, 1995, 1996 and 1997, net cash provided by (used
    in): operating activities was $269,759, $16,684, $91,802, $252,184 and
    $(471,768); investing activities was ($89,257), $(181,976), $(809,182),
    $(2,529,699), and $(1,665,721); and financing activities was $(99,729),
    $147,785, $895,285, $3,392,867 and $1,860,331, respectively.
    
(4) A store becomes comparable after it has been owned and operated by the
    Company for at least 12 full months. Comparable store sales are comprised of
    retail sales and activation income at the Company's retail stores, but do
    not include residual income.
(5) Information not available.
(6) Represents the average retail sales and activation income on a store by
    store basis only for stores owned and operated by the Company for at least
    12 full months as of period end (excluding two stores that generate
    substantially higher sales than other stores). Therefore, period to period
    figures may not be comparable.
 
                                       23
<PAGE>   25
 
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS
 
     The following discussion of the Results of Operations and Financial
Condition of the Company should be read in conjunction with the Company's
Consolidated Financial Statements and the Related Notes thereto included
elsewhere in this Prospectus.
 
GENERAL
 
     The Company is the largest independent specialty retailer of cellular and
wireless products, services and accessories in the United States, with 102
stores located in 12 states, the District of Columbia and Puerto Rico. Since its
inception in 1989 through June 30, 1996, the Company opened 25 stores. During
that period, the Company had limited capital and opened stores with funds
derived primarily from cash generated from operations. In June 1996, the Company
issued $3.3 million of Series A Preferred Stock to HIG (which has been converted
into Common Stock) and accelerated its store expansion. During fiscal 1997, the
Company added a net total of 68 stores, including five stores acquired from
Peachtree Mobility in the Atlanta metropolitan area and 19 stores acquired from
Telephone Warehouse, and has executed letters of intent to acquire six stores
from Cellular USA and 15 stores from Cellular Unlimited.
 
     The Company opened 45 stores in fiscal 1997 and presently plans to open 65
to 75 new stores in fiscal 1998 and 80 to 100 new stores in fiscal 1999. To
prepare for this expansion, during the past year management has been building
the infrastructure necessary to support a rapidly growing chain of stores. The
Company hired senior management, established a field structure of district
managers, developed employee training programs, enhanced its financial controls
and procedures and finalized standards of store design and visual presentation.
The Company plans to continue its infrastructure investments, which could result
in a material reduction in income from operations in the first half of fiscal
1998 compared with pro forma income from operations for the corresponding period
in fiscal 1997. As the Company continues to expand through new store openings
and acquisitions, it expects to leverage these investments and improve margins
through economies of scale.
 
     The Company's revenues are generated principally from four sources:
 
          (i) Retail Sales.  The Company sells cellular and wireless products,
     such as phones, pagers and related accessories in the Company's retail
     outlets.
 
   
          (ii) Activation Commissions.  The Company receives an activation
     commission from the applicable cellular carrier when a customer initially
     subscribes for the cellular carrier's service. The amount of the activation
     commission paid by cellular carriers is based upon various service plans
     offered by the carriers and is recognized by the Company at the time of
     sale. New subscription activation commissions are fully refundable if the
     subscriber cancels its subscription prior to completion of a minimum period
     of continuous active service (generally 180 days). Customers generally sign
     a service agreement with the Company that requires a customer deposit that
     is forfeited in the event of early cancellation. The Company then applies
     the customer's deposit to reduce or offset its resulting deactivation loss
     owed to the carrier. The Company accrues for estimated deactivation losses,
     net of cancellation fees, by creating a reserve against carrier accounts
     receivable.
    
 
          (iii) Residual Income.  The Company receives monthly payments made by
     certain cellular carriers and pager customers. Cellular residual payments
     are based upon a percentage (usually 4-6%) of the customers' monthly
     service charges and are recognized as income when received. Pager residual
     payments are received on a monthly basis directly from pager customers for
     the pager airtime that the Company buys wholesale from paging carriers and
     then resells to individuals and small businesses.
 
          (iv) Wholesale Sales.  The Company began to wholesale cellular and
     wireless products when it acquired Telephone Warehouse in June 1997. The
     wholesale business typically has higher volumes and lower margins than the
     retail business, but provides the Company with greater purchasing power and
     additional distribution capabilities.
 
                                       24
<PAGE>   26
 
   
     Comparable stores sales include only stores owned and operated by the
Company for at least 12 full months and are comprised of retail sales and
activation commissions, as residual income is not allocated among stores.
    
 
   
     Historically, retail sales have accounted for most of the Company's net
revenues. As sales of discounted and "free" cellular phones designed to attract
new subscribers have increased significantly, the number of activations has
increased and activation commissions have become increasingly significant to the
Company's net revenues. Activation commissions for the Company were $1.6
million, $4.4 million and $12.6 million in fiscal 1995, 1996 and 1997,
respectively. The Company has recently made a strategic decision to accept
increased activation commissions in connection with certain new carrier
agreements in lieu of monthly residual payments to optimize cash flow and to
facilitate the Company's growth strategy. As a result, management believes that
activation commissions may account for an increased share of the Company's
future net revenues relative to residual income.
    
 
   
     To date, the cost of wireless products has gradually decreased over time.
With such lower costs, the Company typically has offered lower prices to attract
more subscribers, which has increased its total activation commissions and
contributed to gross profit improvements. Consequently, the Company believes
that as prices of wireless products decrease they become more affordable to
consumers, expanding the wireless communications market and creating an
opportunity to attract new subscribers and increase activation commissions.
    
 
     The Company has developed two distinct mall-based store formats,
free-standing kiosks and traditional "in-line" stores. The average capital
expenditures for new kiosk and in-line locations approximate $34,000 and
$94,000, respectively. The initial inventory for a new store approximates
$32,000 for a kiosk and $47,000 for an in-line store. Management believes that
the flexibility of the Company's kiosk and in-line store formats permits the
Company to take advantage of the best available locations across a broad range
of market areas. Pre-opening costs for new stores such as travel and the hiring
and training of new employees are expensed as incurred and typically average
$3,000 per store. In fiscal 1997, comparable stores generated average annual
sales of approximately $500,000 (excluding two stores that generate
substantially higher sales than other stores). Generally, the Company's new
store sales reach normal operating levels after three months of operations.
 
     In connection with the offering, the Company expects to incur a write-off
of deferred financing costs of approximately $738,000, net of tax, in connection
with the repayment of bank indebtedness with a portion of the proceeds of this
offering.
 
ACQUISITION OF TELEPHONE WAREHOUSE
 
     In June 1997, the Company more than doubled the amount of its assets and
previous twelve months' total net revenues by acquiring Telephone Warehouse, one
of the largest AT&T cellular agents in the Southwest. Telephone Warehouse
operates 19 wireless specialty retail stores in Texas, Missouri and Kansas and
wholesales cellular and wireless products to over 1,000 regional and local
retailers, distributors and carriers. On a pro forma basis, the Company had
$74.4 million in total net revenues, $30.0 million in gross profit and $3.7
million in income from operations for the fiscal year ended July 31, 1997. See
"Unaudited Pro Forma Financial Data."
 
   
     Telephone Warehouse had total net revenues of $49.6 million ($22.4 million
of which were from retail sales and activation commissions and residual income
and the remaining were from wholesale operations) and income from operations of
$4.0 million for its fiscal year ended December 31, 1996. Activation commissions
for Telephone Warehouse were $9.3 million, $7.3 million and $1.9 million in
1995, 1996 and the four months ended April 31, 1997, respectively.
    
 
     The accelerated amortization applied to the value of the residual income
acquired in connection with the Telephone Warehouse Acquisition is expected to
have a significantly negative effect on net income in the fourth quarter of
fiscal 1997 and for the next two fiscal years. See Note 2 to the "Pro Forma
Condensed Consolidated Statements of Income."
 
                                       25
<PAGE>   27
 
     Prior to its acquisition by the Company, Telephone Warehouse was operated
with different strategic and financial objectives. Former management sought to
maximize cash flow and shareholder distributions, rather than reinvest earnings
in new store growth. As a result, Telephone Warehouse's net revenues and number
of stores did not grow significantly in recent years.
 
     The Company's principal purpose in acquiring Telephone Warehouse was to
obtain immediate access to desirable markets, such as Dallas, San Antonio and
Kansas City, and locations and to qualified sales personnel and an existing
subscriber base. The Company intends to apply its operating strategy to
Telephone Warehouse, leverage Telephone Warehouse's existing infrastructure and
grow Telephone Warehouse's retail operations. In addition, the Company has the
opportunity to leverage the expertise of and benefit from Telephone Warehouse's
significant pager business. Management believes that the wholesale business,
which was acquired as part of the Telephone Warehouse Acquisition, provides the
Company with greater purchasing power and additional distribution capabilities.
 
     In connection with the Telephone Warehouse Acquisition, the Company issued
1,817,468 shares of Common Stock and assumed $13.1 million of indebtedness. The
Company recorded intangibles of approximately $13.5 million, of which $11.0
million was allocated to goodwill, to be amortized over a 30-year period, and
$2.5 million was allocated to acquired residual income, substantially all of
which is to be amortized through the year 2000 on an accelerated basis according
to the anticipated timing of acquired cash flows. The Company has accounted for
the Telephone Warehouse Acquisition using the purchase method of accounting and,
as a result, does not include in its financial statements the results of
operations of Telephone Warehouse prior to the date it was acquired by the
Company.
 
RESULTS OF OPERATIONS
 
     The following table summarizes for the periods presented certain selected
income statement data of the Company expressed as a percentage of total net
revenues:
 
<TABLE>
<CAPTION>
                                                                   FISCAL YEAR
                                                                 ENDED JULY 31,
                                                              ---------------------
                                                              1995    1996    1997
                                                              -----   -----   -----
<S>                                                           <C>     <C>     <C>
Total net revenues..........................................  100.0%  100.0%  100.0%
Cost of sales...............................................   51.3    47.9    49.3
                                                              -----   -----   -----
Gross profit................................................   48.7    52.1    50.7
Selling, general and administrative expenses................   46.9    48.6    46.8
Depreciation and amortization...............................    1.2     1.7     1.5
Amortization of intangibles.................................     --      --     1.4
                                                              -----   -----   -----
Income from operations......................................    0.6     1.8     1.0
Interest expense, net.......................................    0.5     1.1     1.1
Income tax provision........................................     --     0.3      --
                                                              -----   -----   -----
Net income (loss)...........................................    0.1%    0.4%   (0.1)%
                                                              =====   =====   =====
Number of stores at end of period...........................     22      25      93
</TABLE>
 
                                       26
<PAGE>   28
 
                                  THE COMPANY
 
YEAR ENDED JULY 31, 1997 COMPARED TO YEAR ENDED JULY 31, 1996
 
   
     Total net revenues increased $16.5 million, or 121.1%, to $30.1 million in
fiscal 1997 from $13.6 million in fiscal 1996 due to increases in retail sales,
activation commissions and residual income, and to the acquisition of Telephone
Warehouse on June 30, 1997 and the resulting inclusion of Telephone Warehouse's
operations in the Company's consolidated revenues for the month of July 1997.
Retail sales increased 62.2% to $13.2 million from $8.2 million, activation
commissions increased 188.0% to $12.6 million from $4.4 million and residual
income increased $800,000, or 81.2%, to $1.9 from $1.1 million. Comparable store
sales increased 5.4% and accounted for $634,000, or 3.8%, of the increase in
total net revenues. Sales relating to 45 new stores opened, 24 stores acquired
since July 31, 1996 and the four stores that were not yet open for 12 full
months accounted for $12.6 million, or 76.3%, of the increase in total net
revenues. The comparable stores sales growth was primarily attributable to
increased advertising during the holiday season in the second fiscal quarter and
the growth of cellular subscriptions in the wireless communication industry
overall. Wholesale sales increased to $2.3 million as a result of the
acquisition of Telephone Warehouse on June 30, 1997. The increase in residual
income was due to the inclusion of Telephone Warehouse's residual income
($720,000 for the month of July 1997), the increase in the number of cellular
activations (43,360 in fiscal 1997 as compared to 14,803 in fiscal 1996) and the
addition of cellular subscribers resulting from the Peachtree Acquisition and
the Company's store expansion. The Company had 93 stores open at July 31, 1997
as compared to 25 at July 31, 1996.
    
 
     Gross profit increased $8.1 million, or 115.1%, to $15.2 million in fiscal
1997 from $7.1 million in fiscal 1996. As a percentage of total net revenues,
gross profit decreased to 50.7%, from 52.1%, primarily due to the inclusion of
Telephone Warehouse's wholesale operations, which have lower margins than the
Company's retail sales. Management expects that in fiscal 1998 gross profit as a
percentage of revenues will decrease due to the inclusion of Telephone
Warehouse's wholesale sales in the Company's operations for a full fiscal year.
 
     Selling, general and administrative expenses increased $7.5 million, or
113.2%, to $14.1 million in fiscal 1997 from $6.6 million in fiscal 1996,
primarily as a result of higher personnel, rent and related costs associated
with the opening of 45 stores, the acquisition of five Peachtree Mobility stores
and the inclusion of Telephone Warehouse's operations for the month of July
1997. Higher advertising costs were incurred in connection with entering new
markets and additional expenses related to infrastructure investments were
incurred to support this expansion. Management believes that more advertising is
required to support sales in new markets than is required to support the same
level of sales in existing markets and, as a result, expects advertising to
increase in future periods as the Company expands into new markets with new
store openings. A charge of $264,000 was recorded in fiscal 1997 in connection
with the write-off of assets associated with underperforming stores and one
store closing. As a percentage of total net revenues, selling, general and
administrative expenses decreased to 46.8% during fiscal 1997 from 48.6% in
fiscal 1996.
 
     Amortization of intangibles consisted of (i) $220,000 associated with the
thirty month noncompete agreement entered into in August 1996 in connection with
the Peachtree Acquisition, and (ii) $198,000 associated with the amortization of
goodwill and acquired residual income resulting from the acquisition of
Telephone Warehouse on June 30, 1997.
 
     Income from operations increased $39,000 to $297,000 in fiscal 1997 from
$258,000 in fiscal 1996 and decreased as a percentage of total net revenues to
1.0% from 1.9%.
 
     Interest expense, net increased $187,000 to $340,000 in fiscal 1997 from
$153,000 in fiscal 1996 primarily due to increased bank borrowings.
 
     Income tax provision was $3,000 in fiscal 1997 as compared to $39,000 in
fiscal 1996 primarily as a result of a $148,000 decrease in income before
provision for income taxes.
 
     Net loss was $46,000 in fiscal 1997 compared to net income of $66,000 in
fiscal 1996.
 
   
     Net loss applicable to common shareholders was $366,000 in fiscal 1997 as
compared to $66,000 of income in fiscal 1996 primarily due to the fair value of
the Common Stock, $320,000, distributed to the
    
 
                                       27
<PAGE>   29
 
preferred shareholder to induce conversion of the Series A Preferred Stock. This
amount is reflected as a deduction from net loss.
 
YEAR ENDED JULY 31, 1996 COMPARED TO YEAR ENDED JULY 31, 1995
 
   
     Total net revenues increased $5.3 million, or 63.7%, to $13.6 million in
fiscal 1996 from $8.3 million in fiscal 1995. Retail sales increased 33.2% to
$8.2 million from $6.1 million, activation commissions increased 164.6% to $4.4
million from $1.7 million and residual income increased 101.6% to $1.1 million
from $533,000. Comparable store sales increased 11.5% and accounted for
$855,000, or 16.2%, of the increase in total net revenues. Net revenues from the
three stores opened during fiscal 1996 and the 14 stores that were not yet open
for 12 full months accounted for $4.4 million, or 83.2%, of the increase in
total net revenues. The comparable store sales increase was primarily
attributable to the introduction of a new model of cellular phone to the market
during the fourth quarter of fiscal 1996, increased number of activations
relating to corporate accounts, increased carrier promotions conducted in
certain of the Company's significant cellular markets and the growth of cellular
subscribers in the wireless industry overall. The increase in residual income
was due to the growth in the number of the Company's cellular subscribers
corresponding to the increase in cellular activations (to 14,803 in fiscal 1996
from 5,205 in fiscal 1995). The Company had 25 stores open at July 31, 1996 as
compared to 22 at July 31, 1995.
    
 
     Gross profit increased $3.0 million, or 75.2%, to $7.0 million in fiscal
1996 from $4.0 million in fiscal 1995. As a percentage of total net revenues,
gross profit increased to 52.1% in fiscal 1996 from 48.7% in fiscal 1995,
primarily due to activation income increasing at a faster rate than the cost of
merchandise sold.
 
     Selling general and administrative expense increased $2.7 million, or
69.4%, to $6.6 million in fiscal 1996 from $3.9 million in fiscal 1995 primarily
as a result of higher personnel, rent and related costs associated with the
opening of new stores. As a percentage of total net revenues, selling, general
and administrative expense increased to 48.6% in fiscal 1996 from 46.9% in
fiscal 1995. This increase resulted from higher expenses associated with new
stores with lower initial sales volumes compared to established stores and
increased general and administrative expenses related to adding field management
and increasing advertising to support expansion into new markets.
 
     Income from operations increased $210,000 to $258,000 in fiscal 1996 from
$48,000 in fiscal 1995 and increased as a percentage of total net revenues to
1.9% from 0.6%.
 
     Interest expense, net increased $113,000 to $153,000 in fiscal 1996 from
$40,000 in fiscal 1995 primarily as a result of higher bank borrowings to
finance the increase in the Company's working capital requirements and
additional store openings.
 
     Income tax provision was $39,000 in fiscal 1996 as a result of $97,000
increase in income before provision for income taxes.
 
     Net income was $66,000 in fiscal 1996 from $8,000 in fiscal 1995.
 
YEAR ENDED JULY 31, 1995 COMPARED TO YEAR ENDED JULY 31, 1994
 
   
     Total net revenues increased $4.0 million, or 94.9%, to $8.3 million in
fiscal 1995 from $4.3 million in fiscal 1994. Retail sales increased 71.3% to
$6.1 million in fiscal 1995 from $3.6 million in fiscal 1994, activation
commissions increased 258.0% to $1.7 million in fiscal 1995 from $461,000 in
fiscal 1994 and residual income increased 133.5% to $533,000 in fiscal 1995 from
$228,000 in fiscal 1994. Comparable store sales increased 10.5% and accounted
for $424,000, or 10.5%, of total net revenues. Net revenues from the 14 stores
opened during fiscal 1995 and the four stores that were not yet open for 12 full
months accounted for $3.6 million, or 89.1%, of the increase in total net
revenues. The comparable store sales growth was primarily attributed to improved
merchandise assortments, higher focus on activations and retention of more
qualified sales associates through an improved store payroll structure. The
increase in residual income was due to the growth in the number of the Company's
cellular subscribers corresponding to the increase in cellular activations (to
5,205 in fiscal 1995 from 1,661 in fiscal 1994). The Company had 22 stores open
at July 31, 1995 as compared to 8 stores open at July 31, 1994.
    
 
                                       28
<PAGE>   30
 
     Gross profit increased $1.9 million, or 89.5%, to $4.0 million in fiscal
1995 from $2.1 million in 1994. As a percentage of total net revenues, gross
profit decreased to 48.7% in fiscal 1995 from 50.1% in fiscal 1994, primarily
due to the introduction of discounts on the retail price of phones.
 
     Selling, general and administrative expense increased $2.0 million, or
103.1%, to $3.9 million in fiscal 1995 from $1.9 million in fiscal 1994
primarily due to increases in payroll, rent and other costs associated with the
opening of 14 stores in fiscal 1995. Higher payroll costs were incurred due to
modifications to the store payroll structure designed to attract and retain
quality sales associates. As a percentage of total net revenues, selling general
and administrative expense increased to 46.9% in fiscal 1995 from 45.0% in
fiscal 1994. This increase resulted from higher expenses associated with new
stores with lower initial sales volume compared to established stores.
 
     Income from operations decreased $124,000 to $48,000 in fiscal 1995 from
$172,000 in fiscal 1994 and decreased as a percentage of total net revenues to
0.6% from 4.0%.
 
     Interest expense, net increased $27,000 to $40,000 in fiscal 1995 from
$13,000 in fiscal 1994 primarily as a result of higher bank borrowings.
 
     Net income was $8,000 in fiscal 1995 compared to $89,000 in fiscal 1994.
 
                              TELEPHONE WAREHOUSE
 
FOUR MONTHS ENDED APRIL 30, 1997 COMPARED TO FOUR MONTHS ENDED APRIL 30, 1996
 
   
     Total net revenues decreased $565,000, or 3.8%, to $14.5 million for the
four months ended April 30, 1997 from $15.0 million for the four months ended
April 30, 1996. Retail sales and activation commissions decreased 4.3% to $4.2
million and wholesale sales decreased 8.5% to $7.4 million. These decreases were
partially offset by an increase in residual income of 11.5% to $2.9 million from
$2.6 million. Comparable store sales, based on retail sales and activation
commissions, were flat. The decrease in retail sales, activation commissions and
wholesale sales was primarily due to the diversion of management's attention
during the period preceding the acquisition of Telephone Warehouse. In addition,
Telephone Warehouse closed two stores during the four months ended April 30,
1997. The decrease in wholesale sales resulted from high levels of Ericsson
digital phone sales during the four months ended April 30, 1996. Due to lower
cost sourcing, special discounted prices on the Ericsson phones were offered
during the four months ended April 30, 1996, which were not repeated in the
comparable period in 1997. The increase in residual income is primarily
attributable to the increase in the number of pager activations.
    
 
     Gross profit decreased $284,000, or 5.5%, to $4.9 million during the four
months ended April 30, 1997 from $5.2 million during the four months ended April
30, 1996. As a percentage of total net revenues, gross profit decreased to 33.8%
in the four months ended April 30, 1997 from 34.4% in the four months ended
April 30, 1996 primarily due to increased promotions offering free accessories
to promote cellular activations in the retail stores. In addition, the four
month period ended April 30, 1996 had higher wholesale margins due to lower cost
sourcing associated with the high levels of Ericsson digital phone sales, and
such higher wholesale margins were not repeated in the comparable period in
1997.
 
     Selling, general and administrative expenses remained constant at $3.2
million for the four months ended April 30, 1997 and, as a percentage of total
net revenues, increased to 22.3% from 21.6% for the comparable period in 1996
due to the decrease in total net revenues.
 
     Amortization of intangibles consisted of $773,000 for the four months ended
April 30, 1997 associated with the amortization of goodwill and acquired
residual income resulting from the acquisition of Telephone Warehouse by TCP, an
affiliate of HIG.
 
     Income from operations decreased $805,000 to $495,000 for the four months
ended April 30, 1997 from $1.3 million for the four months ended April 30, 1996
and decreased as a percentage of total net revenues to 3.4% from 8.6%.
 
                                       29
<PAGE>   31
 
     Interest expense, net was $437,000 for the four months ended April 30, 1997
compared to a net interest income of $26,000 for the four months ended April 30,
1996, primarily due to the indebtedness incurred in connection with the
acquisition of Telephone Warehouse.
 
     Net income.  As a result of the foregoing, Telephone Warehouse incurred a
net loss of $3,000 during the four months ended April 30, 1997 compared to a net
income of $1,102,000 during the four months ended April 30, 1996.
 
YEAR ENDED DECEMBER 31, 1996 COMPARED TO YEAR ENDED DECEMBER 31, 1995
 
   
     Total net revenues increased $4.8 million, or 10.7%, to $49.6 million in
1996 from $44.8 million in 1995. Wholesale sales increased $7.0 million, or
34.4%, to $27.3 million in 1996 from $20.3 million in 1995 primarily due to high
levels of Ericsson digital phones sales. Due to lower cost sourcing, special
discounted prices on Ericsson digital phones were offered during the first half
of the year. Residual income increased $1.1 million, or 14.6%, to $8.3 million
in 1996 from $7.3 million in 1995 due to an increase in cellular and pager
subscribers. Retail sales and activation commissions decreased $3.2 million, or
18.8%, to $14.0 million in 1996 from $17.3 million in 1995 due to a decline in
carrier promotions, which resulted in fewer activations and equipment sales. In
addition, the Company increased promotions of free pagers, which resulted in a
corresponding decline in retail product sales.
    
 
     Gross profit increased $1.8 million, or 12.4%, to $16.2 million in 1996
from $14.4 million in 1995. Gross profit as a percentage of total net revenues
increased to 32.7% in 1996 from 32.3% in 1995 primarily due to an increase in
residual income and higher wholesale margins associated with the Ericsson
digital phone sales.
 
     Selling, general and administrative expense increased $178,000, or 1.7%, to
$10.4 million in 1996 from $10.2 million in 1995. As a percentage of total net
revenues, selling, general and administrative expense decreased to 20.9% in 1996
from 22.7% in 1995 because sales increased more rapidly than selling, general
and administrative expense.
 
     Income from operations increased $2.1 million to $4.0 million in 1996 from
$1.9 million in 1995 and increased as a percentage of total net revenues to 8.1%
from 4.1%.
 
     Interest income, net increased $19,000 to $30,000 in 1996 from $11,000 in
1995.
 
     Net income increased to $3.4 million in 1996 from $1.7 million in 1995 for
the above reasons and due to the decrease in former shareholder compensation
expense of $529,000.
 
YEAR ENDED DECEMBER 31, 1995 COMPARED TO YEAR ENDED DECEMBER 31, 1994
 
   
     Total net revenues increased $2.4 million, or 5.5%, to $44.8 million in
1995 from $42.4 million in 1994. Wholesale sales increased 8.0% to $20.3 million
in 1995 from $18.8 million in 1994 primarily due to the addition of sales
personnel in the wholesale operations. Residual income increased 30.2% to $7.3
million in 1995 from $5.6 million in 1994 due to the increase in cellular and
pager subscribers. Retail sales and activation commissions decreased 4.7% to
$17.3 million in 1995 from $18.1 million in 1994, due to increased product
discounting.
    
 
     Gross profit increased $2.3 million, or 19.1%, to $14.4 million in 1995
from $12.1 million in 1994. Gross profit as a percentage of total net revenues
increased to 32.2% in 1995 from 28.6% in 1994 primarily due to a decrease in the
cost of wireless products.
 
     Selling, general and administrative expense increased $1.4 million, or
15.8%, to $10.2 million in 1995 from $8.8 million in 1994 primarily due to
increases in payroll, rent, advertising resulting from the opening of new
stores. As a percentage of total net revenues, selling, general and
administrative expense increased to 22.7% in 1995 from 20.7% in 1994. This
increase resulted from higher expenses associated with new stores with lower
initial sales volumes compared to established stores.
 
     Income from operations increased by $1.9 million to $1.9 million in 1995
from a loss from operations of $85,000 in 1994 and increased as a percentage of
total net revenues to 4.1% from a loss of 0.2%
 
                                       30
<PAGE>   32
 
     Interest income, net decreased $9,000 to $11,000 in 1995 from $20,000 in
1994.
 
     Net income increased to $1.7 million from a loss of $86,000 in 1994 for the
above reasons and due to a decrease in former shareholder compensation expense
of $1.1 million.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     The Company's liquidity requirements have been primarily to support its
increased inventory requirements and build-out costs for new store expansion and
to fund acquisitions. The Company has historically financed its liquidity needs
through a combination of bank borrowings, capital contributions, loans from
shareholders and cash provided by operations. Telephone Warehouse's liquidity
requirements have been primarily to finance its working capital requirements.
Telephone Warehouse has historically financed its liquidity needs primarily
through loans from its former shareholder.
 
     The Company's working capital increased $843,843 to $1.6 million at July
31, 1997 from $778,830 at July 31, 1996. The Company's cash requirements during
fiscal 1997 were affected by the need for increased working capital to fund the
Company's growth. Accounts receivable and inventory increased $9.6 million to
$11.4 million at July 31, 1997 from $1.8 million at July 31, 1996. This increase
was partially offset by an increase in accounts payable of $5.7 million to $6.6
million at July 31, 1997 from $841,490 at July 31, 1996.
 
     The Company's net cash used in operating activities increased to $471,768
for fiscal 1997 compared to net cash provided by operating activities of
$252,184 for fiscal 1996. The decrease in net cash provided by operating
activities resulted primarily from an increase in inventories and accounts
receivable partially offset by an increase in current liabilities and net income
reflecting the growth in the Company's operations. Net cash provided by
operating activities in fiscal 1996 was primarily attributable to net income
before a non-cash charge of $225,159 for depreciation and amortization.
 
     The Company's net cash used in investing activities decreased to $1.7
million for fiscal 1997 from $2.5 million for fiscal 1996. Net cash used by
investing activities in fiscal 1997 primarily consisted of capital expenditures
of $3.6 million and the Company's acquisition of Northpoint Cellular (more
commonly known as Peachtree Mobility) for $850,000, largely offset by the
release of $2.0 million of escrowed cash relating to HIG's preferred stock
investment in the Company and the $823,846 of cash acquired in connection with
the Telephone Warehouse Acquisition. Net cash used in investing activities in
fiscal 1996 primarily consisted of $594,185 in capital expenditures and $2.0
million in escrowed cash from HIG, both of which were used principally to fund
new store openings.
 
     The Company's net cash provided by financing activities decreased to $1.9
million in fiscal 1997 from $3.4 million in fiscal 1996. During fiscal 1996, net
cash provided by financing activities primarily reflected $2.9 million of
proceeds from the Company's sale of Series A Preferred Stock to HIG in June
1996.
 
     At July 31, 1997, the Company's projected short-term capital expenditures
(through fiscal 1998) were approximately $6.0 million. Of this amount,
approximately $4.6 is budgeted for new store openings, $650,000 is budgeted for
enhancements to the Company's management information system and, $765,000 is
budgeted for renovation of existing stores and new corporate offices. The
average capital expenditures for new kiosk and in-line locations approximate
$34,000 and $94,000, respectively. Initial inventory for a new store
approximates $32,000 for a kiosk and $47,000 for an in-line store. Start-up
costs for new stores such as travel and the hiring and training of new employees
are expensed as incurred and typically average $3,000 per store. At July 31,
1997, the Company's projected long-term capital expenditures (fiscal 1999) were
approximately $6.2 million. Of this amount, approximately $5.9 million is
budgeted for new store openings, and $300,000 is budgeted for renovation of
existing stores. No assurance can be given that the amount of capital
expenditures anticipated to be made by the Company during fiscal 1998 or
thereafter will, in fact, be made. The timing and amount of capital expenditures
is dependent upon a variety of factors, including the availability of suitable
sites for the construction of new stores, the size of the store and the extent
of build-out required at the selected site and possible store acquisitions.
 
     The Company's existing credit facility provides for borrowings of up to
$22.1 million, of which $14.1 million was outstanding as of July 31, 1997. The
credit facility, which expires in January 2004, is secured by
 
                                       31
<PAGE>   33
 
substantially all of the Company's assets, including the capital stock of
Telephone Warehouse owned by the Company, and by the capital stock of the
Company owned by HIG. The credit facility is comprised of a $9.0 million
revolving loan and an aggregate of $13.1 million in term loans. The revolving
credit facility's availability is based on a formula of eligible receivables and
inventories, and at July 31, 1997 the Company had an additional $5.9 million
available for borrowing. Advances under the revolving credit line bear interest
at 3.75% above the commercial paper rate. The term loans are payable in
increasing quarterly payments over seven years and bear interest at 4.5% over
the commercial paper rate.
 
     The Company intends to use a portion of the net proceeds of this offering
to repay all amounts outstanding under its existing bank term loans and credit
facility. The Company expects that it will thereupon terminate its existing
credit facility and secure other credit facilities with a commercial bank. The
Company anticipates that net proceeds from the offering of Common Stock, cash
provided by operations and borrowings under credit facilities, will be
sufficient to meet currently foreseeable liquidity requirements.
 
SEASONALITY
 
     The Company's stores have historically experienced, and the Company expects
its stores to continue to experience, seasonal fluctuations in revenues with a
larger percentage of revenues typically being realized in the second fiscal
quarter during the holiday season. In addition, the Company's quarterly results
can be significantly affected by the timing of store openings and acquisitions
and the integration of new and acquired stores into the Company's operations.
 
                                       32
<PAGE>   34
 
                                    BUSINESS
 
GENERAL
 
     The Company is the largest independent specialty retailer of cellular and
wireless products, services and accessories in the United States, with 102
stores located in 12 states, the District of Columbia and Puerto Rico as of
September 30, 1997. The Company's stores, located predominantly in regional
shopping malls, seek to offer one-stop shopping for consumers to purchase
cellular, PCS, paging, internet, satellite, and other wireless products and
services and related accessories. The Company is also a leading wholesaler of
cellular and wireless products and accessories to more than 1,000 accounts,
consisting primarily of distributors, carriers and smaller independent
retailers.
 
     The Company's business strategy is to offer the most extensive assortment
of wireless products and services at everyday low prices supported by
knowledgeable customer service, through conveniently located and attractively
designed stores. The Company believes that this strategy provides it with a
competitive advantage by combining the extensive product selection, competitive
prices and operating efficiencies typical of a "big box" retailer with the
superior customer service and upscale shopping experience characteristic of a
specialty retailer. The Company offers wireless products from well-known,
name-brand suppliers such as AT&T, Ericsson, Motorola, Nokia and Sony. The
Company's stores typically sell up to 40 different makes and models of cellular
and PCS phones and pagers and over 1,000 SKUs of wireless products and
accessories, such as batteries, home and car chargers, vehicle adapter kits and
cases. The Company supports its broad product offering with knowledgeable and
personalized customer service focused on educating the consumer and identifying
the most appropriate products and services for each consumer's individual needs.
The Company offers everyday low prices that are competitive with other retailers
and supports this policy with price guarantee, upgrade and trade-in programs.
 
INDUSTRY DYNAMICS
 
     The wireless communications industry provides voice and data communications
services through cellular telephone, personal communications services,
satellite, enhanced specialized mobile radio and paging services. Advances in
system technology and equipment, combined with lower equipment prices and
service charges, have increased consumer acceptance and have caused significant
increases in worldwide demand for wireless communications products and services.
 
  Cellular/PCS Market
 
     Cellular telephone service has been one of the fastest growing markets
within the industry. Since the inception of the cellular phone industry in 1983,
the number of U.S. cellular subscribers has grown to approximately 44 million by
year end 1996, having grown at an annual compound rate of 41% during the
previous five years. It is estimated that as of December 1996, this subscriber
base reflected an average market penetration of only 16.6%, based on the U.S.
population. In 1996, PCS wireless services were introduced in selected regions
of the U.S., which resulted in approximately 300,000 subscribers by year end.
Paul Kagan Associates, Inc. projects that by the year 2000 the number of
cellular and PCS subscribers in the U.S. will reach approximately 89 million.
According to CTIA, approximately $24 billion was spent on cellular service in
1996.
 
                                       33
<PAGE>   35
 
     The following table sets forth certain information with respect to the
cellular telephone market for the last five years:
 
<TABLE>
<CAPTION>
                                           YEAR ENDED DECEMBER 31,
                                  -----------------------------------------    1992-96
                                  1992     1993     1994     1995     1996     CAGR(1)
                                  -----    -----    -----    -----    -----    -------
<S>                               <C>      <C>      <C>      <C>      <C>      <C>
Cellular subscribers
  (millions)....................   11.0     16.0     24.1     33.8     44.0     41.4%
  % Growth......................   46.0%    45.1%    50.8%    40.0%    30.4%      --
Cellular penetration............    4.3%     6.2%     9.1%    12.9%    16.6%      --
Cellular service revenue ($
  billions).....................  $ 7.8    $10.9    $14.2    $19.1    $23.6     31.8%
  % Growth......................   37.0%    39.2%    30.6%    34.0%    23.9%      --
</TABLE>
 
- ---------------
 
(1) Compound annual growth rate measured from 1992 through 1996.
 
     In recent years the number of systems and services has expanded within the
cellular industry. Until 1993, cellular systems in the U.S. were based upon
analog radio frequency technology. Primarily in response to the growth in the
number of cellular subscribers, many cellular carriers are upgrading their
existing cellular systems from analog to digital radio frequency technology to
increase capacity. Digital technology offers advantages over analog systems for
consumers, such as better quality, improved call security, lower service charges
and the ability to provide data transmission services. The Company believes it
will benefit from the increased availability of digital systems as demand
increases for cellular service and new cellular products. In 1996, PCS wireless
services were introduced as an alternative to cellular technology. PCS utilizes
digital technology similar to digital cellular service, but operates on
different transmission frequencies. As a result, PCS telephones offer many of
the same benefits as digital cellular telephones but currently have more limited
coverage areas and service plans.
 
     The Company believes that it will benefit from the increase in the number
of wireless service providers. Prior to 1995, the Federal Communications
Commission (the "FCC") allowed two carriers to provide cellular service to each
metropolitan service area. In 1995 and 1996, the FCC completed auctions of major
area PCS licenses. As a result, up to five PCS carriers have been granted
licenses to operate in each metropolitan service area, increasing the total
number of potential PCS and cellular carriers to as many as seven per market.
The Company sells PCS in most of its markets where PCS service is available. The
Company believes that an increase in the number of wireless service providers
will increase competition among carriers. Such competition could result in
increased demand for wireless communications products, lower prices, increased
advertising and improved service quality. As such competition increases between
cellular and PCS carriers, management believes that agents with multiple points
of distribution, such as the Company, will become more important to the growth
of carrier sales.
 
  Paging Market
 
     The paging market has also grown significantly in recent years. The number
of U.S. pagers in service has grown to approximately 42 million by year end
1996, having grown at an annual compound rate of approximately 29% during the
previous five years. It is estimated that as of December 1996, this subscriber
base reflected an average market penetration of only 16%, based on the U.S.
population. The Strategis Group projects that by the year 2000, the number of
U.S. pagers in service will reach over 60 million.
 
     The Company believes that the growth in the paging industry has been and
will continue to be driven by higher speed services, new features and growth in
the wireless communications industry. Paging continues to be a lower-cost,
wireless alternative to cellular and PCS service. In addition, paging is also
complementary to cellular, offering users the ability to screen incoming calls
and to minimize usage-based charges.
 
                                       34
<PAGE>   36
 
     The following table sets forth certain information with respect to the
paging market for the last five years:
 
<TABLE>
<CAPTION>
                                             YEAR ENDED DECEMBER 31,
                                       ------------------------------------    CAGR(1)
                                       1992    1993    1994    1995    1996    1992-96
                                       ----    ----    ----    ----    ----    -------
<S>                                    <C>     <C>     <C>     <C>     <C>     <C>
Pagers in service (millions).........  15.3    19.3    26.3    34.5    42.3     28.9%
  % Growth...........................  29.7%   26.1%   36.3%   31.2%   22.6%      --
Paging penetration...................     6%      8%     10%     13%     16%      --
</TABLE>
 
- ---------------
 
(1) Compound annual growth rate measured from 1992 through 1996.
 
  Emerging Wireless Technologies
 
     The Company anticipates that the emergence of new wireless communications
technologies and services such as enhanced specialized mobile radio ("ESMR") and
satellite communications systems, will increase the variety of wireless services
and expand the potential retail market for wireless products. The Company
intends to sell other products and services incorporating new technologies as
they become available. The Company believes that certain of its existing
carriers will be participants in developing new communications technologies and
its current suppliers will be suppliers of products incorporating these new
technologies. The Company anticipates that its relationships with these carriers
and suppliers will enable the Company to take advantage of opportunities to sell
new products and services. Management also believes that carriers of advanced
technologies will have a financial incentive to utilize the Company's retail
distribution capabilities to increase consumer acceptance and use of their new
systems.
 
  Distribution Channels
 
     The Company believes that a shift is occurring in the distribution of
cellular and wireless services, products and accessories in the United States.
For many years cellular and wireless products and services were distributed to
consumers directly through telemarketing, direct mail, direct sales forces and,
to a lesser extent, retail outlets. As wireless services and products have
become more affordable, the market has expanded significantly and shifted to a
broader consumer base, which purchases for, among other reasons, convenience and
security purposes. In order to better access such a broad consumer base,
management believes carriers will seek multiple points of retail distribution
including established independent specialty retailers such as the Company, their
own retail outlets and "big box" electronics retailers.
 
OPERATING STRATEGY
 
     The Company's operating strategy is to enhance its position as the largest
independent specialty retailer of cellular and wireless products and services in
the United States by emphasizing the following competitive strengths:
 
     - Prime Store Locations.  The Company seeks to locate its retail stores in
      prime locations in regional shopping malls or other high traffic locations
      in selected geographic markets having desirable demographic statistics.
      Management believes that the Company's market presence, established
      relationships with national mall developers, attractive store design and
      relatively high average sales volume per square foot give the Company a
      competitive advantage in securing desirable mall locations on attractive
      terms. The Company utilizes either kiosk or in-line store formats to have
      greater flexibility to place stores in the best available locations.
 
     - Strong Store-Level Economics.  The Company believes that its store level
      economics compare favorably to other retailing sectors. The Company has
      developed both kiosk and in-line mall stores, which average approximately
      150 and 800 square feet in size, respectively. In fiscal 1997, comparable
      stores (stores owned and operated by the Company for at least 12 full
      months) generated average annual sales of approximately $500,000
      (excluding two stores that generate substantially higher sales than other
      stores) and, although sales per square foot vary by format, overall the
      Company's stores had average sales per square foot of approximately
      $1,000. In fiscal 1997, per store capital expenditures and
 
                                       35
<PAGE>   37
 
      initial inventory for new kiosks and in-line stores averaged approximately
      $66,000 and $141,000, respectively.
 
     - Attractive Store Design.  Let's Talk Cellular & Wireless stores are
      designed to create a warm and inviting atmosphere that emphasizes the
      Company's distinctive, upscale image and encourages impulse purchases. The
      typical store utilizes a combination of light wood, glass and bright
      colors to attract walk-in traffic and encourage browsing. Merchandise is
      displayed in large glass cases with prominent signage containing simple
      explanations of product and service features and benefits, as well as
      pricing and subscription information. The Company believes its attractive
      store design, merchandise presentations and signage are a significant
      factor in establishing, differentiating and reinforcing the "Let's Talk
      Cellular & Wireless" brand.
 
     - Extensive Merchandise Selection.  The Company seeks to offer the most
      extensive selection of cellular and wireless products, services and
      accessories in the industry from leading suppliers such as Motorola,
      Nokia, Ericsson, Sony and AT&T for cellular phones, Ericsson and Sony for
      PCS phones and Motorola, NEC, Panasonic and Sony for numeric, alpha
      numeric and two-way pagers. A typical store offers up to 40 different
      makes and models of cellular and PCS phones and pagers and over 1,000 SKUs
      of other wireless products and accessories, such as batteries, home and
      car chargers, vehicle adapter kits and cases. The Company believes that
      its stores offer a significantly greater breadth of products than the
      typical carrier-owned store. The Company attempts to emphasize in-stock
      availability of products that reflect the latest technology and industry
      trends. As an independent retailer, the Company has the advantage of being
      able to objectively select from among the available carriers and suppliers
      in choosing services and products to offer its customers. The Company
      believes it provides individuals and small businesses with one-stop
      shopping for all of their wireless communications needs.
 
     - Exceptional Customer Service.  The Company believes that providing high
      quality, knowledgeable and personalized customer service differentiates
      the Company from its competitors. The Company has implemented extensive
      employee training programs on an ongoing basis designed to ensure that its
      sales associates are thoroughly familiar with the latest technical and
      functional elements of its products and services as they are introduced.
      With the technological advancements and introductions of new products and
      service options in the wireless industry, customers are more likely to
      require the advice of increasingly qualified salespeople to assist in
      product and service selections. Management believes that its emphasis on
      training and customer service distinguishes the Company within the
      industry and is an important part of its business strategy. The Company
      emphasizes a consultative selling process, in which sales personnel
      inquire about the needs and desires of each customer, in an attempt to
      recommend the most appropriate products and services.
 
     - Competitive Everyday Low Pricing.  The Company maintains everyday low
      prices that are competitive with prices charged by other retailers within
      each local market. The Company supports this policy with a lowest-price
      guarantee, a 7-day return policy and a 30-day satisfaction guarantee to
      provide customer assurance and satisfaction. In addition, customers are
      eligible to receive 100% credit for their product purchases if they
      upgrade within 12 months of the original purchase.
 
     - Sophisticated Financial Controls.  Each Let's Talk Cellular & Wireless
      store is equipped with a modern point-of-sale computer terminal. The
      point-of-sale terminals are linked to a central computer at the Miami
      headquarters, allowing the Company's finance staff to continuously monitor
      sales and inventory levels. The system is capable of generating financial
      statements at the store level, providing management with key operating and
      financial data in a timely manner, thereby allowing the Company to respond
      quickly to changes in consumer preferences and emerging industry trends.
      The Company anticipates spending approximately $650,000 during fiscal 1998
      in connection with the upgrading of its entire corporate MIS system, which
      will allow the Company to efficiently monitor up to 300 retail locations.
      This new system is expected to be fully tested and on-line by April 1998.
 
     - Wholesale Strategy.  Management believes the wholesale business provides
      the Company greater purchasing power and additional distribution
      capabilities which complement the Company's retail operations. The Company
      intends to continue to expand its wholesale business by aggressively
      seeking
 
                                       36
<PAGE>   38
 
      to obtain more accounts with distributors, carriers and independent
      retailers. In addition, the Company intends to utilize its Miami
      distribution facility to support its wholesale operations and offer faster
      delivery and lower-cost shipping to its east coast accounts. The Company
      also intends to purchase substantially all of its cellular and wireless
      product inventory through its wholesale operations and, as a result of the
      increased volume of wholesale purchases, obtain such products at lower
      cost.
 
GROWTH STRATEGY
 
     Since opening its first store in 1989, the Company has grown through
internal expansion and acquisitions, and operated 102 stores as of September 30,
1997. The following table shows the development of the Company's stores during
the past five years.
 
<TABLE>
<CAPTION>
                                                                    FISCAL YEAR ENDED JULY 31,
                                                              ---------------------------------------
                                                              1992   1993   1994   1995   1996   1997
                                                              ----   ----   ----   ----   ----   ----
<S>                                                           <C>    <C>    <C>    <C>    <C>    <C>
Open at beginning of year...................................    2      3      4       8     22     25
Opened during year..........................................    1      1      4      14      5     45
Acquired during year........................................   --     --     --      --     --     24
Closed during year..........................................   --     --     --      --      2      1
                                                              ---    ---    ---    ----   ----   ----
Open at end of year.........................................    3      4      8      22     25     93
                                                              ===    ===    ===    ====   ====   ====
  Weighted average open during year.........................  2.1    3.7    6.3    14.5   25.5   69.8
</TABLE>
 
     - New Store Expansion.  The Company plans to open 65 to 75 new stores in
      fiscal 1998 and 80 to 100 stores in fiscal 1999 in both new and existing
      markets, of which approximately 40% are expected to be kiosks and 60% are
      expected to be in-lines. The Company believes that this expansion rate is
      achievable given the Company's existing infrastructure, the ease with
      which it can replicate the Company's store model and its successful
      opening of 45 new stores in fiscal 1997. The Company's new store expansion
      rate is subject to a number of factors. See "Risk Factors -- Risks
      Associated with Rapid Growth." As of September 30, 1997, the Company had 4
      store locations under construction and has signed leases or reached an
      agreement in principle for an additional 24 store locations. The Company's
      store expansion strategy is to target initially the largest and fastest
      growing wireless markets in the U.S., based on industry statistics.
      Management believes that the flexibility of the Company's kiosk and
      in-line store formats permits the Company to take advantage of the best
      available locations across a broad range of market areas. Within each
      selected market, the Company intends to open a cluster of 5-15 stores in
      order to achieve scale economies and to obtain greater marketing benefits.
      Specific components of the Company's store expansion program include the
      following:
 
        - Target Additional Mall Locations.  The Company intends to continue
          opening both kiosks and in-line stores in shopping malls where it can
          obtain desirable locations with high traffic flow. Currently, the
          Company owns stores in only 76 of the more than 1,000 regional malls
          located in the continental U.S., many of which are managed by
          companies with which the Company has established strong relationships.
          The Company believes that the combination of its market presence,
          established relationships with national mall developers, attractive
          store design and high average sales volume per square foot give the
          Company a competitive advantage in securing desirable mall locations
          on attractive terms. The Company's kiosk and in-line mall stores
          average approximately 150 and 800 square feet, respectively.
 
        - Penetrate Power Strip Locations in Existing Markets.  The Company
          intends to open power-strip locations to further penetrate existing
          markets and supplement its geographic expansion in selected markets.
          Power strips are generally anchored by one or more large retailers,
          and typically contain a variety of smaller specialty stores. The
          Company's power-strip stores typically range in size from 2,000 to
          4,000 square feet.
 
     - Pursue Selective Acquisitions.  The Company intends to continue to
      increase the number of its stores through selective acquisitions of other
      specialty retailers of cellular and wireless products in addition to those
      stores opened by the Company. The Company believes that the independent
      retail market for
 
                                       37
<PAGE>   39
 
      cellular and wireless products is highly fragmented and consists of
      numerous independent specialty retailers in each major metropolitan area.
      Through selective acquisitions, the Company seeks to obtain immediate
      access to desirable markets and locations, qualified sales personnel and,
      in some cases, an existing subscriber base. The Company believes it can
      successfully apply its operating strategy and leverage its existing
      infrastructure and financial controls with such acquisitions. Potential
      acquisition candidates include other independent wireless retailers that
      the Company believes have excellent market demographics and management. In
      assessing acquisition candidates, the Company reviews numerous factors,
      including purchase price, store locations, number of potential customers,
      market penetration and growth, availability of capital and local
      competition. The Company believes that, following the offering, it will
      have a competitive advantage over non-public specialty retailers in making
      acquisitions as a result of its improved access to the capital markets and
      its ability to use its common stock as acquisition currency.
 
      Management has had successful experiences in acquiring other specialty
      retailers of cellular and wireless products. In August 1996, the Company
      acquired Peachtree Mobility, an Atlanta based retailer with five stores.
      Since the acquisition, the Company has changed the store names to "Let's
      Talk Cellular & Wireless," increased the number of product offerings in
      the stores, improved in-stock availability, integrated the accounting and
      sales and administrative functions into the Company's corporate offices.
      The Company has also added three additional stores in the Atlanta market.
      In June 1997, the Company acquired 19 stores located in Texas, Kansas and
      Missouri through the Telephone Warehouse Acquisition. In September 1997,
      the Company executed letters of intent for the acquisition of (i) Cellular
      USA, one of AT&T's largest agents in Las Vegas, which operates six retail
      stores and (ii) Cellular Unlimited, one of Cellular One's largest agents
      in upstate New York, which operates 15 retail stores. The Company expects
      to close these acquisitions concurrently with the consummation of the
      offering. The Company intends to change the store names to "Let's Talk
      Cellular & Wireless," increase in-stock merchandise availability and
      integrate the accounting, sales and administrative functions into the
      Company's corporate offices, as it has done with the Peachtree Mobility
      stores. The Company reviews acquisitions on a continuing basis as
      opportunities arise, however, there can be no assurance that any of the
      Company's expansion plans will be consummated or prove successful.
 
     - Increase Comparable Store Sales.  The Company seeks to increase
      comparable store sales by capitalizing on the changing industry dynamics
      that are driving the growth in cellular and wireless usage, and pursuing
      repeat business from its existing customers for new products, product
      upgrades and additional accessories. As the Company's stores increase
      penetration into new and existing markets, the Company expects to obtain
      greater brand name recognition through broader advertising, increased
      repeat and referral business and corporate sales.
 
     - Capitalize on Operating Leverage.  The Company continues to invest in an
      infrastructure, including a management team and information systems, to
      manage a rapidly growing chain of stores. These infrastructure investments
      could result in a material reduction in income from operations in the
      first half of fiscal 1998 compared with pro forma income from operations
      for the corresponding period in fiscal 1997. As the Company continues to
      expand internally and through acquisitions, it expects to leverage these
      investments and improve margins through economies of scale. For example,
      Telephone Warehouse has historically been able to acquire inventory at
      lower prices than the Company. The Company recently has combined its
      purchasing department with that of Telephone Warehouse and expects to
      attain further cost reductions based on greater volume purchases and other
      economies of scale as the Company grows.
 
                                       38
<PAGE>   40
 
PRODUCTS AND SERVICES
 
     The Company offers an extensive selection of cellular and wireless
communications products and services as described below:
 
     - Cellular Phones, Services and Accessories.  The Company offers up to 25
      different makes and models of cellular phones, with an emphasis on having
      in-stock availability of phones that reflects the latest technology and
      industry trends. The Company displays the phones by four price categories
      and rates them for excellence in quality, design and performance. With
      such prominent displays of product information, the Company believes that
      it encourages browsing, better educates customers and increases impulse
      purchases. The Company offers cellular telephone service from leading
      carriers such as AirTouch Cellular, AT&T, Bell Atlantic/NyNex, BellSouth,
      Cellular One and L.A. Cellular and markets all of their various service
      plans and available options, such as night and weekend programs and call
      waiting. In addition, the Company offers pre-paid cellular service, when
      available from the carrier, to customers who would not otherwise
      financially qualify for cellular service. Let's Talk Cellular & Wireless
      stores also display a wide assortment of cellular phone hardware and
      accessories such as batteries, home and car chargers, vehicle adapter
      kits, cases and starter kits from leading name-brand suppliers.
 
     - PCS Phones, Services and Accessories.  The Company offers up to 5
      different makes and models of PCS phones in its markets where PCS service
      is available. PCS telephones operate in a manner similar to cellular
      telephones, but utilize different transmission frequencies. Differences
      exist in the service features available, the service coverage areas, and
      the service plan pricing options and structure. The Company offers PCS
      service from leading PCS carriers such as PCS Sprint, Omnipoint, PrimeCo
      and PCS phones from Ericsson and Sony. The Company also rates PCS phones
      to help customers differentiate quality, design and performance and offers
      a complete line of PCS accessories from various suppliers.
 
     - Pagers, Services and Accessories.  The Company offers up to 10 different
      makes and models of wireless pagers, including numeric (standard pagers
      that can only display numbers), alphanumeric (pagers that can display
      numbers and/or text) and 2-way (alphanumeric pagers that give users the
      ability to respond to messages with the touch of a button) from leading
      name-brand suppliers including Motorola, NEC, Panasonic and Sony. The
      Company offers paging services from leading national carriers such as CTI,
      McCaw, Metrocall, PageMart, PageNet, and offers local, regional or
      nationwide paging coverage. The Company also offers additional services
      such as voice mail and custom greeting as well as a broad selection of
      pager hardware and accessories to complement its sales of pagers and pager
      services.
 
     - Other Products.  The Company's stores seek to continuously offer the
      latest in wireless products and services as they become available for
      consumer use. The Company merchandises internet products such as
      Mindspring, WebTV and WebPhones and intends to offer other internet
      products and services that become available in the future. The Company
      intends to sell Sprint long distance services and prepaid calling cards
      for long distance telephone service. The Company offers the Carcop
      hand-held automobile security system which utilizes global positioning
      system ("GPS") technology to identify the location of automobiles.
      Additionally, the Company intends to offer other after-market automobile
      navigation devices which utilize GPS technology when such devices become
      more widely used and affordable in price. The Company sells several
      electronic products and services to business customers, such as an
      automated electronic phone answering service and call routing system that
      utilizes voice recognition technology to route calls. Additionally, the
      Company sells hand-held voice organizers that utilize voice recognition
      technology, digitally store names, calendars, address books and messages,
      and transfer data between laptop computers and other portable electronic
      devices. The Company intends to carry satellite phones and other devices
      that take advantage of new wireless technologies as they become available
      in the future. The Company carries Personal Digital Assistants ("PDA"),
      electronic devices that contain the functions and capabilities of a palm
      top computer, a cellular phone, a beeper, an internet browser and an
      e-mail retriever and are capable of sending and receiving facsimile
 
                                       39
<PAGE>   41
 
      transmissions. The Company's strategy is to provide one-stop shopping for
      its customers and to maintain its reputation as a retailer of the latest
      technological advances in the communications industry. Management believes
      that the flexibility of its merchandising positions the Company as an
      attractive distribution network for new products and services.
 
TYPICAL RETAIL TRANSACTIONS
 
     Cellular.  In a typical cellular retail transaction, a customer subscribes
for service with one carrier and receives a phone for free or at a substantial
discount to its retail value. The Company's cost for the "free" phone,
approximately $100-$140, is more than offset by an activation commission paid by
the carrier, and by volume bonuses and co-op advertising payments. In some
cases, the carrier pays the Company 4-6% of the customer's ongoing monthly
service bills as residual payments for as long as the subscription remains in
effect. The Company seeks to supplement its sales with wireless accessories,
such as batteries, chargers and carrying cases, which generate an average gross
margin of approximately 65% for the Company.
 
     PCS.  In a typical PCS retail transaction, the customer buys the phone from
the Company at a price in excess of the Company's cost and subscribes for
service with a selected PCS carrier. The Company does not receive activation
commissions or residual payments in connection with its recent sales of PCS
phones but instead acquires PCS phones from carriers at a significantly reduced
cost than that paid by the PCS carrier. The Company, in turn, resells such
phones at a profit.
 
     Paging.  In a typical paging retail transaction, the customer buys a pager
and 12 months of service at one low price. Alternatively, a customer can
purchase a pager at full retail price and subscribe for three months of service.
In each case, the customer's initial payment exceeds the cost of the pager.
 
STORE DESIGN
 
     The Company believes its attractive store design, merchandise presentations
and signage are a significant factor in establishing, differentiating and
reinforcing the Let's Talk Cellular & Wireless brand. The Company seeks to
create an inviting and enjoyable shopping environment that emphasizes the
Company's distinctive, upscale image, attracts walk-in traffic and encourages
impulse purchases. The typical Let's Talk Cellular & Wireless store utilizes a
combination of light wood, glass and bright colors to attract walk-in traffic.
Kiosks are typically oval or rectangular in shape, with glass merchandise
display cases forming the outside perimeter. The Company pays careful attention
to detail in the layout of each of its stores, particularly lighting, colors,
choice of material and placement of display cases. Each store features
merchandise displays and other materials that are designed to provide easy
customer access and information to encourage browsing. The Company seeks to
present customers with simple explanations of product and service features and
benefits, as well as pricing and sign-up information.
 
     To facilitate the opening of multiple stores, the Company utilizes two
basic designs for kiosk and three basic designs for in-line stores. The designs
incorporate modular fixtures and can be easily adjusted to reflect different
sized and shaped locations, permitting faster and more cost effective
construction. The Company believes that a number of its key store design
elements can be used in a wide variety of retail settings.
 
SALES AND MARKETING
 
     The Company's marketing strategy is to attract new customers, create name
awareness and promote repeat business through its use of local radio, direct
mail and print media as well as in-store promotional programs and special price
and product offerings. The Company seeks to place its stores in highly visible
locations where its distinctive store design will attract the attention of
prospective customers. The Company believes that its stores benefit from
increased traffic flow created by the advertising, marketing and promotional
efforts of the mall itself as well as other mall tenants. The Company clusters
stores in target markets in order to provide it with a sufficient base to
undertake management, marketing and advertising efforts.
 
                                       40
<PAGE>   42
 
     The Company's marketing programs are supplemented by carriers and suppliers
in the form of cooperative advertising allowances, market development funds, and
new store allowances. For fiscal 1997, the Company received an aggregate of $1.5
million of such funds. Cooperative advertising allowances are provided for store
advertising that features their services or products. Market development funds
are additional funds provided for marketing and advertising in new markets. New
store allowances are funds provided to offset the costs of developing new
stores.
 
CUSTOMER SERVICE
 
     With the technological advancements and introductions of new products and
service options in the wireless industry, customers are more likely to require
the advice of increasingly qualified salespeople to assist in product and
service selections. Management believes that its emphasis on training and
customer service distinguishes the Company within the industry and is an
important part of its business strategy. The Company seeks to maximize customer
satisfaction as well as repeat and referral business by providing high quality,
knowledgeable and personalized customer service. The Company has implemented
extensive employee training programs on an ongoing basis designed to ensure that
its sales associates are thoroughly familiar with the latest technical and
functional elements of its products and services as they are introduced. Each
sales professional receives two weeks of classroom training and two additional
weeks of in-store training prior to his permanent assignment. New products and
services are introduced to the Company's sales staff by supplier and carrier
representatives prior to the public. The Company emphasizes a consultative
selling process in which sales personnel inquire about the needs and desires of
each customer, in an attempt to recommend the most appropriate products and
services. The Company's sales representatives' compensation is comprised of a
base salary and a sales commission on product sales. In addition to in-store
promotions, the Company's sales force generate repeat and referral business by
contacting existing and prospective customers via telephone. The Company offers
everyday low prices that are competitive with other retailers and supports this
policy with a lowest-price guarantee, a 7-day return policy and a 30-day
satisfaction guarantee to provide customer assurance and satisfaction. In
addition, customers are eligible to receive 100% credit for their product
purchases if they upgrade within 12 months of the original purchase.
 
CARRIER AGREEMENTS
 
   
     Generally, the Company's stores offer cellular and PCS telephone services
and paging service pursuant to carrier agreements between one or more of the
carriers operating in the geographic area where the store is located and the
Company. There are only two licensed cellular carriers in a geographic market.
In each market the Company has an exclusive agreement with one such cellular
carrier. The Company's cellular carrier agreements range in duration from one to
five years. In most of the Company's cellular carrier agreements, the Company
receives activation commissions and monthly residual fees based on the number of
subscribers enlisted and the volume of their usage. The Company can receive
bonus commissions when the volume of activations exceeds certain levels. There
are up to five PCS carriers in a geographic market, depending on the size of the
market, and therefore, the Company's PCS carrier agreements are nonexclusive.
The Company typically offers multiple PCS services to its customers, although
two of Telephone Warehouse's carrier agreements covering the Texas markets have
provisions prohibiting the Company from offering competing cellular or PCS
telephone service during the term of the agreements and for a period of one year
after termination. The Company's PCS carrier agreements are typically for a term
of one year. In fiscal 1995, 1996 or 1997 sales to the following carriers
represented more than 10% of the Company's net revenues: (i) BellSouth Mobility
represented 11%, 23% and 12%, respectively; (ii) AirTouch Cellular represented
0%, 0% and 12%, respectively; and (iii) Bell Atlantic/NyNex represented 5%, 11%
and 13%, respectively. In fiscal 1994, 1995 and 1996 and for the four months
ended April 30, 1997, Telephone Warehouse had sales to AT&T Wireless of 26%,
20%, 13% and 18% of total net revenues, respectively. For fiscal 1997, on a pro
forma basis, AT&T Wireless was the only carrier to whom sales exceeded 10% of
total net revenues. Management believes that in most instances, the cancellation
or non-renewal of any of its carrier agreements would not have a material
adverse effect on the Company's financial condition or results of operations, as
it believes that a canceled agreement could likely be replaced with an agreement
with one of the carrier's competitors. However, in certain markets where the
Company receives substantial residual payments from the carrier, the
    
 
                                       41
<PAGE>   43
 
cancellation or non-renewal could have a significant effect on the Company's
financial condition and results of operations. The Company is also a reseller of
paging services, buying blocks of paging time from paging carriers at a
substantial discount and reselling paging services to its customers. The
Company's paging carrier agreements range in duration from one to 10 years.
Paging customers are charged a monthly fee for local service and additional fees
for service in other markets. The Company offers cellular and paging coverage
throughout the continental United States and PCS coverage in the five U.S.
markets where it is available to the Company's stores. Set forth below is a list
of the Company's cellular, PCS and paging carriers, the geographic territory
where the services are sold and the expiration dates of their agreements:
 
<TABLE>
<CAPTION>
                              TYPE OF
CARRIER                       SERVICE         GEOGRAPHIC AREA             EXPIRES
- -------                       -------         ---------------             -------
<S>                           <C>       <C>                           <C>
AirTouch Cellular...........  Cellular  Atlanta                       December 1998
AT&T Wireless...............  Cellular  Dallas/Fort Worth             December 2001
AT&T Wireless...............  Cellular  Denver(1)                     September 2001
AT&T Wireless...............  Cellular  New York City metropolitan    December 1998
                                          area
AT&T Wireless...............  Cellular  San Antonio                   December 2001
Bell Atlantic/NyNex.........  Cellular  District of Columbia,         February 1998
                                        Maryland, Philadelphia, New
                                          Jersey
BellSouth Mobility..........  Cellular  South and Central Florida(2)  March 1998
Cellular One................  Cellular  Puerto Rico                   January 1998
Cellular One................  Cellular  Kansas City                   December 1999
L.A. Cellular...............  Cellular  Los Angeles                   January 1998
Cellular One................  Paging    Puerto Rico                   May 31, 2002
CTI.........................  Paging    Nationwide                    December 1997
McCaw.......................  Paging    San Antonio                   March 1998
Metrocall...................  Paging    Dallas/Fort Worth             August 2004
PageMart....................  Paging    Nationwide                    October 1997
PageNet.....................  Paging    Texas, Louisiana, Oklahoma,   February 2006(3)
                                          Arkansas, Kansas, Missouri
Omnipoint...................  PCS       New York City metropolitan
                                          area
PrimeCo.....................  PCS       South Florida, Tampa,         October 2001
                                        Orlando
Sprint......................  PCS       Nationwide                    April 1998
</TABLE>
 
- ---------------
 
(1) In September 1996, the Company entered into a Kiosk Staffing Agreement with
    AT&T Wireless. Pursuant to the agreement the Company provides personnel and
    management expertise to operate AT&T Wireless kiosks and in-line stores in
    the greater Denver metropolitan area through September 2001 in exchange for
    receiving commissions and fees for services and products sold at such
    stores. The Company currently operates 3 such AT&T Wireless stores. The
    agreement provides incremental operating income with no requirements for
    capital expenditures.
(2) The Company currently offers BellSouth Mobility cellular service in South
    and Central Florida, although its carrier agreement with Bell South Mobility
    permits the Company to offer such services wherever BellSouth Mobility
    offers cellular service, which is currently throughout the Southeastern
    United States.
(3) Pursuant to a non-binding memorandum of understanding.
 
SUPPLIERS
 
     The Company purchases its inventory from a variety of sources, such as
suppliers, carriers and other large wholesale distributors. The Company
purchases all of its inventory through a centralized purchasing department that
tracks the inventory needs of each of its stores. The Company deals with its
suppliers on an order-by-order basis and seeks to find the lowest price with
quantity discounts. The purchasing department negotiates payment terms, vendor
financing of inventory and merchandise discounts with suppliers. The Company
currently purchases inventory from over 40 suppliers. Because cellular and
wireless products can be sourced from numerous suppliers, the Company does not
believe it is dependent on any particular source of supply for its inventory
needs.
 
                                       42
<PAGE>   44
 
     Historically, Telephone Warehouse has purchased inventory at lower prices
than the Company because of its large volume discounts, which are primarily
associated with its wholesale business. The wholesale business maintains
competitive pricing by purchasing products from multiple sources such as
suppliers, carriers and large distributors, often on a "spot" basis to take
advantage of discounts. Management believes that the acquisition of Telephone
Warehouse, combined with continued new store expansion and an improved capital
structure resulting from the offering, will give the Company increased
purchasing capabilities and enable the Company to qualify for better quantity
discounts.
 
SITE SELECTION
 
     The Company's strategy for opening stores is to seek prime locations in
regional shopping malls or other high traffic locations in selected geographic
markets having attractive demographic statistics. Markets for new stores are
selected on the basis of factors such as attractive demographics, household
income levels, growth potential and real estate availability. Within a specific
market, management carefully selects each site by evaluating store location,
visibility, accessibility and walk-by traffic volume, among other factors.
Management believes that the Company's market presence, established
relationships with national mall developers, attractive store design and high
average sales volume per square foot give the Company a competitive advantage in
securing desirable mall locations on attractive terms. The Company utilizes
either kiosk or in-line store formats to have greater flexibility to place
stores in the best available locations.
 
WHOLESALE OPERATIONS
 
     The Company wholesales cellular phones and accessories to over 1,000
accounts, consisting primarily of distributors, carriers and smaller independent
retailers. The Company seeks to provide superior customer service as compared to
larger distributors in the industry by locating "hard to find" items, responding
quickly to customer inquiries and credit decisions, quickly turning around
repairs and providing same day shipping service. The wholesale business
maintains competitive pricing by purchasing products from multiple sources such
as suppliers, carriers and large distributors, often on a "spot" basis to take
advantage of discounts. The Company believes its wholesale business serves a
niche market in which customers are willing to pay higher prices for better
customer service. Management plans to continue to grow the wholesale business
because it believes the business will continue to complement the Company's
retail operations by providing economies of scale for purchasing and
distributing products and enabling the Company to purchase its cellular and
wireless product inventory through its wholesale operations at lower cost.
 
MANAGEMENT INFORMATION SYSTEMS
 
     Each Company store is equipped with a modern computer terminal. The
point-of-sale terminals are linked to a central computer at the Miami
headquarters, allowing the Company's finance staff to continuously monitor sales
and inventory levels. The Company's MIS system provides sales, cost, gross
margin and commission information from store point-of-sale terminals that are
polled nightly. Customer, product and control information is also updated
nightly. The MIS system is also linked to the accounting system for general
ledger and accounts payable functions. The MIS system is capable of generating
financial statements at the store level and providing management with key
operating and financial data in a timely manner, thereby allowing the Company to
respond quickly to changes in customer preferences and emerging industry trends.
The Company is in the process of upgrading its corporate MIS system, which will
allow the Company to monitor up to 300 retail locations. This new system is
expected to be fully tested and on-line by April 1998.
 
COMPETITION
 
     The Company is the largest independent specialty retailer of cellular and
wireless products and services. However, the industry is characterized by
intense competition, is highly fragmented and is composed of national chains of
"big box" electronic and consumer goods retailers, carrier-owned retail stores,
and regional and local chains of other specialty cellular retailers, among
others. Certain of the Company's competitors have significantly greater
resources than the Company. Competition is based in part on local market
conditions and varies from one location or geographic area to another. The
Company believes that the primary elements of
 
                                       43
<PAGE>   45
 
competition in the industry are price, breadth of product, in-stock availability
of products and services that meet the latest industry trends, level of customer
service and convenience of store location. The Company believes it competes
favorably with national and regional retailers. See "Business -- Competitive
Strengths" and "Risk Factors -- Competition."
 
PROPERTIES
 
     The Company currently leases all of its existing store locations other than
the AT&T Wireless stores in Denver and one store owned by Telephone Warehouse.
The Company expects that its policy of leasing rather than owning will continue
as it expands. The Company's leases generally provide for initial lease terms
ranging from three to five years for kiosks and up to 10 years for in-line and
power strip stores. Rent is generally computed as a percentage of the store's
gross sales in excess of a fixed minimum base rent plus a portion of the mall
common area maintenance expenses, taxes, insurance and electrical service for
the premises and mall common areas. Lease rental payments are also subject to
annual increases for taxes, common area maintenance and insurance.
 
     As current leases expire, the Company believes that it will generally be
able either to obtain lease renewals if desired for present store locations, or
to obtain leases for equivalent or better locations in the same general area.
Certain of the Company's store leases contain provisions requiring the
landlord's written consent for, or permitting the landlord to terminate the
lease upon, a change in control of the ownership of the lessee. The foregoing
provisions may be applicable in certain cases as a result of the Telephone
Warehouse Acquisition (see "Certain Transactions -- the Telephone Warehouse
Acquisition"). Based primarily on the absence of lease terminations following
the Telephone Warehouse Acquisition, the Company's historic ability to secure
leases for suitable locations and the significant number of Company stores,
management believes that such provisions will not have a material adverse effect
on the business or financial position of the Company.
 
     In addition to its stores, the Company currently leases an approximately
9,220 square foot building in Miami, Florida, for its distribution facility. The
Company leases approximately 11,000 square feet of office space in Miami,
Florida, for its corporate headquarters, which management believes will be
adequate for the Company's anticipated growth. The Company also owns an
approximately 4,600 square foot building in Irving, Texas, which it uses as a
retail store.
 
EMPLOYEES
 
     As of September 30, 1997, the Company had approximately 524 employees, of
whom approximately 398 are involved in retail operations, 5 are involved in
wholesale operations and 121 are corporate office personnel. None of the
Company's employees is covered by a collective bargaining agreement and
management believes that the Company's relations with its employees are good.
 
SERVICEMARKS
 
     The Company has filed an application to register the name "Let's Talk
Cellular & Wireless" and the Company's logo as a servicemark in the United
States Patent and Trademark Office. The Company is actively engaged in a program
to consolidate its store operations under the "Let's Talk Cellular & Wireless"
tradename and achieve a consistent and distinctive store appearance. As of
September 30, 1997, 76% of the Company's 102 stores were operated under the
"Let's Talk Cellular & Wireless" tradename. In the Texas, Kansas and Missouri
markets, the Company conducts its retail operations under the name Telephone
Warehouse, pending an orderly transition to the "Let's Talk Cellular & Wireless"
tradename. Following the Cellular USA Acquisition and the Cellular Unlimited
Acquisition, the Company intends to operate the stores under the Cellular USA
and Cellular Unlimited names, pending an orderly transition to the "Let's Talk
Cellular & Wireless" tradename.
 
LEGAL PROCEEDINGS
 
     The Company is not a party to any legal proceedings other than routine
litigation incidental to its business, none of which is material.
 
                                       44
<PAGE>   46
 
                                   MANAGEMENT
 
EXECUTIVE OFFICERS AND DIRECTORS
 
     The executive officers, directors and key employees of the Company are as
follows:
 
   
<TABLE>
<CAPTION>
NAME                                        AGE   POSITION
- ----                                        ---   --------
<S>                                         <C>   <C>
Nicolas Molina............................  29    Chief Executive Officer and Director
Brett Beveridge...........................  32    President and Chairman of the Board
Anne Gozlan...............................  35    Chief Financial Officer
Ronald Koonsman...........................  54    President -- Telephone Warehouse
Anthony Tamer.............................  39    Director
Sami Mnaymneh.............................  36    Director
John Bolduc...............................  33    Director
Douglas Berman............................  31    Director
Allan Sorensen............................  59    Director
KEY EMPLOYEES
Richard Berglund..........................  50    Vice President -- Sales
Fernando Perez............................  37    Director of Information Systems
Chris Howard..............................  31    Director of Construction and Design
Sheril Miller.............................  41    Vice President -- Real Estate
Lazarus Rothstein.........................  39    General Counsel and Secretary
</TABLE>
    
 
     Nicolas Molina is a co-founder of the Company and serves as Chief Executive
Officer and a director of the Company. Since the inception of the Company in
1989, Mr. Molina has been a director and Chief Executive Officer of the Company
and has been primarily responsible for the Company's finance, administration,
human resources, MIS, expansion of the Company's retail operations, including
real estate site selection, leasing and construction, as well as other general
corporate matters. Prior to the formation of the Company, Mr. Molina was a
corporate account executive for McCaw Communications.
 
     Brett Beveridge is a co-founder of the Company and serves as Chairman of
the Board of Directors and President of the Company. Since the inception of the
Company in 1989, Mr. Beveridge has been a director and President of the Company
and has been primarily responsible for the Company's retail operations,
marketing, merchandising, distribution, carrier and vendor relationships and
other general operational matters. Prior to the formation of the Company, Mr.
Beveridge was a Divisional Sales Manager for Bally Corporation's health club
division in Miami, Florida from 1984 to 1988.
 
     Anne Gozlan has served as Chief Financial Officer of the Company since May
1995. From 1992 to 1995, Ms. Gozlan served as controller of Perfumania, Inc., a
publicly traded specialty retailer of perfumes and related products. Prior to
joining Perfumania, Ms. Gozlan was an audit manager at Price Waterhouse, where
she was employed from 1984 to 1992.
 
     Ronald Koonsman was the founder and has served as President and Chief
Executive Officer of Telephone Warehouse and its affiliates since January 1984.
Mr. Koonsman joined the Company upon the consummation of the Telephone Warehouse
Acquisition in June 1997 and has over 27 years of experience in the
telecommunications industry, having been employed by Southwestern Bell and AT&T
in a variety of management positions from 1970 to 1983.
 
     Anthony Tamer has been a director of the Company since June 1996 and a
Managing Director of HIG Capital Management, Inc., an affiliate of HIG
Investment Group, L.P. since 1993. Mr. Tamer was previously a Partner at Bain &
Company ("Bain") from 1986 to 1993. Mr. Tamer attended Harvard Business School
where he was awarded a Master in Business Administration degree. He also holds a
Master degree in Electrical Engineering from Stanford University, and a Bachelor
of Science degree in Electrical Engineering from Rutgers University.
 
                                       45
<PAGE>   47
 
     Sami Mnaymneh has been a director of the Company since June 1997 and a
Managing Director of HIG Capital Management, Inc. since 1993. Mr. Mnaymneh was
previously a Managing Director at The Blackstone Group from 1990 to 1993 and
prior to such time was a Vice President in the Mergers and Acquisitions Group at
Morgan Stanley & Co. Mr. Mnaymneh attended Columbia University in New York,
where he was elected to Phi Beta Kappa. He subsequently attended Harvard
Business School and Harvard Law School where he was awarded a Master in Business
Administration degree and a Juris Doctor degree, respectively, with honors.
 
     John Bolduc has been a director of the Company since June 1997 and a
Managing Director of HIG Capital Management, Inc. since 1993. Prior to joining
HIG, Mr. Bolduc was with Bain from 1990 to 1993. Mr. Bolduc holds a Master in
Business Administration from the Darden Graduate School of Business at the
University of Virginia and a Bachelor of Science degree in Computer Engineering
from Lehigh University.
 
     Douglas Berman has been a director of the Company since June 1997 and a
Vice President of HIG Capital Management, Inc. since 1996. Prior to joining HIG,
Mr. Berman was with Bain from 1992 to 1996. Mr. Berman is a graduate of the
Wharton School of the University of Pennsylvania, where he received a Master in
Business Administration. He also holds a Bachelor of Arts degree in Economics
from the University of Virginia, where he was elected to Phi Beta Kappa.
 
     Allan Sorensen has served as Vice Chairman of the Board and a Director of
the Company since 1994. Mr. Sorensen is also Chairman of the Board of Interim
Services, Inc., a New York Stock Exchange company, where he has served on the
Board of Directors since 1967. He has also served as Temporary Chairman of The
Appletree Companies since August 1996 and Director since February 1996. He was a
member of the Board of Directors of H&R Block, Inc. from 1979 until September
1993 when Interim Services was spun off in an initial public offering. He is the
past five-term Chairman of the Board and a director of the Home Health Services
and Staffing Association (HHSSA). He is a past president and member of the Board
of Directors of the National Association of Temporary & Staffing Services
(NATSS) and recipient of their 1992 Leadership Award.
 
     Richard Berglund has served as Vice President -- Sales of the Company since
October 1996. From 1992 to 1996, Mr. Berglund served as Director of Stores at
Herman's World of Sporting Good's, Inc.
 
     Fernando Perez has served as the Director of Information Systems for the
Company since August 1996. Prior to such time, Mr. Perez was employed by
Sunglass Hut International, Inc., where he served as Manager of Systems and
Programming for over 5 years. Before joining Sunglass Hut, he served as the
Manager of Operations for Savin Florida, a retailer of office products, from
1988 to 1991 after serving as its Manager of Information Systems from 1984 to
1987.
 
     Chris Howard has served as the Company's Director of Construction and
Design since July 1996. From 1992 to 1996, Mr. Howard served as a Director of
Construction for Spec's Music Co. Prior to joining Spec's Music Co., Mr. Howard
served as a senior project manager for Scherer Construction & Engineering from
1989 to 1992.
 
   
     Sheril Miller has served as Vice President -- Real Estate of the Company
since August 1997. From July 1994 until August 1997, Ms. Miller was employed by
Lord Associates, a leasing, marketing and real estate development firm, as a
leasing executive. From February 1993 until July 1994, Ms. Miller was employed
by General Growth, a real estate development firm, and prior to February 1993
was employed for eight years by Kravco, a real estate development firm.
    
 
     Lazarus Rothstein has served as General Counsel and Secretary of the
Company since May 1997. Prior to joining the Company, Mr. Rothstein engaged in
the private practice of law for 13 years, primarily in the areas of real estate,
securities and business transactions and commercial litigation.
 
     The Company's Board of Directors intends to appoint at least one additional
director who is not affiliated with the Company within 90 days of the
consummation of this offering. This additional director has not yet been
identified.
 
     The Company also intends to establish an Audit Committee and a Compensation
Committee in connection with the appointment of such additional directors. The
Compensation Committee will be
 
                                       46
<PAGE>   48
 
responsible for setting and administering policies that govern annual
compensation for the Company's executive officers and administering the
Company's Incentive Plan. See "-- Executive Incentive Compensation Plan." The
duties and responsibilities of the Audit Committee will include (i) recommending
to the full Board the appointment of the Company's auditors and any termination
or engagement, (ii) reviewing the plan and scope of audits, (iii) reviewing the
Company's significant accounting policies and internal controls, (iv)
administering the Company's compliance programs, (v) having general
responsibility for all related auditing matters and (vi) approving all material
transactions with affiliates.
 
     The Company's Articles provide that the Board of Directors be divided into
three classes, with regular three year staggered terms and initial terms of one,
two and three years for each of the classes of directors. Accordingly, Messrs.
Bolduc, Berman and Sorensen will hold office until the annual meeting of
shareholders to be held in 1998. Messrs. Mnaymneh and Tamer and one of the
contemplated independent directors will hold office until the 1999 annual
meeting and Messrs. Molina and Beveridge and another contemplated independent
director will hold office until the 2000 annual meeting.
 
DIRECTOR COMPENSATION
 
     The Company does not currently intend to pay any fees to directors. The
Company will reimburse all directors for out-of-pocket expenses incurred in
connection with the rendering of services as a director.
 
EXECUTIVE COMPENSATION
 
     The following table sets forth the compensation paid by the Company, for
services rendered during the past year to the Company's Chief Executive Officer
and certain other officers whose total 1997 salary and bonus exceeded $100,000
(the "Named Officers").
 
                           SUMMARY COMPENSATION TABLE
 
<TABLE>
<CAPTION>
                                                                                            LONG-TERM
                                                                                           COMPENSATION
                                                      ANNUAL COMPENSATION(1)                  AWARDS
                                            ------------------------------------------     ------------
                                                                                            SECURITIES
                                            FISCAL                        OTHER ANNUAL      UNDERLYING
       NAME AND PRINCIPAL POSITION           YEAR     SALARY     BONUS    COMPENSATION       OPTIONS
       ---------------------------          ------   --------   -------   ------------     ------------
                                                       ($)        ($)         ($)              (#)
<S>                                         <C>      <C>        <C>       <C>              <C>
Nicolas Molina............................   1997    $198,000   $25,000     $33,960(2)        91,174(3)
  Chief Executive Officer
Brett Beveridge...........................   1997    $198,000   $25,000     $34,800(2)        91,174(3)
  President and Chairman of the Board
Anne Gozlan...............................   1997    $100,000        --          --               --
  Chief Financial Officer
</TABLE>
 
- ---------------
 
(1) The column for "All Other Compensation" has been omitted because there is no
    compensation required to be reported in such column.
(2) Represents the value of perquisites and other personal benefits, including
    premium payments and related expense for life insurance, disability
    insurance and group health insurance totaling $19,927 and $20,199 for
    Messrs. Molina and Beveridge, respectively.
(3) See "Option Grants Table" below for additional information about these
    options.
 
OPTION GRANTS, EXERCISES AND FISCAL YEAR-END VALUES
 
     The following table sets forth information with respect to grants of
options to purchase shares of Common Stock during the fiscal year ended July 31,
1997 to the Named Officers. The amounts shown as potential realizable values on
the options are based on assumed annualized rates of appreciation in the price
of the Common Stock of 0%, 5% and 10% over the term of the options, as set forth
in rules of the Securities and Exchange Commission. Actual gains, if any, on
stock option exercises are dependent on future performance of the Common Stock.
There can be no assurance that the potential realizable values reflected in this
table will be achieved.
 
                                       47
<PAGE>   49
 
           STOCK OPTION GRANTS IN THE FISCAL YEAR ENDED JULY 31, 1997
 
<TABLE>
<CAPTION>
                                                                                               POTENTIAL REALIZABLE VALUE AT
                                                                                               ASSUMED ANNUAL RATES OF STOCK
                                                                                               PRICE APPRECIATION FOR OPTION
                                                   INDIVIDUAL GRANTS                                      TERM(1)
                            ----------------------------------------------------------------   ------------------------------
                                                 PERCENT OF TOTAL
                                NUMBER OF            OPTIONS
                                SECURITIES          GRANTED TO      EXERCISE OR
                            UNDERLYING OPTIONS     EMPLOYEES IN     BASE PRICE    EXPIRATION
NAME                            GRANTED(#)         FISCAL YEAR       ($/SHARE)       DATE       0%($)      5%($)      10%($)
- ----                        ------------------   ----------------   -----------   ----------   -------    -------    --------
<S>                         <C>                  <C>                <C>           <C>          <C>        <C>        <C>
Nicolas Molina............        91,174                50%           $20.04       7/27/07        --         --          --
Brett Beveridge...........        91,174                50%           $20.04       7/27/07        --         --          --
</TABLE>
 
- ---------------
 
(1) The Company determined that the Common Stock had a fair market value of
    $1.55 on the date of grant.
 
     The following table sets forth information concerning the value of
unexercised options as of July 31, 1997 held by the Company's Named Officers. No
options were exercised during fiscal 1997.
 
                             YEAR-END OPTION VALUES
 
<TABLE>
<CAPTION>
                                                   NUMBER OF SECURITIES
                                                  UNDERLYING UNEXERCISED      VALUE OF UNEXERCISED IN-THE-
                                                     OPTIONS AT FISCAL          MONEY OPTIONS AT FISCAL
                                                         YEAR-END                       YEAR-END
                                                 -------------------------    ----------------------------
NAME                                             EXERCISABLE/UNEXERCISABLE    EXERCISABLE/UNEXERCISABLE(1)
- ----                                             -------------------------    ----------------------------
<S>                                              <C>                          <C>
Nicolas Molina.................................           91,174                          --/--
Brett Beveridge................................           91,174                          --/--
</TABLE>
 
- ---------------
 
(1) The Company determined that the Common Stock had a fair market value of
    $1.55 per share on July 31, 1997.
 
EXECUTIVE INCENTIVE COMPENSATION PLAN
 
     The Company has adopted a 1997 Executive Incentive Compensation Plan (the
"Incentive Plan") which is designed to assist the Company in attracting,
motivating, retaining and rewarding high-quality executives and other employees,
officers, directors and independent contractors (collectively, the
"Participants") by enabling the Participants to acquire or increase a
proprietary interest in the Company, as well as providing the Participants with
annual and long-term performance incentives to expend their maximum efforts in
the creation of shareholder value. Pursuant to the terms of the Incentive Plan
the Company may grant Participants stock options, stock appreciation rights,
restricted stock, deferred stock, other stock-related awards and performance or
annual incentive awards that may be settled in cash, stock or other property
(collectively, the "Awards"). A committee comprised of at least two non-employee
directors (the "Committee"), or in the absence thereof the Board of Directors,
will administer and interpret the Incentive Plan and is authorized to grant
Awards thereunder to all eligible Participants. The Incentive Plan has a term of
10 years.
 
     Under the Incentive Plan, the total number of shares of Common Stock that
may be subject to the granting of Awards during the term of the Incentive Plan
shall be equal to 310,000 shares, plus the number of shares with respect to
Awards previously granted under the Incentive Plan that terminate without being
exercised and the number of shares of Common Stock that are surrendered in
payment of any Awards or any tax withholding requirements. The following is a
description of the Awards that may be granted under the Incentive Plan:
 
          Stock Options and Stock Appreciation Rights -- The Committee is
     authorized to grant stock options, including both incentive and
     non-qualified stock options, and stock appreciation rights ("SAR")
     entitling a Participant to receive the amount by which the fair market
     value of a share of Common Stock on the date of exercise exceeds the grant
     price of the SAR. The exercise price per share subject to an option and the
     grant price of an SAR are determined by the Committee, but must not be less
     than the fair market value of a share of Common Stock on the date of grant.
     Each option is exercisable after the period or periods specified in the
     related option agreement, but no option may be exercisable after the
     expiration of ten years from the date of grant. Options granted to an
     individual who owns (or is deemed to own) at
 
                                       48
<PAGE>   50
 
     least 10% 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. Options may be exercised by payment of the exercise price in
     cash, shares of Common Stock, outstanding Awards or other property having a
     fair market value equal to the exercise price, as the Committee may
     determine from time to time.
 
          Restricted and Deferred Stock -- The Committee is authorized to grant
     restricted stock and deferred stock. Restricted stock is a grant of shares
     of Common Stock which may not be sold or disposed of, and which may be
     forfeited in the event of termination of employment, prior to the end of a
     restricted period specified by the Committee. A Participant granted
     restricted stock generally has all the rights of a shareholder of the
     Company, unless otherwise determined by the Committee. An Award of deferred
     stock confers upon the Participant the right to receive shares of Common
     Stock at the end of a specified deferral period, subject to possible
     forfeiture of the Award in the event of termination of employment prior to
     the end of a specified restricted period. Prior to the issuance of shares
     of Common Stock, an Award of deferred stock carries no voting or dividend
     rights.
 
          Bonus Stock and Awards in Lieu of Cash Obligations -- The Committee is
     authorized to grant shares of Common Stock as a bonus, free of
     restrictions, or to grant shares of Common Stock or other Awards in lieu of
     cash under the Incentive Plan, subject to such terms as the Committee may
     specify.
 
          Other Stock-based Awards -- The Committee is authorized to grant
     Awards that are denominated or payable in, valued by reference to, or
     otherwise based on or related to, shares of Common Stock. Such Awards might
     include convertible or exchangeable debt securities, other rights
     convertible or exchangeable into shares of Common Stock, purchase rights
     for shares of Common Stock, Awards with value and payment contingent upon
     performance by the Company or any other factors designated by the
     Committee, and Awards valued by reference to the book value of shares of
     Common Stock or the value of securities of or the performance of specified
     subsidiaries or business units. The Committee determines the terms and
     conditions of such Awards.
 
     The right of a Participant to exercise or receive a grant or settlement of
an Award, and the timing thereof, may be subject to such performance conditions
(including subjective individual goals) as may be specified by the Committee. In
addition, the Incentive Plan authorizes specific annual incentive Awards, which
represent a conditional right to receive cash, shares of Common Stock or other
Awards upon achievement of certain preestablished performance goals and
subjective individual goals during a specified fiscal year.
 
     Awards may be settled in the form of cash, shares of Common Stock, other
Awards or other property at the discretion of the Committee. The Committee may
condition any payment relating to an Award on the withholding of taxes and may
provide that a portion of any shares of Common Stock or other property to be
distributed will be withheld (or previously acquired shares of Common Stock or
other property surrendered by the Participant) to satisfy withholding and other
tax obligations. Awards granted under the Incentive Plan generally may not be
pledged or otherwise encumbered and are not transferable except by will or by
the laws of descent and distribution, or to a designated beneficiary upon the
Participant's death, except that the Committee may, in its discretion, permit
transfers for estate planning or other purposes subject to any applicable
restrictions.
 
     The Company had no Awards outstanding prior to fiscal 1997. The Company
will grant on the date of this Prospectus options to purchase an aggregate of
265,258 shares of Common Stock under the Incentive Plan, all at an exercise
price equal to the initial public offering price of the Common Stock.
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 
     In June 1996, the Company's Board of Directors established a Compensation
Committee, consisting of Messrs. Tamer and Molina, to set executive compensation
levels. All compensation decisions affecting Mr. Molina were approved by the
Company's directors, exclusive of Mr. Molina. Upon consummation of this
offering, the Compensation Committee will consist of Mr. Sorensen.
 
                                       49
<PAGE>   51
 
EMPLOYMENT AGREEMENTS
 
     Effective June 27, 1997, the Company amended and restated employment
agreements with each of Messrs. Molina and Beveridge. Mr. Molina's agreement
provides for his employment as the Chief Executive Officer of the Company, and
Mr. Beveridge's agreement provides for his employment as the President of the
Company. Both agreements provide for five year terms with base salaries of
$210,000 per year, to be increased annually by the greater of the annual
increase in the consumer price index or 5%, as well as annual bonuses of not
less than $50,000, subject to the achievement of reasonable performance targets
set by the Board. Upon termination of his employment by the Company for reasons
other than death, disability or cause, the executive shall be entitled to
receive the greater of (i) his salary and bonus for the remainder of the
employment period or (ii) two years' salary and bonus, except that these amounts
shall be reduced by any amounts of earned income the executive may be receiving
from any new employer.
 
     In May 1995, the Company entered into an employment agreement with Ms.
Gozlan, which was subsequently amended in June 1996. The agreement provides for
a three-year term with a base salary of $100,000 to be increased annually by the
greater of the annual increase in the consumer price index or 5%. Upon
termination of her employment by the Company for reasons other than death,
disability or cause, Ms. Gozlan shall be entitled to receive her salary for the
following 12 months. In August 1997, the term of Ms. Gozlan's employment
agreement was extended through December 1998.
 
     In June 1997, Telephone Warehouse amended and restated its employment
agreement with Mr. Koonsman, its former owner in connection with the Telephone
Warehouse Acquisition. The agreement provides for a two-year term expiring in
December 1998 and compensation in the form of (i) a $50,000 salary through
December 1997, (ii) a $100,000 salary from January 1998 through December 1998
and (iii) a $950,000 bonus paid in December 1997 provided that Telephone
Warehouse's earnings exceed certain targets. Upon termination of his employment
by the Company for reasons other than death, cause or resignation, Mr. Koonsman
shall be entitled to receive all payments of his compensation. See "Certain
Transactions."
 
                                       50
<PAGE>   52
 
                              CERTAIN TRANSACTIONS
 
GENERAL
 
     The Company from time to time has entered into transactions with certain of
its officers, directors and principal shareholders and entities in which such
parties have an interest. The Company believes that each such transaction has
been on terms no less favorable to the Company than could be obtained in a
transaction with an independent third party.
 
SERIES A PREFERRED STOCK
 
     In June 1996 the Company issued 100,000 shares of Series A Preferred Stock
to HIG Fund V, Inc., a subsidiary of HIG ("Fund V"), in exchange for an
aggregate of $3.3 million pursuant to the Series A Preferred Stock Purchase
Agreement, dated June 25, 1996, among the Company, Messrs. Molina and Beveridge
and Fund V (the "Purchase Agreement"). HIG and Messrs. Tamer, Mnaymneh, Bolduc
and Berman own shares in Fund V.
 
     Simultaneously with the Telephone Warehouse Acquisition, the Company
induced Fund V to convert the Series A Preferred Stock to Common Stock by
increasing the conversion ratio of the Series A Preferred Stock from 17.50 to 1
to 21.38 to 1. As a result of such conversion, Fund V surrendered certain rights
to enforce restrictive covenants regarding the Company's operations. Upon such
conversion, the Company issued to Fund V 2,137,850 shares of Common Stock, of
which 388,701 were in addition to the original conversion feature. In connection
with such conversion, Fund V agreed to terminate the provisions of the Purchase
Agreement other than provisions relating to registration rights pertaining to
shares of Common Stock issued in connection with such conversion.
 
TELEPHONE WAREHOUSE ACQUISITION
 
     TCP, a subsidiary of HIG, acquired all of the outstanding capital stock of
Telephone Warehouse, Inc. and National Cellular, Incorporated from Mr. Ronald
Koonsman on December 31, 1996 for $15.1 million, consisting primarily of $12.9
million in cash and a $2.0 million 8% subordinated note (the "Seller Note"). The
acquisition was financed by $13.1 million in senior indebtedness provided by
NationsCredit, a limited partner of TCP, and the Seller Note. In addition, Mr.
Koonsman's employment agreement provided that he would receive an additional
$1.0 million in 1997 and up to $2.0 million in 1998 upon the two companies
reaching certain financial performance targets. The Seller Note was secured by a
second priority lien on TCP's stock in Telephone Warehouse, Inc. and National
Cellular, Incorporated and was guaranteed by the two companies. HIG,
NationsCredit and Messrs. Tamer, Mnaymneh, Bolduc and Berman own beneficial
interests in TCP.
 
     In June 1997 the Company issued 1,817,468 shares of common stock to TCP in
exchange for all of the outstanding capital stock of Telephone Warehouse, Inc.
and National Cellular, Incorporated and assumed all of TCP's indebtedness,
approximately $13.1 million at such date. Mr. Koonsman's employment agreement
was amended to provide as follows: (i) for the six month period beginning on
July 1, 1997, a salary of $50,000, (ii) for the 12 month period beginning on
January 1, 1998, a salary of $100,000 and (iii) a bonus of $950,000 payable on
or before December 31, 1997, provided that Telephone Warehouse, Inc. and
National Cellular, Incorporated reach certain financial targets for the 12
months ended December 31, 1997. The Seller Note was modified to increase the
principal amount by up to $1,585,000 (subject to Telephone Warehouse, Inc. and
National Cellular, Incorporated reaching certain financial performance targets,
whether or not Mr. Koonsman is employed by the Company), to add the Company as a
guarantor, to add a second lien on Fund V's stock in the Company as additional
collateral for the loan and to provide for the release of the pledge of TCP's
and Fund V's stock in the Company upon the Company's initial public offering.
 
   
     In connection with the Telephone Warehouse Acquisition, the Company
refinanced its debt and issued stock purchase warrants to NationsCredit. Such
warrants permit NationsCredit to purchase an aggregate of 106,596 shares of
Common Stock at an exercise price of $.00003 per share. NationsCredit has
informed the Company that it intends to exercise such warrants in full prior to
the issuance of the shares of Common Stock offered hereby and sell the 106,596
underlying shares to the Underwriters as part of this offering. See
    
 
                                       51
<PAGE>   53
 
"Principal and Selling Shareholders." A portion of the proceeds of this offering
will be used to repay all of the Company's indebtedness to NationsCredit,
thereby releasing the guarantees and collateral for the loans.
 
     Pursuant to Ms. Gozlan's employment agreement with the Company, 21,378
shares of the Common Stock restricted stock bonus granted to her vested in May
1997, and 21,378 shares vested upon the consummation of the Telephone Warehouse
Acquisition.
 
     Concurrently with the Telephone Warehouse Acquisition, the Company issued
stock options to purchase 91,174 shares of Common Stock, with an exercise price
of $20.04 per share, to each of Nicolas Molina and Brett Beveridge. See
"Management -- Option Grants, Exercises and Fiscal Year-end Values."
 
MANAGEMENT
 
     During fiscal 1995 Messrs. Molina and Beveridge together loaned the Company
an aggregate of $258,100 to fund the opening of new stores and for other working
capital purposes. These loans bear interest at 8.0% per annum, are unsecured and
mature upon the earlier of June 1, 1998 or the consummation of the offering. The
Company intends to repay these loans from the proceeds of the offering. During
fiscal 1997 the Company paid Messrs. Molina and Beveridge approximately $18,100
in interest on the loans.
 
     HIG Capital Management, Inc., an affiliate of HIG, provided to the Company
certain (i) investment banking services in connection with this offering, for an
aggregate fee of $840,000, and (ii) management and consulting services from July
1997 through the date hereof, for a fee of $29,167 per month. The fee described
in clause (i) will be paid by the Company from the proceeds of the offering. The
fees described in clause (ii) have already been paid.
 
   
     In addition, HIG Capital Management, Inc. has identified and presented to
the Board of Directors certain potential acquisition targets for the Company.
The Company has agreed to pay HIG Capital Management, Inc. an investment banking
fee equal to 2.0% of the purchase price paid with respect to any such company
acquired.
    
 
                                       52
<PAGE>   54
 
                       PRINCIPAL AND SELLING SHAREHOLDERS
 
     The following table sets forth information concerning the beneficial
ownership of the Common Stock immediately prior to this offering and as adjusted
to reflect the sale of the shares offered by this Prospectus by (i) each of the
Company's executive officers and directors, (ii) each person who is the
beneficial owner of more than 5% of the Common Stock and (iii) all executive
officers and directors as a group.
 
   
<TABLE>
<CAPTION>
                                            SHARES BENEFICIALLY                      SHARES BENEFICIALLY
                                             OWNED PRIOR TO THE      NUMBER OF         OWNED AFTER THE
                                                OFFERING(2)          SHARES TO           OFFERING(2)
                                           ----------------------    BE SOLD IN     ----------------------
NAME AND ADDRESS(1)                         NUMBER     PERCENTAGE   THE OFFERING     NUMBER     PERCENTAGE
- -------------------                        ---------   ----------   ------------    ---------   ----------
<S>                                        <C>         <C>          <C>             <C>         <C>
HIG Investment Group, L.P.(3)(4).........  3,955,318      64.9%        839,958      3,115,360      38.0%
Nicolas Molina(4)(5).....................  1,021,138      16.5              --      1,021,138      12.3
Brett Beveridge(4)(5)....................  1,021,138      16.5              --      1,021,138      12.3
NationsCredit Commercial
  Corporation(6).........................    283,799       4.6         283,799             --        --
Anne Gozlan(7)...........................     64,135       1.1              --         64,135       1.0
Ronald Koonsman..........................         --        --              --             --        --
Anthony Tamer(4)(8)......................  3,955,318      64.9         839,958      3,115,360      38.0
Sami Mnaymneh(4)(8)......................  3,955,318      64.9         839,958      3,115,360      38.0
John Bolduc(4)(8)........................  3,955,318      64.9         839,958      3,115,360      38.0
Douglas Berman(4)(8)(9)..................  3,955,318      64.9         839,958      3,115,360      38.0
Allan Sorensen(10).......................    213,785       3.5          53,446        160,339       2.0
All directors and executive officers of
  the Company as a group (9
  persons)(11)...........................  6,275,514     100.0%      1,000,000(4)   5,382,110      64.2%
</TABLE>
    
 
- ---------------
 
   * Less than 1%
 (1) Unless otherwise indicated, the address of each of the beneficial owners is
     c/o the Company, 800 Brickell Avenue, Suite 400, Miami, Florida 33131.
   
 (2) Based on 6,093,166 shares outstanding at September 30, 1997 and 8,199,762
     as adjusted after the offering. Pursuant to the rules of the Commission,
     certain shares which a person has the right to acquire within 60 days of
     the date hereof pursuant to the exercise of stock options and warrants are
     deemed to be outstanding for the purpose of computing the percentage
     ownership of such person but are not deemed outstanding for the purpose of
     computing the percentage ownership of any other person.
    
 (3) Includes 2,137,850 shares held of record by Fund V and 1,817,468 shares
     held of record by TCP prior to the offering. Fund V will sell 662,755
     shares in the offering, and TCP will sell 177,203 shares in the offering,
     resulting in Fund V owning 1,475,095 shares (18.0%) and TCP owning
     1,640,265 (20.0%). NationsCredit is a limited partner of TCP and
     beneficially owns 177,203 of the shares owned of record by TCP. TCP is
     selling 177,203 shares in the offering on behalf of NationsCredit. HIG
     Investment Group, L.P. disclaims beneficial ownership of such shares. HIG
     Investment Group, L.P. is the controlling shareholder of Fund V and the
     controlling shareholder of TCP's general partner. Mr. Tamer and Mr.
     Mnaymneh are directors of the Company, Managing Directors of HIG Capital
     Management, Inc., directors of Fund V and TCP, and are controlling
     shareholders of the general partner of HIG Investment Group, L.P. Mr.
     Bolduc is a director of the Company, Managing Director of HIG Capital
     Management, Inc., director of Fund V and director of TCP. Mr. Berman is a
     director of the Company, Vice President of HIG Capital Management, Inc.,
     Vice President of Fund V and Vice President of TCP. Messrs. Tamer,
     Mnaymneh, Bolduc and Berman may, by virtue of their relationship with Fund
     V, TCP and HIG Investment Group, L.P., be deemed to beneficially own the
     securities held by Fund V, TCP or HIG Investment Group, L.P., and to share
     voting and investment power with respect to such securities. Messrs. Tamer,
     Mnaymneh, Bolduc and Berman each disclaims beneficial ownership of the
     securities, except to the extent of his respective investment interests in
     Fund V, TCP or HIG Investment Group, L.P. The address of Fund V, TCP and
     HIG Investment Group, L.P. and Messrs. Tamer, Mnaymneh, Bolduc and Berman
     is c/o HIG Capital Management, Inc., 1001 South Bayshore Drive, Suite 2708,
     Miami, Florida 33131.
 (4) Does not reflect the possible sale of shares upon exercise of the
     Underwriters' over-allotment option. Fund V and Messrs. Molina and
     Beveridge have granted an option to the Underwriters, exercisable for 30
     days after the date of this Prospectus, to purchase up to an aggregate of
     450,000 additional shares of Common Stock at the initial public offering
     price set forth on the cover page of this Prospectus, less the underwriting
     discount. If the Underwriters exercise the option in full, Fund V will sell
     1,046,089 shares and Messrs. Molina and Beveridge will each sell 33,333
     shares, resulting in Fund V owning 1,091,761 shares (13.3%) and Messrs.
     Molina and Beveridge each owning 987,805 shares (12.1%) after the closing
     of the offering. See "Underwriting."
 (5) Includes (i) 929,964 shares directly owned, and (ii) 91,174 shares subject
     to presently exercisable options. Excludes 59,202 shares subject to
     unexercisable options.
 (6) Includes (i) 106,596 shares issuable upon the exercise of outstanding
     warrants issued to NationsCredit as the Company's lender and (ii) 177,203
     shares owned by TCP, which represent NationsCredit's proportionate interest
     in the 1,817,468 shares owned by TCP based upon NationsCredit's limited
     partnership interest in TCP. The address of NationsCredit is One Canterbury
     Green, Stamford, Connecticut 06912. See "Certain Transactions."
 (7) Includes 64,135 shares directly owned. Excludes 16,445 shares subject to
unexercisable options.
 (8) Reflects shares held of record by Fund V and TCP. See footnote (3).
 (9) Excludes 13,156 shares subject to unexercisable options.
(10) The address of Mr. Sorensen is c/o Interim Services, 2050 Spectrum
     Boulevard, Ft. Lauderdale, Florida 33309.
(11) Includes 91,174 shares subject to presently exercisable options held by
     each of Messrs. Molina and Beveridge. Excludes (i) 3,955,318 shares owned
     of record by Fund V and TCP and (ii) an aggregate of 148,005 shares subject
     to unexercisable options held by Messrs. Molina, Beveridge and Berman and
     Ms. Gozlan.
 
                                       53
<PAGE>   55
 
                          DESCRIPTION OF CAPITAL STOCK
 
     The authorized capital stock of the Company consists of (i) 50,000,000
shares of Common Stock, par value $.01 per share, 8,199,762 shares of which will
be outstanding upon the consummation of the offering and (ii) 1,000,000 shares
of preferred stock, par value $.01 per share, none of which will outstanding.
The following summary description of the capital stock of the Company is
qualified in its entirety by reference to the Amended and Restated Articles of
Incorporation and Amended and Restated Bylaws of the Company, copies of which
are filed as exhibits to the Registration Statement of which this Prospectus is
a part. See "Additional Information."
 
COMMON STOCK
 
     Subject to the rights of the holders of any preferred stock which may be
outstanding, each holder of Common Stock on the applicable record date is
entitled to receive such dividends as may be declared by the Board of Directors
out of funds legally available therefor, and, in the event of liquidation, to
share pro rata in any distribution of the Company's assets after payment or
providing for the payment of liabilities and the liquidation preference of any
outstanding preferred stock. Each holder of Common Stock is entitled to one vote
for each share held of record on the applicable record date on all matters
presented to a vote of shareholders, including the election of directors.
Holders of Common Stock have no cumulative voting rights or preemptive rights to
purchase or subscribe for any stock or other securities and there are no
conversion rights or redemption or sinking fund provisions with respect to such
stock. All outstanding shares of Common Stock are, and the shares of Common
Stock offered hereby will be when issued, fully paid and nonassessable.
 
     The transfer agent and registrar for the Common Stock is American Stock
Transfer & Trust Company, New York, New York.
 
PREFERRED STOCK
 
     The Company's Board of Directors may, without further action by the
Company's shareholders, from time to time, direct the issuance of shares of
preferred stock in series and may, at the time of issuance, determine the
rights, preferences and limitations of each series. Satisfaction of any dividend
preferences of outstanding shares of preferred stock would reduce the amount of
funds available for the payment of dividends on shares of Common Stock. Holders
of shares of preferred stock may be entitled to receive a preference payment in
the event of any liquidation, dissolution or winding-up of the Company before
any payment is made to the holders of shares of Common Stock. Under certain
circumstances, the issuance of shares of preferred stock may render more
difficult or tend to discourage a merger, tender offer or proxy contest, the
assumption of control by a holder of a large block of the Company's securities
or the removal of incumbent management. The Board of Directors of the Company,
without shareholder approval, may issue shares of preferred stock with voting
and conversion rights which would adversely affect the holders of shares of
Common Stock. Upon consummation of the offering, there will be no shares of
preferred stock outstanding, and the Company has no present intention to issue
any shares of preferred stock.
 
ANTI-TAKEOVER EFFECTS OF CERTAIN PROVISIONS OF THE COMPANY'S
ARTICLES OF INCORPORATION AND BYLAWS AND OTHER PROVISIONS
 
     Certain provisions of the Articles and Bylaws of the Company and Florida
law summarized in the following paragraphs may be deemed to have an
anti-takeover effect and may delay, defer or prevent a tender offer or takeover
attempt that a shareholder might consider in its best interest, including those
attempts that might result in a premium over the market price for the shares
held by shareholders.
 
     Classified Board of Directors.  The Articles provide for the Board of
Directors to be divided into three classes of directors serving staggered
three-year terms. As a result, approximately one-third of the Board of Directors
will be elected each year. The Articles also provide that shareholders may
remove a director upon the affirmative vote of two-thirds of all votes entitled
to be cast for the election of directors. This provision, when coupled with the
provision of the Bylaws authorizing only the Board of Directors to fill vacant
directorships, will preclude a shareholder from removing incumbent directors
without cause and simultane-
 
                                       54
<PAGE>   56
 
ously gaining control of the Board of Directors by filling the vacancies created
by such removal with its own nominees. The Company's Articles provide that the
provisions described in this paragraph may only be amended by an affirmative
vote of two-thirds of all votes entitled to be cast for the election of
directors.
 
     Special Meeting of Shareholders.  The Articles provide that special
meetings of shareholders of the Company may be called only by the Board of
Directors, the Company's Chairman of the Board of Directors or the holders of
not less than 50% of all votes entitled to be cast on any issue proposed to be
considered at such special meeting. This provision will make it more difficult
for shareholders to take actions opposed by the Board of Directors.
 
     Advance Notice for Shareholder Proposals and Director Nominations.  The
Articles provide that shareholders seeking to bring business before an annual
meeting of shareholders, or to nominate candidates for election as directors at
an annual or special meeting of shareholders, must provide timely notice thereof
in writing. To be timely with respect to an annual meeting, a shareholder's
notice must be delivered to or mailed and received at the principal executive
offices of the Company not less than 120 days nor more than 180 days prior to
the first anniversary of the date of the Company's notice of annual meeting
provided with respect to the previous year's meeting. The Articles also specify
certain requirements for a shareholder's notice to be in proper written form.
These provisions may preclude shareholders from bringing matters before or from
making nominations for directors at an annual or special meeting.
 
     Authorized But Unissued Shares.  Subject to the applicable requirements of
the Nasdaq National Market, the authorized but unissued shares of Common Stock
and preferred stock are available for future issuance without shareholder
approval. These additional shares may be utilized for a variety of corporate
purposes, including future public offerings to raise additional capital,
corporate acquisitions and employee benefit plans. The existence of authorized
but unissued and unreserved Common Stock and preferred stock may enable the
Board of Directors to issue shares to persons friendly to current management
which could render more difficult or discourage an attempt to obtain control of
the Company by means of a proxy contest, tender offer, merger or otherwise, and
thereby protect the continuity of the Company's management.
 
     Certain Florida Legislation.  The State of Florida has enacted legislation
that may deter or frustrate takeovers of Florida corporations. The Florida
Control Share Act generally provides that shares acquired in excess of certain
specified thresholds will not possess any voting rights unless such voting
rights are approved by a majority of a corporation's disinterested shareholders.
The Florida Affiliated Transactions Act generally requires supermajority
approval by disinterested shareholders of certain specified transactions between
a public corporation and holders of more than 10% of the outstanding voting
shares of the corporation (or their affiliates). Florida law and the Company's
Articles also authorize the Company to indemnify the Company's directors,
officers, employees and agents under certain circumstances and presently limit
the personal liability of corporate directors for monetary damages, except where
the directors (i) breach their fiduciary duties and (ii) such breach constitutes
or includes certain violations of criminal law, a transaction from which the
directors derived an improper personal benefit, certain unlawful distributions
or certain other reckless, wanton or willful acts or misconduct. The Company may
also indemnify any person who was or is a party to any proceeding by reason of
the fact that he is or was a director, officer, employee or agent of such
corporation (or is or was serving at the request of such corporation in such a
position for another entity) against liability to be in the best interests of
such corporation and, with respect to criminal proceedings, had no reasonable
cause to believe his conduct was unlawful.
 
                                       55
<PAGE>   57
 
                        SHARES ELIGIBLE FOR FUTURE SALE
 
     Upon consummation of this offering, the Company will have 8,199,762 shares
of Common Stock issued and outstanding. Of the Common Stock outstanding upon
completion of this offering, the 3,000,000 shares of Common Stock sold in this
offering (3,450,000 if the Underwriters' over-allotment option is exercised in
full) will be freely tradable by the holders thereof without restriction or
further registration under the Securities Act except for any shares held by
"affiliates" of the Company, as that term is defined under the Securities Act
and the regulations promulgated thereunder (an "affiliate"), or persons who have
been affiliates within the preceding three months. Upon the expiration of
lock-up agreements between each of the executive officers, directors and
existing shareholders and the Underwriters, 180 days after the date of this
Prospectus (or earlier upon the written consent of Merrill Lynch), 3,741,845
shares of Common Stock (including options to acquire 182,348 shares of Common
Stock) outstanding prior to this offering may be sold in the public market by
affiliates of the Company, subject to the limitations and restrictions contained
in Rule 144 under the Securities Act. Holders of 1,640,265 shares of Common
Stock will not be able to sell their shares in reliance on Rule 144 under the
Securities Act prior to June 1998.
 
     In general, under Rule 144 as currently in effect, a holder (or holders
whose shares are aggregated) of "restricted securities," including persons who
may be deemed affiliated with the Company, whose shares meet a one-year holding
period requirement are entitled to sell, within any three-month period, a number
of these shares that does not exceed the greater of 1% of the then outstanding
shares of Common Stock (approximately 8,199,762 shares immediately after this
offering) or the average weekly reported trading volume in the Common Stock
during the four calendar weeks preceding the date on which notice of the sale is
given, provided certain manner of sale and notice requirements and requirements
as to the availability of current public information about the Company are
satisfied. Under Rule 144(k), a holder of "restricted securities" who is deemed
not to have been an affiliate of the Company during the three months preceding a
sale by him, and whose shares meet a two-year holding period requirement, is
entitled to sell those shares, without regard to these restrictions and
requirements. In addition, affiliates of the Company must comply with the
restrictions and requirements of Rule 144, other than the one-year holding
period requirement, in order to sell shares of Common Stock which are not
"restricted securities" (such as shares acquired by affiliates in the offering).
 
   
     The Company has reserved an aggregate of 310,000 shares of Common Stock for
issuance under the Incentive Plan. On the date of this Prospectus, options to
purchase an aggregate of 265,258 shares of Common Stock will be granted under
the Incentive Plan, a third of which, in general, will vest in October of each
of 1998, 1999 and 2000. 118,404 of such options will be held by two executive
officers and will vest immediately upon the termination of their employment for
any reason other than cause. 3,289 of such options will be granted to a
consultant to the Company and will vest immediately upon the consummation of the
offering. See "Management -- Executive Incentive Compensation Plan." After the
offering, the Company may file a registration statement under the Securities Act
to register the Common Stock to be issued under this plan. After the effective
date of such registration statement, shares issued under the Incentive Plan will
be freely tradable without restriction or further registration under the
Securities Act, unless acquired by affiliates of the Company.
    
 
     Prior to this offering, there has been no trading market for the Common
Stock. No prediction can be made as to the effect, if any, that future sales of
shares pursuant to Rule 144 or otherwise will have on the market price
prevailing from time to time. Sales of substantial amounts of the Common Stock
in the public market following this offering or the perception that such sales
might occur could adversely affect the then prevailing market price. The
Company's existing shareholders have agreed that they will not sell or otherwise
transfer any shares of Common Stock to the public for 180 days after this
offering. See "Underwriting."
 
REGISTRATION RIGHTS
 
     Following the closing of this offering, Fund V will be entitled, subject to
the lock-up agreements, to require the Company to register the sale of its
1,475,095 shares of outstanding Common Stock under the Securities Act, and the
Company must use all commercially reasonable efforts to effect such
registration. Pursuant to agreements entered into between the Company and each
of Fund V, TCP, Mr. Molina,
 
                                       56
<PAGE>   58
 
Mr. Beveridge, Mr. Sorensen and Ms. Gozlan, under certain circumstances and
subject to certain limitations and the lock-up agreements, following the closing
of this offering, such shareholders may require the Company to include an
aggregate of 5,382,110 shares of Common Stock held by them (including options to
acquire 182,348 shares of Common Stock) in the event the Company proposes to
register any of its securities, either for its own account or for the account of
a security holder, subject to certain limitations on the number of shares to be
included in the registration by the underwriter of such offering.
 
                                       57
<PAGE>   59
 
                                  UNDERWRITING
 
   
     Subject to the terms and conditions set forth in the Purchase Agreement
(the "Purchase Agreement"), the Company and the Selling Shareholders have agreed
to sell to each of the underwriters named below (the "Underwriters") and each of
the Underwriters, for whom Merrill Lynch and Salomon Brothers Inc are acting as
representatives (the "Representatives"), severally has agreed to purchase, the
number of shares of Common Stock set forth opposite its name below:
    
 
<TABLE>
<CAPTION>
                                                              NUMBER OF
                        UNDERWRITER                            SHARES
                        -----------                           ---------
<S>                                                           <C>
Merrill Lynch, Pierce, Fenner & Smith
             Incorporated...................................
Salomon Brothers Inc........................................
 
                                                              ---------
             Total..........................................  3,000,000
                                                              =========
</TABLE>
 
   
     The Representatives have advised the Company and the Selling Shareholders
that the Underwriters propose to offer the Common Stock to the public initially
at the public offering price set forth on the cover page of this Prospectus and
to certain dealers at such price less a concession not in excess of $
per share and that the Underwriters may allow, and such dealers may reallow,
discounts not in excess of $          per share to certain other dealers. After
the initial public offering, the offering price, concession and discount may be
changed.
    
 
     NationsCredit has informed the Company that it intends to exercise its
warrants to purchase shares of Common Stock in full prior to this offering and
sell the aggregate of such underlying shares to the Underwriters. See "Principal
and Selling Shareholders."
 
     Fund V and Messrs. Molina and Beveridge have granted an option to the
Underwriters, exercisable for 30 days after the date of this Prospectus, to
purchase up to an aggregate of 450,000 additional shares of Common Stock at the
initial public offering price set forth on the cover page of this Prospectus,
less the underwriting discount. Messrs. Molina and Beveridge have each granted
such option with respect to 33,333 of their shares of Common Stock, and Fund V
has granted such option with respect to 383,334 of its shares. The Underwriters
may exercise this option only to cover over-allotments, if any, made on the sale
of the Common Stock offered hereby. To the extent that the Underwriters exercise
this option, each Underwriter will be obligated, subject to certain conditions,
to purchase a number of additional shares of Common Stock proportionate to such
Underwriter's initial amount reflected in the foregoing table.
 
     At the request of the Company, the Underwriters have reserved for sale, at
the initial public offering price, up to        shares to be sold and offered
hereby by the Company to certain employees of the Company and other persons. The
number of shares of Common Stock available for sale to the general public will
be reduced to the extent such persons purchase such reserved shares. Any
reserved shares which are not orally confirmed for purchase within one day of
the pricing of the offering will be offered by the Underwriters to the general
public on the same terms as the other shares offered hereby. Certain individuals
purchasing reserved shares may be required to agree not to sell, offer or
otherwise dispose of any shares of Common Stock for a period of three months
after the date of this Prospectus.
 
     The Company, its executive officers, directors and all existing
shareholders have agreed, subject to certain exceptions, not to directly or
indirectly (i) offer, pledge, sell, contract to sell, sell any option or
contract to purchase, purchase any option or contract to sell, grant any option,
right or warrant for the sale of or otherwise dispose of or transfer any shares
of Common Stock or securities convertible into or exchangeable or exercisable
for Common Stock, whether now owned or thereafter acquired by the person
executing the agreement or with respect to which the person executing the
agreement thereafter acquires the power of
 
                                       58
<PAGE>   60
 
disposition, or file a registration statement under the Securities Act with
respect to the foregoing or (ii) enter into any swap or other agreement that
transfers, in whole or in part, the economic consequence of ownership of the
Common Stock whether any such swap or transaction is to be settled by delivery
of Common Stock or other securities, in cash or otherwise, without the prior
written consent of Merrill Lynch for a period of 180 days after the date of this
Prospectus. See "Shares Eligible for Future Sale."
 
   
     Prior to the offering, there has been no public market for the Common Stock
of the Company. The initial public offering price has been determined through
negotiations among the Company, the Selling Shareholders and the
Representatives. The factors considered in determining the initial public
offering price, in addition to prevailing market conditions, are price-earnings
ratios of publicly traded companies that the Representatives believe to be
comparable to the Company, certain financial information of the Company, the
history of, and the prospects for, the Company and the industry in which it
competes, and the Company's past and present operations, the prospects for, and
timing of, future revenues of the Company, the present state of the Company's
development, and the above factors in relation to market values and various
valuation measures of other companies engaged in activities similar to those of
the Company. There can be no assurance that an active trading market will
develop for the Common Stock or that the Common Stock will trade at or above the
initial public offering price. The initial public offering price set forth on
the cover page of this Prospectus should not be considered an indication of the
actual value of the Common Stock. Such price is subject to change as a result of
market conditions and other factors. Application has been made for quotation of
the Common Stock on the Nasdaq National Market under the symbol "LTCW."
    
 
     The Underwriters do not intend to confirm sales of the Common Stock offered
hereby to any accounts over which they exercise discretionary authority.
 
     The Company and the Selling Shareholders have agreed to indemnify the
Underwriters against certain liabilities, including certain liabilities under
the Securities Act or to contribute to payments Underwriters may be required to
make in respect thereof.
 
     Until the distribution of the Common Stock is completed, rules of the
Securities and Exchange Commission may limit the ability of the Underwriters and
certain selling group members to bid for and purchase the Common Stock. As an
exception in these rules, Merrill Lynch is permitted to engage in certain
transactions that stabilize the price of the Common Stock. Such transactions
consist of bids or purchases for the purpose of pegging, fixing or maintaining
the price of the Common Stock.
 
     If the Underwriters create a short position in the Common Stock in
connection with the offering, (i.e., if they sell more shares of Common Stock
than are set forth on the cover page of this Prospectus) Merrill Lynch may
reduce that short position by purchasing Common Stock in the open market.
Merrill Lynch may also elect to reduce any short position by exercising all or
part of the over-allotment option described above.
 
     Merrill Lynch may also impose a penalty bid on certain Underwriters and
selling group members. This means that if Merrill Lynch purchases shares of
Common Stock in the open market to reduce the Underwriters' short position or to
stabilize the price of the Common Stock, Merrill Lynch may reclaim the amount of
the selling concession from the Underwriters and selling group members who sold
those shares as part of the offering.
 
     In general, purchases of a security for the purpose of stabilization or to
reduce a short position could cause the price of the security to be higher than
it might be in the absence of such purchases. The imposition of a penalty bid
might also have an effect on the price of a security to the extent that it were
to discourage resales of the security.
 
     Neither the Company nor any of the Underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of the Common Stock. In addition, neither
the Company nor any of the Underwriters makes any representation that Merrill
Lynch will engage in such transactions or that such transactions, once
commenced, will not be discontinued without notice.
 
                                       59
<PAGE>   61
 
                                 LEGAL MATTERS
 
   
     The legality of the shares of Common Stock offered hereby will be passed
upon for the Company by Greenberg Traurig Hoffman Lipoff Rosen & Quentel, P.A.,
Miami, Florida. Certain legal matters will be passed upon for the Underwriters
by Brown & Wood LLP, New York, New York.
    
 
                                    EXPERTS
 
     The consolidated financial statements of the Company at July 31, 1996 and
1997 and for each of the two years in the period ended July 31, 1997 and the
combined financial statements of Telephone Warehouse at December 31, 1995 and
1996, and for each of the three years in the period ended December 31, 1996
appearing in this Prospectus and Registration Statement have been audited by
Ernst & Young LLP, independent auditors, and the consolidated financial
statements of the Company at July 31, 1995 and for each of the two years in the
period then ended have been audited by Deloitte & Touche LLP, independent
auditors, as set forth in their respective reports thereon appearing elsewhere
herein, and are included in reliance upon such reports given upon the authority
of such firms as experts in accounting and auditing.
 
     The Company's Board of Directors appointed Ernst & Young LLP as the
independent accountants for the Company in July 1996 to replace Deloitte &
Touche LLP, who were the independent accountants from July 1994 until such time.
During the period of Deloitte & Touche LLP's retention by the Company, there
were no disagreements between Deloitte & Touche LLP on any matter of accounting
principles or practices, financial statement disclosure or auditing scope or
procedure, which disagreements, if not resolved to the satisfaction of Deloitte
& Touche LLP, would have caused them to make reference to the disagreement in
any of their reports on the Company's financial statements. In addition, the
reports of Deloitte & Touche LLP on the financial statements of the Company at
and for the years ended July 31, 1994 and 1995 contained no adverse opinion or a
disclaimer of opinion and were not qualified or modified as to uncertainty, the
scope of the audit performed or accounting principles. During the two years
ended July 31, 1995, there have been no reportable events described in Item
304(a)(1)(v) of Regulation S-K promulgated by the Commission. The Company has
requested Deloitte & Touche LLP furnish it with a letter addressed to the
Commission stating whether or not it agrees with the above statements. A copy of
such letter has been filed as an exhibit to the registration statement of which
this Prospectus forms a part. The Company engaged Ernst & Young LLP as its new
independent accountants as of July 12, 1996 to perform audit services commencing
with the year ended July 31, 1996. During the year ended July 31, 1995, the
Company had not consulted Ernst & Young LLP on items which (i) were or should
have been subject to Statement on Accounting Standards No. 50 or (ii) concerned
the subject matter of a disagreement or reportable event (as described in Item
304(a)(1)(iv) of Regulation S-K).
 
                             ADDITIONAL INFORMATION
 
     The Company has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement on Form S-1 (together with all
amendments, exhibits and schedules thereto, the "Registration Statement") under
the Securities Act of 1933, as amended (the "Act"), with respect to the Common
Stock offered hereby. This Prospectus does not contain all of the information
set forth in the Registration Statement. For further information with respect to
the Company and the Common Stock offered hereby, reference is hereby made to
such Registration Statement. Statements contained in this Prospectus as to the
contents of any contract or other document are not necessarily complete and, in
each instance, reference is made to the copy of such contract or document filed
as an exhibit to the Registration Statement, each such statement being qualified
in all respects by such reference. Copies of the Registration Statement may be
obtained from the Commission's principal office at 450 Fifth Street, N.W.,
Washington, D.C. 20549, upon payment of the fees prescribed by the Commission,
or may be examined without charge at the offices of the Commission. The
Commission also maintains a World Wide Web site on Internet at
http://www.sec.gov that contains reports, proxy and information statements and
other information filed electronically with the Commission. Information
concerning the Company will also be available for inspection at the offices of
the Nasdaq National Market, Reports Section, 1735 K Street, N.W., Washington,
D.C. 20006.
 
     The Company intends to furnish its shareholders with annual reports
containing audited financial statements which have been certified by its
independent public accountants, and quarterly reports containing unaudited
summary financial information for each of the first three quarters of each
fiscal year.
 
                                       60
<PAGE>   62
 
                         INDEX TO FINANCIAL STATEMENTS
 
LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES:
 
<TABLE>
<S>                                                           <C>
Report of Independent Certified Public Accountants..........  F-2
Report of Independent Certified Public Accountants..........  F-3
Consolidated Balance Sheets.................................  F-4
Consolidated Statements of Operations.......................  F-5
Consolidated Statements of Changes in Redeemable,
  Convertible Preferred Stock and Common Shareholders'
  Equity....................................................  F-6
Consolidated Statements of Cash Flows.......................  F-7
Notes to Consolidated Financial Statements..................  F-8
 
TELEPHONE WAREHOUSE:
Report of Independent Auditors..............................  F-21
Combined Balance Sheets.....................................  F-22
Combined Statements of Operations...........................  F-23
Combined Statements of Changes in Shareholders' Equity......  F-24
Combined Statements of Cash Flows...........................  F-25
Notes to Combined Financial Statements......................  F-26
</TABLE>
 
                                       F-1
<PAGE>   63
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
Board of Directors and Shareholders
Let's Talk Cellular & Wireless, Inc. and Subsidiaries
 
     We have audited the accompanying consolidated balance sheets of Let's Talk
Cellular & Wireless, Inc. and subsidiaries as of July 31, 1996 and 1997, and the
related consolidated statements of operations, changes in redeemable,
convertible preferred stock and common shareholders' 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 audit.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Let's Talk
Cellular & Wireless, Inc. and subsidiaries at July 31, 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.
 
   
                                          /s/  ERNST & YOUNG LLP
    
 
Miami, Florida
   
September 19, 1997, except for the
    
   
  third paragraph of Note 18, as to
    
   
  which the date is October 20, 1997
    
 
                                       F-2
<PAGE>   64
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
Board of Directors and Shareholders
Let's Talk Cellular & Wireless, Inc. and Subsidiaries
 
     We have audited the accompanying statements of operations, shareholders'
equity and cash flows of Let's Talk Cellular & Wireless, Inc. (formerly Let's
Talk Cellular of America, Inc.) for the year ended July 31, 1995. 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 audit.
 
     We conducted our audit 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 audit provides a reasonable basis for our opinion.
 
     In our opinion, such consolidated financial statements present fairly, in
all material respects, the results of operations and cash flows of Let's Talk
Cellular & Wireless, Inc. and subsidiaries for the year ended July 31, 1995 in
conformity with generally accepted accounting principles.
 
   
                                          /s/  DELOITTE & TOUCHE LLP
    
Miami, Florida
October 31, 1995
   
(October 20, 1997 as to the effects
    
   
  of the stock split discussed in the
    
   
  third paragraph of Note 18)
    
 
                                       F-3
<PAGE>   65
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                      JULY 31,
                                                              ------------------------
                                                                 1996         1997
                                                              ----------   -----------
<S>                                                           <C>          <C>
                                        ASSETS
Current assets:
  Cash and cash equivalents.................................  $1,357,172   $ 1,080,014
  Accounts receivable, net..................................     620,521     5,706,983
  Inventories...............................................   1,210,159     5,712,420
  Prepaid expenses..........................................      31,224       265,859
  Income taxes receivable (Note 11).........................          --       291,099
  Other current assets......................................      42,511       600,385
  Deferred tax asset (Note 11)..............................      17,174       475,245
                                                              ----------   -----------
          Total current assets..............................   3,278,761    14,132,005
Cash held in escrow (Note 12)...............................   2,009,194            --
Property and equipment, net (Note 4)........................   1,324,852     5,296,743
Other assets, net...........................................      32,780     1,353,097
Intangible assets, net (Notes 3, 5 and 14)..................          --    13,755,696
                                                              ----------   -----------
          Total assets......................................  $6,645,587   $34,537,541
                                                              ==========   ===========
 
                         LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Trade accounts payable....................................  $  841,490   $ 6,583,542
  Bank lines of credit (Note 6).............................     827,000     1,023,285
  Accrued expenses..........................................     512,486     3,120,493
  Loans payable to shareholders and officers (Note 7).......          --       258,100
  Current portion of bank term loans and obligations under
     capital leases (Notes 6 and 8).........................     115,236       732,195
  Income taxes payable (Note 11)............................      59,217            --
  Deferred revenues.........................................      79,886       693,038
  Customer deposits.........................................      64,616       108,673
                                                              ----------   -----------
          Total current liabilities.........................   2,499,931    12,519,326
Bank term loans, less current portion (Note 6)..............     190,000    12,350,000
Loans payable to shareholders and officers (Note 7).........     258,100     2,000,000
Obligations under capital leases, less current portion (Note
  8)........................................................      26,226        32,859
Other liabilities...........................................      35,565        72,808
Deferred tax liability (Note 11)............................       5,572       952,596
Commitments and contingencies (Note 9)
Series A preferred stock, $30 par value, 150,000 shares
  authorized, 100,000 and none issued and outstanding,
  respectively (Note 12)....................................   2,937,360            --
Shareholders' equity (Notes 13 and 18):
  Preferred stock, $.01 par value, 1,000,000 shares
     authorized, none issued and outstanding (Note 13)......          --            --
  Common stock, $.01 par value, 50,000,000 shares
     authorized, 2,137,848 and 6,093,166 shares issued and
     outstanding, respectively..............................      21,379        60,932
Additional paid-in capital..................................     243,077     6,166,474
Retained earnings...........................................     428,377       382,546
                                                              ----------   -----------
          Total common shareholders' equity.................     692,833     6,609,952
                                                              ----------   -----------
          Total liabilities and shareholders' equity........  $6,645,587   $34,537,541
                                                              ==========   ===========
</TABLE>
 
                            See accompanying notes.
 
                                       F-4
<PAGE>   66
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
   
<TABLE>
<CAPTION>
                                                                 YEAR ENDED JULY 31,
                                                       ----------------------------------------
                                                          1995          1996           1997
                                                       ----------    -----------    -----------
<S>                                                    <C>           <C>            <C>
Net revenues:
  Retail sales.......................................  $6,119,990    $ 8,151,904    $13,230,085
  Activation commissions.............................   1,650,318      4,366,343     12,574,633
  Residual income....................................     533,273      1,075,035      1,948,169
  Wholesale sales....................................          --             --      2,309,082
                                                       ----------    -----------    -----------
          Total net revenues.........................   8,303,581     13,593,282     30,061,969
Cost of sales........................................   4,259,814      6,509,282     14,822,617
                                                       ----------    -----------    -----------
Gross profit.........................................   4,043,767      7,084,000     15,239,352
Operating expenses:
  Selling, general and administrative................   3,896,453      6,601,077     13,993,392
  Former shareholder compensation expense............          --             --         80,000
  Depreciation and amortization......................      99,732        225,159        451,108
  Amortization of intangible assets..................          --             --        417,739
                                                       ----------    -----------    -----------
          Total operating expenses...................   3,996,185      6,826,236     14,942,239
                                                       ----------    -----------    -----------
Income from operations...............................      47,582        257,764        297,113
Interest expense, net................................     (39,898)      (152,827)      (340,102)
                                                       ----------    -----------    -----------
Income (loss) before provision (benefit) for income
  taxes..............................................       7,684        104,937        (42,989)
Provision (benefit) for income taxes.................        (455)        38,939          2,842
                                                       ----------    -----------    -----------
          Net income (loss)..........................       8,139         65,998        (45,831)
Fair value of Common Stock distributed to preferred
  shareholder to induce conversion of Series A
  Preferred Stock....................................          --             --       (320,000)
                                                       ----------    -----------    -----------
          Net income (loss) applicable to common
            shareholders.............................  $    8,139    $    65,998    $  (365,831)
                                                       ==========    ===========    ===========
          Net income (loss) per share applicable to
            common shareholders......................  $       --    $       .01    $      (.07)
                                                       ==========    ===========    ===========
Weighted average shares outstanding..................   6,199,762      6,199,762      6,199,762
                                                       ==========    ===========    ===========
</TABLE>
    
 
                            See accompanying notes.
 
                                       F-5
<PAGE>   67
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
               CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE,
          CONVERTIBLE PREFERRED STOCK AND COMMON SHAREHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                    REDEEMABLE                     COMMON SHAREHOLDERS' EQUITY
                                   CONVERTIBLE         ---------------------------------------------------
                                 PREFERRED STOCK           COMMON STOCK            PAID-IN
                              ----------------------   ---------------------       CAPITAL       RETAINED
                               SHARES       AMOUNT     SHARES(1)   AMOUNT(1)   (DEFICIENCY)(1)   EARNINGS
                              ---------   ----------   ---------   ---------   ---------------   ---------
  <S>                         <C>         <C>          <C>         <C>         <C>               <C>
  Balance at July 31,
    1994....................         --   $       --   2,137,848    $21,379      $  (13,129)     $354,240
  Capital contributions.....         --           --          --         --         250,000            --
  Net income................         --           --          --         --              --         8,139
                              ---------   ----------   ---------    -------      ----------      --------
  Balance at July 31,
    1995....................         --           --   2,137,848     21,379         236,871       362,379
  Issuance of Series A
    Preferred Stock for
    cash....................    100,000    3,295,000          --         --              --            --
  Issuance costs associated
    with Series A Preferred
    Stock...................         --     (358,702)         --         --              --            --
  Accretion of Series A
    Preferred Stock to
    redemption value........         --        1,062          --         --          (1,062)           --
  Issuance of stock under
    stock bonus plan........         --           --          --         --           7,268            --
  Net income................         --           --          --         --              --        65,998
                              ---------   ----------   ---------    -------      ----------      --------
  Balance at July 31,
    1996....................    100,000    2,937,360   2,137,848     21,379         243,077       428,377
  Accretion of Series A
    Preferred Stock to
    redemption value........         --       62,640          --         --         (62,640)           --
  Issuance of stock under
    stock bonus plan........         --           --          --         --          29,651            --
  Redemption of Series A
    Preferred Stock in
    exchange for common
    stock...................   (100,000)  (3,000,000)  2,137,850     21,379       2,978,621            --
  Issuance of common stock
    to purchase Telephone
    Warehouse...............         --           --   1,817,468     18,174       2,811,826            --
  Warrants issued in
    connection with debt
    refinancing.............         --           --          --         --         165,939            --
  Net loss..................         --           --          --         --              --       (45,831)
                              ---------   ----------   ---------    -------      ----------      --------
  Balance at July 31,
    1997....................         --   $       --   6,093,166    $60,932      $6,166,474      $382,546
                              =========   ==========   =========    =======      ==========      ========
</TABLE>
 
- ---------------
 
   
(1) Number of shares and related amounts have been restated to reflect a 3.289
    for 1 stock split effected on October 20, 1997 (see Note 18).
    
 
                            See accompanying notes.
 
                                       F-6
<PAGE>   68
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                       YEAR ENDED JULY 31,
                                                              --------------------------------------
                                                                 1995         1996          1997
                                                              ----------   -----------   -----------
<S>                                                           <C>          <C>           <C>
OPERATING ACTIVITIES
Net income (loss)...........................................  $    8,139   $    65,998   $   (45,831)
Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities:
  Depreciation and amortization.............................      99,732       225,159       451,108
  Amortization of intangible assets.........................          --            --       417,739
  Amortization of deferred financing costs..................          --            --        40,998
  Provision for activation adjustments and cancellation
    losses..................................................          --        65,638       151,041
  Deferred income taxes.....................................      19,999       (31,601)     (137,739)
  Loss on disposal of property and equipment................          --        50,476       128,184
  Loss on impairment of leasehold improvements..............          --            --       135,167
  Issuance of stock under stock bonus plan..................          --         7,268        29,651
  Changes in operating assets and liabilities, net of
    acquisitions:
    Accounts receivable.....................................    (387,717)     (175,516)   (1,945,325)
    Inventories.............................................    (719,560)      (18,807)   (2,389,231)
    Prepaid expenses........................................    (133,886)      139,230       (58,233)
    Other current assets....................................    (120,748)       85,740      (357,874)
    Income tax receivable...................................          --            --      (291,099)
    Other assets............................................     (10,663)       (9,718)     (267,408)
    Trade accounts payable..................................   1,014,614      (390,116)    2,886,454
    Accrued expenses........................................     216,619       146,641       791,505
    Other liabilities.......................................       2,711        32,854        37,243
    Income taxes payable....................................          --        59,217       (63,348)
    Customer deposits.......................................       4,659        17,738       (27,528)
    Deferred revenues.......................................      97,903       (18,017)       42,758
                                                              ----------   -----------   -----------
Net cash provided by (used in) operating activities.........      91,802       252,184      (471,768)
INVESTING ACTIVITIES
Cash acquired in connection with the acquisition of
  Telephone Warehouse.......................................                                 823,846
Acquisition of Northpoint Cellular..........................          --            --      (850,000)
Proceeds from disposals of property and equipment...........          --        73,680            --
Purchases of property and equipment.........................    (809,182)     (594,185)   (3,648,761)
Decrease (increase) in cash held in escrow..................          --    (2,009,194)    2,009,194
                                                              ----------   -----------   -----------
Net cash used in investing activities.......................    (809,182)   (2,529,699)   (1,665,721)
FINANCING ACTIVITIES
Net borrowings under bank lines of credit...................     312,493       364,507       196,286
Increase (decrease) in loans from shareholders..............     332,792      (100,897)           --
Proceeds from capital contributions.........................     250,000            --            --
Proceeds from bank term loan................................          --       300,000     2,600,000
Payments on bank term loan and capital leases...............          --      (107,041)     (935,955)
Proceeds from sale of preferred stock, net of issuance
  costs.....................................................          --     2,936,298            --
                                                              ----------   -----------   -----------
Net cash provided by financing activities...................     895,285     3,392,867     1,860,331
                                                              ----------   -----------   -----------
Net increase (decrease) in cash and cash equivalents........     177,905     1,115,352      (277,158)
Cash and cash equivalents at beginning of year..............      63,915       241,820     1,357,172
                                                              ----------   -----------   -----------
Cash and cash equivalents at end of year....................  $  241,820   $ 1,357,172   $ 1,080,014
                                                              ==========   ===========   ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid for interest......................................  $   31,269   $   152,358   $   373,079
                                                              ==========   ===========   ===========
Cash paid for income taxes..................................  $    9,812   $        --   $   502,700
                                                              ==========   ===========   ===========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING
  ACTIVITIES
Common stock issued to acquire Telephone Warehouse..........  $       --   $        --   $ 2,830,000
                                                              ==========   ===========   ===========
Common stock issued to convert Redeemable Preferred Stock...  $       --   $        --   $ 3,000,000
                                                              ==========   ===========   ===========
Warrants issued in connection with debt refinancing.........  $       --   $        --   $   165,939
                                                              ==========   ===========   ===========
Acquisition of property and equipment under capital
  leases....................................................  $  135,683   $    21,552   $    36,412
                                                              ==========   ===========   ===========
</TABLE>
 
                            See accompanying notes.
 
                                       F-7
<PAGE>   69
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 JULY 31, 1997
 
1.  NATURE OF OPERATIONS AND BASIS OF PRESENTATION
 
     Let's Talk Cellular & Wireless, Inc. (LTC) and its wholly-owned
subsidiaries (collectively, the Company) ( known as Let's Talk Cellular of
America, Inc. prior to June 27, 1997) is an independent specialty retailer and
wholesale distributor of cellular and wireless products, services and
accessories.
 
     The Company's stores have historically experienced, and the Company expects
its stores to continue to experience, seasonal fluctuations in revenues with a
larger percentage of revenues typically being realized in the second fiscal
quarter during the holiday season. In addition, the Company's results during any
fiscal period can be significantly affected by the timing of store openings and
acquisitions and the integration of new and acquired stores into the Company's
operations. As of July 31, 1995, 1996 and 1997, the Company operated 22, 25 and
93 stores, respectively, located throughout the United States and Puerto Rico.
 
     On June 27, 1997 (effective June 30, 1997), the Company purchased 100% of
the outstanding shares of common stock of National Cellular, Incorporated, and
Telephone Warehouse, Inc. (collectively Telephone Warehouse), from Texas
Cellular Partners, L.P. (TCP), an affiliate of HIG Fund V, Inc. (HIG Fund V).
The Series A Preferred Stock of the Company, owned by HIG Fund V, was converted
into Common Stock simultaneously with this acquisition (see Note 12). This
acquisition has been accounted for as a purchase and, accordingly, the
consolidated financial statements include the net assets and results of
operations of Telephone Warehouse beginning July 1, 1997 (see Note 3).
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
PRINCIPLES OF CONSOLIDATION
 
     The consolidated financial statements include the accounts of Let's Talk
Cellular and Wireless, Inc. and its wholly-owned subsidiaries LTC Kiosk
Management Corporation, Let's Talk Cellular of Bayside, Inc., Telephone
Warehouse, Inc. (since July 1, 1997) and National Cellular, Incorporated (since
July 1, 1997). All intercompany balances and transactions have been eliminated
in consolidation.
 
CASH AND CASH EQUIVALENTS
 
     The Company considers all highly liquid investments with a maturity of
three months or less when purchased to be cash equivalents.
 
ACCOUNTS RECEIVABLE
 
     A substantial portion of the Company's accounts receivable are due from
carriers of wireless communication services. Wholesale accounts receivable are
primarily due from distributors and small retailers. Credit is extended to
wholesale customers based on the evaluation of the customers financial
condition. Collateral is not required and terms are generally between 30 and 60
days. Accounts receivable are net of allowances of $65,638 and $686,804 as of
July 31, 1996 and 1997, respectively (of which $0 and $132,721 relates to the
Company's wholesale operations, respectively), which are primarily reserves for
deactivations. The reserve for deactivations is calculated based on a historical
percentage of deactivations over a one year period.
 
INVENTORIES
 
     Inventories, consisting of cellular and wireless products and related
accessories, are valued at the lower of cost, based on the average cost method,
or market.
 
                                       F-8
<PAGE>   70
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
PROPERTY AND EQUIPMENT
 
     Property and equipment is stated at cost. Depreciation is computed using
the straight-line method over the estimated useful lives of the related assets.
Leasehold improvements are amortized over the shorter of their useful life or
the remainder of the noncancelable lease period (including renewal options) (see
Note 4).
 
OTHER ASSETS
 
     At July 31, 1996 and 1997, other assets includes unamortized deferred
financing costs totaling $16,667 and $1,004,956, net of accumulated amortization
of $5,812 and $16,479, respectively. Deferred financing costs are being
amortized on the interest method over the terms of the related debt, which is
seven years.
 
INTANGIBLE ASSETS
 
     Intangible assets includes cost in excess of identifiable assets acquired
(goodwill) and cost allocable to the estimated fair value of acquired residual
income and the noncompete arrangement entered into in connection with the
Northpoint Cellular, Inc. acquisition (see Note 14).
 
     The Company reviews the carrying value of intangible assets on an ongoing
basis. When factors indicate that an intangible asset may be impaired, the
Company uses an estimate of the undiscounted future cash flows over the
remaining life of the asset in measuring whether the intangible asset is
recoverable. If such an analysis indicates that impairment has in fact occurred,
the book value of the intangible asset is written down to its estimated fair
value. Goodwill is being amortized over 30 years, acquired residual income is
being amortized on an accelerated basis based on the timing of acquired cash
flows through the year 2000 and the noncompete arrangement is amortized over the
life of the arrangement, which is thirty months.
 
PREOPENING EXPENSES
 
     The Company expenses store preopening costs as incurred.
 
ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS
 
     In fiscal 1997, the Company adopted the provisions of Statement of
Financial Accounting Standards (SFAS) No. 121, Accounting for the Impairment of
Long-Lived Assets. SFAS No. 121 requires impairment losses to be recorded on
long-lived assets when indicators of impairment are present and the undiscounted
cash flows estimated to be generated by those assets are less than the assets'
carrying amount. The adoption of SFAS No. 121 did not have a material impact on
the results of operations of the Company.
 
REVENUE RECOGNITION
 
  Product Sales
 
     Revenue from retail product sales is recorded upon customer purchase.
Revenue from wholesale product sale is recognized upon shipment of goods.
 
   
  Activation Commissions
    
 
   
     The Company receives activation commissions from cellular carriers for each
new cellular phone subscription sold by the Company. Revenue from such
commissions is recorded upon customer subscription. New subscription activation
commissions are fully refundable if the subscriber cancels service within a
certain minimum period of continuous active service (generally 180 days).
Customers generally sign a service agreement that requires a customer deposit
which is forfeited in case of early cancellation. The allowance for accounts
receivable includes an amount for estimated cancellation losses, net of deposit
forfeitures.
    
 
                                       F-9
<PAGE>   71
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Residual Income
 
   
     The Company generally receives monthly residual income from the cellular
service providers based on a percentage of actual phone usage by subscribers.
Revenue from residual income is generally recorded as the cellular service is
provided. Revenue from prepaid pager service (approximately $385,000, $689,000
and $1,054,000 for the fiscal years ended July 31, 1995, 1996 and 1997,
respectively) is deferred and recognized over the period service is provided,
usually three to twelve months. Revenue from monthly installment pager service
contracts is recorded as received.
    
 
ADVERTISING
 
     The Company expenses advertising costs as incurred. Advertising expense
which is included in selling, general and administrative is recorded net of
cooperative advertising payments received. Net advertising expense amounted to
$130,277, $77,168 and $590,513 for the years ended July 31, 1995, 1996 and 1997,
respectively. These amounts are net of $181,550, $654,687 and $1,804,867 of
cooperative advertising payments received for the years ended July 31, 1995,
1996 and 1997, respectively.
 
INCOME TAXES
 
     Deferred income tax assets and liabilities are determined based upon
differences between financial reporting and tax bases of assets and liabilities
and are measured using the enacted tax rates that will be in effect when the
differences are expected to reverse.
 
NET INCOME (LOSS) PER SHARE APPLICABLE TO COMMON SHAREHOLDERS
 
     Net income (loss) per share applicable to common shareholders is calculated
using the weighted average number of common and common equivalent shares
outstanding during the respective periods. Common shares and common equivalent
shares issued at prices below the Company's estimated public offering price
during the 12 months immediately preceding the date of the initial filing of the
registration statement are included in the calculation of common equivalent
shares, as if they were outstanding for all periods presented. As such,
2,137,850 shares of Common Stock issued upon conversion of the redeemable
convertible preferred stock (see Note 12), 1,817,468 shares issued to acquire
Telephone Warehouse (see Note 3) and the issuance of 106,596 stock purchase
warrants issued in connection with the Company's debt refinancing (see Note 6)
are included in the calculation of the weighted average number of common and
common equivalent shares for all periods presented. For the years ended July 31,
1996 and 1997, accretion to redemption value of the redeemable convertible
preferred stock of $1,062 and $62,640, respectively, has been deducted from net
income (loss) for purposes of calculating net income (loss) per share applicable
to common shareholders.
 
     Net income (loss) per share applicable to common shareholders without
including common equivalent shares prior to their issuance date, is as follows:
 
<TABLE>
<CAPTION>
                                                         YEAR ENDED JULY 31,
                                               ---------------------------------------
                                                  1995          1996          1997
                                               ----------    ----------    -----------
<S>                                            <C>           <C>           <C>
Net income (loss) applicable to common
  shareholders...............................  $    8,139    $   65,998    $  (365,831)
Net income (loss) per share applicable to
  common shareholders(1).....................  $      .00    $      .03    $      (.10)
Weighted average shares outstanding(1).......   2,137,848     2,310,367      4,083,424
</TABLE>
 
- ---------------
 
(1) Excluding common equivalent shares prior to their issuance.
 
                                      F-10
<PAGE>   72
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
ACCOUNTING FOR STOCK-BASED COMPENSATION
 
     SFAS No. 123, "Accounting for Stock-Based Compensation," became effective
January 1, 1996. The new standard defines a fair value method of accounting for
issuance of stock options and other equity instruments. Under the fair value
method, compensation cost is measured at the grant date based on the fair value
of the award and is recognized over the service period, which is usually the
vesting period. Pursuant to SFAS No. 123, companies are encouraged, but are not
required, to adopt the fair value method of accounting for employee stock-based
transactions. Companies are also permitted to continue to account for such
transactions under Accounting Principles Board Opinion No. 25 "Accounting for
Stock Issued to Employees," (APB Opinion 25) but are required to disclose in a
note to the consolidated financial statements pro forma net income and per share
amounts as if the Company had applied the new method of accounting.
 
     The Company applies APB Opinion 25 and Related Interpretations in
Accounting for its employee stock-based transactions and has complied with the
disclosure requirements of SFAS No. 123.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
NEW ACCOUNTING PRONOUNCEMENTS
 
     In February 1997, the Financial Accounting Standards Board issued a new
accounting pronouncement, SFAS No. 128, Earnings per Share, which will change
the current method of computing earnings per share. The new standard requires
presentation of "basic earnings per share" and "diluted earnings per share"
amounts, as defined. SFAS No. 128 will be effective for the Company's quarter
ending January 1, 1998, and upon adoption, all prior-period earnings per share
presented shall be restated to conform with the provisions of the new
pronouncement.
 
     Application earlier than the Company's quarter ending January 31, 1998 is
not permitted. The restated basic and diluted earnings or loss per share to be
reported upon adoption of SFAS No. 128 will not differ from amounts reported
under the existing accounting rules for all periods reported by the Company
through July 31, 1997.
 
3.  ACQUISITION
 
     On June 27, 1997 (effective June 30, 1997), the Company purchased Telephone
Warehouse in exchange for 1,817,468 shares of the Company's common stock and
assumption of approximately $13,075,000 of indebtedness. The fair value of the
shares issued to TCP were determined by management to be approximately
$2,830,000. The fair value of net assets acquired, including approximately
$2,545,000 allocated to acquired residual income was approximately $4,877,000. A
deferred tax liability of $942,000 was provided related to the acquired residual
income. The purchase price exceeded the fair value of the net assets acquired by
approximately $11,028,000. The purchase price allocation is based on preliminary
data.
 
     In connection with the acquisition, the Company assumed an employment
agreement with the former shareholder of Telephone Warehouse (the Former
Shareholder) providing for the following: (i) for the six month period beginning
on July 1, 1997, a salary of $50,000, (ii) for the 12 month period beginning on
January 1, 1998, a salary of $100,000 and (iii) a bonus of $950,000 payable on
or before December 31, 1997, provided that certain financial performance levels
are met for the twelve months ended December 31, 1997. Payments to be made
beginning July 1, 1997 through December 31, 1997 under the employment agreement
 
                                      F-11
<PAGE>   73
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
totaling $1,000,000, will be treated as compensation expense for such period, of
which $560,000 has been included in accrued expenses at July 31, 1997.
 
     In addition, a note payable to the Former Shareholder of $2 million,
included in assumed indebtedness of $13,075,000, provides for additional
payments to be made in March 1999 for up to $1,585,000 contingent upon the
results of Telephone Warehouse for the year ended December 31, 1998, whether or
not the Former Shareholder remains employed by the Company (see Note 7).
 
     In a previous transaction, on January 1, 1997, TCP had purchased from the
president and sole shareholder of Telephone Warehouse (the Former Shareholder),
all of the outstanding stock of Telephone Warehouse for a purchase price of
approximately $15,100,000, including acquisition costs of approximately
$200,000. The purchase price included a $2 million subordinated promissory note
issued to the Former Shareholder, which was assumed by the Company on June 27,
1997. (see Note 7)
 
     The following table summarizes, on an unaudited pro forma basis, the
results of operations for the years ended July 31, 1997 and 1996 as though the
acquisition of Telephone Warehouse had occurred as of the beginning of the
respective periods:
 
<TABLE>
<CAPTION>
                                                                 YEAR ENDED JULY 31,
                                                              -------------------------
                                                                 1996          1997
                                                              -----------   -----------
<S>                                                           <C>           <C>
Net revenues................................................  $60,669,000   $74,406,000
Income before taxes.........................................  $   588,000   $   736,000
Net income..................................................  $   246,000   $   344,000
Accretion of Series A Preferred Stock.......................       (1,000)      (63,000)
Fair value of common stock distributed to preferred
  shareholder to induce conversion of Series A Preferred
  Stock.....................................................           --      (320,000)
                                                              -----------   -----------
Net income (loss) applicable to common shareholders.........  $   245,000   $   (39,000)
Net income (loss) per share applicable to common
  shareholders..............................................  $      0.04   $      (.01)
</TABLE>
 
4.  PROPERTY AND EQUIPMENT
 
     Property and equipment consists of the following:
 
<TABLE>
<CAPTION>
                                                                           JULY 31,
                                                     USEFUL LIVES   -----------------------
                                                       (YEARS)         1996         1997
                                                     ------------   ----------   ----------
<S>                                                  <C>            <C>          <C>
Computer equipment.................................     5           $  239,185   $  778,628
Furniture, vehicles and equipment..................    5-7             716,724    1,826,484
Office equipment...................................    5-7              33,216       78,032
Building...........................................     30                  --      254,998
Leasehold improvements.............................    2-10            734,012    3,174,432
Construction in progress...........................                      3,850        2,750
                                                                    ----------   ----------
                                                                     1,726,987    6,115,324
Less accumulated depreciation and amortization.....                   (402,135)    (818,581)
                                                                    ----------   ----------
                                                                    $1,324,852   $5,296,743
                                                                    ==========   ==========
</TABLE>
 
     Office equipment under capital leases totaled $157,235 and $179,482 at July
31, 1996 and 1997, respectively. Accumulated amortization for assets under
capital leases was $44,121 and $70,292 at July 31, 1996 and 1997, respectively.
 
     During 1997, the Company recorded a loss on impairment of leasehold
improvements of approximately $135,000. Additionally, the Company wrote-off
approximately $0, $50,500 and $128,000 of property and equipment related to
store closings for the years ended July 31, 1995, 1996 and 1997, respectively.
 
                                      F-12
<PAGE>   74
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
5.  INTANGIBLE ASSETS
 
     Intangible assets consist of the following at July 31, 1997:
 
<TABLE>
<S>                                                           <C>
Goodwill....................................................  $11,028,312
Acquired residual income....................................    2,545,123
Non compete agreement.......................................      600,000
                                                              -----------
                                                               14,173,435
Accumulated amortization....................................     (417,739)
                                                              -----------
                                                              $13,755,696
                                                              ===========
</TABLE>
 
6.  BANK LINES OF CREDIT AND BANK TERM LOAN
 
     On June 27, 1997, in connection with the purchase of Telephone Warehouse
from TCP, the Company assumed the debt of Telephone Warehouse owed to Nations
Credit Commercial Corporation (NCCC), a limited partner of TCP, which consisted
of the then outstanding balance of $13,075,000 under a term loan agreement, and
simultaneously refinanced the Company's debt with NCCC. The Company's new credit
facility provides for borrowings of up to $9 million under a revolving credit
facility ($1,023,285 is outstanding at July 31, 1997) and a $13,075,000 term
loan (see below). The revolving credit facility is secured by substantially all
of the Company's assets and availability is based on a formula of eligible
receivables and inventories. Borrowings under this facility bear interest at
3.75% above the commercial paper rate. At July 31, 1997, $5,927,000 was
available under the revolving credit facility based on eligible collateral at
that date.
 
     On September 5, 1995, the Company entered into a line of credit agreement
with a bank. Under the line of credit, the Company could borrow up to $1,300,000
(as amended on December 4, 1995) based on a formula of eligible receivables and
inventories ($827,000 was outstanding at July 31, 1996). Advances under the line
of credit were payable on demand and bore interest at 2% above the bank's prime
rate (10.25% at July 31, 1996). The line of credit was secured by a pledge of
substantially all of the Company's assets and was personally guaranteed by the
Company's majority shareholders. The line of credit was repaid and terminated on
June 27, 1997 in connection with the Company's acquisition of Telephone
Warehouse.
 
                                      F-13
<PAGE>   75
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Amounts outstanding under bank term loans are as follows:
 
<TABLE>
<CAPTION>
                                                                     JULY 31,
                                                              -----------------------
                                                                1996         1997
                                                              --------    -----------
<S>                                                           <C>         <C>
NCCC term loan of $13,075,000 payable in quarterly principal
  payments over 7 years through May 2004 bearing interest at
  4.5% over the commercial paper rate (10.157% at July 31,
  1997), secured by substantially all of the Company's
  assets.(a)................................................        --     13,050,000
Bank term loan of $300,000 payable in 35 monthly principal
  installments of $5,000 with the remaining principal
  balance due in September 1998 bearing interest 2.5% above
  the bank's prime rate (10.75% at July 31, 1996), secured
  by substantially all of the Company's assets and
  personally guaranteed by two of the Company's
  shareholders(b)...........................................   250,000             --
                                                              --------    -----------
                                                               250,000     13,050,000
Less current portion........................................   (60,000)      (700,000)
                                                              --------    -----------
Long-term portion...........................................  $190,000    $12,350,000
                                                              ========    ===========
</TABLE>
 
- ---------------
 
   
(a)In connection with the Company's debt refinancing, the Company issued stock
   purchase warrants to NCCC to purchase a total of 106,596 shares of the
   Company's common stock at an exercise price of $.00003 per share. Deferred
   interest expense of $165,939 was recorded at June 27, 1997, representing the
   estimated value of the warrants, which is being recognized as interest
   expense over the term of the credit facilities of 7 years. The warrants
   expire on December 31, 2006.
    
 
(b)This term loan was repaid on June 27, 1997 in connection with the Company's
   acquisition of Telephone Warehouse.
 
     The NCCC credit facility contains certain restrictive covenants that, among
other things, restrict the payment of dividends, restrict additional
indebtedness and obligations, limit capital expenditures and require maintenance
of certain financial ratios.
 
     Maturities of the bank term loan as of July 31, 1997, are as follows:
 
<TABLE>
<S>                                                           <C>
1998........................................................  $   700,000
1999........................................................    1,225,000
2000........................................................    1,775,000
2001........................................................    2,175,000
2002........................................................    1,400,000
Thereafter..................................................    5,775,000
                                                              -----------
          Total.............................................  $13,050,000
                                                              ===========
</TABLE>
 
7.  LOANS PAYABLE TO SHAREHOLDERS AND OFFICERS
 
     Loans payable to shareholders and officers are as follows:
 
<TABLE>
<CAPTION>
                                                                     JULY 31,
                                                              ----------------------
                                                                1996         1997
                                                              --------    ----------
<S>                                                           <C>         <C>
Loans payable to shareholders...............................  $258,100    $  258,100
8% subordinated note payable to officer (Former
  Shareholder)..............................................        --     2,000,000
                                                              --------    ----------
                                                               258,100     2,258,100
Less current portion........................................        --      (258,100)
                                                              --------    ----------
Long term portion...........................................  $258,100    $2,000,000
                                                              ========    ==========
</TABLE>
 
                                      F-14
<PAGE>   76
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     As of July 31, 1996, loans from shareholders, amounting to $258,100,
consisted of unsecured notes payable to two shareholders bearing interest at 8%,
due monthly, and payable on October 2001.
 
     On June 27, 1997, the Company entered into amended and restated promissory
notes (Amended Shareholder Notes) with these shareholders. The Amended
Shareholder Notes call for the principal to be payable in full on the earlier to
occur of (a) a Qualified Public Offering, as defined, or (b) June 1, 1998. All
accrued and unpaid interest under the Amended Shareholder Notes is due and
payable monthly and bears interest at 8%.
 
     In connection with the acquisition of Telephone Warehouse, the Company
assumed a $2 million subordinated term note due to the Former Shareholder of
Telephone Warehouse. Interest on the note is payable quarterly at an interest
rate of 8%. The note is due on March 15, 2002. The note is subordinated to
borrowings under the Company's line of credit and term loan agreements.
 
8.  CAPITAL LEASE OBLIGATIONS
 
     The Company leases certain office equipment under capital leases. These
lease obligations are payable in monthly installments. During 1996, total
payments under such leases aggregated $52,820. The future minimum lease payments
at July 31, 1997 relating to these capital leases are as follows:
 
<TABLE>
<S>                                                           <C>
Year Ending July 31,:
       1998.................................................  $39,858
       1999.................................................    8,575
       2000.................................................    8,575
       2001.................................................    8,575
       2002.................................................    6,431
                                                              -------
       Total payments remaining under capital leases........   72,014
       Less amount representing interest at 9%..............   (6,960)
                                                              -------
       Present value of capital lease obligations...........  (65,054)
       Less current portion.................................  (32,195)
                                                              -------
       Capital lease obligations, net of current portion....  $32,859
                                                              =======
</TABLE>
 
9.  COMMITMENTS AND CONTINGENCIES
 
     The Company leases retail, office and warehouse space and certain equipment
under operating leases which expire at various dates through 2007 with options
to renew certain of such leases for additional periods. The lease agreements
covering retail space provide for minimum rentals and/or rentals based on a
percentage of sales.
 
     Future minimum payments under operating leases at July 31, 1997 are
approximately as follows:
 
<TABLE>
<S>                                                           <C>
Year Ending July 31:
     1998...................................................  $ 3,539,400
     1999...................................................    2,994,500
     2000...................................................    2,363,500
     2001...................................................    1,353,400
     Thereafter.............................................    3,214,900
                                                              -----------
          Total.............................................  $13,465,700
                                                              ===========
</TABLE>
 
                                      F-15
<PAGE>   77
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Total rent expense for the years ended July 31, 1995, 1996 and 1997 was
approximately, $874,500, $1,566,600 and $2,985,000, respectively, of which
approximately $21,100, $10,600 and $8,000, respectively, was paid for rentals
based on a percentage of sales.
 
     On June 27, 1997, the Company entered into amended and restated employment
agreements with two officers, who are also shareholders of the Company which
provide for five year terms and base salaries subject to annual increases and
annual bonuses subject to achievement of defined performance targets.
 
     The Company is the defendant in certain legal proceedings that have arisen
in the ordinary course of business. In the opinion of management, the ultimate
resolution of such pending legal proceedings will not have a material adverse
effect on the Company's results of operations or financial position.
 
10.  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The carrying amounts of cash and cash equivalents, accounts receivable,
amounts due under the lines of credit, trade accounts payable and accrued
expenses approximate fair value because of their short duration to maturity. The
carrying amounts of the bank term loans approximates fair value because the
interest rate is tied to a quoted variable index. The carrying value of the
loans from shareholders approximate fair value because the interest rate
approximates the Applicable Federal Rate (AFR).
 
11.  INCOME TAXES
 
     The components of the provision (benefit) for income taxes are as follows:
 
<TABLE>
<CAPTION>
                                                           YEAR ENDED JULY 31,
                                                    ---------------------------------
                                                      1995        1996        1997
                                                    --------    --------    ---------
<S>                                                 <C>         <C>         <C>
Current...........................................  $(20,454)   $ 70,540    $ 140,581
Deferred..........................................    19,999     (31,601)    (137,739)
                                                    --------    --------    ---------
          Total...................................  $   (455)   $ 38,939    $   2,842
                                                    ========    ========    =========
</TABLE>
 
     The differences between the effect of applying the federal statutory income
tax rate and the effective income tax rate are summarized below:
 
<TABLE>
<CAPTION>
                                                            YEAR ENDED JULY 31,
                                                       ------------------------------
                                                        1995       1996        1997
                                                       -------    -------    --------
<S>                                                    <C>        <C>        <C>
Tax provision (benefit) at federal statutory rate....  $ 2,613    $35,679    $(14,616)
State income taxes, net of federal benefit...........      279      3,809         274
Permanent differences................................    3,950      6,023      17,184
Other................................................   (7,297)    (6,572)         --
                                                       -------    -------    --------
                                                       $  (455)   $38,939    $  2,842
                                                       =======    =======    ========
</TABLE>
 
                                      F-16
<PAGE>   78
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Significant components of the Company's net deferred income taxes are as
follows:
 
<TABLE>
<CAPTION>
                                                                    JULY 31,
                                                              --------------------
                                                               1996        1997
                                                              -------    ---------
<S>                                                           <C>        <C>
Deferred tax assets:
  Inventory.................................................  $    --    $  88,654
  Vacation accrual..........................................       --       79,328
  Long-lived assets.........................................       --       50,863
  Allowances................................................    5,885      216,591
  Miscellaneous accruals....................................   11,289       39,809
                                                              -------    ---------
Total current deferred tax asset............................   17,174      475,245
Deferred tax liabilities:
  Depreciation..............................................   (5,572)     (48,933)
  Amortization of residual income...........................       --     (903,663)
                                                              -------    ---------
Total deferred tax liability................................   (5,572)    (952,596)
                                                              -------    ---------
Net deferred tax asset (liability)..........................  $11,602    $(477,351)
                                                              =======    =========
</TABLE>
 
     At July 31, 1997 income taxes receivable represents an overpayment of
federal income taxes. The Company expects to apply this overpayment to future
tax liabilities.
 
12.  CASH HELD IN ESCROW AND REDEEMABLE, CONVERTIBLE PREFERRED STOCK
 
     On June 25, 1996, the Company entered into a Series A Preferred Stock
Purchase Agreement (the Agreement) with HIG Fund V and issued 100,000 shares of
the Company's Series A Redeemable, Convertible Preferred Stock (the Series A
Preferred Stock), par value $30 per share at a price of $32.95 per share for an
aggregate purchase price of $3,295,000 of which $1,000,000, net of $358,702 in
certain issuance costs, was paid at closing. The balance of $2,000,000 was
released from escrow to the Company in September and December of 1996.
 
     Under the escrow agreement, the release of funds occurred upon management
providing certain representations, including: (a) that the Company had
substantially used all of the previous amounts funded as set forth in the
Agreement, which provided in general that funds were to be used for capital
expenditures and not to repay shareholder notes or to pay down the Company's
line of credit to less than a specified amount; and (b) that there had been no
material adverse change (as defined by management) in the Company's condition or
prospects.
 
     Each holder of the Series A Preferred Stock was entitled to vote on all
matters and was entitled to that number of votes equal to the largest number of
whole shares of Common Stock into which such holders shares of Series A
Preferred Stock could be converted. Any share of Series A Preferred Stock was,
at the option of the holder, to be converted at any time into 11.51 shares of
Common Stock, subject to certain adjustments to prevent dilution. As of June 27,
1997, the conversion rate increased to 17.50 shares of Common Stock since
certain performance thresholds were not met, as defined in the agreement.
 
     In connection with the original issuance of the Series A Preferred Stock
and until the Company's first Qualified Public Offering, as defined, the Company
agreed with the preferred stockholders to comply with certain restrictive
covenants, including covenants concerning limitations on: investments,
distributions, dealings with affiliates, mergers, the issuance of options,
rights or warrants, indebtedness, compensation, and consulting agreements and
capital expenditures. As a condition precedent to the acquisition of Telephone
Warehouse, on June 27, 1997, the Company issued 2,137,850 shares of Common Stock
to HIG Fund V in exchange for the conversion of all the outstanding Series A
Preferred Stock. Of the 2,137,850 shares issued, 388,701 shares were issued in
addition to the original conversion feature of the Series A Preferred Stock in
 
                                      F-17
<PAGE>   79
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
order to induce HIG Fund V to convert the Series A Preferred Stock and in
exchange for relief from the limitations placed on the Company by the HIG Fund
V. Management determined that the fair value of the 388,701 shares at the date
of issuance was approximately $320,000.
 
13.  PREFERRED AND COMMON STOCK
 
     On September 16, 1997, the Company amended and restated its Articles of
Incorporation such that the par value of the Common Stock was increased to $.01
per share and the number of shares of authorized capital stock was increased to
51,000,000 shares, consisting of 50,000,000 shares of common stock and 1,000,000
shares of preferred stock -- par value $.01 per share (preferred stock). The
1996 financial statements have been restated to reflect the change in par value.
 
     During 1995 and 1996, the Company issued an aggregate of 64,135 shares of
the Company's Common Stock under a stock bonus agreement, as amended, and
recognized $0, $7,268, and $29,651 in compensation expense, in 1995, 1996, and
1997, respectively, associated with the vesting provisions of the agreement,
which provided for all of the shares to be fully vested as of June 27, 1997, due
to a change in control of the Company. Upon termination of the employee, the
Company may, at its option and in its sole discretion, redeem all or a portion
of these shares, at a price equal to the higher of a per share value based on
earnings or book value. This redemption provision expires upon a successful
initial public offering.
 
     On June 27, 1997, the Company issued stock options to purchase 182,348
shares of Common Stock, with an exercise price of $20.04 per share, to two
officers of the Company. These options vested immediately.
 
     As required by SFAS No. 123, pro forma information regarding net income and
earnings per share has been determined as if the Company had accounted for its
employee stock options under the fair value provision of that statement. The
fair value for these options was estimated at the date of grant using a Black-
Scholes option pricing model with the following weighted average assumptions for
1997: risk-free rate of 6.0%; no dividend yield; zero to minimal volatility
factors as the Company's stock does not have a market history; and a weighted
average expected life of the option of 5 years. The weighted average fair value
of the stock options for the year ended 1997 approximated the fair value of the
options at the date of grant, thus not requiring the recognition of compensation
expense under the fair value provisions of SFAS No. 123.
 
     The Black-Scholes option valuation model was developed for use in
estimating the fair value of traded options that have no vesting restrictions
and are fully transferable. In addition, option valuation models require the
input of highly subjective assumptions including the expected stock price
volatility. Because the Company's employee stock options have characteristics
significantly different from those traded options, and because changes in the
subjective input assumptions can materially affect the fair value estimates, the
existing models, in management's opinion, do not necessarily provide a reliable
single measure of the fair value of its employee stock options.
 
     In August 1997, the Company established the 1997 Executive Incentive
Compensation Plan (the Incentive Plan). Pursuant to the terms of the Incentive
Plan the Company may grant participants stock options, stock appreciation
rights, restricted stock, deferred stock, other stock-related awards and
performance or annual incentive awards that may be settled in cash, stock or
other property (collectively, the Awards). Under the Incentive Plan, the total
number of shares of Common Stock that may be subject to the granting of Awards
during the term of the Incentive Plan shall be equal to 310,000 shares, plus the
number of shares with respect to Awards previously granted under the Incentive
Plan that terminate without being exercised and the number of shares of Common
Stock that are surrendered in the payment of any Awards.
 
     The Company intends to grant, in accordance with the provisions of the
Incentive Plan, stock options to purchase an aggregate of 265,258 shares of
Common Stock to certain key employees and directors of the Company immediately
prior to a successful initial public offering. Such stock options will have an
exercise price equal to the initial public offering price and will vest over a
three year period.
 
                                      F-18
<PAGE>   80
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
14.  ACQUISITION OF NORTHPOINT CELLULAR, INC.
 
     On August 31, 1996, the Company entered into an asset purchase agreement
with a third party (Northpoint Cellular, Inc., a company also known as Peachtree
Mobility) to purchase the assets of five stores located in the Georgia area for
a total purchase price of $850,000. The assets purchased amounted to $250,000
and consisted mostly of leasehold improvements. In conjunction with the
purchase, Northpoint Cellular, Inc. entered into a noncompete arrangement for
aggregate consideration of $600,000 which was paid on August 31, 1996. The
noncompete arrangement expires August 31, 1999.
 
15.  RELATED PARTY TRANSACTIONS
 
     On June 27, 1997, the Company entered into a consulting agreement with HIG
Capital Management, Inc., an affiliate of the general partner of TCP, to provide
management, consulting and financial services. The agreement, as amended and
restated on October 8, 1997, requires that the Company pay $350,000 per year,
payable in monthly installments. This agreement will remain in effect until the
earlier to occur of (i) a liquidation, reorganization or public offering or (ii)
June 25, 2001. For the year ended July 31, 1997, the Company paid $29,167 under
this agreement.
 
   
     This consulting agreement also provides for the Company to pay HIG Capital
Management, Inc. an investment banking fee of $840,000 upon the occurrence of an
initial public offering.
    
 
16.  SIGNIFICANT CUSTOMERS
 
     One customer accounted for 11%, 23% and 12%, of the Company's net revenues
for the years ended July 31, 1995, 1996 and 1997, respectively. Accounts
receivable from this customer accounted for 51% and 6% of the total net accounts
receivable at July 31, 1996 and 1997, respectively.
 
     A second customer accounted for 12% of net revenues for the year ended July
31, 1997 and 7.5% of the net accounts receivable at July 31, 1997.
 
   
     A third customer accounted for 11% and 13% of net revenues for the years
ended July 31, 1996 and 1997, respectively. This customer accounted for 25% and
8% of the net accounts receivable at July 31, 1996 and 1997, respectively.
    
 
17.  EMPLOYEE BENEFIT PLAN
 
     In August 1996, the Company adopted a defined contribution plan (401K Plan)
for all eligible employees based on years of service. The basis for determining
contributions is a percentage of the employees' compensation not to exceed 15%.
Contributions made by the Company are at the discretion of the Board of
Directors. The Company did not make any contributions during the year ended July
31, 1997.
 
   
18.  SUBSEQUENT EVENTS
    
 
   
     On September 15, 1997, the Company executed a letter of intent for the
acquisition of all of the outstanding capital stock of Cellular USA, Inc. The
Company expects to close the acquisition concurrently with the consummation of
an anticipated initial public offering. The letter of intent provides for a cash
purchase price of $1,625,000 and certain contingent payments of up to an
aggregate of $175,000 in 1998 and 1999.
    
 
   
     Additionally, on September 26, 1997, the Company executed a letter of
intent for the acquisition of substantially all of the assets of Cellular
Unlimited Corp. The Company expects to close the acquisition concurrently with
the consummation of an anticipated initial public offering. The letter of intent
provides for a cash purchase price of $2,000,000 and up to $225,000 in certain
contingent payments in each of the six-month periods ending July 31, 1998,
January 31, 1999 and July 31, 1999.
    
 
                                      F-19
<PAGE>   81
 
             LET'S TALK CELLULAR & WIRELESS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
     On October 20, 1997, the Company effected a stock split of 3.289 for 1. The
financial statements have been restated to give retroactive recognition to the
stock split in the prior periods, including all references in the financial
statements to number of shares and per share amounts.
    
 
                                      F-20
<PAGE>   82
 
                         REPORT OF INDEPENDENT AUDITORS
 
Board of Directors and Shareholder
National Cellular, Inc.
Telephone Warehouse, Inc.
Telephone Warehouse -- San Antonio, Inc.
Telephone Warehouse -- KC, Inc.
 
     We have audited the accompanying combined balance sheets of National
Cellular, Inc., Telephone Warehouse, Inc., Telephone Warehouse -- San Antonio,
Inc. and Telephone Warehouse -- KC, Inc. (collectively referred to as Telephone
Warehouse or Predecessor) as of December 31, 1995 and 1996, and the related
combined statements of operations, changes in shareholder's equity, and cash
flows for each of the three years in the period ended December 31, 1996. These
financial statements are the responsibility of the companies' 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 combined financial statements referred to above present
fairly, in all material respects, the combined financial position of National
Cellular, Inc., Telephone Warehouse, Inc., Telephone Warehouse -- San Antonio,
Inc. and Telephone Warehouse -- KC, Inc. at December 31, 1995 and 1996, and the
combined results of their operations and their cash flows for each of the three
years in the period ended December 31, 1996, in conformity with generally
accepted accounting principles.
 
                                          /s/ ERNST & YOUNG LLP
                                          --------------------------------------
 
Dallas, Texas
July 25, 1997
 
                                      F-21
<PAGE>   83
 
                              TELEPHONE WAREHOUSE
 
                            COMBINED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                              ------------------------    APRIL 30,
                                                                 1995          1996         1997
                                                              -----------   ----------   -----------
                                                                   (PREDECESSOR)         (UNAUDITED)
<S>                                                           <C>           <C>          <C>
                                               ASSETS
Current assets:
  Cash and cash equivalents.................................  $ 2,114,591   $1,265,919   $   573,872
  Accounts receivable, net..................................    4,803,664    4,390,030     2,483,069
  Inventory, net............................................    2,070,164    3,267,965     3,201,119
  Prepaid expenses..........................................      110,395       90,834       287,702
  Deferred tax asset (Note 9)...............................      118,318      119,479       353,176
                                                              -----------   ----------   -----------
         Total current assets...............................    9,217,132    9,134,227     6,898,938
Property and equipment, net (Note 3)........................      877,843      757,184       694,015
Other assets, net...........................................       86,302       80,169       951,565
Intangible assets, net (Note 4).............................           --           --    12,684,181
         Total assets.......................................  $10,181,277   $9,971,580   $21,228,699
                                                              ===========   ==========   ===========
                                LIABILITIES AND SHAREHOLDER'S EQUITY
Current liabilities:
  Trade accounts payable....................................  $ 3,494,156   $4,658,232   $ 2,755,370
  Accrued expenses..........................................    1,125,892      834,376     1,304,836
  Current portion of term note (Note 5).....................           --           --       500,000
  Income taxes payable......................................       32,259      434,953       157,573
  Deferred revenues.........................................      631,672      562,788       716,237
  Customer deposits.........................................      100,849       96,679        89,039
                                                              -----------   ----------   -----------
         Total current liabilities..........................    5,384,828    6,587,028     5,523,055
Deferred tax liability (Note 9).............................        2,272        2,272       708,938
Loans from former shareholder (Note 5)......................    1,065,000    1,065,000            --
Bank line of credit (Note 5)................................           --           --       300,000
Note payable to former shareholder (Note 5).................           --           --     2,000,000
Term note, less current portion (Note 5)....................           --           --    10,700,000
Commitments and contingencies (Note 7)
Shareholder's equity:
  National Cellular, Inc.:
    Common stock $1 par value, 10,000,000 shares authorized;
      20,000 shares issued and outstanding at December 31,
      1995 and 1996 and $0.01 par value, 3,000 shares
      authorized; 1,000 shares issued and outstanding at
      April 30, 1997........................................       20,000       20,000            10
    Additional paid in capital..............................           --           --       999,990
  Telephone Warehouse, Inc.:
    Common stock no par value, 1,000,000 shares authorized;
      2,000 shares issued and outstanding at December 31,
      1995 and 1996 and $0.01 par value, 3,000 shares
      authorized; 1,000 shares issued and outstanding at
      April 30, 1997........................................           --           --            10
    Additional paid in capital..............................        1,000        1,000       999,990
  Telephone Warehouse -- San Antonio, Inc.:
    Common stock no par value, 1,000,000 shares authorized;
      1,000 shares issued and outstanding at December 31,
      1995 and 1996.........................................           --           --            --
    Additional paid in capital..............................        1,000        1,000            --
  Telephone Warehouse -- KC, Inc.:
    Common stock $1 par value, 1,000,000 shares authorized;
      1,000 shares issued and outstanding at December 31,
      1995 and 1996.........................................           --           --            --
    Additional paid in capital..............................        1,000        1,000            --
  Retained earnings (accumulated deficit)...................    3,706,177    2,294,280        (3,294)
                                                              -----------   ----------   -----------
         Total shareholder's equity.........................    3,729,177    2,317,280     1,996,706
                                                              -----------   ----------   -----------
         Total liabilities and shareholder's equity.........  $10,181,277   $9,971,580   $21,228,699
                                                              ===========   ==========   ===========
</TABLE>
 
                            See accompanying notes.
 
                                      F-22
<PAGE>   84
 
                              TELEPHONE WAREHOUSE
 
                       COMBINED STATEMENTS OF OPERATIONS
 
   
<TABLE>
<CAPTION>
                                          YEAR ENDED DECEMBER 31,           FOUR MONTHS ENDED APRIL 30,
                                  ---------------------------------------   ---------------------------
                                     1994          1995          1996           1996           1997
                                  -----------   -----------   -----------   ------------   ------------
                                               (PREDECESSOR)                (UNAUDITED)    (UNAUDITED)
<S>                               <C>           <C>           <C>           <C>            <C>
Net revenues:
  Retail sales and activation
     commissions................  $18,103,704   $17,261,537   $14,023,500    $ 4,339,690    $ 4,153,753
  Residual income...............    5,586,406     7,275,971     8,337,688      2,643,661      2,947,009
  Wholesale sales...............   18,768,104    20,273,747    27,253,550      8,055,859      7,373,530
                                  -----------   -----------   -----------    -----------    -----------
          Total net revenues....   42,458,214    44,811,255    49,614,738     15,039,210     14,474,292
Cost of sales...................   30,321,312    30,360,447    33,368,653      9,868,826      9,587,580
                                  -----------   -----------   -----------    -----------    -----------
Gross profit....................   12,136,902    14,450,808    16,246,085      5,170,384      4,886,712
Operating expenses:
  Selling, general and
     administrative.............    8,802,304    10,193,631    10,371,732      3,251,874      3,234,527
  Former shareholder
     compensation expense.......    3,256,000     2,169,000     1,640,000        553,075        320,000
  Depreciation and
     amortization...............      164,026       231,966       225,109         65,934         64,163
  Amortization of intangible
     assets.....................           --            --            --             --        773,356
                                  -----------   -----------   -----------    -----------    -----------
          Total operating
            expenses............   12,222,330    12,594,597    12,236,841      3,870,883      4,392,046
                                  -----------   -----------   -----------    -----------    -----------
Income (loss) from operations...      (85,428)    1,856,211     4,009,244      1,299,501        494,666
Other income (expense):
  Interest income (expense),
     net........................       19,651        10,754        29,542         26,004       (436,758)
  Other.........................       12,928        12,203         2,639             55             --
                                  -----------   -----------   -----------    -----------    -----------
          Total other income
            (expense)...........       32,579        22,957        32,181         26,059       (436,758)
                                  -----------   -----------   -----------    -----------    -----------
Income (loss) before provision
  for income taxes..............      (52,849)    1,879,168     4,041,425      1,325,560         57,908
Provision for income taxes......       33,042       174,702       678,322        223,370         61,202
                                  -----------   -----------   -----------    -----------    -----------
Net (loss) income...............  $   (85,891)  $ 1,704,466   $ 3,363,103    $ 1,102,190    $    (3,294)
                                  ===========   ===========   ===========    ===========    ===========
Unaudited pro forma information
Historical (loss) income before
  provision for income taxes....  $   (52,849)  $ 1,879,168   $ 4,041,425    $ 1,325,560
Pro forma provision (benefit)
  for income taxes..............       (7,368)      712,240     1,462,710        491,306
                                  -----------   -----------   -----------    -----------
Pro forma net (loss) income.....  $   (45,481)  $ 1,166,928   $ 2,578,715    $   834,254
                                  ===========   ===========   ===========    ===========
</TABLE>
    
 
                            See accompanying notes.
 
                                      F-23
<PAGE>   85
 
                              TELEPHONE WAREHOUSE
 
             COMBINED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
 
<TABLE>
<CAPTION>
                                                                  NATIONAL CELLULAR INC.         TELEPHONE WAREHOUSE, INC.
                                                              -------------------------------   ----------------------------
                                                                                   ADDITIONAL                     ADDITIONAL
                                                                         COMMON     PAID-IN              COMMON    PAID-IN
                                                              SHARES     STOCK      CAPITAL     SHARES   STOCK     CAPITAL
                                                              -------   --------   ----------   ------   ------   ----------
<S>                                                           <C>       <C>        <C>          <C>      <C>      <C>
PREDECESSOR:
Balance at December 31, 1993................................   20,000   $ 20,000    $     --     2,000    $--      $  1,000
Formation of Telephone Warehouse -- San Antonio, Inc. on
  February 19, 1994.........................................       --         --          --        --     --            --
        Net income..........................................       --         --          --        --     --            --
                                                              -------   --------    --------    ------    ---      --------
Balance at December 31, 1994................................   20,000     20,000          --     2,000     --         1,000
Formation of Telephone Warehouse -- KC, Inc. on January 19,
  1995......................................................       --         --          --        --     --            --
        Net income..........................................       --         --          --        --     --            --
        Dividends...........................................       --         --          --        --     --            --
                                                              -------   --------    --------    ------    ---      --------
Balance at December 31, 1995................................   20,000     20,000          --     2,000     --         1,000
        Net income..........................................       --         --          --        --     --            --
        Dividends...........................................       --         --          --        --     --            --
                                                              -------   --------    --------    ------    ---      --------
Balance at December 31, 1996................................   20,000     20,000          --     2,000     --         1,000
SUCCESSOR:
Capital contribution by TCP.................................    1,000         10     999,990     1,000     10       999,990
Acquisition of National Cellular, Inc., Telephone Warehouse,
  Inc., Telephone Warehouse -- KC, Inc., and Telephone
  Warehouse -- San Antonio, Inc. by TCP and amendments to
  par value, and the number of authorized, issued and
  outstanding shares (Unaudited)............................  (20,000)   (20,000)               (2,000)    --        (1,000)
        Net loss (Unaudited)................................       --         --          --        --     --            --
                                                              -------   --------    --------    ------    ---      --------
Balance at April 30, 1997 (Unaudited).......................    1,000   $     10    $999,990     1,000    $10      $999,990
                                                              =======   ========    ========    ======    ===      ========
</TABLE>
 
<TABLE>
<CAPTION>
                                         TELEPHONE WAREHOUSE --          TELEPHONE WAREHOUSE --
                                            SAN ANTONIO, INC.                   KC, INC.
                                      -----------------------------   ----------------------------     RETAINED
                                                         ADDITIONAL                     ADDITIONAL     EARNINGS         TOTAL
                                               COMMON     PAID-IN              COMMON    PAID-IN     (ACCUMULATED   SHAREHOLDER'S
                                      SHARES    STOCK     CAPITAL     SHARES   STOCK     CAPITAL       DEFICIT)        EQUITY
                                      ------   -------   ----------   ------   ------   ----------   ------------   -------------
<S>                                   <C>      <C>       <C>          <C>      <C>      <C>          <C>            <C>
PREDECESSOR:
Balance at December 31, 1993........  $   --   $   --     $    --         --   $  --     $    --     $ 3,987,602     $ 4,008,602
Formation of Telephone
  Warehouse -- San Antonio, Inc. on
  February 19, 1994.................   1,000       --       1,000         --      --          --              --           1,000
        Net income..................      --       --          --         --      --          --         (85,891)        (85,891)
                                      ------   -------    -------     ------   ------    -------     -----------     -----------
Balance at December 31, 1994........   1,000       --       1,000         --      --          --       3,901,711       3,923,711
Formation of Telephone
  Warehouse -- KC, Inc. on January
  19, 1995..........................      --       --          --      1,000      --       1,000              --           1,000
        Net income..................      --       --          --         --      --          --       1,704,466       1,704,466
        Dividends...................      --       --          --         --      --          --      (1,900,000)     (1,900,000)
                                      ------   -------    -------     ------   ------    -------     -----------     -----------
Balance at December 31, 1995........   1,000       --       1,000      1,000      --       1,000       3,706,177       3,729,177
        Net income..................      --       --          --         --      --          --       3,363,103       3,363,103
        Dividends...................      --       --          --         --      --          --      (4,775,000)     (4,775,000)
                                      ------   -------    -------     ------   ------    -------     -----------     -----------
Balance at December 31, 1996........   1,000       --       1,000      1,000      --       1,000       2,294,280       2,317,280
SUCCESSOR:
Capital contribution by TCP.........      --       --          --         --      --          --              --       2,000,000
Acquisition of National Cellular,
  Inc., Telephone Warehouse, Inc.,
  Telephone Warehouse -- KC, Inc.,
  and Telephone Warehouse -- San
  Antonio, Inc. by TCP and
  amendments to par value, and the
  number of authorized, issued and
  outstanding shares (Unaudited)....  (1,000)      --      (1,000)    (1,000)     --      (1,000)     (2,294,280)     (2,317,280)
        Net loss (Unaudited)........      --                              --      --          --          (3,294)         (3,294)
                                      ------   -------    -------     ------   ------    -------     -----------     -----------
Balance at April 30, 1997
  (Unaudited).......................      --   $   --     $    --         --   $  --     $    --     $    (3,294)    $ 1,996,706
                                      ======   =======    =======     ======   ======    =======     ===========     ===========
</TABLE>
 
                            See accompanying notes.
 
                                      F-24
<PAGE>   86
 
                              TELEPHONE WAREHOUSE
 
                       COMBINED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                                        FOUR MONTHS ENDED
                                                 YEAR ENDED DECEMBER 31,                    APRIL 30,
                                         ---------------------------------------    --------------------------
                                            1994          1995          1996           1996           1997
                                         -----------   -----------   -----------    -----------   ------------
                                                      (PREDECESSOR)                 (UNAUDITED)   (UNAUDITED)
<S>                                      <C>           <C>           <C>            <C>           <C>
OPERATING ACTIVITIES
Net (loss) income......................  $   (85,891)  $ 1,704,466   $ 3,363,103    $ 1,102,190   $     (3,294)
Adjustments to reconcile net (loss)
  income to net cash (used in) provided
  by operating activities:
  Depreciation and amortization........      164,026       231,966       225,109         65,934         64,163
  Amortization of intangibles..........           --            --            --             --        773,356
  Amortization of deferred financing
    costs..............................           --            --            --             --         51,539
  Bad debt expense.....................      142,688        57,650        30,281         15,550         12,050
  Deferred income taxes................      (22,892)        5,412        (1,161)       (53,569)      (208,925)
  Changes in operating assets and
    liabilities:
    Accounts receivable................   (1,720,296)      427,238       383,353      1,663,804      1,894,911
    Inventory..........................   (1,292,344)      376,685    (1,197,801)      (187,907)        66,846
    Prepaid expenses and other
      assets...........................      (54,849)      (62,019)       25,694         (2,797)      (193,060)
    Trade accounts payable.............    1,451,571       429,303     1,164,076     (1,864,336)    (1,902,862)
    Accrued expenses and customer
      deposits.........................      674,631        43,799      (295,686)       (25,469)       462,820
    Income taxes payable...............       37,130       (19,267)      402,694        150,589       (277,380)
    Deferred revenues..................      118,792       113,120       (68,884)       121,034        153,449
                                         -----------   -----------   -----------    -----------   ------------
Net cash (used in) provided by
  operating activities.................     (587,434)    3,308,353     4,030,778        985,023        893,613
INVESTING ACTIVITIES
Acquisition of business, net of cash
  acquired.............................           --            --            --             --    (11,827,004)
Proceeds from disposals of property and
  equipment............................       14,489        22,987        20,099         13,100         20,912
Purchases of property and equipment....     (265,496)     (390,806)     (124,549)       (15,459)       (21,906)
                                         -----------   -----------   -----------    -----------   ------------
Net cash used in investing
  activities...........................     (251,007)     (367,819)     (104,450)        (2,359)   (11,827,998)
FINANCING ACTIVITIES
Increase in loans from former
  shareholder..........................      275,000       790,000            --             --             --
Borrowings on bank term loan...........           --            --            --             --     11,200,000
Proceeds from bank line of credit......           --            --            --             --      2,200,000
Payment on loans from former
  shareholder..........................           --            --            --             --     (1,065,000)
Payment on bank line of credit.........           --            --            --             --     (1,900,000)
Debt acquisition costs.................                                                               (926,743)
Capital contributions..................        1,000         1,000            --             --      2,000,000
Dividends..............................           --    (1,900,000)   (4,775,000)    (1,275,000)            --
                                         -----------   -----------   -----------    -----------   ------------
Net cash provided by (used in)
  financing activities.................      276,000    (1,109,000)   (4,775,000)    (1,275,000)    11,508,257
                                         -----------   -----------   -----------    -----------   ------------
Net (decrease) increase in cash and
  cash equivalents.....................     (562,441)    1,831,534      (848,672)      (292,336)       573,872
Cash and cash equivalents at beginning
  of period............................      845,498       283,057     2,114,591      2,114,591             --
                                         -----------   -----------   -----------    -----------   ------------
Cash and cash equivalents at end of
  period...............................  $   283,057   $ 2,114,591   $ 1,265,919    $ 1,822,255   $    573,872
                                         ===========   ===========   ===========    ===========   ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
  INFORMATION
Cash paid for interest.................  $        --   $    20,750   $    68,300    $    30,300   $    340,330
                                         ===========   ===========   ===========    ===========   ============
Cash paid for income taxes.............  $    31,627   $   109,333   $   460,127    $    29,083   $    435,000
                                         ===========   ===========   ===========    ===========   ============
SUPPLEMENTAL DISCLOSURE OF NON-CASH
  FINANCING ACTIVITY
Issuance of note payable to Former
  Shareholder..........................  $        --   $        --   $        --    $        --   $  2,000,000
                                         ===========   ===========   ===========    ===========   ============
</TABLE>
 
                            See accompanying notes.
 
                                      F-25
<PAGE>   87
 
                              TELEPHONE WAREHOUSE
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
                               DECEMBER 31, 1996
                   (INFORMATION PERTAINING TO THE FOUR MONTHS
                  ENDED APRIL 30, 1996 AND 1997 IS UNAUDITED)
 
1.  BASIS OF PRESENTATION AND NATURE OF OPERATIONS
 
BASIS OF PRESENTATION
 
     The accompanying combined financial statements as of December 31, 1996 and
for each of the three years then ended are the combined financial statements of
Telephone Warehouse (or Predecessor) which was comprised of four entities:
National Cellular, Inc. (NCI), Telephone Warehouse, Inc., Telephone
Warehouse -- San Antonio, Inc. and Telephone Warehouse -- KC, Inc. Each such
entity was owned 100% by a sole shareholder (the Former Shareholder). All
transactions among the combined companies have been eliminated.
 
     Effective January 1, 1997, Texas Cellular Partners, L.P. (TCP) acquired all
of the capital stock of Telephone Warehouse from the Former Shareholder for
approximately $12,896,000 of cash and a subordinated promissory note of
$2,000,000. At the time of such acquisition, Telephone Warehouse entered into a
two year employment agreement with the Former Shareholder that provided for
payment of up to $3,000,000 upon Telephone Warehouse reaching certain financial
performance levels in 1997 and 1998. TCP, in connection with the acquisition:
(i) merged Telephone Warehouse -- San Antonio, Inc. and Telephone Warehouse --
KC, Inc. with and into Telephone Warehouse, Inc. (ii) amended the par value, and
the number of authorized, issued and outstanding shares of NCI and Telephone
Warehouse, Inc., and (iii) contributed $1,000,000 to NCI. and $1,000,000 to
Telephone Warehouse, Inc.
 
     The accompanying combined financial statements as of April 30,1997 and for
the four months then ended are the combined financial statements of Telephone
Warehouse (or Successor). In connection with the acquisition described above and
effective as of January 1, 1997, Telephone Warehouse is comprised of two
entities: NCI and Telephone Warehouse, Inc. All transactions between the
combined companies have been eliminated.
 
     The purchase price exceeded the fair value of tangible net assets acquired
by approximately $13,458,000 of such amount $2,672,000 was allocated to the
estimated fair value of acquired residual income at December 31, 1996 and
$10,786,000 was allocated to the costs in excess of identifiable assets
(goodwill). A deferred tax liability of $989,000 was provided related to the
acquired residual income. The fair value of assets acquired, not including
intangibles, was approximately $10,278,000 (including $307,000 of deferred taxes
not recorded at Telephone Warehouse due to its Subchapter S status) and the fair
value of liabilities assumed, including the deferred tax liability of $989,000
described above, totaled approximately $8,643,000. The purchase price allocation
is based on preliminary data.
 
     In accordance with pushdown basis of accounting in financial statements of
subsidiaries, this purchase transaction has been reflected in the combined
financial statements of the Company as of January 1, 1997.
 
     In connection with the acquisition and the repayment of amounts due to the
former shareholder, the Company obtained $12.7 million and $2.0 million of bank
debt and seller financing, respectively (see Note 5). In connection with the
acquisition, the Company incurred $927,000 and $197,000 related to deferred
financing costs and acquisition costs, respectively.
 
NATURE OF OPERATIONS
 
     Telephone Warehouse (the Company) is an independent specialty retailer and
wholesale distributor of cellular and wireless products and services. As of
December 31, 1995 and 1996 and April 30, 1997, the Company's retail business
operated 19, 20 and 18 stores, respectively, located in Dallas and San Antonio,
Texas and Kansas City, Kansas and Missouri. The Company's wholesale business
distributes wireless
 
                                      F-26
<PAGE>   88
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
communications products to numerous retail and wholesale outlets throughout the
United States from its warehouse located in Arlington, Texas.
 
     The Company's stores have historically experienced, and the Company expects
its stores to continue to experience, seasonal fluctuations in revenues with a
larger percentage of revenues typically being realized in the fourth quarter
during the holiday season. In addition, the Company's results during any fiscal
period can be significantly affected by the timing of store openings and
acquisitions and the integration of new and acquired stores into the Company's
operations.
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
CASH AND CASH EQUIVALENTS
 
     The Company considers all highly liquid investments with a maturity of
three months or less when purchased to be cash equivalents.
 
ACCOUNTS RECEIVABLE
 
     The Company's retail accounts receivable are due primarily from carriers of
wireless communications services. Wholesale accounts receivable are primarily
due from distributors and small retailers. Credit is extended to wholesale
customers based on the evaluation of the customers financial condition.
Collateral is not required and terms are generally between 30 and 60 days.
Accounts receivable are net of allowances of approximately $625,000, $572,000
and $472,000 as of December 31, 1995, 1996 and April 30, 1997, of which
$139,000, $123,000 and $133,000 relates to the Company's wholesale operations,
respectively. The remaining balances are comprised primarily of reserves for
early cellular deactivations.
 
INVENTORIES
 
     Inventories, consisting of cellular and wireless products and related
accessories, are valued at the lower of cost or market, cost being determined by
the average cost method.
 
PROPERTY AND EQUIPMENT
 
     Property and equipment is stated at cost. Depreciation is computed using
the straight-line method over the estimated useful lives of the related assets.
Leasehold improvements are amortized over the shorter of their useful life or
the remainder of the noncancelable lease period (see Note 3).
 
OTHER ASSETS
 
     At April 30, 1997, unamortized deferred financing costs totaling $875,000
are included in other assets and are being amortized on the interest method over
the terms of the related debt, which is seven years.
 
INTANGIBLE ASSETS
 
     Intangible assets includes cost in excess of identifiable assets acquired
(goodwill) and cost allocable to the estimated fair value of acquired residual
income.
 
     The Company reviews the carrying value of intangible assets on an ongoing
basis. When factors indicate that an intangible assets may be impaired, the
Company uses an estimate of the undiscounted future cash flows over the
remaining life of the asset in measuring whether the intangible asset is
recoverable. If such an analysis indicates that impairment has in fact occurred,
the book value of the intangible asset is written down to its estimated fair
value. Goodwill is being amortized over 30 years and acquired residual income is
being amortized on an accelerated basis based on the timing of acquired cash
flows through the year 2000.
 
                                      F-27
<PAGE>   89
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS
 
     During 1996, the Company adopted the provisions of Statement of Financial
Accounting Standards (SFAS) No. 121, ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED
ASSETS. SFAS No. 121 which requires impairment losses to be recorded on
long-lived assets when indicators of impairment are present and the undiscounted
cash flows estimated to be generated by those assets are less than the assets'
carrying amount. The adoption of SFAS No. 121 had no effect on the Company's
combined financial statements.
 
REVENUE RECOGNITION
 
  Product Sales
 
     Revenue from retail product sales is recorded upon customer purchase.
Revenue from wholesale product sales is recognized upon shipment of goods.
 
   
  Activation Commissions
    
 
   
     The Company receives activation commissions from cellular service providers
for each new cellular phone subscription sold by the Company. Revenue from such
activations is recorded upon customer subscription. New subscription activation
commissions are fully refundable if the subscriber cancels service within a
certain minimum period of continuous active service (generally 180 days).
Customers generally sign a service agreement that requires a customer deposit
which is forfeited in case of early cancellation. The allowance for doubtful
accounts includes an amount for estimated cancellation losses, net of deposit
forfeitures.
    
 
  Residual Income
 
     The Company generally receives monthly residual income from the cellular
service providers based on a percentage of actual phone usage by subscribers.
Revenue from residual income is generally recorded as the cellular service is
provided. Revenue from prepaid pager service ($2,790,402, $3,924,746,
$4,859,113, $1,520,339, $1,841,281 for the years ended December 31, 1994, 1995,
1996 and the four months ended April 30, 1996 and 1997, respectively) is
deferred and recognized over the period service is provided, usually three to
twelve months. Revenue from monthly installment pager service contracts is
recorded as received.
 
ADVERTISING
 
     The Company expenses advertising costs as incurred. Advertising expense
which is included in selling, general and administrative is recorded net of
cooperative advertising payments received. Net advertising expense amounted to
approximately $846,000, $977,000, $933,000, $162,000 and $209,000 for the years
ended December 31, 1994, 1995, 1996 and the four months ended April 30, 1996 and
1997, respectively. These amounts are net of approximately $1,874,000,
$1,842,000, $1,364,000, $346,000 and $311,000 of cooperative advertising
payments received for the years ended December 31, 1994, 1995, 1996 and the four
months ended April 30, 1996 and 1997, respectively.
 
INCOME TAXES
 
     NCI, a C corporation for all periods presented, adopted the provisions of
Statement of Financial Accounting Standards No. 109, ACCOUNTING FOR INCOME TAXES
(SFAS 109) in its separate financial statements. Under SFAS 109, deferred tax
assets and liabilities are recognized based on differences between financial
reporting and tax bases of assets and liabilities and are measured using the
enacted tax rates and laws that will be in effect when the differences are
expected to reverse.
 
                                      F-28
<PAGE>   90
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Prior to January 1, 1997, the Former Shareholder elected S Corporation
treatment for Telephone Warehouse, Inc., Telephone Warehouse -- San Antonio,
Inc. and Telephone Warehouse -- KC, Inc. As a result, the net income for those
entities is reflected in the Former Shareholder's personal tax return.
Therefore, no provision or credit for federal income tax amounts for those
entities has been included in these combined financial statements for the three
year period ended December 31, 1996. Concurrent with the acquisition of the
Company by TCP on January 1, 1997, such three entities were merged into
Telephone Warehouse, Inc. which became a C Corporation. Subsequent to January 1,
1997, Telephone Warehouse, Inc. began accounting for income taxes under SFAS
109.
 
PRO FORMA STATEMENTS OF INCOME INFORMATION
 
     Pro forma net income reflects adjustments for income taxes which would have
been recorded if Telephone Warehouse, Inc., Telephone Warehouse -- San Antonio,
Inc. and Telephone Warehouse -- KC, Inc. had been C-corporations for the three
years ended December 31, 1996.
 
INTERIM FINANCIAL DATA
 
     In the opinion of the management of the Company, the accompanying unaudited
financial statements contain all adjustments (consisting of only normal
recurring adjustments) necessary to present fairly the financial position of the
Company as of April 30, 1997, the results of operations and cash flows for the
four months ended April 30, 1996 and 1997 and the changes in shareholder's
equity for the four months ended April 30, 1997.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.
 
3.  PROPERTY AND EQUIPMENT
 
     Property and equipment consists of the following:
 
<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                         USEFUL LIVES   -----------------------   APRIL 30,
                                           (YEARS)         1995         1996         1997
                                         ------------   ----------   ----------   ----------
<S>                                      <C>            <C>          <C>          <C>
Computer equipment.....................     5           $   47,634   $   78,600   $   90,796
Furniture, vehicles and equipment......   5 - 7            623,690      575,909      554,997
Office equipment.......................     7               18,535       18,535       18,535
Building...............................     30             324,000      324,000      324,000
Leasehold improvements.................   2 - 6            603,981      676,074      685,784
                                                        ----------   ----------   ----------
                                                         1,617,840    1,673,118    1,674,112
Less accumulated depreciation and
  amortization.........................                   (739,997)    (915,934)    (980,097)
                                                        ==========   ==========   ==========
                                                        $  877,843   $  757,184   $  694,015
                                                        ==========   ==========   ==========
</TABLE>
 
                                      F-29
<PAGE>   91
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
4.  INTANGIBLE ASSETS
 
     Intangible assets consist of the following at April 30, 1997:
 
<TABLE>
<S>                                                           <C>
Goodwill....................................................  $10,785,888
Acquired residual income....................................    2,671,649
                                                              -----------
                                                               13,457,537
Accumulated amortization....................................     (773,356)
                                                              -----------
                                                              $12,684,181
                                                              ===========
</TABLE>
 
5.  REVOLVING LINE OF CREDIT, LOANS FROM FORMER SHAREHOLDER AND TERM NOTE
 
     The Company had a $2 million revolving line of credit with a bank for which
the maximum borrowings were limited to the sum of (a) 80% of the outstanding
eligible accounts receivable and (b) the lesser of (i) 50% of the eligible
inventory (as defined in the loan agreement) or (ii) $750,000, less any amounts
advanced to the Company. Interest was due and payable quarterly based on the
bank's prime rate. The line was secured by accounts receivable, contract rights,
inventory and general intangibles of the Company. At December 31, 1995 and 1996,
no amounts were outstanding under the line. This revolving line of credit was
terminated on January 1, 1997.
 
     Amounts due to the Former Shareholder at December 31, 1995 and 1996 totaled
$1,065,000. The interest rates on amounts due the Former Shareholder varied
between 7% and 9.5% with maturities between March 1999 and October 2000.
Interest was paid annually and the notes were unsecured. These loans and accrued
interest amounting to $1,103,577 were repaid on January 1, 1997 in connection
with the acquisition of the Company by TCP (see Note 11).
 
     In connection with the January 1, 1997 acquisition, the Company entered
into a $11.2 million term note (Term Note) with NationsCredit Commercial
Corporation (NCCC), a limited partner of TCP. The Term Note requires quarterly
principal payments beginning in May 1997 and continuing through February 2004.
The Company may also be required to make additional incremental principal
payments beginning in January 1998 if the Company's cash flow exceeds certain
levels agreed to in the Term Note. Interest is payable monthly at the 30 day
commercial paper rate plus 4.5% (10.2% at April 30, 1997). The Term Note is
collateralized by substantially all of the assets of the Company.
 
     Additionally, the Company entered into a $5 million credit facility (Line
of Credit) with NCCC. The Line of Credit requires monthly interest payments at
an interest rate based on the 30 day commercial paper rate plus 3.75% on all
outstanding amounts, and monthly commitment fees of 0.25% on any unused amounts.
The Line of Credit expires on January 1, 2004 with any borrowings outstanding
payable on that date. The Line of Credit is collateralized by substantially all
of the assets of the Company. The Company borrowed $1,500,000 in conjunction
with the January 1, 1997 acquisition of the Company by TCP. As of April 30,
1997, $300,000 is outstanding under the Line of Credit and based upon the
borrowing base, as defined, the available borrowings are $2,456,000.
 
     The Term Note and Line of Credit agreement contain certain restrictive
covenants that, among other things, restrict the payment of dividends, restrict
additional indebtedness and obligations, limits capital expenditures, and
require maintenance of certain financial ratios.
 
     The Company incurred deferred financing costs totaling approximately
$927,000 (see Note 6) in association with obtaining the Term Note and Line of
Credit.
 
     A $2 million subordinated term note due to the Former Shareholder (Seller
Note) was issued to the Former Shareholder in connection with the January 1,
1997 acquisition of the Company by TCP. Interest is
 
                                      F-30
<PAGE>   92
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
payable quarterly at an interest rate of 8%. The Seller Note is due on March 15,
2002. The Seller Note is subordinated to borrowings under the Term Note and the
Line of Credit (see Note 11).
 
     Maturities of the outstanding borrowings at April 30, 1997, are as follows:
 
<TABLE>
<S>                                                           <C>
Twelve months ending April 30:
  1998......................................................  $   500,000
  1999......................................................    1,000,000
  2000......................................................    1,500,000
  2001......................................................    2,200,000
  2002......................................................    2,500,000
  Thereafter................................................    5,800,000
                                                              -----------
          Total.............................................  $13,500,000
                                                              ===========
</TABLE>
 
6.  RELATED PARTY TRANSACTIONS
 
     The Former Shareholder (an officer of the Company) received compensation of
$3,256,000, $2,169,000, $1,640,000, and $553,000 for the years ended December
31, 1994, 1995, 1996 and the four months ended April 30, 1996, respectively.
Dividends paid to the Former Shareholder were $1,900,000, $4,775,000 and
$1,275,000 for the years ended December 31, 1995, 1996 and the four months ended
April 30, 1996, respectively. No compensation or dividends were paid to the
Former Shareholder during the four months ended April 30, 1997. Accrued expenses
at April 30, 1997 includes $320,000 related to estimated amounts due under the
employment agreement. No dividends were paid to the Former Shareholder for the
year ended December 31, 1994.
 
     On January 1, 1997, the Company entered into a management agreement with
HIG Capital Management, Inc., an affiliate of the general partner of TCP,
requiring a $20,800 monthly payment in exchange for consulting services to be
rendered. Included in selling, general and administrative expenses is $83,200 in
fees paid in connection with this agreement for the period ended April 30, 1997.
HIG Capital Management Inc. was paid $500,000 for acquisition and financing
services rendered in connection with the acquisition of the Company by TCP and
the attainment of the Term Note and Line of Credit described in Note 5.
 
     The Company has entered into various debt agreements with NCCC (see Note
5). Total debt outstanding at April 30, 1997 to NCCC was $11,500,000. Interest
payments to NCCC for the period ended April 30, 1997 amounted to approximately
$392,000 and $4,000 of unused line of credit fee. Deferred financing costs
include $243,000 paid to NCCC for services rendered in connection with the
attainment of the Term Note and Line of Credit described in Note 5.
 
     The Company issued the Seller Note (see Note 5) to the Former Shareholder
(an officer of the Company). Interest payments for the period ended April 30,
1997 amounted to approximately $53,000 (see Note 11).
 
7.  COMMITMENTS AND CONTINGENCIES
 
     The Company leases retail, offices and warehouse space and certain
equipment under operating leases which expire at various dates through 2000 with
options to renew certain of such leases for additional periods. Certain of the
Company's leases include rent escalation provisions over the life of the lease.
 
                                      F-31
<PAGE>   93
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Future minimum payments under operating leases at December 31, 1996 are
approximately as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $  645,421
1998........................................................     384,588
1999........................................................     160,516
2000........................................................      22,960
                                                              ----------
          Total.............................................  $1,213,485
                                                              ==========
</TABLE>
 
     Total rent expense for the years ended December 31, 1994, 1995, 1996 and
the four months ended April 30, 1996 and 1997 was approximately $536,000,
$796,000, $964,000, $314,000 and $323,000, respectively.
 
     The Company is the defendant in certain legal proceedings that have arisen
in the ordinary course of business. In the opinion of management, the ultimate
resolution of such pending legal proceedings will not have a material adverse
effect on the Company's results of operations or financial position.
 
8.  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The carrying amounts of cash and cash equivalents, accounts receivable,
trade accounts payable and accrued expenses approximate fair value because of
their short duration to maturity. The carrying amounts of the bank line of
credit and term note approximate fair value because the interest rate is tied to
a quoted variable index.
 
9.  INCOME TAXES
 
HISTORICAL
 
     The historical income tax information for the period prior to January 1,
1997 reflects disclosures for NCI only.
 
     The components of the provision for income taxes are as follows:
 
<TABLE>
<CAPTION>
                                                                    FOUR MONTHS ENDED
                                   YEARS ENDED DECEMBER 31,             APRIL 30,
                               --------------------------------   ---------------------
                                 1994        1995        1996       1996        1997
                               --------    --------    --------   --------    ---------
<S>                            <C>         <C>         <C>        <C>         <C>
Current......................  $ 56,000    $170,000    $679,000   $277,000    $ 270,000
Deferred.....................   (23,000)      5,000      (1,000)   (54,000)    (209,000)
                               --------    --------    --------   --------    ---------
          Total..............  $ 33,000    $175,000    $678,000   $223,000    $  61,000
                               ========    ========    ========   ========    =========
</TABLE>
 
     The difference between the federal statutory income tax rate and the
effective income tax rate are summarized below:
 
<TABLE>
<CAPTION>
                                                                     FOUR MONTHS ENDED
                                   YEARS ENDED DECEMBER 31,              APRIL 30,
                              -----------------------------------   --------------------
                                1994        1995          1996        1996        1997
                              --------    ---------    ----------   ---------    -------
<S>                           <C>         <C>          <C>          <C>          <C>
Tax at federal statutory
  rate......................  $(18,000)   $ 639,000    $1,374,000   $ 451,000    $19,000
State income taxes, net of
  federal benefit...........    11,000       73,000        89,000      40,000      1,000
Amortization of goodwill....        --           --            --          --     41,000
Income earned in non-tax
  paying entities...........    40,000     (537,000)     (785,000)   (268,000)        --
                              --------    ---------    ----------   ---------    -------
          Total.............  $ 33,000    $ 175,000    $  678,000   $ 223,000    $61,000
                              ========    =========    ==========   =========    =======
</TABLE>
 
                                      F-32
<PAGE>   94
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Significant components of the Company's net deferred income taxes are as
follows:
 
<TABLE>
<CAPTION>
                                                          DECEMBER 31,
                                                      --------------------   APRIL 30,
                                                        1995        1996       1997
                                                      --------    --------   ---------
<S>                                                   <C>         <C>        <C>
Deferred tax assets:
  Depreciation......................................  $     --    $     --   $  24,000
  Allowance for doubtful accounts...................    49,000      53,000     161,000
  Inventory.........................................    50,000      56,000      90,000
  Deferred revenue..................................        --          --      17,000
  Deferred rent.....................................        --          --      12,000
  Other.............................................    19,000      10,000      87,000
                                                      --------    --------   ---------
          Total deferred tax asset..................   118,000     119,000     391,000
Deferred tax liabilities:
  Depreciation......................................    (2,000)     (2,000)         --
  Amortization of residual income...................        --          --    (747,000)
                                                      --------    --------   ---------
          Total deferred tax liabilities............    (2,000)     (2,000)   (747,000)
                                                      --------    --------   ---------
Net deferred tax asset (liability)..................  $116,000    $117,000   $(356,000)
                                                      ========    ========   =========
</TABLE>
 
PRO FORMA
 
     The pro forma provision for income taxes for the three years ended December
31, 1996 reflects income tax expense as if Telephone Warehouse, Inc., Telephone
Warehouse -- San Antonio, Inc. and Telephone Warehouse -- KC, Inc. had been
taxed as C corporations.
 
     The components of the pro forma provision for income taxes is as follows:
 
<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31,         FOUR MONTHS
                                          ----------------------------------       ENDED
                                            1994        1995         1996      APRIL 30, 1996
                                          ---------   ---------   ----------   --------------
<S>                                       <C>         <C>         <C>          <C>
Current.................................  $ 129,000   $ 816,000   $1,393,000      $526,000
Deferred................................   (136,000)   (104,000)      70,000       (35,000)
                                          ---------   ---------   ----------      --------
          Total.........................  $  (7,000)  $ 712,000   $1,463,000      $491,000
                                          =========   =========   ==========      ========
</TABLE>
 
     The differences between the federal statutory income tax rate and the pro
forma effective income tax rate are summarized below:
 
<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31,         FOUR MONTHS
                                          ----------------------------------       ENDED
                                            1994        1995         1996      APRIL 30, 1996
                                          ---------   ---------   ----------   --------------
<S>                                       <C>         <C>         <C>          <C>
Tax at federal statutory rate...........  $ (18,000)  $ 639,000   $1,374,000      $451,000
State income taxes, net of federal
  benefit...............................     11,000      73,000       89,000        40,000
                                          ---------   ---------   ----------      --------
          Total.........................  $  (7,000)  $ 712,000   $1,463,000      $491,000
                                          =========   =========   ==========      ========
</TABLE>
 
10.  SIGNIFICANT CUSTOMERS
 
     During the year ended December 31, 1994, 1995, 1996 and the four months
ended April 30, 1996 and 1997, the Company recognized activation income and
residual income from two cellular service providers of approximately
$12,304,000, $12,574,000, $10,797,000, $3,056,000 and $2,996,000, respectively.
At December 31, 1995, 1996 and April 30, 1997, accounts receivable included
approximately $2,627,000, $1,627,000 and $838,000, respectively, due from these
two cellular service providers.
 
                                      F-33
<PAGE>   95
 
                              TELEPHONE WAREHOUSE
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
11.  SUBSEQUENT EVENTS
 
     On June 27, 1997 (effective June 30, 1997), TCP sold 100% of the
outstanding shares of NCI and Telephone Warehouse, Inc. to Let's Talk Cellular &
Wireless, Inc. (LTC), an entity partially owned by an affiliate of the general
partners of TCP.
 
     On June 27, 1997, in connection with the sale of the Company, TCP and the
Former Shareholder negotiated certain amendments to the terms of the Seller Note
and the Former Shareholder's employment agreement to provide for the following:
(i) for the six month period beginning on July 1, 1997, a salary of $50,000,
(ii) for the 12 month period beginning on January 1, 1998, a salary of $100,000
and (iii) a bonus of $950,000 payable on or before December 31, 1997, provided
that certain financial performance levels are met for the twelve months ended
December 31, 1997. Accrued expenses at April 30, 1997 includes $320,000 related
to estimated amounts due under the employment agreement. The Seller Note of $2.0
million was renegotiated to provide for additional payments to be made in March
1999 for up to $1.585 million contingent upon the results of the Company for the
year ended December 31, 1998, whether or not the Former Shareholder remains
employed by the Company.
 
     Based on the terms of the amended employment agreement and the $2 million
Seller Note, any bonus paid to the Former Shareholder during the year ended
December 31, 1997 will be treated as compensation, any amounts paid in 1998 (in
excess of the original $2 million Seller Note), will be accounted for as
additional purchase price related to the acquisition by TCP.
 
                                      F-34
<PAGE>   96
 
======================================================
 
  NO DEALER, SALESPERSON OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS IN
CONNECTION WITH THE OFFERING COVERED BY THIS PROSPECTUS. IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE COMPANY, THE SELLING SHAREHOLDERS OR THE UNDERWRITERS. THIS PROSPECTUS
DOES NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE
COMMON STOCK IN ANY JURISDICTION WHERE, OR TO ANY PERSON TO WHOM, IT IS UNLAWFUL
TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR
ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION
THAT THERE HAS NOT BEEN ANY CHANGE IN THE FACTS SET FORTH IN THIS PROSPECTUS OR
IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF.
 
                             ---------------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                        PAGE
                                        ----
<S>                                     <C>
Prospectus Summary....................     3
Risk Factors..........................    10
Use of Proceeds.......................    15
Dividend Policy.......................    15
Capitalization........................    16
Dilution..............................    17
Unaudited Pro Forma Financial Data....    18
Selected Consolidated Financial
  Data................................    22
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations.......................    24
Business..............................    33
Management............................    45
Certain Transactions..................    51
Principal and Selling Shareholders....    53
Description of Capital Stock..........    54
Shares Eligible for Future Sale.......    56
Underwriting..........................    58
Legal Matters.........................    60
Experts...............................    60
Additional Information................    60
Index to Financial Statements.........   F-1
</TABLE>
    
 
                             ---------------------
 
  UNTIL             , 1997 (25 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL
DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE OBLIGATIONS OF DEALERS TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
======================================================
======================================================

                                3,000,000 SHARES
 
                           [LET'S TALK CELLULAR LOGO]
 
                                  COMMON STOCK
 
                             ---------------------
                                   PROSPECTUS
                             ---------------------
 
                              MERRILL LYNCH & CO.
 
   
                              SALOMON BROTHERS INC
    
 
                                            , 1997

======================================================
<PAGE>   97
 
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
 
     The Registrant estimates that expenses payable by the Registrant in
connection with the offering described in this registration statement (other
than underwriting discounts and commissions) will be as follows:
 
<TABLE>
<S>                                                           <C>
Securities and Exchange Commission registration fee.........  $   16,728
NASD filing fee.............................................       6,020
Nasdaq National Market listing fee..........................      38,000
Printing and engraving expenses.............................     153,000
Accounting fees and expenses................................     600,000
Legal fees and expenses.....................................     325,000
Registrar and Transfer Agent's fees and expenses............      10,000
Miscellaneous...............................................      51,252
                                                              ----------
          Total.............................................  $1,200,000
                                                              ==========
</TABLE>
 
- ---------------
 
* To be provided by amendment.
 
     All amounts except the Securities and Exchange Commission registration fee,
the NASD filing fee and the Nasdaq listing fee are estimated.
 
ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
     The Registrant has authority under the Florida Business Corporation Act to
indemnify its directors and officers to the extent provided in such statute. The
Registrant's Articles of Incorporation provide that the Registrant shall
indemnify its executive officers and directors to the fullest extent permitted
by law either now or hereafter. The Registrant is also entering into an
agreement with each of its directors and certain of its officers wherein it is
agreeing to indemnify each of them to the fullest extent permitted by law. In
general, Florida law permits a Florida corporation to indemnify its directors,
officers, employees and agents, and persons serving at the corporation's request
in such capacities for another enterprise against liabilities arising from
conduct that such persons reasonably believed to be in, or not opposed to, the
best interests of the corporation and, with respect to any criminal action or
proceeding, had no reasonable cause to believe their conduct was unlawful.
 
     The provisions of the Florida Business Corporation Act that authorize
indemnification do not eliminate the duty of care of a director and, in
appropriate circumstances, equitable remedies such as injunctive or other forms
of nonmonetary relief will remain available under Florida law. In addition, each
director will continue to be subject to liability for (a) violations of criminal
law, unless the director had reasonable cause to believe his conduct was lawful
or had no reasonable cause to believe his conduct was unlawful, (b) deriving an
improper personal benefit from a transaction, (c) voting for or assenting to an
unlawful distribution, and (d) willful misconduct or a conscious disregard for
the best interests of the Registrant in a proceeding by or in the right of the
Registrant to procure a judgment in its favor or in a proceeding by or in the
right of a shareholder. The statute does not affect a director's
responsibilities under any other law, such as the Federal securities laws or
state or Federal environmental laws.
 
     At present, there is no pending litigation or proceeding involving a
director or officer of the Registrant as to which indemnification is being
sought from the Registrant, nor is the Registrant aware of any threatened
litigation that may result in claims for indemnification from the Registrant by
any officer or director. Upon the closing of the offering the Registrant will
have directors and officers insurance in place, which will insure claims up to
$5 million per occurrence.
 
                                      II-1
<PAGE>   98
 
ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.
 
     In October 1994, the Registrant issued to Allan Sorensen, an aggregate of
213,785 shares of Common Stock. The aggregate consideration paid for such
securities was $250,000. Such securities were issued pursuant to the exemption
set forth in Section 4(2) of the Securities Act.
 
     In June 1996, the Registrant issued to its current shareholders for no
additional consideration 2,137,850 shares of Common Stock in connection with a
2137.85-for-one stock split. Such shares were issued pursuant to the exemption
set forth in Section 3(a)(9) of the Securities Act.
 
     In June 1996, the Registrant issued to Fund V an aggregate of 100,000
shares of Series A Preferred Stock. The aggregate consideration paid for such
securities was $3.3 million. See "Certain Transactions -- Series A Preferred
Stock." Such securities were issued pursuant to the exemption set forth in
Section 4(2) of the Securities Act.
 
     In June 1997, the Registrant issued to Fund V, the current holder of Series
A Preferred Stock, for no additional cash consideration, an aggregate of
2,137,850 shares of Common Stock in connection with the conversion of the Series
A Preferred Stock. See "Certain Transactions -- Series A Preferred Stock." Such
shares were issued pursuant to the exemption set forth in Section 3(a)(9) of the
Securities Act.
 
     In June 1997, the Registrant issued to TCP an aggregate of 1,817,468 shares
of Common Stock in exchange for all of the outstanding capital stock of
Telephone Warehouse, Inc. and National Cellular, Incorporated and the assumption
of all of the indebtedness of TCP, in connection with the Telephone Warehouse
Acquisition. The Registrant valued Telephone Warehouse at $2.8 million at the
time of the acquisition. See "Certain Transactions -- Telephone Warehouse
Acquisition." Such shares were issued pursuant to the exemption set forth in
Section 4(2) of the Securities Act.
 
     In June 1997, the Registrant issued to NationsCredit warrants to purchase
an aggregate of 106,596 shares of Common Stock in connection with the financing
of the Telephone Warehouse Acquisition. See "Certain Transactions -- Telephone
Warehouse Acquisition." Such warrants were issued in consideration for providing
the acquisition financing for the Telephone Warehouse Acquisition and were
pursuant to the exemption set forth in Section 4(2) of the Securities Act.
 
   
     In October 1997, the Registrant issued to its current shareholders for no
additional consideration 6,199,762 shares of Common Stock in connection with a
3.289-for-one stock split. Such shares were issued pursuant to the exemption set
forth in Section 3(a)(9) of the Securities Act.
    
 
     Immediately prior to this offering, the Company will issue to NationsCredit
an aggregate of 106,596 shares of Common Stock upon exercise of outstanding
warrants. See "Certain Transactions -- Telephone Warehouse Acquisition." Such
shares will be issued pursuant to the exemption set forth in Section 4(2) of the
Securities Act.
 
   
ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
    
 
     (a) Exhibits:
 
   
<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                 DESCRIPTION
- -------                                -----------
<C>       <S>  <C>
 1.1      --   Proposed form of Underwriting Agreement.***
 3.1      --   Registrant's form of Amended and Restated Articles of
               Incorporation.**
 3.2      --   Registrant's form of Amended and Restated Bylaws.**
 4.1      --   Registrant's form of Common Stock Certificate.***
 5.1      --   Opinion of Greenberg Traurig Hoffman Lipoff Rosen & Quentel,
               P.A. as to the validity of the Common Stock being
               registered.**
10.1      --   Registrant's 1997 Executive Incentive Compensation Plan.***
</TABLE>
    
 
                                      II-2
<PAGE>   99
 
   
<TABLE>
<CAPTION>
EXHIBIT
NUMBER         DESCRIPTION
- -------        -----------
<C>       <S>  <C>
10.2      --   Form of Indemnification Agreement between the Registrant and
               each of its directors and certain executive officers.**
10.3      --   Shareholders Agreement, dated as of June 27, 1997, by and
               among the Registrant, Nicolas Molina, Brett Beveridge, Allan
               Sorensen, HIG Fund V, Inc. and Texas Cellular Partners,
               L.P.**
10.4      --   Registration Rights Agreement, dated as of June 27, 1997, by
               and among the Registrant, Nicolas Molina, Brett Beveridge
               and Allan Sorensen.**
10.5      --   Amended and Restated Renewal Promissory Note of the
               Registrant to Nicolas Molina in the principal amount of
               $129,050, accruing interest at the rate of 8.0% per annum
               and due and payable upon the consummation of this
               offering.**
10.6      --   Amended and Restated Renewal Promissory Note of the
               Registrant to Brett Beveridge in the principal amount of
               $129,050, accruing interest at the rate of 8.0% per annum
               and due and payable upon the consummation of this
               offering.**
10.7      --   The Registrant's Stock Option Agreement for Nicolas Molina,
               dated as of June 27, 1997, by and between the Registrant and
               Nicolas Molina.**
10.8      --   The Registrant's Stock Option Agreement for Brett Beveridge,
               dated as of June 27, 1997, by and between the Registrant and
               Brett Beveridge.**
10.9      --   Amended and Restated Employment Agreement, dated as of June
               27, 1997, by and between the Registrant and Nicolas
               Molina.**
10.10     --   Amended and Restated Employment Agreement, dated as of June
               27, 1997, by and between the Registrant and Brett
               Beveridge.**
10.11     --   Employment Agreement, dated as of May 22, 1995, by and
               between the Registrant and Anne Gozlan, as amended to
               date.**
10.12     --   Amended and Restated Employment Agreement, dated as of June
               27, 1997, by and between the Registrant and Ronald
               Koonsman.**
10.13     --   Intercompany Note of the Registrant to Texas Cellular
               Partners, L.P. in the principal amount of up to $3,585,000,
               accruing interest at the rate of 8.0% per annum and maturing
               on the second anniversary of this offering.**
10.14     --   Warrantholders Rights Agreement, dated as of June 27, 1997,
               among the Registrant, HIG Fund V, Inc. and NationsCredit
               Commercial Corporation and the related Warrant to purchase
               32,410 shares of Common Stock of the Registrant.**
10.15     --   Credit Agreement, dated as of December 31, 1996 and amended
               as of June 27, 1997, by and among the Registrant,
               NationsCredit Commercial Corporation, the Lenders referred
               to therein, Texas Cellular Partners, L.P., Telephone
               Warehouse, Inc. and National Cellular, Incorporated.***
10.16     --   Amended and Restated Consulting Agreement, dated as of
               October 8, 1997, among the Registrant, Telephone Warehouse,
               Inc. and HIG Capital Management, Inc.**
10.17     --   Series A Preferred Stock Purchase Agreement, dated as of
               July 25, 1996, by and among the Registrant, HIG Fund V,
               Inc., Nicolas Molina and Brett Beveridge, as amended by (i)
               that Conversion Agreement, dated as of June 27, 1997, by and
               among the Registrant, HIG Fund V, Inc. and Texas Cellular
               Partners, L.P. and (ii) that Side Letter, dated April 11,
               1997, from HIG Capital Management, Inc. to Nicolas Molina
               and Brett Beveridge relating to indebtedness and capital
               expenditure limits.**
10.18     --   Stock Purchase Agreement, dated as of October 5, 1994, by
               and between the Registrant and Allan Sorensen, as amended.**
10.19     --   Amended and Restated Agreement and Plan of Merger, dated as
               of June 27, 1997, by and among the Registrant, Merger Sub 1,
               Inc., Merger Sub 2, Inc., Telephone Warehouse, Inc.,
               National Cellular, Incorporated and Texas Cellular Partners,
               L.P.**
</TABLE>
    
 
                                      II-3
<PAGE>   100
 
   
<TABLE>
<CAPTION>
EXHIBIT
NUMBER         DESCRIPTION
- -------        -----------
<C>       <S>  <C>
10.20     --   Asset Purchase Agreement, dated as of August 31, 1996, by
               and among the Registrant, North Point Cellular, Inc.,
               Michael Weinstock and Marc Greene.**
10.21+    --   Dealer Agreement, dated December 20, 1996, by and between
               Telephone Warehouse, Inc. and Metroplex Telephone Company
               d/b/a AT&T Wireless Services.**
10.22+    --   Dealer Agreement, dated December 20, 1996, by and between
               Telephone Warehouse -- San Antonio, Inc. and AT&T Wireless
               Services of San Antonio, Inc. d/b/a AT&T Wireless
               Services.**
11.1      --   Statement regarding computation of per share earnings.**
16.1      --   Deloitte & Touche LLP letter.**
21.1      --   Subsidiaries of the Registrant.**
23.1      --   Consent of Greenberg Traurig Hoffman Lipoff Rosen & Quentel,
               P.A. (included in its opinion to be filed as Exhibit 5.1).**
23.2      --   Consent of Ernst & Young LLP.***
23.3      --   Consent of Ernst & Young LLP.***
23.4      --   Consent of Deloitte & Touche LLP.***
24.1      --   Reference is made to the signature pages of this
               Registration Statement for the Power of Attorney contained
               therein.
27.1      --   Financial Data Schedule.**
</TABLE>
    
 
- ---------------
 
 ** Previously filed.
*** Filed herewith.
  + Certain provisions of this exhibit are subject to a request for confidential
    treatment filed with the Securities and Exchange Commission.
 
     (b) Financial Statement Schedules:
 
        Schedule II -- Valuation and Qualifying Accounts.............S-1
 
     All other schedules for which provision is made in the applicable
accounting regulations of the Commission are not required under the related
instructions or are not applicable, and therefore have been omitted.
 
ITEM 17.  UNDERTAKINGS
 
     (a) The undersigned registrant hereby undertakes to provide to the
underwriters at the closing specified in the underwriting agreement,
certificates in such denominations and registered in such names as required by
the underwriter to permit prompt delivery to each purchaser.
 
     (b) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, 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 Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registration 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 Act and will be governed by the final adjudication of
such issue.
 
                                      II-4
<PAGE>   101
 
     (c) The undersigned registrant hereby undertakes that:
 
          (i) For purposes of determining any liability under the Securities Act
     of 1933, the information omitted from the form of prospectus filed as part
     of a registration statement in reliance upon Rule 430A and contained in a
     form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or
     (4) or 497(h) under the Securities Act shall be deemed to be part of the
     registration statement as of the time it was declared effective.
 
          (ii) For the purpose of determining any liability under the Securities
     Act of 1933, each post-effective amendment that contains a form of
     prospectus 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.
 
                                      II-5
<PAGE>   102
 
                                   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 Miami, State of Florida,
on October 23, 1997.
    
 
                                          LET'S TALK CELLULAR & WIRELESS, INC.
 
                                          By:      /s/ NICOLAS MOLINA
                                            ------------------------------------
                                                      Nicolas Molina,
                                                  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 and on the dates indicated.
 
   
<TABLE>
<CAPTION>
                      SIGNATURE                                    TITLE                     DATE
                      ---------                                    -----                     ----
<C>                                                    <S>                             <C>
 
                 /s/ NICOLAS MOLINA                    Chief Executive Officer         October 23, 1997
- -----------------------------------------------------    and Director (principal
                   Nicolas Molina                        executive officer)
 
                    ANNE GOZLAN*                       Chief Financial Officer         October 23, 1997
- -----------------------------------------------------    (principal accounting
                     Anne Gozlan                         officer)
 
                  BRETT BEVERIDGE*                     President and Chairman of the   October 23, 1997
- -----------------------------------------------------    Board
                   Brett Beveridge
 
                   ANTHONY TAMER*                      Director                        October 23, 1997
- -----------------------------------------------------
                    Anthony Tamer
 
                   DOUGLAS BERMAN*                     Director                        October 23, 1997
- -----------------------------------------------------
                   Douglas Berman
 
                   SAMI MNAYMNEH*                      Director                        October 23, 1997
- -----------------------------------------------------
                    Sami Mnaymneh
 
                    JOHN BOLDUC*                       Director                        October 23, 1997
- -----------------------------------------------------
                     John Bolduc
 
                   ALLAN SORENSEN*                     Director                        October 23, 1997
- -----------------------------------------------------
                   Allan Sorensen
 
               *By: /s/ NICOLAS MOLINA
   -----------------------------------------------
                   Nicolas Molina
                  Attorney-in-Fact
</TABLE>
    
 
                                      II-6
<PAGE>   103
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
Board of Directors and Shareholders
Let's Talk Cellular & Wireless, Inc.
 
   
     We have audited the financial statements of Let's Talk Cellular & Wireless,
Inc. as of July 31, 1996 and 1997, and for the two years then ended, and have
issued our report thereon dated September 19, 1997, except for the third
paragraph of Note 18, as to which the date is October 20, 1997 (included
elsewhere in this Registration Statement). Our audits also included the
financial statement schedule listed in item 16(b) of this Registration
Statement. This schedule is the responsibility of the Company's management. Our
responsibility is to express an opinion based on our audit.
    
 
     In our opinion, the financial statement schedule referred to above, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.
 
                                            /s/  ERNST & YOUNG LLP
 
Miami, Florida
   
September 19, 1997, except for the third
    
   
  paragraph of Note 18, as to which
    
   
  the date is October 20, 1997
    
 
                                       S-1
<PAGE>   104
 
                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
 
                      LET'S TALK CELLULAR & WIRELESS, INC.
                                 JULY 31, 1997
 
   
<TABLE>
<CAPTION>
                                              BALANCE AT   CHARGED TO   CHARGED TO                 BALANCE AT
                                              BEGINNING    COSTS AND       OTHER                     END OF
DESCRIPTION                                    OF YEAR      EXPENSES    ACCOUNTS(1)   DEDUCTIONS      YEAR
- -----------                                   ----------   ----------   -----------   ----------   ----------
<S>                                           <C>          <C>          <C>           <C>          <C>
YEAR ENDED JULY 31, 1996
Deducted from asset accounts:
  Allowances................................   $    --      $ 65,638      $     --          --      $ 65,638
                                               =======      ========      ========     =======      ========
YEAR ENDED JULY 31, 1997
Deducted from asset accounts:
  Allowances................................   $65,638      $151,041      $525,125     $55,000      $686,804
  Inventory.................................        --        20,000       188,594          --       208,594
                                               -------      --------      --------     -------      --------
                                               $65,638      $171,041      $713,719     $55,000      $895,398
                                               =======      ========      ========     =======      ========
</TABLE>
    
 
- ---------------
 
(1) Acquired in connection with the Telephone Warehouse acquisition.
 
   
Note: At July 31, 1995 and for the year then ended, there were no allowance
      deductions from asset accounts.
    
 
                                       S-2
<PAGE>   105
 
                                 EXHIBIT INDEX
 
   
<TABLE>
<CAPTION>
EXHIBIT                                DESCRIPTION
- -------                                -----------
<C>       <C>  <S>
 1.1      --   Proposed form of Underwriting Agreement.***
 3.1      --   Registrant's form of Amended and Restated Articles of
               Incorporation.**
 3.2      --   Registrant's form of Amended and Restated Bylaws.**
 4.1      --   Registrant's form of Common Stock Certificate.***
 5.1      --   Opinion of Greenberg Traurig Hoffman Lipoff Rosen & Quentel,
               P.A. as to the validity of the Common Stock being
               registered.**
10.1      --   Registrant's 1997 Executive Incentive Compensation Plan.***
10.2      --   Form of Indemnification Agreement between the Registrant and
               each of its directors and certain executive officers.**
10.3      --   Shareholders Agreement, dated as of June 27, 1997, by and
               among the Registrant, Nicolas Molina, Brett Beveridge, Allan
               Sorensen, HIG Fund V, Inc. and Texas Cellular Partners,
               L.P.**
10.4      --   Registration Rights Agreement, dated as of June 27, 1997, by
               and among the Registrant, Nicolas Molina, Brett Beveridge
               and Allan Sorensen.**
10.5      --   Amended and Restated Renewal Promissory Note of the
               Registrant to Nicolas Molina in the principal amount of
               $129,050, accruing interest at the rate of 8.0% per annum
               and due and payable upon the consummation of this
               offering.**
10.6      --   Amended and Restated Renewal Promissory Note of the
               Registrant to Brett Beveridge in the principal amount of
               $129,050, accruing interest at the rate of 8.0% per annum
               and due and payable upon the consummation of this
               offering.**
10.7      --   The Registrant's Stock Option Agreement for Nicolas Molina,
               dated as of June 27, 1997, by and between the Registrant and
               Nicolas Molina.**
10.8      --   The Registrant's Stock Option Agreement for Brett Beveridge,
               dated as of June 27, 1997, by and between the Registrant and
               Brett Beveridge.**
10.9      --   Amended and Restated Employment Agreement, dated as of June
               27, 1997, by and between the Registrant and Nicolas
               Molina.**
10.10     --   Amended and Restated Employment Agreement, dated as of June
               27, 1997, by and between the Registrant and Brett
               Beveridge.**
10.11     --   Employment Agreement, dated as of May 22, 1995, by and
               between the Registrant and Anne Gozlan, as amended to
               date.**
10.12     --   Amended and Restated Employment Agreement, dated as of June
               27, 1997, by and between the Registrant and Ronald
               Koonsman.**
10.13     --   Intercompany Note of the Registrant to Texas Cellular
               Partners, L.P. in the principal amount of up to $3,585,000,
               accruing interest at the rate of 8.0% per annum and maturing
               on the second anniversary of this offering.**
10.14     --   Warrantholders Rights Agreement, dated as of June 27, 1997,
               among the Registrant, HIG Fund V, Inc. and NationsCredit
               Commercial Corporation and the related Warrant to purchase
               32,410 shares of Common Stock of the Registrant.**
10.15     --   Credit Agreement, dated as of December 31, 1996 and amended
               as of June 27, 1997, by and among the Registrant,
               NationsCredit Commercial Corporation, the Lenders referred
               to therein, Texas Cellular Partners, L.P., Telephone
               Warehouse, Inc. and National Cellular, Incorporated.**
10.16     --   Amended and Restated Consulting Agreement, dated as of
               October 8, 1997, among the Registrant, Telephone Warehouse,
               Inc. and HIG Capital Management, Inc.**
10.17     --   Series A Preferred Stock Purchase Agreement, dated as of
               July 25, 1996, by and among the Registrant, HIG Fund V,
               Inc., Nicolas Molina and Brett Beveridge, as amended by (i)
               that Conversion Agreement, dated as of June 27, 1997, by and
               among the Registrant, HIG Fund V, Inc. and Texas Cellular
               Partners, L.P. and (ii) that Side Letter, dated April 11,
               1997, from HIG Capital Management, Inc. to Nicolas Molina
               and Brett Beveridge relating to indebtedness and capital
               expenditure limits.**
10.18     --   Stock Purchase Agreement, dated as of October 5, 1994, by
               and between the Registrant and Allan Sorensen, as amended.**
</TABLE>
    
<PAGE>   106
   
<TABLE>
<CAPTION>
EXHIBIT                                DESCRIPTION
- -------                                -----------
<C>       <C>  <S>
10.19     --   Amended and Restated Agreement and Plan of Merger, dated as
               of June 27, 1997, by and among the Registrant, Merger Sub 1,
               Inc., Merger Sub 2, Inc., Telephone Warehouse, Inc.,
               National Cellular, Incorporated and Texas Cellular Partners,
               L.P.**
10.20     --   Asset Purchase Agreement, dated as of August 31, 1996, by
               and among the Registrant, North Point Cellular, Inc.,
               Michael Weinstock and Marc Greene.**
10.21+    --   Dealer Agreement, dated December 20, 1996, by and between
               Telephone Warehouse, Inc. and Metroplex Telephone Company
               d/b/a AT&T Wireless Services.**
10.22+    --   Dealer Agreement, dated December 20, 1996, by and between
               Telephone Warehouse -- San Antonio, Inc. and AT&T Wireless
               Services of San Antonio, Inc. d/b/a AT&T Wireless
               Services.**
11.1      --   Statement regarding computation of per share earnings.**
16.1      --   Deloitte & Touche LLP letter.**
21.1      --   Subsidiaries of the Registrant.**
23.1      --   Consent of Greenberg Traurig Hoffman Lipoff Rosen & Quentel,
               P.A. (included in its opinion to be filed as Exhibit 5.1).**
23.2      --   Consent of Ernst & Young LLP.***
23.3      --   Consent of Ernst & Young LLP.***
23.4      --   Consent of Deloitte & Touche LLP.***
24.1      --   Reference is made to the signature pages of this
               Registration Statement for the Power of Attorney contained
               therein.
27.1      --   Financial Data Schedule.**
</TABLE>
    
 
- ---------------
 
 ** Previously filed.
*** Filed herewith.
  + Certain provisions of this exhibit are subject to a request for confidential
     treatment filed with the Securities and Exchange Commission.

<PAGE>   1
                                                                     EXHIBIT 1.1






                      Let's Talk Cellular & Wireless, Inc.



                             (a Florida corporation)



                        3,000,000 Shares of Common Stock



                               PURCHASE AGREEMENT









Dated:  [            ], 1997
<PAGE>   2
                                TABLE OF CONTENTS

<TABLE>
<S>                                                                                         <C>
PURCHASE AGREEMENT.........................................................................  1
     SECTION 1.   Representations and Warranties...........................................  3
         (a)      Representations and Warranties by the Company............................  3
                  (i)  Compliance with Registration Requirements...........................  3
                  (ii)  Independent Accountants............................................  4
                  (iii)  Financial Statements..............................................  4
                  (iv)  No Material Adverse Change in Business.............................  4
                  (v)  Good Standing of the Company........................................  4
                  (vi)  Good Standing of Subsidiaries......................................  5
                  (vii)  Capitalization....................................................  5
                  (viii)  Authorization of Agreement.......................................  5
                  (ix)  Authorization and Description of Securities........................  5
                  (x)  Absence of Defaults and Conflicts...................................  6
                  (xi)  Absence of Labor Dispute...........................................  6
                  (xii)  Absence of Proceedings............................................  6
                  (xiii)  Accuracy of Exhibits.............................................  7
                  (xiv)  Possession of Intellectual Property...............................  7
                  (xv)  Absence of Further Requirements....................................  7
                  (xvi)  Possession of Licenses and Permits................................  7
                  (xvii)  Title to Property................................................  8
                  (xviii)  Investment Company Act..........................................  8
                  (xix)  Environmental Laws................................................  8
                  (xx)  Registration Rights................................................  8
         (b)      Representations and Warranties by HIG....................................  9
                  (i)  Accurate Disclosure.................................................  9
                  (ii)  Authorization of Agreements........................................  9
                  (iii)  Good and Marketable Title.........................................  9
                  (iv)  Due Execution of Power of Attorney and Custody
                        Agreement.......................................................... 10
                  (v)  Absence of Manipulation............................................. 10
                  (vi)  Absence of Further Requirements.................................... 10
                  (vii)  Restriction on Sale of Securities................................. 10
                  (viii)  Certificates Suitable for Transfer............................... 10
                  (ix)  No Association with NASD........................................... 11
         (c)      Representations and Warranties by NCC and Sorensen....................... 11
                  (i)  Accurate Disclosure................................................. 11
                  (ii)  Authorization of Agreements........................................ 11
                  (iii)  Good and Marketable Title......................................... 11
                  (iv)  Due Execution of Power of Attorney and Custody
                        Agreement.......................................................... 12
                  (v)  Absence of Manipulation............................................. 12
                  (vi)  Absence of Further Requirements.................................... 12
                  (vii)  Restriction on Sale of Securities................................. 12
                  (viii)  Certificates Suitable for Transfer............................... 13
                  (ix)  No Association with NASD........................................... 13
         (d)      Officer's Certificates................................................... 13
     SECTION 2.   Sale and Delivery to Underwriters; Closing............................... 13
</TABLE>


                                       i
<PAGE>   3
<TABLE>
<S>                                                                                         <C>
         (a)      Initial Securities....................................................... 13
         (b)      Option Securities........................................................ 14
         (c)      Payment.................................................................. 14
         (d)      Denominations; Registration.............................................. 15
     SECTION 3.   Covenants of the Company................................................. 15
         (a)      Compliance with Securities Regulations and Commission
                  Requests................................................................. 15
         (b)      Filing of Amendments..................................................... 15
         (c)      Delivery of Registration Statements...................................... 16
         (d)      Delivery of Prospectuses................................................. 16
         (e)      Continued Compliance with Securities Laws................................ 16
         (f)      Blue Sky Qualifications.................................................. 16
         (g)      Rule 158................................................................. 17
         (h)      Use of Proceeds.......................................................... 17
         (i)      Listing.................................................................. 17
         (j)      Restriction on Sale of Securities........................................ 17
         (k)      Reporting Requirements................................................... 18
         (l)      Compliance with NASD Rules............................................... 18
         (m)      Compliance with Rule 463................................................. 18
     SECTION 4.   Payment of Expenses...................................................... 18
         (a)      Expenses................................................................. 18
         (b)      Expenses of the Selling Shareholders..................................... 19
         (c)      Termination of Agreement................................................. 19
         (d)      Allocation of Expenses................................................... 19
     SECTION 5.   Conditions of Underwriters' Obligations.................................. 19
         (a)      Effectiveness of Registration Statement.................................. 19
         (b)      Opinion of Counsel for Company........................................... 20
         (c)      Opinion of Counsel for the Selling Shareholders.......................... 20
         (d)      Opinion of Counsel for Underwriters...................................... 20
         (e)      Officers' Certificate.................................................... 20
         (f)      Certificate of Selling Shareholders...................................... 21
         (g)      Accountant's Comfort Letter.............................................. 21
         (h)      Bring-down Comfort Letter................................................ 21
         (i)      Approval of Listing...................................................... 21
         (j)      No Objection............................................................. 21
         (k)      Lock-up Agreements....................................................... 21
         (l)      Conditions to Purchase of Option Securities.............................. 21
                  (i)      Officers' Certificate........................................... 22
                  (ii)     Certificate of Selling Shareholder(s)........................... 22
                  (iii)    Opinion of Counsel for Company.................................. 22
                  (iv)     Opinion of Counsel for the Selling Shareholders................. 22
                  (v)      Opinion of Counsel for Underwriters............................. 22
                  (vi)     Bring-down Comfort Letter....................................... 22
         (m)      Additional Documents..................................................... 22
         (n)      Termination of Agreement................................................. 23
     SECTION 6.   Indemnification.......................................................... 23
         (a)      Indemnification of Underwriters.......................................... 23
</TABLE>


                                       ii
<PAGE>   4

<TABLE>
<S>                                                                                         <C>
         (b)      Indemnification of Company, Directors and Officers and Selling
                  Shareholders............................................................. 24
         (c)      Actions against Parties; Notification.................................... 24
         (d)      Settlement without Consent if Failure to Reimburse....................... 25
         (e)      Limitation on Indemnification by Selling Shareholders.  ................. 25
         (f)      Indemnification for Reserved Securities.................................. 25
         (g)      Other Agreements with Respect to Indemnification......................... 25
     SECTION 7.   Contribution............................................................. 25
     SECTION 8.   Representations, Warranties and Agreements to Survive
                  Delivery................................................................. 27
     SECTION 9.   Termination of Agreement................................................. 27
         (a)      Termination; General..................................................... 27
         (b)      Liabilities.............................................................. 27
     SECTION 10.  Default by One or More of the Underwriters............................... 27
     SECTION 11.  Default by one or more of the Selling Shareholders or the
                  Company.................................................................. 28
     SECTION 12.  Notices.................................................................. 29
     SECTION 13.  Parties.................................................................. 29
     SECTION 14.  Waiver of Immunities..................................................... 29
     SECTION 15.  Consent to Jurisdiction; Appointment of Agent for Service of
                  Process.................................................................. 29
     SECTION 16.  GOVERNING LAW AND TIME................................................... 31
     SECTION 17.  Effect of Headings....................................................... 31
</TABLE>








                                      iii
<PAGE>   5
                      Let's Talk Cellular & Wireless, Inc.

                             (a Florida corporation)

                        3,000,000 Shares of Common Stock

                           (Par Value $.01 Per Share)

                               PURCHASE AGREEMENT

                                                                       [ ], 1997

MERRILL LYNCH & CO.
Merrill Lynch, Pierce, Fenner & Smith
         Incorporated
SALOMON BROTHERS INC
  as Representatives of the several Underwriters
North Tower
World Financial Center
New York, New York 10281-1209

Ladies and Gentlemen:

         Let's Talk Cellular & Wireless, Inc., a Florida corporation (together
with its subsidiaries, the "Company"), and HIG Investment Group, L.P. ("HIG"),
NationsCredit Commercial Corporation ("NCC") and Allan Sorensen ("Sorensen" and,
collectively with HIG and NCC, the "Selling Shareholders"), confirm their
respective agreements with Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner &
Smith Incorporated ("Merrill Lynch"), Salomon Brothers Inc ("Salomon Brothers")
and each of the other Underwriters named in Schedule A hereto (collectively, the
"Underwriters", which term shall also include any underwriter substituted as
hereinafter provided in Section 10 hereof), for whom Merrill Lynch and Salomon
Brothers are acting as representatives (in such capacity, the
"Representatives"), with respect to (i) the sale by the Company and the Selling
Shareholders, acting severally and not jointly, and the purchase by the
Underwriters, acting severally and not jointly, of the respective numbers of
shares of Common Stock, par value $.01 per share, of the Company ("Common
Stock") set forth in Schedules A and B hereto and (ii) the grant by the Selling
Shareholders to the Underwriters, acting severally and not jointly, of the
option described in Section 2(b) hereof to purchase all or any part of 450,000
additional shares of Common Stock to cover over-allotments, if any. The
aforesaid 3,000,000 shares of Common Stock (the "Initial Securities") to be
purchased by the Underwriters and all or any part of the 450,000 shares of
Common Stock subject to the option described in Section 2(b) hereof (the "Option
Securities") are hereinafter called, collectively, the "Securities".




                                        1
<PAGE>   6
         The Company and the Selling Shareholders understand that the
Underwriters propose to make a public offering of the Securities as soon as the
Representatives deem advisable after this Agreement has been executed and
delivered.

         The Company, the Selling Shareholders and the Underwriters agree that
up to ___________ shares of the Securities to be purchased by the Underwrites
(the "Reserved Securities") shall be reserved for sale by the Underwriters to
certain eligible employees and persons having business relationships with the
Company, as part of the distribution of the Securities by the Underwriters,
subject to the terms of this Agreement, the applicable rules, regulations and
interpretations of the National Association of Securities Dealers, Inc. and all
other applicable laws, rules and regulations. To the extent that such Reserved
Securities are not orally confirmed for purchase by such eligible employees and
persons having business relationships with the Company by the end of the first
business day after the date of this Agreement, such Reserved Securities may be
offered to the public as part of the public offering contemplated hereby.

         The Company has filed with the Securities and Exchange Commission (the
"Commission") a registration statement on Form S-1 (No. 333-34595) covering the
registration of the Securities under the Securities Act of 1933, as amended (the
"1933 Act"), including the related preliminary prospectus or prospectuses.
Promptly after execution and delivery of this Agreement, the Company will either
(i) prepare and file a prospectus in accordance with the provisions of Rule 430A
("Rule 430A") of the rules and regulations of the Commission under the 1933 Act
(the "1933 Act Regulations") and paragraph (b) of Rule 424 ("Rule 424(b)") of
the 1933 Act Regulations or (ii) if the Company has elected to rely upon Rule
434 ("Rule 434") of the 1933 Act Regulations, prepare and file a term sheet (a
"Term Sheet") in accordance with the provisions of Rule 434 and Rule 424(b). The
information included in such prospectus or in such Term Sheet, as the case may
be, that was omitted from such registration statement at the time it became
effective but that is deemed to be part of such registration statement at the
time it became effective (a) pursuant to paragraph (b) of Rule 430A is referred
to as "Rule 430A Information" or (b) pursuant to paragraph (d) of Rule 434 is
referred to as "Rule 434 Information." Each prospectus used before such
registration statement became effective, and any prospectus that omitted, as
applicable, the Rule 430A Information or the Rule 434 Information, that was used
after such effectiveness and prior to the execution and delivery of this
Agreement, is herein called a "preliminary prospectus." Such registration
statement, including the exhibits thereto and schedules thereto at the time it
became effective and including the Rule 430A Information and the Rule 434
Information, as applicable, is herein called the "Registration Statement." Any
registration statement filed pursuant to Rule 462(b) of the 1933 Act Regulations
is herein referred to as the "Rule 462(b) Registration Statement," and after
such filing the term "Registration Statement" shall include the Rule 462(b)
Registration Statement. The final prospectus in the form first furnished to the
Underwriters for use in connection with the offering of the Securities is herein
called the "Prospectus." If Rule 434 is relied on, the term "Prospectus" shall
refer to the preliminary prospectus dated _____, 1997 together with the Term
Sheet and all references in this Agreement to the date of the Prospectus shall
mean the date of the Term Sheet. For purposes of this Agreement, all references
to the Registration Statement, any preliminary prospectus, the Prospectus or any
Term Sheet or any amendment or supplement to any of the foregoing shall be
deemed to include the copy filed with the Commission pursuant to its Electronic
Data Gathering, Analysis and Retrieval system ("EDGAR").




                                        2
<PAGE>   7
         SECTION 1. Representations and Warranties.

         (a) Representations and Warranties by the Company. The Company
represents and warrants to each Underwriter as of the date hereof, as of the
Closing Time referred to in Section 2(c) hereof, and as of each Date of Delivery
(if any) referred to in Section 2(b) hereof, and agrees with each Underwriter,
as follows:

                  (i)      Compliance with Registration Requirements. Each of
         the Registration Statement and any Rule 462(b) Registration Statement
         has become effective under the 1933 Act and no stop order suspending
         the effectiveness of the Registration Statement or any Rule 462(b)
         Registration Statement has been issued under the 1933 Act and no
         proceedings for that purpose have been instituted or are pending or, to
         the knowledge of the Company, are contemplated by the Commission, and
         any request on the part of the Commission for additional information
         has been complied with.

                  At the respective times the Registration Statement, any Rule
         462(b) Registration Statement and any post-effective amendments thereto
         became effective and at the Closing Time (and, if any Option Securities
         are purchased, at the Date of Delivery), the Registration Statement,
         the Rule 462(b) Registration Statement and any amendments and
         supplements thereto complied and will comply in all material respects
         with the requirements of the 1933 Act and the 1933 Act Regulations and
         did not and will not contain an untrue statement of a material fact or
         omit to state a material fact required to be stated therein or
         necessary to make the statements therein not misleading. Neither the
         Prospectus nor any amendments or supplements thereto (including any
         prospectus wrapper), at the time the Prospectus or any such amendment
         or supplement was issued and at the Closing Time (and, if any Option
         Securities are purchased, at the Date of Delivery), included or will
         include an untrue statement of a material fact or omitted or will omit
         to state a material fact necessary in order to make the statements
         therein, in the light of the circumstances under which they were made,
         not misleading. If Rule 434 is used, the Company will comply with the
         requirements of Rule 434 and the Prospectus shall not be "materially
         different," as such term is used in Rule 434, from the prospectus
         included in the Registration Statement at the time it became effective.
         The representations and warranties in this subsection shall not apply
         to statements in or omissions from the Registration Statement or
         Prospectus made in reliance upon and in conformity with information
         furnished to the Company in writing by any Underwriter through Merrill
         Lynch expressly for use in the Registration Statement or Prospectus.

                  Each preliminary prospectus and the prospectus filed as part
         of the Registration Statement as originally filed or as part of any
         amendment thereto, or filed pursuant to Rule 424 under the 1933 Act,
         complied when so filed in all material respects with the 1933 Act
         Regulations and each preliminary prospectus and the Prospectus
         delivered to the Underwriters for use in connection with this offering
         was identical to the electronically transmitted copies thereof filed
         with the Commission pursuant to EDGAR, except to the extent permitted
         by Regulation S-T.




                                        3
<PAGE>   8
                  (ii)     Independent Accountants. The accountants who
         certified the financial statements and supporting schedules included in
         the Registration Statement are independent public accountants as
         required by the 1933 Act and the 1933 Act Regulations.

                  (iii)    Financial Statements. The financial statements of the
         Company and the combined financial statements of Telephone Warehouse
         Inc. ("TWI"), National Cellular Inc. ("NCI") Telephone Warehouse-San
         Antonio, Inc. ("TWSA") and Telephone Warehouse-KC Inc. ("TWKC and,
         together with TWI, NCI and TWSA being herein collectively referred to
         as "Telephone Warehouse"), included in the Registration Statement and
         the Prospectus, together with the related schedules and notes, present
         fairly in all material respects the financial position of the Company
         and its consolidated subsidiaries and Telephone Warehouse and its
         consolidated subsidiaries, respectively, at the dates indicated and the
         statement of operations, shareholders' equity and cash flows of the
         Company and Telephone Warehouse and its or their consolidated
         subsidiaries for the periods specified; said financial statements have
         been prepared in conformity with generally accepted accounting
         principles ("GAAP") applied on a consistent basis throughout the
         periods involved. The supporting schedules included in the Registration
         Statement present fairly in all material respects the information
         required to be stated therein and have been prepared in accordance with
         GAAP. The selected financial data and the summary financial information
         included in the Prospectus present fairly the information shown therein
         and have been compiled on a basis consistent with that of the audited
         financial statements included in the Registration Statement. The pro
         forma financial statements and the related notes thereto included in
         the Registration Statement and the Prospectus present fairly in all
         material respects the information shown therein, have been prepared in
         accordance with the Commission's rules and guidelines with respect to
         pro forma financial statements and have been properly compiled on the
         bases described therein, and the assumptions used in the preparation
         thereof are reasonable and the adjustments used therein are appropriate
         to give effect to the transactions and circumstances referred to
         therein.

                  (iv)     No Material Adverse Change in Business. Since the
         respective dates as of which information is given in the Registration
         Statement and the Prospectus, except as otherwise stated therein, (A)
         there has been no material adverse change in the condition, financial
         or otherwise, or in the earnings, business affairs or business
         prospects of the Company and its subsidiaries considered as one
         enterprise, whether or not arising in the ordinary course of business
         (a "Material Adverse Effect"), (B) there have been no transactions
         entered into by the Company or any of its subsidiaries, other than
         those in the ordinary course of business, which are material with
         respect to the Company and its subsidiaries considered as one
         enterprise, and (C) there has been no dividend or distribution of any
         kind declared, paid or made by the Company on its capital stock.

                  (v)      Good Standing of the Company. The Company has been
         duly organized and is validly existing as a corporation in good
         standing under the laws of the State of Florida and has corporate power
         and authority to own, lease and operate its properties and to conduct
         its business as described in the Prospectus and to enter into and
         perform its obligations under this Agreement; and the Company is duly
         qualified as a foreign corporation to transact business and is in good
         standing in each other jurisdiction in which


                                        4
<PAGE>   9
         such qualification is required, whether by reason of the ownership or
         leasing of property or the conduct of business, except where the
         failure so to qualify or to be in good standing would not result in a
         Material Adverse Effect.

                  (vi)     Good Standing of Subsidiaries. Each "significant
         subsidiary" of the Company (as such term is defined in Rule 1-02 of
         Regulation S-X) (each a "Subsidiary" and, collectively, the
         "Subsidiaries") has been duly organized and is validly existing as a
         corporation in good standing under the laws of the jurisdiction of its
         incorporation, has corporate power and authority to own, lease and
         operate its properties and to conduct its business as described in the
         Prospectus and is duly qualified as a foreign corporation to transact
         business and is in good standing in each jurisdiction in which such
         qualification is required, whether by reason of the ownership or
         leasing of property or the conduct of business, except where the
         failure so to qualify or to be in good standing would not result in a
         Material Adverse Effect; except as otherwise disclosed in the
         Registration Statement, all of the issued and outstanding capital stock
         of each such Subsidiary has been duly authorized and validly issued, is
         fully paid and non-assessable and is owned by the Company, directly or
         through subsidiaries, free and clear of any security interest,
         mortgage, pledge, lien, encumbrance, claim or equity; none of the
         outstanding shares of capital stock of any Subsidiary was issued in
         violation of the preemptive or similar rights of any securityholder of
         such Subsidiary. The only subsidiaries of the Company are (a) the
         subsidiaries listed on Exhibit 21 to the Registration Statement and (b)
         certain other subsidiaries which, considered in the aggregate as a
         single Subsidiary, do not constitute a "significant subsidiary" as
         defined in Rule 1-02 of Regulation S-X.

                  (vii)    Capitalization. The authorized, issued and
         outstanding capital stock of the Company is as set forth in the
         Prospectus in the column entitled "Actual" under the caption
         "Capitalization" (except for subsequent issuances, if any, pursuant to
         this Agreement, pursuant to reservations, agreements or employee
         benefit plans referred to in the Prospectus or pursuant to the exercise
         of convertible securities or options referred to in the Prospectus).
         The shares of issued and outstanding capital stock, including the
         Securities to be purchased by the Underwriters from the Selling
         Shareholder(s), have been duly authorized and validly issued and are
         fully paid and non-assessable; none of the outstanding shares of
         capital stock, including the Securities to be purchased by the
         Underwriters from the Selling Shareholder(s), was issued in violation
         of the preemptive or other similar rights of any securityholder of the
         Company.

                  (viii)   Authorization of Agreement. This Agreement has been
         duly authorized, executed and delivered by the Company.

                  (ix)     Authorization and Description of Securities. The
         Securities to be purchased by the Underwriters from the Company have
         been duly authorized for issuance and sale to the Underwriters pursuant
         to this Agreement and, when issued and delivered by the Company
         pursuant to this Agreement against payment of the consideration set
         forth herein, will be validly issued and fully paid and non-assessable;
         the Common Stock conforms to all statements relating thereto contained
         in the Prospectus and such description conforms to the rights set forth
         in the instruments defining the same; no holder of the Securities will
         be subject to personal liability by reason of being such a holder; and


                                        5
<PAGE>   10
         the issuance of the Securities is not subject to the preemptive or
         other similar rights of any securityholder of the Company.

                  (x)      Absence of Defaults and Conflicts. Neither the
         Company nor any of its subsidiaries is in violation of its charter or
         by-laws or in default in the performance or observance of any
         obligation, agreement, covenant or condition contained in any contract,
         indenture, mortgage, deed of trust, loan or credit agreement, note,
         lease or other agreement or instrument to which the Company or any of
         its subsidiaries is a party or by which it or any of them may be bound,
         or to which any of the property or assets of the Company or any
         subsidiary is subject (collectively, "Agreements and Instruments")
         except for such defaults that would not result in a Material Adverse
         Effect; and the execution, delivery and performance of this Agreement
         and the consummation of the transactions contemplated herein and in the
         Registration Statement (including the issuance and sale of the
         Securities and the use of the proceeds from the sale of the Securities
         as described in the Prospectus under the caption "Use of Proceeds") and
         compliance by the Company with its obligations hereunder have been duly
         authorized by all necessary corporate action and do not and will not,
         whether with or without the giving of notice or passage of time or
         both, conflict with or constitute a breach of, or default or Repayment
         Event (as defined below) under, or result in the creation or imposition
         of any lien, charge or encumbrance upon any property or assets of the
         Company or any subsidiary pursuant to, the Agreements and Instruments
         (except for such conflicts, breaches or defaults or liens, charges or
         encumbrances that would not result in a Material Adverse Effect), nor
         will such action result in any violation of the provisions of the
         charter or by-laws of the Company or any subsidiary or any applicable
         law, statute, rule, regulation, judgment, order, writ or decree of any
         government, government instrumentality or court, domestic or foreign,
         having jurisdiction over the Company or any subsidiary or any of their
         assets, properties or operations. As used herein, a "Repayment Event"
         means any event or condition which gives the holder of any note,
         debenture or other evidence of indebtedness (or any person acting on
         such holder's behalf) the right to require the repurchase, redemption
         or repayment of all or a portion of such indebtedness by the Company or
         any subsidiary.

                  (xi)     Absence of Labor Dispute. No labor dispute with the
         employees of the Company or any subsidiary exists or, to the knowledge
         of the Company, is imminent, and the Company is not aware of any
         existing or imminent labor disturbance by the employees of any of its
         or any subsidiary's principal suppliers, manufacturers, customers or
         contractors, which, in either case, may reasonably be expected to
         result in a Material Adverse Effect.

                  (xii)    Absence of Proceedings. There is no action, suit,
         proceeding, inquiry or investigation before or brought by any court or
         governmental agency or body, domestic or foreign, now pending, or, to
         the knowledge of the Company, threatened, against or affecting the
         Company or any subsidiary, which is required to be disclosed in the
         Registration Statement (other than as disclosed therein), or which
         might reasonably be expected to result in a Material Adverse Effect, or
         which might reasonably be expected to materially and adversely affect
         the properties or assets thereof or the consummation of the
         transactions contemplated in this Agreement or the performance by the
         Company of


                                        6
<PAGE>   11
         its obligations hereunder; the aggregate of all pending legal or
         governmental proceedings to which the Company or any subsidiary is a
         party or of which any of their respective property or assets is the
         subject which are not described in the Registration Statement,
         including ordinary routine litigation incidental to the business, could
         not reasonably be expected to result in a Material Adverse Effect.

                  (xiii)   Accuracy of Exhibits. There are no contracts or
         documents which are required to be described in the Registration
         Statement or the Prospectus or to be filed as exhibits thereto which
         have not been so described and filed as required.

                  (xiv)    Possession of Intellectual Property. The Company and
         its subsidiaries own or possess, or can acquire on reasonable terms,
         adequate patents, patent rights, licenses, inventions, copyrights,
         know-how (including trade secrets and other unpatented and/or
         unpatentable proprietary or confidential information, systems or
         procedures), trademarks, service marks, trade names or other
         intellectual property (collectively, "Intellectual Property") necessary
         to carry on the business now operated by them, and neither the Company
         nor any of its subsidiaries has received any notice or is otherwise
         aware of any infringement of or conflict with asserted rights of others
         with respect to any Intellectual Property or of any facts or
         circumstances which would render any Intellectual Property invalid or
         inadequate to protect the interest of the Company or any of its
         subsidiaries therein, and which infringement or conflict (if the
         subject of any unfavorable decision, ruling or finding) or invalidity
         or inadequacy, singly or in the aggregate, would result in a Material
         Adverse Effect.

                  (xv)     Absence of Further Requirements. No filing with, or
         authorization, approval, consent, license, order, registration,
         qualification or decree of, any court or governmental authority or
         agency is necessary or required for the performance by the Company of
         its obligations hereunder, in connection with the offering, issuance or
         sale of the Securities hereunder or the consummation of the
         transactions contemplated by this Agreement, except such as have been
         already obtained or as may be required under the 1933 Act or the 1933
         Act Regulations or state securities laws.

                  (xvi)    Possession of Licenses and Permits. The Company and
         its subsidiaries possess such permits, licenses, approvals, consents
         and other authorizations (collectively, "Governmental Licenses") issued
         by the appropriate federal, state, local or foreign regulatory agencies
         or bodies necessary to conduct the business now operated by them,
         except where the failure to possess such Governmental Licenses, singly
         or in the aggregate, would not have a Material Adverse Effect; the
         Company and its subsidiaries are in compliance with the terms and
         conditions of all such Governmental Licenses, except where the failure
         so to comply would not, singly or in the aggregate, have a Material
         Adverse Effect; all of the Governmental Licenses are valid and in full
         force and effect, except when the invalidity of such Governmental
         Licenses or the failure of such Governmental Licenses to be in full
         force and effect would not have a Material Adverse Effect; and neither
         the Company nor any of its subsidiaries has received any notice of
         proceedings relating to the revocation or modification of any such
         Governmental Licenses which, singly or in the aggregate, if the subject
         of an unfavorable decision, ruling or finding, would result in a
         Material Adverse Effect.


                                        7
<PAGE>   12
                  (xvii)   Title to Property. The Company and its subsidiaries
         have good and valid title to all real property owned by the Company and
         its subsidiaries and good title to all other properties owned by them,
         in each case, free and clear of all mortgages, pledges, liens, security
         interests, claims, restrictions or encumbrances of any kind except such
         as (a) are described in the Prospectus or (b) do not, singly or in the
         aggregate, materially affect the value of such property and do not
         interfere with the use made and proposed to be made of such property by
         the Company or any of its subsidiaries; and all of the leases and
         subleases that are, individually or in the aggregate, material to the
         business of the Company and its subsidiaries, considered as one
         enterprise, and under which the Company or any of its subsidiaries
         holds properties described in the Prospectus, are in full force and
         effect, and neither the Company nor any subsidiary has any notice of
         any material claim of any sort that has been asserted by anyone adverse
         to the rights of the Company or any subsidiary under any of the leases
         or subleases mentioned above, or affecting or questioning the rights of
         the Company or such subsidiary to the continued possession of the
         leased or subleased premises under any such lease or sublease.

                  (xviii)  Investment Company Act. The Company is not, and upon
         the issuance and sale of the Securities as herein contemplated and the
         application of the net proceeds therefrom as described in the
         Prospectus will not be, an "investment company" or an entity
         "controlled" by an "investment company" as such terms are defined in
         the Investment Company Act of 1940, as amended (the "1940 Act").

                  (xix)    Environmental Laws. Except as described in the
         Registration Statement and except as would not, singly or in the
         aggregate, result in a Material Adverse Effect, (A) neither the Company
         nor any of its subsidiaries is in violation of any federal, state,
         local or foreign statute, law, rule, regulation, ordinance, code,
         policy or rule of common law or any judicial or administrative
         interpretation thereof, including any judicial or administrative order,
         consent, decree or judgment, relating to pollution or protection of
         human health, the environment (including, without limitation, ambient
         air, surface water, groundwater, land surface or subsurface strata) or
         wildlife, including, without limitation, laws and regulations relating
         to the release or threatened release of chemicals, pollutants,
         contaminants, wastes, toxic substances, hazardous substances, petroleum
         or petroleum products (collectively, "Hazardous Materials") or to the
         manufacture, processing, distribution, use, treatment, storage,
         disposal, transport or handling of Hazardous Materials (collectively,
         "Environmental Laws"), (B) the Company and its subsidiaries have all
         permits, authorizations and approvals required under any applicable
         Environmental Laws and are each in compliance with their requirements,
         (C) there are no pending or threatened administrative, regulatory or
         judicial actions, suits, demands, demand letters, claims, liens,
         notices of noncompliance or violation, investigation or proceedings
         relating to any Environmental Law against the Company or any of its
         subsidiaries and (D) there are no events or circumstances that might
         reasonably be expected to form the basis of an order for clean-up or
         remediation, or an action, suit or proceeding by any private party or
         governmental body or agency, against or affecting the Company or any of
         its subsidiaries relating to Hazardous Materials or any Environmental
         Laws.

                  (xx)     Registration Rights. There are no persons with
         registration rights or other similar rights to have any securities
         registered pursuant to the Registration Statement or


                                        8
<PAGE>   13
         otherwise registered by the Company under the 1933 Act that have not
         been duly and validly waived.

         (b) Representations and Warranties by HIG. HIG represents and warrants
to each Underwriter as of the date hereof, as of the Closing Time, and, if HIG
is selling Option Securities on a Date of Delivery, as of each such Date of
Delivery, and agrees with each Underwriter, as follows:

                  (i)      Accurate Disclosure. To the best knowledge of HIG,
         the representations and warranties of the Company contained in Section
         1(a) hereof are true and correct; HIG has reviewed and is familiar with
         the Registration Statement and the Prospectus and neither the
         Prospectus nor any amendments or supplements thereto includes any
         untrue statement of a material fact or omits to state a material fact
         necessary in order to make the statements therein, in the light of the
         circumstances under which they were made, not misleading; and HIG is
         not prompted to sell the Securities to be sold by HIG hereunder by any
         information concerning the Company or any subsidiary of the Company
         which is not set forth in the Prospectus.

                  (ii)     Authorization of Agreements. HIG has the full right,
         power and authority to enter into this Agreement and a Power of
         Attorney and Custody Agreement (the "Power of Attorney and Custody
         Agreement") and to sell, transfer and deliver the Securities to be sold
         by HIG hereunder. The execution and delivery of this Agreement and the
         Power of Attorney and Custody Agreement and the sale and delivery of
         the Securities to be sold by HIG and the consummation of the
         transactions contemplated herein and compliance by HIG with its
         obligations hereunder have been duly authorized by HIG and do not and
         will not, whether with or without the giving of notice or passage of
         time or both, conflict with or constitute a breach of, or default
         under, or result in the creation or imposition of any tax, lien, charge
         or encumbrance upon the Securities to be sold by HIG or any property or
         assets of HIG pursuant to any contract, indenture, mortgage, deed of
         trust, loan or credit agreement, note, license, lease or other
         agreement or instrument to which HIG is a party or by which HIG may be
         bound, or to which any of the property or assets of HIG is subject, nor
         will such action result in any violation of the provisions of the
         charter or by-laws or partnership agreement or other organizational
         instrument of HIG, if applicable, or any applicable treaty, law,
         statute, rule, regulation, judgment, order, writ or decree of any
         government, government instrumentality or court, domestic or foreign,
         having jurisdiction over HIG or any of its properties.

                  (iii)    Good and Marketable Title. Except as set forth in the
         Registration Statement and the Prospectus, HIG has and will at the
         Closing Time and, if any Option Securities being sold by HIG are
         purchased, on each Date of Delivery have good and marketable title to
         the Securities to be sold by HIG hereunder, free and clear of any
         security interest, mortgage, pledge, lien, charge, claim, equity or
         encumbrance of any kind, other than pursuant to this Agreement; and
         upon delivery of such Securities and payment of the purchase price
         therefor as herein contemplated, assuming each such Underwriter has no
         notice of any adverse claim, each of the Underwriters will receive good
         and marketable title to the Securities purchased by it from HIG, free
         and clear of any security interest, mortgage, pledge, lien, charge,
         claim, equity or encumbrance of any kind.


                                        9
<PAGE>   14
                  (iv)     Due Execution of Power of Attorney and Custody
         Agreement. HIG has duly executed and delivered, in the form heretofore
         furnished to the Representatives, the Power of Attorney and Custody
         Agreement with _______ and ________, or any of them, as
         attorney(s)-in-fact (the "Attorney(s)-in-Fact") and _________, as
         custodian (the "Custodian"); the Custodian is authorized to deliver the
         Securities to be sold by HIG hereunder and to accept payment therefor;
         and each Attorney-in-Fact is authorized to execute and deliver this
         Agreement and the certificate referred to in Section 5(f) or that may
         be required pursuant to Sections 5(l) and 5(m) on behalf of HIG, to
         sell, assign and transfer to the Underwriters the Securities to be sold
         by HIG hereunder, to determine the purchase price to be paid by the
         Underwriters to HIG, as provided in Section 2(a) hereof, to authorize
         the delivery of the Securities to be sold by HIG hereunder, to accept
         payment therefor, and otherwise to act on behalf of HIG in connection
         with this Agreement.

                  (v)      Absence of Manipulation. HIG has not taken, and will
         not take, directly or indirectly, any action which is designed to or
         which has constituted or which might reasonably be expected to cause or
         result in stabilization or manipulation of the price of any security of
         the Company to facilitate the sale or resale of the Securities.

                  (vi)     Absence of Further Requirements. No filing with, or
         consent, approval, authorization, order, registration, qualification or
         decree of, any court or governmental authority or agency, domestic or
         foreign, is necessary or required for the performance by HIG of its
         obligations hereunder or in the Power of Attorney and Custody
         Agreement, or in connection with the sale and delivery of the
         Securities hereunder or the consummation of the transactions
         contemplated by this Agreement, except such as may have previously been
         made or obtained or as may be required under the 1933 Act or the 1933
         Act Regulations or state securities laws.

                  (vii)    Restriction on Sale of Securities. During a period of
         180 days from the date of the Prospectus, HIG will not, without the
         prior written consent of Merrill Lynch, (A) offer, pledge, sell,
         contract to sell, sell any option or contract to purchase, purchase any
         option or contract to sell, grant any option, right or warrant to
         purchase or otherwise transfer or dispose of, directly or indirectly,
         any share of Common Stock or any securities convertible into or
         exercisable or exchangeable for Common Stock or file any registration
         statement under the 1933 Act with respect to any of the foregoing or
         (B) enter into any swap or any other agreement or any transaction that
         transfers, in whole or in part, directly or indirectly, the economic
         consequence of ownership of the Common Stock, whether any such swap or
         transaction described in clause (A) or (B) above is to be settled by
         delivery of Common Stock or such other securities, in cash or
         otherwise. The foregoing sentence shall not apply to the Securities to
         be sold hereunder.

                  (viii)   Certificates Suitable for Transfer. Certificates for
         all of the Securities to be sold by HIG pursuant to this Agreement, in
         suitable form for transfer by delivery or accompanied by duly executed
         instruments of transfer or assignment in blank with signatures
         guaranteed, have been placed in custody with the Custodian with
         irrevocable conditional instructions to deliver such Securities to the
         Underwriters pursuant to this Agreement.



                                       10
<PAGE>   15
                  (ix)     No Association with NASD. Neither HIG nor any of
         HIG's affiliates directly, or indirectly through one or more
         intermediaries, controls, or is controlled by, or is under common
         control with, or has any other association with (within the meaning of
         Article I, Section 1(m) of the By-laws of the National Association of
         Securities Dealers, Inc.), any member firm of the National Association
         of Securities Dealers, Inc.



                  (c) Representations and Warranties by NCC and Sorensen. Each
of NCC and Sorensen severally and not jointly represents and warrants to each
Underwriter as of the date hereof, as of the Closing Time, and, if NCC or
Sorensen is selling Option Securities on a Date of Delivery, as of each such
Date of Delivery, and agrees with each Underwriter, as follows:

                  (i)      Accurate Disclosure. Such Selling Shareholder has
         reviewed and is familiar with the Registration Statement and the
         Prospectus and neither the Prospectus nor any amendments or supplements
         thereto includes any untrue statement of a material fact or omits to
         state a material fact with respect to such Selling Shareholder, any
         Securities being sold by it hereunder or any information provided by
         such Selling Shareholder necessary in order to make the statements
         therein, in the light of the circumstances under which they were made,
         not misleading; and such Selling Shareholder is not prompted to sell
         the Securities to be sold by such Selling Shareholder hereunder by any
         information concerning the Company or any subsidiary of the Company
         which is not set forth in the Prospectus.

                  (ii)     Authorization of Agreements. Such Selling Shareholder
         has the full right, power and authority to enter into this Agreement
         and the Power of Attorney and Custody Agreement and to sell, transfer
         and deliver the Securities to be sold by such Selling Shareholder
         hereunder. The execution and delivery of this Agreement and the Power
         of Attorney and Custody Agreement and the sale and delivery of the
         Securities to be sold by such Selling Shareholder and the consummation
         of the transactions contemplated herein and compliance by such Selling
         Shareholder with its obligations hereunder have been duly authorized by
         such Selling Shareholder and do not and will not, whether with or
         without the giving of notice or passage of time or both, conflict with
         or constitute a breach of, or default under, or result in the creation
         or imposition of any tax, lien, charge or encumbrance upon the
         Securities to be sold by such Selling Shareholder or any property or
         assets of such Selling Shareholder pursuant to any contract, indenture,
         mortgage, deed of trust, loan or credit agreement, note, license, lease
         or other agreement or instrument to which such Selling Shareholder is a
         party or by which such Selling Shareholder may be bound, or to which
         any of the property or assets of is subject, nor will such action
         result in any violation of the provisions of the charter or by-laws or
         partnership agreement or other organizational instrument of such
         Selling Shareholder, if applicable, or any applicable treaty, law,
         statute, rule, regulation, judgment, order, writ or decree of any
         government, government instrumentality or court, domestic or foreign,
         having jurisdiction over such Selling Shareholder or any of its
         properties.

                  (iii)    Good and Marketable Title. Except as set forth in the
         Registration Statement and the Prospectus, such Selling Shareholder has
         and will at the Closing Time and, if any Option Securities are
         purchased, on each Date of Delivery have good and marketable title


                                       11
<PAGE>   16
         to the Securities to be sold by such Selling Shareholder hereunder,
         free and clear of any security interest, mortgage, pledge, lien,
         charge, claim, equity or encumbrance of any kind, other than pursuant
         to this Agreement; and upon delivery of such Securities and payment of
         the purchase price therefor as herein contemplated, assuming each such
         Underwriter has no notice of any adverse claim, each of the
         Underwriters will receive good and marketable title to the Securities
         purchased by it from such Selling Shareholder, free and clear of any
         security interest, mortgage, pledge, lien, charge, claim, equity or
         encumbrance of any kind.

                  (iv)     Due Execution of Power of Attorney and Custody
         Agreement. Each of NCC and Sorensen has duly executed and delivered, in
         the form heretofore furnished to the Representatives, the Power of
         Attorney and Custody Agreement with _______ and ________, or any of
         them, as attorney(s)-in-fact (the "NCC Attorney(s)-in-Fact") and
         _________, as custodian (the "NCC Custodian") and with ______________
         and ______________, or any of them, as attorney(s)-in-fact (the
         "Sorensen Attorney(s)-in-Fact") and _____________, as custodian (the
         "Sorensen Custodian") respectively; each of the NCC Custodian and the
         Sorensen Custodian is authorized to deliver the Securities to be sold
         by the applicable Selling Shareholder hereunder and to accept payment
         therefor; and each Attorney-in-Fact is authorized to execute and
         deliver this Agreement and the certificate referred to in Section 5(f)
         or that may be required pursuant to Sections 5(l) and 5(m) on behalf of
         such Selling Shareholder, to sell, assign and transfer to the
         Underwriters the Securities to be sold by such Selling Shareholder
         hereunder, to determine the purchase price to be paid by the
         Underwriters to such Selling Shareholder, as provided in Section 2(a)
         hereof, to authorize the delivery of the Securities to be sold by such
         Selling Shareholder hereunder, to accept payment therefor, and
         otherwise to act on behalf of such Selling Shareholder in connection
         with this Agreement.

                  (v)      Absence of Manipulation. Such Selling Shareholder has
         not taken, and will not take, directly or indirectly, any action which
         is designed to or which has constituted or which might reasonably be
         expected to cause or result in stabilization or manipulation of the
         price of any security of the Company to facilitate the sale or resale
         of the Securities.

                  (vi)     Absence of Further Requirements. No filing with, or
         consent, approval, authorization, order, registration, qualification or
         decree of, any court or governmental authority or agency, domestic or
         foreign, is necessary or required for the performance by such Selling
         Shareholder of its obligations hereunder or in the Power of Attorney
         and Custody Agreement applicable to such Selling Shareholder, or in
         connection with the sale and delivery of the Securities hereunder or
         the consummation of the transactions contemplated by this Agreement,
         except (i) such as may have previously been made or obtained or as may
         be required under the 1933 Act or the 1933 Act Regulations or state
         securities laws and (ii) such as have been obtained under the laws and
         regulations of jurisdictions in which the Reserved Securities are
         offered.

                  (vii)    Restriction on Sale of Securities. During a period of
         180 days from the date of the Prospectus, such Selling Shareholder will
         not, without the prior written consent of Merrill Lynch, (i) offer,
         pledge, sell, contract to sell, sell any option or contract to


                                       12
<PAGE>   17
         purchase, purchase any option or contract to sell, grant any option,
         right or warrant to purchase or otherwise transfer or dispose of,
         directly or indirectly, any share of Common Stock or any securities
         convertible into or exercisable or exchangeable for Common Stock or
         file any registration statement under the 1933 Act with respect to any
         of the foregoing or (ii) enter into any swap or any other agreement or
         any transaction that transfers, in whole or in part, directly or
         indirectly, the economic consequence of ownership of the Common Stock,
         whether any such swap or transaction described in clause (i) or (ii)
         above is to be settled by delivery of Common Stock or such other
         securities, in cash or otherwise. The foregoing sentence shall not
         apply to the Securities to be sold hereunder.

                  (viii)   Certificates Suitable for Transfer. Certificates for
         all of the Securities to be sold by such Selling Shareholder pursuant
         to this Agreement, in suitable form for transfer by delivery or
         accompanied by duly executed instruments of transfer or assignment in
         blank with signatures guaranteed, have been placed in custody with the
         Custodian with irrevocable conditional instructions to deliver such
         Securities to the Underwriters pursuant to this Agreement.

                  (ix)     No Association with NASD. Except as has been
         separately disclosed in writing by NCC to the Representatives, neither
         NCC nor Sorensen nor any of Selling Shareholder's affiliates directly,
         or indirectly through one or more intermediaries, controls, or is
         controlled by, or is under common control with, or has any other
         association with (within the meaning of Article I, Section 1(m) of the
         By-laws of the National Association of Securities Dealers, Inc.), any
         member firm of the National Association of Securities Dealers, Inc.

         (d) Officer's Certificates. Any certificate signed by any officer of
the Company or any of its subsidiaries delivered to the Representatives or to
counsel for the Underwriters shall be deemed a representation and warranty by
the Company to each Underwriter as to the matters covered thereby; and any
certificate signed by or on behalf of the Selling Shareholders as such and
delivered to the Representatives or to counsel for the Underwriters pursuant to
the terms of this Agreement shall be deemed a representation and warranty by
such Selling Shareholder to the Underwriters as to the matters covered thereby.

         SECTION 2. Sale and Delivery to Underwriters; Closing.

         (a) Initial Securities. On the basis of the representations and
warranties herein contained and subject to the terms and conditions herein set
forth, the Company and each Selling Shareholder, severally and not jointly,
agree to sell to each Underwriter, severally and not jointly, and each
Underwriter, severally and not jointly, agrees to purchase from the Company and
each Selling Shareholder, at the price per share set forth in Schedule C, that
proportion of the number of Initial Securities set forth in Schedule B opposite
the name of the Company or such Selling Shareholder, as the case may be, which
the number of Initial Securities set forth in Schedule A opposite the name of
such Underwriter, plus any additional number of Initial Securities which such
Underwriter may become obligated to purchase pursuant to the provisions of
Section 10 hereof, bears to the total number of Initial Securities, subject, in
each case, to such adjustments among the Underwriters as the Representatives in
their sole discretion shall make to eliminate any sales or purchases of
fractional securities.


                                       13
<PAGE>   18
         (b) Option Securities. In addition, on the basis of the representations
and warranties herein contained and subject to the terms and conditions herein
set forth, the Selling Shareholders, acting severally and not jointly, hereby
grant an option to the Underwriters, severally and not jointly, to purchase up
to an additional 450,000 shares of Common Stock, as set forth in Schedule B, at
the price per share set forth in Schedule C, less an amount per share equal to
any dividends or distributions declared by the Company and payable on the
Initial Securities but not payable on the Option Securities. The option hereby
granted will expire 30 days after the date hereof and may be exercised in whole
or in part from time to time only for the purpose of covering over-allotments
which may be made in connection with the offering and distribution of the
Initial Securities upon notice by the Representatives to the Selling
Shareholders setting forth the number of Option Securities as to which the
several Underwriters are then exercising the option and the time and date of
payment and delivery for such Option Securities. Any such time and date of
delivery (a "Date of Delivery") shall be determined by the Representatives, but
shall not be later than seven full business days after the exercise of said
option, nor in any event prior to the Closing Time, as hereinafter defined. If
the option is exercised as to all or any portion of the Option Securities, each
of the Underwriters, acting severally and not jointly, will purchase that
proportion of the total number of Option Securities then being purchased which
the number of Initial Securities set forth in Schedule A opposite the name of
such Underwriter bears to the total number of Initial Securities, subject in
each case to such adjustments as the Representatives in their discretion shall
make to eliminate any sales or purchases of fractional shares. Each Selling
Shareholder shall sell Option Securities in the proportion that the number of
shares of Common Stock held by such Selling Shareholder which are subject to the
option bears to the total number of shares subject to options granted by the
Selling Shareholders.

         (c) Payment. Payment of the purchase price for, and delivery of
certificates for, the Initial Securities shall be made at the offices of Brown &
Wood LLP, One World Trade Center, New York, New York 10048, or at such other
place as shall be agreed upon by the Representatives and the Company and the
Selling Shareholders, at 9:00 A.M. (Eastern time) on the third (fourth, if the
pricing occurs after 4:30 P.M. (Eastern time) on any given day) business day
after the date hereof (unless postponed in accordance with the provisions of
Section 10), or such other time not later than ten business days after such date
as shall be agreed upon by the Representatives and the Company and the Selling
Shareholders (such time and date of payment and delivery being herein called
"Closing Time").

         In addition, in the event that any or all of the Option Securities are
purchased by the Underwriters, payment of the purchase price for, and delivery
of certificates for, such Option Securities shall be made at the above-mentioned
offices, or at such other place as shall be agreed upon by the Representatives
and the Company and the Selling Shareholders, on each Date of Delivery as
specified in the notice from the Representatives to the Company and Selling
Shareholders.

         Payment shall be made to the Company and the Selling Shareholders by
wire transfer of immediately available funds to bank account(s) designated by
the Company and the Custodian pursuant to each Selling Shareholder's Power of
Attorney and Custody Agreement, as the case may be, against delivery to the
Representatives for the respective accounts of the Underwriters of certificates
for the Securities to be purchased by them. It is understood that each
Underwriter has authorized the Representatives, for its account, to accept
delivery of, receipt for, and make


                                       14
<PAGE>   19
payment of the purchase price for, the Initial Securities and the Option
Securities, if any, which it has agreed to purchase. Merrill Lynch, individually
and not as representative of the Underwriters, may (but shall not be obligated
to) make payment of the purchase price for the Initial Securities or the Option
Securities, if any, to be purchased by any Underwriter whose funds have not been
received by the Closing Time or the relevant Date of Delivery, as the case may
be, but such payment shall not relieve such Underwriter from its obligations
hereunder.

         (d) Denominations; Registration. Certificates for the Initial
Securities and the Option Securities, if any, shall be in such denominations and
registered in such names as the Representatives may request in writing at least
one full business day before the Closing Time or the relevant Date of Delivery,
as the case may be. The certificates for the Initial Securities and the Option
Securities, if any, will be made available for examination and packaging by the
Representatives in The City of New York not later than 10:00 A.M. (Eastern time)
on the business day prior to the Closing Time or the relevant Date of Delivery,
as the case may be.


         SECTION 3. Covenants of the Company. The Company covenants with each
Underwriter as follows:

                  (a) Compliance with Securities Regulations and Commission
         Requests. The Company, subject to Section 3(b), will comply with the
         requirements of Rule 430A or Rule 434, as applicable, and will notify
         the Representatives immediately, and confirm the notice in writing, (i)
         when any post-effective amendment to the Registration Statement shall
         become effective, or any supplement to the Prospectus or any amended
         Prospectus shall have been filed, (ii) of the receipt of any comments
         from the Commission, (iii) of any request by the Commission for any
         amendment to the Registration Statement or any amendment or supplement
         to the Prospectus or for additional information, and (iv) of the
         issuance by the Commission of any stop order suspending the
         effectiveness of the Registration Statement or of any order preventing
         or suspending the use of any preliminary prospectus, or of the
         suspension of the qualification of the Securities for offering or sale
         in any jurisdiction, or of the initiation or threatening of any
         proceedings for any of such purposes. The Company will promptly effect
         the filings necessary pursuant to Rule 424(b) and will take such steps
         as it deems necessary to ascertain promptly whether the form of
         prospectus transmitted for filing under Rule 424(b) was received for
         filing by the Commission and, in the event that it was not, it will
         promptly file such prospectus. The Company will make every reasonable
         effort to prevent the issuance of any stop order and, if any stop order
         is issued, to obtain the lifting thereof at the earliest possible
         moment.

                  (b) Filing of Amendments. The Company will give the
         Representatives notice of its intention to file or prepare any
         amendment to the Registration Statement (including any filing under
         Rule 462(b)), any Term Sheet or any amendment, supplement or revision
         to either the prospectus included in the Registration Statement at the
         time it became effective or to the Prospectus, will furnish the
         Representatives with copies of any such documents a reasonable amount
         of time prior to such proposed filing or use, as the case may be, and
         will not file or use any such document to which the Representatives or
         counsel for the Underwriters shall object.


                                       15
<PAGE>   20
                  (c) Delivery of Registration Statements. The Company has
         furnished or will deliver to the Representatives and counsel for the
         Underwriters, without charge, signed copies of the Registration
         Statement as originally filed and of each amendment thereto (including
         exhibits filed therewith or incorporated by reference therein) and
         signed copies of all consents and certificates of experts, and will
         also deliver to the Representatives, without charge, a conformed copy
         of the Registration Statement as originally filed and of each amendment
         thereto (without exhibits) for each of the Underwriters. The copies of
         the Registration Statement and each amendment thereto furnished to the
         Underwriters will be identical to the electronically transmitted copies
         thereof filed with the Commission pursuant to EDGAR, except to the
         extent permitted by Regulation S-T.

                  (d) Delivery of Prospectuses. The Company has delivered to
         each Underwriter, without charge, as many copies of each preliminary
         prospectus as such Underwriter reasonably requested, and the Company
         hereby consents to the use of such copies for purposes permitted by the
         1933 Act. The Company will furnish to each Underwriter, without charge,
         during the period when the Prospectus is required to be delivered under
         the 1933 Act or the Securities Exchange Act of 1934 (the "1934 Act"),
         such number of copies of the Prospectus (as amended or supplemented) as
         such Underwriter may reasonably request. The Prospectus and any
         amendments or supplements thereto furnished to the Underwriters will be
         identical to the electronically transmitted copies thereof filed with
         the Commission pursuant to EDGAR, except to the extent permitted by
         Regulation S-T.

                  (e) Continued Compliance with Securities Laws. The Company
         will comply with the 1933 Act and the 1933 Act Regulations so as to
         permit the completion of the distribution of the Securities as
         contemplated in this Agreement and in the Prospectus. If at any time
         when a prospectus is required by the 1933 Act to be delivered in
         connection with sales of the Securities, any event shall occur or
         condition shall exist as a result of which it is necessary, in the
         opinion of counsel for the Underwriters or for the Company, to amend
         the Registration Statement or amend or supplement the Prospectus in
         order that the Prospectus will not include any untrue statements of a
         material fact or omit to state a material fact necessary in order to
         make the statements therein not misleading in light of the
         circumstances existing at the time it is delivered to a purchaser, or
         if it shall be necessary, in the opinion of such counsel, at any such
         time to amend the Registration Statement or amend or supplement the
         Prospectus in order to comply with the requirements of the 1933 Act or
         the 1933 Act Regulations, the Company will promptly prepare and file
         with the Commission, subject to Section 3(b), such amendment or
         supplement as may be necessary to correct such statement or omission or
         to make the Registration Statement or the Prospectus comply with such
         requirements, and the Company will furnish to the Underwriters such
         number of copies of such amendment or supplement as the Underwriters
         may reasonably request.

                  (f) Blue Sky Qualifications. The Company will use its best
         efforts, in cooperation with the Underwriters, to qualify the
         Securities for offering and sale under the applicable securities laws
         of such states and other jurisdictions (domestic or foreign) as the
         Representatives may designate and to maintain such qualifications in
         effect for a period of not less than one year from the later of the
         effective date of the Registration


                                       16
<PAGE>   21
         Statement and any Rule 462(b) Registration Statement; provided,
         however, that the Company shall not be obligated to file any general
         consent to service of process or to qualify as a foreign corporation or
         as a dealer in securities in any jurisdiction in which it is not so
         qualified or to subject itself to taxation in respect of doing business
         in any jurisdiction in which it is not otherwise so subject. In each
         jurisdiction in which the Securities have been so qualified, the
         Company will file such statements and reports as may be required by the
         laws of such jurisdiction to continue such qualification in effect for
         a period of not less than one year from the effective date of the
         Registration Statement and any Rule 462(b) Registration Statement.

                  (g) Rule 158. The Company will timely file such reports
         pursuant to the 1934 Act as are necessary in order to make generally
         available to its securityholders as soon as practicable an earnings
         statement for the purposes of, and to provide the benefits contemplated
         by, the last paragraph of Section 11(a) of the 1933 Act.

                  (h) Use of Proceeds. The Company will use the net proceeds
         received by it from the sale of the Securities in the manner specified
         in the Prospectus under "Use of Proceeds".

                  (i) Listing. The Company will use its best efforts to effect
         and maintain the quotation of the Securities on the Nasdaq National
         Market and will file with the Nasdaq National Market all documents and
         notices required by the Nasdaq National Market of companies that have
         securities that are traded in the over-the-counter market and
         quotations for which are reported by the Nasdaq National Market.

                  (j) Restriction on Sale of Securities. During a period of 180
         days from the date of the Prospectus, the Company will not, without the
         prior written consent of Merrill Lynch, (i) directly or indirectly,
         offer, pledge, sell, contract to sell, sell any option or contract to
         purchase, purchase any option or contract to sell, grant any option,
         right or warrant to purchase or otherwise transfer or dispose of any
         share of Common Stock or any securities convertible into or exercisable
         or exchangeable for Common Stock or file any registration statement
         under the 1933 Act with respect to any of the foregoing or (ii) enter
         into any swap or any other agreement or any transaction that transfers,
         in whole or in part, directly or indirectly, the economic consequence
         of ownership of the Common Stock, whether any such swap or transaction
         described in clause (i) or (ii) above is to be settled by delivery of
         Common Stock or such other securities, in cash or otherwise. The
         foregoing sentence shall not apply to (A) the Securities to be sold
         hereunder, (B) any shares of Common Stock issued by the Company upon
         the exercise of an option or warrant or the conversion of a security
         outstanding on the date hereof and referred to in the Prospectus, (C)
         any shares of Common Stock issued or options to purchase Common Stock
         granted pursuant to existing employee benefit plans of the Company
         referred to in the Prospectus, (D) any shares of Common Stock issued
         pursuant to any non-employee director stock plan or dividend
         reinvestment plan or (E) shares of Common Stock issued in conjunction
         with the acquisition by the Company of another company or any asset
         thereof; provided, however, that notwithstanding the preceding clauses
         (B), (C) or (D) the Company agrees that it will not issue shares of
         Common Stock for 180 days after the date of the Prospectus upon the
         exercise of any options to acquire Common Stock if the


                                       17
<PAGE>   22
         vesting of such options has been accelerated during such period
         pursuant to the terms of the employee benefit plans under which such
         options were issued; and provided, further, that, with respect to
         shares of Common Stock issued pursuant to preceding clause (E), the
         recipient of any such shares of Common Stock executes a letter,
         substantially in the form of Exhibit C hereto, restricting the offer,
         pledge, sale, contract to sell, sale of any option or contract to
         purchase, purchase of any option or contract to sell, grant of any
         option, right or warrant to purchase, transfer or disposition, directly
         or indirectly, of such shares of Common Stock without the prior written
         consent of Merrill Lynch.

                  (k) Reporting Requirements. The Company, during the period
         when the Prospectus is required to be delivered under the 1933 Act or
         the 1934 Act, will file all documents required to be filed with the
         Commission pursuant to the 1934 Act within the time periods required by
         the 1934 Act and the rules and regulations of the Commission
         thereunder.

                  (l) Compliance with NASD Rules. The Company hereby agrees that
         it will ensure that the Reserved Securities will be restricted as
         required by the National Association of Securities Dealers, Inc. (the
         "NASD") or the NASD rules from sale, transfer, assignment, pledge or
         hypothecation for a period of three months following the date of this
         Agreement. The Underwriters will notify the Company as to which persons
         will need to be so restricted. At the request of the Underwriters, the
         Company will direct the transfer agent to place a stop transfer
         restriction upon such securities for such period of time. Should the
         Company release, or seek to release, from such restrictions any of the
         Reserved Securities the Company agrees to reimburse the Underwriters
         for any reasonable expenses (including, without limitation, legal
         expenses) they incur in connection with such release.

                  (m) Compliance with Rule 463. The Company will file with the
         Commission such reports on Form SR as may be required pursuant to Rule
         463 of the 1933 Act Regulations.

         SECTION 4. Payment of Expenses. (a) Expenses. The Company will pay or
cause to be paid all expenses incident to the performance of its obligations
under this Agreement, including (i) the preparation, printing and filing of the
Registration Statement (including financial statements and exhibits) as
originally filed and of each amendment thereto, (ii) the preparation, printing
and delivery to the Underwriters of this Agreement, any Agreement among
Underwriters and such other documents as may be required in connection with the
offering, purchase, sale, issuance or delivery of the Securities, (iii) the
preparation, issuance and delivery of the certificates for the Securities to the
Underwriters, including any stock or other transfer taxes and any stamp or other
duties payable upon the sale, issuance or delivery of the Securities to the
Underwriters, (iv) the fees and disbursements of the Company's counsel,
accountants and other advisors, (v) the qualification of the Securities under
securities laws in accordance with the provisions of Section 3(f) hereof,
including filing fees and the reasonable fees and disbursements of counsel for
the Underwriters in connection therewith and in connection with the preparation
of the Blue Sky Survey and any supplement thereto, (vi) the printing and
delivery to the Underwriters of copies of each preliminary prospectus, any Term
Sheets and of the Prospectus and any amendments or supplements thereto, (vii)
the preparation, printing and delivery to the


                                       18
<PAGE>   23
Underwriters of copies of the Blue Sky Survey and any supplement thereto, (viii)
the fees and expenses of any transfer agent or registrar for the Securities,
(ix) the filing fees incident to, and the reasonable fees and disbursements of
counsel to the Underwriters in connection with, the review by the National
Association of Securities Dealers, Inc. (the "NASD") of the terms of the sale of
the Securities, (x) the fees and expenses incurred in connection with the
inclusion of the Securities in the Nasdaq National Market, and (xi) all costs
and expenses of the Underwriters, including the fees and disbursements of
counsel for the Underwriters, in connection with matters related to the Reserved
Securities which are designated by the Company for sale to employees and others
having a business relationship with the Company.

         (b) Expenses of the Selling Shareholders. The Selling Shareholders,
severally, will pay all expenses incident to the performance of their respective
obligations under, and the consummation of the transactions contemplated by this
Agreement, including (i) any stamp duties, capital duties and stock transfer
taxes, if any, payable upon the sale of the Securities to the Underwriters, and
their transfer between the Underwriters pursuant to an agreement between such
Underwriters, and (ii) the fees and disbursements of its counsel and
accountants.

         (c) Termination of Agreement. If this Agreement is terminated by the
Representatives in accordance with the provisions of Section 5, Section 9(a)(i)
or Section 11 hereof, the Company shall reimburse the Underwriters for all of
their out-of-pocket expenses, including the reasonable fees and disbursements of
counsel for the Underwriters.

         (d) Allocation of Expenses. The provisions of this Section shall not
affect any agreement that the Company and the Selling Shareholders may make for
the sharing of such costs and expenses.

         SECTION 5. Conditions of Underwriters' Obligations. The obligations of
the several Underwriters hereunder are subject to the accuracy of the
representations and warranties of the Company and the Selling Shareholders
contained in Section 1 hereof or in certificates of any officer of the Company
or any subsidiary of the Company or on behalf of any Selling Shareholder
delivered pursuant to the provisions hereof, to the performance by the Company
and the Selling Shareholders of its and their covenants and other obligations
hereunder, and to the following further conditions:

                  (a) Effectiveness of Registration Statement. The Registration
         Statement, including any Rule 462(b) Registration Statement, has become
         effective and at Closing Time no stop order suspending the
         effectiveness of the Registration Statement shall have been issued
         under the 1933 Act or proceedings therefor initiated or threatened by
         the Commission, and any request on the part of the Commission for
         additional information shall have been complied with to the reasonable
         satisfaction of counsel to the Underwriters. A prospectus containing
         the Rule 430A Information shall have been filed with the Commission in
         accordance with Rule 424(b) (or a post-effective amendment providing
         such information shall have been filed and declared effective in
         accordance with the requirements of Rule 430A) or, if the Company has
         elected to rely upon Rule 434, a Term Sheet shall have been filed with
         the Commission in accordance with Rule 424(b).



                                       19
<PAGE>   24
                  (b) Opinion of Counsel for Company. At Closing Time, the
         Representatives shall have received the favorable opinion, dated as of
         Closing Time, of Greenberg Traurig Hoffman Lipoff Rosen & Quentel,
         P.A., counsel for the Company, in form and substance satisfactory to
         counsel for the Underwriters, together with signed or reproduced copies
         of such letter for each of the other Underwriters to the effect set
         forth in Exhibit A hereto and to such further effect as counsel to the
         Underwriters may reasonably request.

                  (c) Opinion of Counsel for the Selling Shareholders. At
         Closing Time, the Representatives shall have received the favorable
         opinion, dated as of Closing Time, of Maples and Calder, Cayman Islands
         counsel for HIG; (ii) Greenberg Traurig Hoffman Lipoff Rosen & Quentel,
         P.A., United States counsel for HIG; (iii) Greenberg Traurig Hoffman
         Lipoff Rosen & Quentel, P.A., counsel for Sorensen, and (iv) Gary J.
         Groot, Assistant General Counsel at NCC, counsel for NCC, each in form
         and substance satisfactory to counsel for the Underwriters, together
         with signed or reproduced copies of such letter for each of the
         Underwriters to the effect set forth in Exhibit B-1, B-2, B-3 and B-4,
         respectively, hereto and to such further effect as counsel to the
         Underwriters may reasonably request.

                  (d) Opinion of Counsel for Underwriters. At Closing Time, the
         Representatives shall have received the favorable opinion, dated as of
         Closing Time, of Brown & Wood LLP, counsel for the Underwriters,
         together with signed or reproduced copies of such letter for each of
         the other Underwriters with respect to the matters set forth in clauses
         (i), (ii), (v), (vi) (solely as to preemptive or other similar rights
         arising by operation of law or under the charter or by-laws of the
         Company), (viii) through (x), inclusive, (xii), (xiv) (solely as to the
         information in the Prospectus under "Description of Capital
         Stock--Common Stock") and the penultimate paragraph of Exhibit A
         hereto. In giving such opinion such counsel may rely, as to all matters
         governed by the laws of jurisdictions other than the law of the State
         of New York and the federal law of the United States, upon the opinions
         of counsel satisfactory to the Representatives. Such counsel may also
         state that, insofar as such opinion involves factual matters, they have
         relied, to the extent they deem proper, upon certificates of officers
         of the Company and its subsidiaries and certificates of public
         officials.

                  (e) Officers' Certificate. At Closing Time, there shall not
         have been, since the date hereof or since the respective dates as of
         which information is given in the Prospectus, any material adverse
         change in the condition, financial or otherwise, or in the earnings,
         business affairs or business prospects of the Company and its
         subsidiaries considered as one enterprise, whether or not arising in
         the ordinary course of business, and the Representatives shall have
         received a certificate of the President or a Vice President of the
         Company and of the chief financial or chief accounting officer of the
         Company, dated as of Closing Time, to the effect that (i) there has
         been no such material adverse change, (ii) the representations and
         warranties in Section 1(a) hereof are true and correct with the same
         force and effect as though expressly made at and as of Closing Time,
         (iii) the Company has complied with all agreements and satisfied all
         conditions on its part to be performed or satisfied at or prior to
         Closing Time, and (iv) no stop order suspending the effectiveness of
         the Registration Statement has been issued and no


                                       20
<PAGE>   25
         proceedings for that purpose have been instituted or are pending or are
         contemplated by the Commission.

                  (f) Certificate of Selling Shareholders. At Closing Time, the
         Representatives shall have received a certificate of an
         Attorney-in-Fact on behalf of the Selling Shareholders, dated as of
         Closing Time, to the effect that (i) the representations and warranties
         of each Selling Shareholder contained in Section 1(b) or 1(c) hereof,
         as applicable, are true and correct in all respects with the same force
         and effect as though expressly made at and as of Closing Time and (ii)
         each Selling Shareholder has complied in all material respects with all
         agreements and all conditions on its part to be performed under this
         Agreement at or prior to Closing Time.

                  (g) Accountant's Comfort Letter. At the time of the execution
         of this Agreement, the Representatives shall have received from Ernst &
         Young LLP and Deloitte & Touche, LLP letters dated such date, in form
         and substance satisfactory to the Representatives, together with signed
         or reproduced copies of such letters for each of the other Underwriters
         containing statements and information of the type ordinarily included
         in accountants' "comfort letters" to underwriters with respect to the
         financial statements and certain financial information contained in the
         Registration Statement and the Prospectus.

                  (h) Bring-down Comfort Letter. At Closing Time, the
         Representatives shall have received from Ernst & Young LLP and Deloitte
         & Touche, LLP letters, dated as of Closing Time, to the effect that
         they reaffirm the statements made in the letters furnished pursuant to
         subsection (g) of this Section, except that the specified date referred
         to shall be a date not more than three business days prior to Closing
         Time.

                  (i) Approval of Listing. At Closing Time, the Securities shall
         have been approved for inclusion in the Nasdaq National Market, subject
         only to official notice of issuance.

                  (j) No Objection. The NASD has confirmed that it has not
         raised any objection with respect to the fairness and reasonableness of
         the underwriting terms and arrangements.

                  (k) Lock-up Agreements. At the date of this Agreement, the
         Representatives shall have received an agreement substantially in the
         form of Exhibit C hereto signed by the persons listed on Schedule D
         hereto.

                  (l) Conditions to Purchase of Option Securities. In the event
         that the Underwriters exercise their option provided in Section 2(b)
         hereof to purchase all or any portion of the Option Securities, the
         representations and warranties of the Company and the Selling
         Shareholders contained herein and the statements in any certificates
         furnished by the Company, any subsidiary of the Company and the Selling
         Shareholders hereunder shall be true and correct as of each Date of
         Delivery and, at the relevant Date of Delivery, the Representatives
         shall have received:



                                       21
<PAGE>   26
                  (i)      Officers' Certificate. A certificate, dated such Date
                  of Delivery, of the President or a Vice President of the
                  Company and of the chief financial or chief accounting officer
                  of the Company confirming that the certificate delivered at
                  the Closing Time pursuant to Section 5(e) hereof remains true
                  and correct as of such Date of Delivery.

                  (ii)     Certificate of Selling Shareholder(s). A certificate,
                  dated such Date of Delivery, of an Attorney-in-Fact on behalf
                  of each Selling Shareholder confirming that the certificate
                  delivered at Closing Time pursuant to Section 5(f) remains
                  true and correct as of such Date of Delivery.

                  (iii)    Opinion of Counsel for Company. The favorable opinion
                  of Greenberg Traurig Hoffman Lipoff & Quentel, P.A., counsel
                  for the Company, in form and substance satisfactory to counsel
                  for the Underwriters, dated such Date of Delivery, relating to
                  the Option Securities to be purchased on such Date of Delivery
                  and otherwise to the same effect as the opinion required by
                  Section 5(b) hereof.

                  (iv)     Opinion of Counsel for the Selling Shareholders. The
                  favorable opinion of (A) Maples and Calder, Cayman Islands
                  counsel for HIG; (B) Greenberg Traurig Hoffman Lipoff &
                  Quentel, P.A., United States counsel for HIG, (C)
                  _____________, counsel for Sorensen; and (D) Gary J. Groot,
                  Assistant General Counsel of NCC, counsel for NCC, each in
                  form and substance satisfactory to counsel for the
                  Underwriters, dated such Date of Delivery, relating to the
                  Option Securities to be purchased on such Date of Delivery and
                  otherwise to the same effect as the opinion required by
                  Section 5(c) hereof.

                  (v)      Opinion of Counsel for Underwriters. The favorable
                  opinion of Brown & Wood LLP, counsel for the Underwriters,
                  dated such Date of Delivery, relating to the Option Securities
                  to be purchased on such Date of Delivery and otherwise to the
                  same effect as the opinion required by Section 5(d) hereof.

                  (vi)     Bring-down Comfort Letter. Letters from Ernst & Young
                  LLP and Deloitte & Touche, LLP, in form and substance
                  satisfactory to the Representatives and dated such Date of
                  Delivery, substantially in the same form and substance as the
                  letters furnished to the Representatives pursuant to Section
                  5(g) hereof, except that the "specified date" in the letter
                  furnished pursuant to this paragraph shall be a date not more
                  than five days prior to such Date of Delivery.

                  (m) Additional Documents. At Closing Time and at each Date of
         Delivery counsel for the Underwriters shall have been furnished with
         such documents and opinions as they may require for the purpose of
         enabling them to pass upon the issuance and sale of the Securities as
         herein contemplated, or in order to evidence the accuracy of any of the
         representations or warranties, or the fulfillment of any of the
         conditions, herein contained; and all proceedings taken by the Company
         and the Selling Shareholders in connection with the issuance and sale
         of the Securities as herein contemplated shall be satisfactory in form
         and substance to the Representatives and counsel for the Underwriters.


                                       22
<PAGE>   27
                  (n) Termination of Agreement. If any condition specified in
         this Section shall not have been fulfilled when and as required to be
         fulfilled, this Agreement, or, in the case of any condition to the
         purchase of Option Securities on a Date of Delivery which is after the
         Closing Time, the obligations of the several Underwriters to purchase
         the relevant Option Securities, may be terminated by the
         Representatives by notice to the Company at any time at or prior to
         Closing Time or such Date of Delivery, as the case may be, and such
         termination shall be without liability of any party to any other party
         except as provided in Section 4 and except that Sections 1, 6, 7 and 8
         shall survive any such termination and remain in full force and effect.

         SECTION 6. Indemnification.

         (a) Indemnification of Underwriters. The Company and HIG, jointly and
severally, agree, subject to subsection (e) of this Section 6, to indemnify and
hold harmless each Underwriter and each person, if any, who controls any
Underwriter within the meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act to the extent and in the manner set forth in clauses (i), (ii) and
(iii) below. In addition, subject to subsection (e) of this Section 6, each of
NCC and Sorensen, severally and not jointly (in the proportion that the number
of Securities being sold by each such Selling Shareholder bears to the total
number of Securities) agrees to indemnify and hold harmless each Underwriter and
each person, if any, who controls any Underwriter within the meaning of Section
15 of the 1933 Act or Section 20 of the 1934 Act as follows:

                  (i)      against any and all loss, liability, claim, damage
         and expense whatsoever, as incurred, arising out of any untrue
         statement or alleged untrue statement of a material fact contained in
         the Registration Statement (or any amendment thereto), including the
         Rule 430A Information and the Rule 434 Information, if applicable, or
         the omission or alleged omission therefrom of a material fact required
         to be stated therein or necessary to make the statements therein not
         misleading or arising out of any untrue statement or alleged untrue
         statement of a material fact included in any preliminary prospectus or
         the Prospectus (or any amendment or supplement thereto), or the
         omission or alleged omission therefrom of a material fact necessary in
         order to make the statements therein, in the light of the circumstances
         under which they were made, not misleading;

                  (ii)     against any and all loss, liability, claim, damage
         and expense whatsoever, as incurred, to the extent of the aggregate
         amount paid in settlement of any litigation, or any investigation or
         proceeding by any governmental agency or body, commenced or threatened,
         or of any claim whatsoever based upon any such untrue statement or
         omission, or any such alleged untrue statement or omission; provided
         that (subject to Section 6(d) below) any such settlement is effected
         with the written consent of the Company and the Selling Shareholders;
         and

                  (iii)    against any and all expense whatsoever, as incurred
         (including the fees and disbursements of counsel chosen by Merrill
         Lynch), in investigating, preparing or defending against any
         litigation, or any investigation or proceeding by any governmental
         agency or body, commenced or threatened, or any claim whatsoever based
         upon any such


                                       23
<PAGE>   28
         untrue statement or omission, or any such alleged untrue statement or
         omission, to the extent that any such expense is not paid under (i) or
         (ii) above;

provided, however, that this indemnity agreement shall not apply to any loss,
liability, claim, damage or expense to the extent arising out of any untrue
statement or omission or alleged untrue statement or omission made in reliance
upon and in conformity with written information furnished to the Company by any
Underwriter through Merrill Lynch expressly for use in the Registration
Statement (or any amendment thereto), including the Rule 430A Information and
the Rule 434 Information, if applicable, or any preliminary prospectus or the
Prospectus (or any amendment or supplement thereto).

         (b) Indemnification of Company, Directors and Officers and Selling
Shareholders. Each Underwriter severally agrees to indemnify and hold harmless
the Company, its directors, each of its officers who signed the Registration
Statement, and each person, if any, who controls the Company within the meaning
of Section 15 of the 1933 Act or Section 20 of the 1934 Act, and each Selling
Shareholder and each person, if any, who controls any Selling Shareholder within
the meaning of Section 15 of the 1933 Act or Section 20 of the 1934 Act against
any and all loss, liability, claim, damage and expense described in the
indemnity contained in subsection (a) of this Section, as incurred, but only
with respect to untrue statements or omissions, or alleged untrue statements or
omissions, made in the Registration Statement (or any amendment thereto),
including the Rule 430A Information and the Rule 434 Information, if applicable,
or any preliminary prospectus or the Prospectus (or any amendment or supplement
thereto) in reliance upon and in conformity with written information furnished
to the Company by such Underwriter through Merrill Lynch expressly for use in
the Registration Statement (or any amendment thereto) or such preliminary
prospectus or the Prospectus (or any amendment or supplement thereto).

         (c) Actions against Parties; Notification. Each indemnified party shall
give notice as promptly as reasonably practicable to each indemnifying party of
any action commenced against it in respect of which indemnity may be sought
hereunder, but failure to so notify an indemnifying party shall not relieve such
indemnifying party from any liability hereunder to the extent it is not
materially prejudiced as a result thereof and in any event shall not relieve it
from any liability which it may have otherwise than on account of this indemnity
agreement. In the case of parties indemnified pursuant to Section 6(a) above,
counsel to the indemnified parties shall be selected by Merrill Lynch, and, in
the case of parties indemnified pursuant to Section 6(b) above, counsel to the
indemnified parties shall be selected by the Company. An indemnifying party may
participate at its own expense in the defense of any such action; provided,
however, that counsel to the indemnifying party shall not (except with the
consent of the indemnified party) also be counsel to the indemnified party. In
no event shall the indemnifying parties be liable for fees and expenses of more
than one counsel (in addition to any local counsel) separate from their own
counsel for all indemnified parties in connection with any one action or
separate but similar or related actions in the same jurisdiction arising out of
the same general allegations or circumstances. No indemnifying party shall,
without the prior written consent of the indemnified parties, settle or
compromise or consent to the entry of any judgment with respect to any
litigation, or any investigation or proceeding by any governmental agency or
body, commenced or threatened, or any claim whatsoever in respect of which
indemnification or contribution could be sought under this Section 6 or Section
7 hereof (whether or not the



                                       24
<PAGE>   29
indemnified parties are actual or potential parties thereto), unless such
settlement, compromise or consent (i) includes an unconditional release of each
indemnified party from all liability arising out of such litigation,
investigation, proceeding or claim and (ii) does not include a statement as to
or an admission of fault, culpability or a failure to act by or on behalf of any
indemnified party.

         (d) Settlement without Consent if Failure to Reimburse. If at any time
an indemnified party shall have requested an indemnifying party to reimburse the
indemnified party for fees and expenses of counsel, such indemnifying party
agrees that it shall be liable for any settlement of the nature contemplated by
Section 6(a)(ii) effected without its written consent if (i) such settlement is
entered into more than 45 days after receipt by such indemnifying party of the
aforesaid request, (ii) such indemnifying party shall have received notice of
the terms of such settlement at least 30 days prior to such settlement being
entered into and (iii) such indemnifying party shall not have reimbursed such
indemnified party in accordance with such request prior to the date of such
settlement.

         (e) Limitation on Indemnification by Selling Shareholders. No Selling
Shareholder shall be responsible pursuant to this Section 6 for the payment of
an amount which exceeds an amount equal to (i) the purchase price per share for
the Securities to be paid by the several Underwriters set forth in Schedule C
hereto multiplied by (ii) the number of Securities sold to the several
Underwriters by such Selling Shareholder hereunder.

         (f) Indemnification for Reserved Securities. In connection with the
offer and sale of the Reserved Securities, the Company agrees, promptly upon a
request in writing, to indemnify and hold harmless the Underwriters from and
against any and all losses, liabilities, claims, damages and expenses incurred
by them as a result of the failure of employees of the Company and others having
a business relationship with the Company to pay for and accept delivery of
Reserved Securities which, by the end of the first business day following the
date of this Agreement, were subject to a properly confirmed agreement to
purchase.

         (g) Other Agreements with Respect to Indemnification. The provisions of
this Section shall not affect any agreement among the Company and the Selling
Shareholders with respect to indemnification.

         SECTION 7. Contribution. If the indemnification provided for in Section
6 hereof is for any reason unavailable to or insufficient to hold harmless an
indemnified party in respect of any losses, liabilities, claims, damages or
expenses referred to therein, then each indemnifying party shall contribute to
the aggregate amount of such losses, liabilities, claims, damages and expenses
incurred by such indemnified party, as incurred, (i) in such proportion as is
appropriate to reflect the relative benefits received by the Company and the
Selling Shareholders on the one hand and the Underwriters on the other hand from
the offering of the Securities pursuant to this Agreement or (ii) if the
allocation provided by clause (i) is not permitted by applicable law, in such
proportion as is appropriate to reflect not only the relative benefits referred
to in clause (i) above but also the relative fault of the Company and the
Selling Shareholders on the one hand and of the Underwriters on the other hand
in connection with the statements or omissions, which resulted in such losses,
liabilities, claims, damages or expenses, as well as any other relevant
equitable considerations.


                                       25
<PAGE>   30
         The relative benefits received by the Company and the Selling
Shareholders on the one hand and the Underwriters on the other hand in
connection with the offering of the Securities pursuant to this Agreement shall
be deemed to be in the same respective proportions as the total net proceeds
from the offering of the Securities pursuant to this Agreement (before deducting
expenses) received by the Company and the Selling Shareholders and the total
underwriting discount received by the Underwriters, in each case as set forth on
the cover of the Prospectus, or, if Rule 434 is used, the corresponding location
on the Term Sheet bear to the aggregate initial public offering price of the
Securities as set forth on such cover.

         The relative fault of the Company and the Selling Shareholders on the
one hand and the Underwriters on the other hand shall be determined by reference
to, among other things, whether any such untrue or alleged untrue statement of a
material fact or omission or alleged omission to state a material fact relates
to information supplied by the Company or the Selling Shareholders or by the
Underwriters and the parties' relative intent, knowledge, access to information
and opportunity to correct or prevent such statement or omission.

         The Company, the Selling Shareholders and the Underwriters agree that
it would not be just and equitable if contribution pursuant to this Section 7
were determined by pro rata allocation (even if the Underwriters were treated as
one entity for such purpose) or by any other method of allocation which does not
take account of the equitable considerations referred to above in this Section
7. The aggregate amount of losses, liabilities, claims, damages and expenses
incurred by an indemnified party and referred to above in this Section 7 shall
be deemed to include any legal or other expenses reasonably incurred by such
indemnified party in investigating, preparing or defending against any
litigation, or any investigation or proceeding by any governmental agency or
body, commenced or threatened, or any claim whatsoever based upon any such
untrue or alleged untrue statement or omission or alleged omission.

         Notwithstanding the provisions of this Section 7, no Underwriter shall
be required to contribute any amount in excess of the amount by which the total
price at which the Securities underwritten by it and distributed to the public
were offered to the public exceeds the amount of any damages which such
Underwriter has otherwise been required to pay by reason of any such untrue or
alleged untrue statement or omission or alleged omission.

         No person guilty of fraudulent misrepresentation (within the meaning of
Section 11(f) of the 1933 Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.

         For purposes of this Section 7, each person, if any, who controls an
Underwriter within the meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act shall have the same rights to contribution as such Underwriter, and
each director of the Company, each officer of the Company who signed the
Registration Statement, and each person, if any, who controls the Company or any
Selling Shareholder within the meaning of Section 15 of the 1933 Act or Section
20 of the 1934 Act shall have the same rights to contribution as the Company or
such Selling Shareholder, as the case may be. The Underwriters' respective
obligations to contribute pursuant to this Section 7 are several in proportion
to the number of Initial Securities set forth opposite their respective names in
Schedule A hereto and not joint.



                                       26
<PAGE>   31
         The provisions of this Section shall not affect any agreement among the
Company and the Selling Shareholders with respect to contribution.

         SECTION 8. Representations, Warranties and Agreements to Survive
Delivery. All representations, warranties and agreements contained in this
Agreement or in certificates of officers of the Company or any of its
subsidiaries or the Selling Shareholders submitted pursuant hereto, shall remain
operative and in full force and effect, regardless of any investigation made by
or on behalf of any Underwriter or controlling person, or by or on behalf of the
Company or the Selling Shareholders, and shall survive delivery of the
Securities to the Underwriters.

         SECTION 9. Termination of Agreement.

         (a) Termination; General. The Representatives may terminate this
Agreement, by notice to the Company and the Selling Shareholders, at any time at
or prior to Closing Time (i) if there has been, since the time of execution of
this Agreement or since the respective dates as of which information is given in
the Prospectus, any material adverse change in the condition, financial or
otherwise, or in the earnings, business affairs or business prospects of the
Company and its subsidiaries considered as one enterprise, whether or not
arising in the ordinary course of business, or (ii) if there has occurred any
material adverse change in the financial markets in the United States or the
international financial markets, any outbreak of hostilities or escalation
thereof or other calamity or crisis or any change or development involving a
prospective change in national or international political, financial or economic
conditions, in each case the effect of which is such as to make it, in the
judgment of the Representatives, impracticable to market the Securities or to
enforce contracts for the sale of the Securities, or (iii) if trading in any
securities of the Company has been suspended or materially limited by the
Commission or the Nasdaq National Market, or if trading generally on the
American Stock Exchange or the New York Stock Exchange or in the Nasdaq National
Market has been suspended or materially limited, or minimum or maximum prices
for trading have been fixed, or maximum ranges for prices have been required, by
any of said exchanges or by such system or by order of the Commission, the
National Association of Securities Dealers, Inc. or any other governmental
authority, or (iv) if a banking moratorium has been declared by either Federal,
New York or Florida authorities.

         (b) Liabilities. If this Agreement is terminated pursuant to this
Section, such termination shall be without liability of any party to any other
party except as provided in Section 4 hereof, and provided further that Sections
1, 6, 7 and 8 shall survive such termination and remain in full force and
effect.

         SECTION 10. Default by One or More of the Underwriters. If one or more
of the Underwriters shall fail at Closing Time or a Date of Delivery to purchase
the Securities which it or they are obligated to purchase under this Agreement
(the "Defaulted Securities"), the Representatives shall have the right, within
24 hours thereafter, to make arrangements for one or more of the non-defaulting
Underwriters, or any other underwriters, to purchase all, but not less than all,
of the Defaulted Securities in such amounts as may be agreed upon and upon the
terms herein set forth; if, however, the Representatives shall not have
completed such arrangements within such 24-hour period, then:



                                       27
<PAGE>   32
                  (a) if the number of Defaulted Securities does not exceed 10%
         of the number of Securities to be purchased on such date, each of the
         non-defaulting Underwriters shall be obligated, severally and not
         jointly, to purchase the full amount thereof in the proportions that
         their respective underwriting obligations hereunder bear to the
         underwriting obligations of all non-defaulting Underwriters, or

                  (b) if the number of Defaulted Securities exceeds 10% of the
         number of Securities to be purchased on such date, this Agreement or,
         with respect to any Date of Delivery which occurs after the Closing
         Time, the obligation of the Underwriters to purchase and of the Company
         to sell the Option Securities to be purchased and sold on such Date of
         Delivery, shall terminate without liability on the part of any
         non-defaulting Underwriter.

         No action taken pursuant to this Section shall relieve any defaulting
Underwriter from liability in respect of its default.

         In the event of any such default which does not result in a termination
of this Agreement or, in the case of a Date of Delivery which is after the
Closing Time, which does not result in a termination of the obligation of the
Underwriters to purchase and the Company to sell the relevant Option Securities,
as the case may be, either the (i) Representatives or (ii) the Company and any
Selling Shareholder shall have the right to postpone Closing Time or the
relevant Date of Delivery, as the case may be, for a period not exceeding seven
days in order to effect any required changes in the Registration Statement or
Prospectus or in any other documents or arrangements. As used herein, the term
"Underwriter" includes any person substituted for an Underwriter under this
Section 10.

         SECTION 11. Default by one or more of the Selling Shareholders or the
Company. (a) If a Selling Shareholder shall fail at Closing Time or at a Date of
Delivery to sell and deliver the number of Securities which such Selling
Shareholder or Selling Shareholders are obligated to sell hereunder, and the
remaining Selling Shareholders do not exercise the right hereby granted to
increase, pro rata or otherwise, the number of Securities to be sold by them
hereunder to the total number to be sold by all Selling Shareholders as set
forth in Schedule B hereto, then the Underwriters may, at option of the
Representatives, by notice from the Representatives to the Company and the
non-defaulting Selling Shareholders, either (a) terminate this Agreement without
any liability on the fault of any non-defaulting party, except that the
provisions of Sections 1, 4, 6, 7 and 8 shall remain in full force and effect,
or (b) elect to purchase the Securities which the non-defaulting Selling
Shareholders and the Company have agreed to sell hereunder. No action taken
pursuant to this Section 11 shall relieve any Selling Shareholder so defaulting
from liability, if any, in respect of such default.

         In the event of a default by any Selling Shareholder as referred to in
this Section 11, each of the Representatives the Company and the non-defaulting
Selling Shareholders shall have the right to postpone Closing Time or Date of
Delivery for a period not exceeding seven days in order to effect any required
change in the Registration Statement or Prospectus or in any other documents or
arrangements.



                                       28
<PAGE>   33
         (b) If the Company shall fail at Closing Time or at the Date of
Delivery to sell the number of Securities that it is obligated to sell
hereunder, then this Agreement shall terminate without any liability on the part
of any nondefaulting party; provided, however, that the provisions of Sections
1, 4, 6, 7 and 8 shall remain in full force and effect. No action taken pursuant
to this Section shall relieve the Company from liability, if any, in respect of
such default.

         SECTION 12. Notices. All notices and other communications hereunder
shall be in writing and shall be deemed to have been duly given if mailed or
transmitted by any standard form of telecommunication. Notices to the
Underwriters shall be directed to the Representatives at North Tower, World
Financial Center, New York, New York 10281-1201, attention of Donato de Donato;
with a copy to Brown & Wood LLP, One World Trade Center, New York, New York
10048, attention of Michael L. Fitzgerald; notices to the Company shall be
directed to it at 800 Brickell Avenue, Suite 400, Miami, Florida 33131,
attention of Nicolas Molina or Brett Beveridge; with a copy to Jorge L.
Freeland, Greenberg Traurig Hoffman Lipoff Rosen & Quentel, P.A., 1221 Brickell
Avenue, 21st Floor, Miami, Florida 33131; and notices to the Selling
Shareholders shall be directed to c/o the Company, 800 Brickell Avenue, Suite
400, Miami, Florida 33131, attention of Nicolas Molina or Brett Beveridge.

         SECTION 13. Parties. This Agreement shall each inure to the benefit of
and be binding upon the Underwriters, the Company and the Selling Shareholders
and their respective successors. Nothing expressed or mentioned in this
Agreement is intended or shall be construed to give any person, firm or
corporation, other than the Underwriters, the Company and the Selling
Shareholders and their respective successors and the controlling persons and
officers and directors referred to in Sections 6 and 7 and their heirs and legal
representatives, any legal or equitable right, remedy or claim under or in
respect of this Agreement or any provision herein contained. This Agreement and
all conditions and provisions hereof are intended to be for the sole and
exclusive benefit of the Underwriters, the Company and the Selling Shareholders
and their respective successors, and said controlling persons and officers and
directors and their heirs and legal representatives, and for the benefit of no
other person, firm or corporation. No purchaser of Securities from any
Underwriter shall be deemed to be a successor by reason merely of such purchase.

         SECTION 14. Waiver of Immunities. To the extent that HIG or any of its
properties, assets or revenues may have or may hereafter become entitled to, or
have attributed to HIG, any right of immunity, on the grounds of sovereignty or
otherwise, from any legal action, suit or proceeding, from the giving of any
relief in any such legal action, suit or proceeding, from setoff or
counterclaim, from the jurisdiction of any court, from service of process, from
attachment upon or prior to judgment, from attachment in aid of execution of
judgment, or from execution of judgment, or other legal process or proceeding
for the giving of any relief or for the enforcement of any judgment, in any
jurisdiction in which proceedings may at any time be commenced, with respect to
the obligations and liabilities of HIG or any other matter under or arising out
of or in connection with the Purchase Agreement, HIG hereby irrevocably and
unconditionally waives, and agrees not to plead or claim, any such immunity and
consents to such relief and enforcement.

         SECTION 15. Consent to Jurisdiction; Appointment of Agent for Service
of Process.


                                       29
<PAGE>   34
         (a) HIG, by the execution and delivery of this Agreement, agrees that
service of process may be made upon CT Corporation System, 1633 Broadway, New
York, NY, 10019 (or its successors as agent for service of process), in the
County, City and State of New York, United States of America in any suit or
proceeding against the Selling Stockholder instituted by any Underwriter or by
any person controlling any Underwriter based on or arising under this Agreement
in any federal or state court in the State of New York, County of New York, and
hereby irrevocably consents and submits to the nonexclusive jurisdiction of any
such court in personam generally and unconditionally in respect of any such suit
or proceeding.

         (b) HIG further, by the execution and delivery of this Agreement, for a
period ending on the sixth anniversary of the Closing Date irrevocably agrees to
designate, appoint and empower CT Corporation System, 1633 Broadway, New York,
NY, 10019, as its designee, appointee and authorized agent to receive for and on
its behalf service of any and all legal process, summons, notices and documents
that may be served in any action, suit or proceeding brought against HIG with
respect to its obligations, liabilities or any other matter arising out of or in
connection with this Agreement and that may be made on such designee, appointee
and authorized agent in accordance with legal procedures prescribed for such
courts, and it being understood that the designation and appointment of CT
Corporation System as such authorized agent shall become effective immediately
without any further action on the part of HIG. HIG represents to each
Underwriter that it has notified CT Corporation System of such designation and
appointment and that CT Corporation System has accepted the same. HIG further
agrees that, to the extent permitted by law, service of process upon CT
Corporation System (or its successors as agent for service of process) and
written notice of said service to HIG pursuant to Section 12, shall be deemed in
every respect effective service of process upon HIG in any such suit or
proceeding. If for any reason such designee, appointee and agent hereunder shall
cease to be available to act as such, HIG agrees to designate a new designee,
appointee and agent in The City and County of New York, New York on the terms
and for the purposes of this Section 15 reasonably satisfactory to the U.S.
Representatives. HIG further hereby irrevocably consents and agrees to accept
the service of any and all legal process, summons, notices and documents in any
such action, suit or proceeding against HIG if service of a copy thereof is made
upon the relevant agent for service of process referred to in this Section 15
(whether or not the appointment of such agent shall for any reason prove to be
ineffective or such agent shall accept or acknowledge such service) and copies
thereof are mailed by registered or certified air mail, postage prepaid, by the
Underwriters and other persons referred to in Section 13 to HIG at its address
specified in or designated pursuant to this Agreement. So long as proper mail
service is accorded HIG, it agrees that the failure of any such designee,
appointee and agent to give any notice of such service to it shall not impair or
affect in any way the validity of such service or any judgment rendered in any
action or proceeding based thereon. Nothing herein shall in any way be deemed to
limit the ability of the Underwriters and the other persons referred to in
Section 13 to serve any such legal process, summons, notices and documents in
any other manner permitted by applicable law or to obtain jurisdiction over HIG
or bring actions, suits or proceedings against HIG in such other jurisdictions,
and in such manner, as may be permitted by applicable law. HIG hereby
irrevocably and unconditionally waives, to the fullest extent permitted by law,
any objection that it may now or hereafter have to the laying of venue of any of
the aforesaid actions, suits or proceedings arising out of or in connection with
this Agreement brought in the federal courts located in The City and County of
New York, New York or the courts of the State of New York located in The City
and County of New York, New York and


                                       30
<PAGE>   35
hereby further irrevocably and unconditionally waives and agrees not to plead or
claim in any such court that any such action, suit or proceeding brought in any
such court has been brought in an inconvenient forum.

         (c) The provisions of this Section 15 shall survive any termination of
this Agreement, in whole or in part.

         SECTION 16. GOVERNING LAW AND TIME. THIS AGREEMENT SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK. SPECIFIED
TIMES OF DAY REFER TO NEW YORK CITY TIME.

         SECTION 17. Effect of Headings. The Article and Section headings herein
and the Table of Contents are for convenience only and shall not affect the
construction hereof.










                                       31
<PAGE>   36
         If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the Company and the Attorney-in-Fact for
the Selling Shareholders a counterpart hereof, whereupon this instrument, along
with all counterparts, will become a binding agreement among the Underwriters,
the Company and the Selling Shareholders in accordance with its terms.

                                           Very truly yours,

                                           LET'S TALK CELLULAR &
                                           WIRELESS, INC.



                                           By
                                             -----------------------------------
                                             Title:


                                           THE SELLING SHAREHOLDERS


                                           By
                                             -----------------------------------
                                             As Attorney-in-Fact acting on 
                                             behalf of each of HIG Investment 
                                             Group, L.P., NationsCredit
                                             Commercial Corporation and Allan 
                                             Sorensen

CONFIRMED AND ACCEPTED, 
 as of the date first above written:


MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH
         INCORPORATED

SALOMON BROTHERS INC

By:  MERRILL LYNCH, PIERCE, FENNER & SMITH
              INCORPORATED

By
  ------------------------------------------
             Authorized Signatory


For themselves and as Representatives of the other Underwriters named in
Schedule A hereto.




                                       32
<PAGE>   37
                                   SCHEDULE A


<TABLE>
<CAPTION>
                                                                       Number of
                                                                         Initial
  Name of Underwriter                                                  Securities
  -------------------                                                  ----------
<S>                                                                    <C>
Merrill Lynch, Pierce, Fenner & Smith
                Incorporated......................................
Salomon Brothers Inc..............................................







                                                                       ---------

Total.............................................................
</TABLE>






                                    Sch A - 1
<PAGE>   38
                                   SCHEDULE B


<TABLE>
<CAPTION>
                                             Number of Initial          Maximum Number of
                                                Securities              Option Securities
                                                to be Sold                 to Be Sold
                                             -----------------          -----------------
<S>                                          <C>                        <C>
Let's Talk Cellular & Wireless, Inc.

HIG Investment Group, L.P.

NationsCredit Commercial Corporation

Allan Sorensen



      Total................................
</TABLE>








                                    Sch B - 1
<PAGE>   39
                                   SCHEDULE C

                      Let's Talk Cellular & Wireless, Inc.
                        3,000,000 Shares of Common Stock
                           (Par Value $.01 Per Share)






         1. The initial public offering price per share for the Securities,
determined as provided in said Section 2, shall be $_. 

         2. The purchase price per share for the Securities to be paid by the
several Underwriters shall be $_, being an amount equal to the initial public
offering price set forth above less $_ per share; provided that the purchase
price per share for any Option Securities purchased upon the exercise of the
over-allotment option described in Section 2(b) shall be reduced by an amount
per share equal to any dividends or distributions declared by the Company and
payable on the Initial Securities but not payable on the Option Securities.










                                    Sch C - 1
<PAGE>   40
                                  [SCHEDULE D]

                          [List of persons and entities
                               subject to lock-up]












                                    Sch D - 1
<PAGE>   41
                                                                       Exhibit A



                      FORM OF OPINION OF COMPANY'S COUNSEL
                           TO BE DELIVERED PURSUANT TO
                                  SECTION 5(b)




         (i)      The Company is validly existing as a corporation in good
standing under the laws of the State of Florida.

         (ii)     The Company has corporate power and authority to own, lease
and operate its properties and to conduct its business as described in the
Prospectus and to enter into and perform its obligations under the Purchase
Agreement.

         (iii)    The Company is duly qualified as a foreign corporation to
transact business and is in good standing in each jurisdiction in which such
qualification is required, whether by reason of the ownership or leasing of
property or the conduct of business, except where the failure so to qualify or
to be in good standing would not result in a Material Adverse Effect.

         (iv)     The authorized, issued and outstanding capital stock of the
Company is as set forth in the Prospectus in the column entitled "Actual" under
the caption "Capitalization" (except for subsequent issuances, if any, pursuant
to the Purchase Agreement or pursuant to reservations, agreements or employee
benefit plans referred to in the Prospectus or pursuant to the exercise of
convertible securities or options referred to in the Prospectus); after giving
effect to the offerings and the acquisition of Telephone Warehouse, Inc. and
National Cellular, Inc. the authorized, issued and outstanding capital stock of
the Company is as set forth in the Prospectuses in the column entitled "Pro
Forma As Adjusted" under the caption "Capitalization"; the shares of issued and
outstanding capital stock of the Company, including the Securities to be
purchased by the Underwriters from the Selling Shareholders, have been duly
authorized and validly issued and are fully paid and non-assessable; and none of
the outstanding shares of capital stock of the Company was issued in violation
of the preemptive or other statutory or contractual similar rights of any
securityholder of the Company.

         (v)      The Securities to be purchased by the Underwriters from the
Company have been duly authorized for issuance and sale to the Underwriters
pursuant to the Purchase Agreement and, when issued and delivered by the Company
pursuant to the Purchase Agreement against payment of the consideration set
forth in the Purchase Agreement, will be validly issued and fully paid and
non-assessable and no holder of the Securities is or will be subject to personal
liability by reason of being such a holder.

         (vi)     The issuance and sale of the Securities by the Company and the
sale of the Securities by the Selling Shareholders is not subject to the
preemptive or other similar statutory or contractual rights of any
securityholder of the Company.




                                       A-1
<PAGE>   42
         (vii)    Each Subsidiary has been duly incorporated and is validly
existing as a corporation in good standing under the laws of the jurisdiction of
its incorporation, has corporate power and authority to own, lease and operate
its properties and to conduct its business as described in the Prospectus and is
duly qualified as a foreign corporation to transact business and is in good
standing in each jurisdiction in which such qualification is required, whether
by reason of the ownership or leasing of property or the conduct of business,
except where the failure so to qualify or to be in good standing would not
result in a Material Adverse Effect; except as otherwise disclosed in the
Registration Statement, all of the issued and outstanding capital stock of each
Subsidiary has been duly authorized and validly issued, is fully paid and
non-assessable and, to the best of my knowledge, is owned by the Company,
directly or through subsidiaries, free and clear of any security interest,
mortgage, pledge, lien, encumbrance, claim or equity; none of the outstanding
shares of capital stock of any Subsidiary was issued in violation of the
preemptive or similar statutory or contractual rights of any securityholder of
such Subsidiary.

         (viii)   The Purchase Agreement has been duly authorized, executed and
delivered by the Company.

         (ix)     The Registration Statement, including any Rule 462(b)
Registration Statement, has been declared effective under the 1933 Act; any
required filing of the Prospectus pursuant to Rule 424(b) has been made in the
manner and within the time period required by Rule 424(b); and, to the best of
my knowledge, no stop order suspending the effectiveness of the Registration
Statement or any Rule 462(b) Registration Statement has been issued under the
1933 Act and no proceedings for that purpose have been instituted or are pending
or threatened by the Commission.

         (x)      The Registration Statement, including any Rule 462(b)
Registration Statement, the Rule 430A Information and the Rule 434 Information,
as applicable, the Prospectus, and each amendment or supplement to the
Registration Statement and Prospectus, as of their respective effective or issue
dates (other than the financial statements and supporting schedules included
therein or omitted therefrom, as to which no opinion need be expressed) complied
as to form in all material respects with the requirements of the 1933 Act and
the 1933 Act Regulations.

         (xi)     If Rule 434 has been relied upon, the Prospectus was not
"materially different," as such term is used in Rule 434, from the prospectus
included in the Registration Statement at the time it became effective.

         (xii)    The form of certificate used to evidence the Common Stock
complies in all material respects with all applicable statutory requirements,
with any applicable requirements of the charter and by-laws of the Company and
the requirements of the Nasdaq National Market System.

         (xiii)   To the best of our knowledge, there is not pending or
threatened any action, suit, proceeding, inquiry or investigation, to which the
Company or any subsidiary is a party, or to which the property of the Company or
any subsidiary is subject, before or brought by any court or governmental agency
or body, domestic or foreign, which might reasonably be expected to result in a
Material Adverse Effect, or which might reasonably be expected to materially and
adversely affect the properties or assets thereof or the consummation of the
transactions contemplated in the Purchase Agreement or the performance by the
Company of its obligations thereunder.



                                       A-2
<PAGE>   43
         (xiv)    The information in the Prospectus under "Description of
Capital Stock", "Certain Transactions" and "Business--Litigation", and in the
Registration Statement under Item 14, to the extent that it constitutes matters
of law, summaries of legal matters, the Company's charter and bylaws or legal
proceedings, or legal conclusions, has been reviewed by us and is correct in all
material respects.

         (xv)     To the best of our knowledge, there are no statutes or
regulations that are required to be described in the Prospectus that are not
described as required.

         (xvi)    To the best of our knowledge, there are no franchises,
contracts, indentures, mortgages, loan agreements, notes, leases or other
instruments required to be described or referred to in the Registration
Statement or to be filed as exhibits thereto other than those described or
referred to therein or filed or incorporated by reference as exhibits thereto,
and the descriptions thereof or references thereto in the Registration Statement
are correct in all material respects.

         (xvii)   To the best of our knowledge, neither the Company nor any
subsidiary is in violation of its charter or by-laws and no default by the
Company or any subsidiary exists in the due performance or observance of any
material obligation, agreement, covenant or condition contained in any contract,
indenture, mortgage, loan agreement, note, lease or other agreement or
instrument that is described or referred to in the Registration Statement or the
Prospectus or filed as an exhibit to the Registration Statement.

         (xviii)  No filing with, or authorization, approval, consent, license,
order, registration, qualification or decree of, any court or governmental
authority or agency, domestic or foreign (other than under the 1933 Act and the
1933 Act Regulations, which have been obtained, or as may be required under the
securities or blue sky laws of the various states, as to which we need express
no opinion) is necessary or required in connection with the due authorization,
execution and delivery of the Purchase Agreement or for the offering, issuance,
sale or delivery of the Securities.

         (xix)    The execution, delivery and performance of the Purchase
Agreement and the consummation of the transactions contemplated in the Purchase
Agreement and in the Registration Statement (including the issuance and sale of
the Securities and the use of the proceeds from the sale of the Securities as
described in the Prospectus under the caption "Use of Proceeds") and compliance
by the Company with its obligations under the Purchase Agreement do not and will
not, whether with or without the giving of notice or lapse of time or both,
conflict with or constitute a breach of, or default or Repayment Event (as
defined in Section 1(a)(x) of the Purchase Agreement) under or result in the
creation or imposition of any lien, charge or encumbrance upon any property or
assets of the Company or any subsidiary pursuant to any contract, indenture,
mortgage, deed of trust, loan or credit agreement, note, lease or any other
agreement or instrument, known to us, to which the Company or any subsidiary is
a party or by which it or any of them may be bound, or to which any of the
property or assets of the Company or any subsidiary is subject (except for such
conflicts, breaches or defaults or liens, charges or encumbrances that would not
have a Material Adverse Effect), nor will such action result in any violation of
the provisions of the charter or by-laws of the Company or any subsidiary, or
any applicable law, statute, rule, regulation, judgment, order, writ or decree,
known to me, of any government, government instrumentality or court, domestic or
foreign, having jurisdiction over the Company or any subsidiary or any of their
respective properties, assets or operations.


                                       A-3
<PAGE>   44
         (xx)     To the best of our knowledge, there are no persons with
registration rights or other similar rights to have any securities registered
pursuant to the Registration Statement or otherwise registered by the Company
under the 1933 Act that have not been duly waived.

         (xxi)    The Company is not an "investment company" or an entity
"controlled" by an "investment company," as such terms are defined in the 1940
Act.

         (xxii)   Assuming (i) that each Selling Shareholder has the requisite
power and authority to accept, execute, deliver and perform the Custody
Agreement, (ii) that the Custody Agreement of each Selling Shareholder has been
duly authorized, executed and delivered by the Selling shareholder, and (ii)
each Custody Agreement constitutes the legal, valid and binding agreement of the
Custodian thereunder, the Custody Agreement constitutes the legal, valid and
binding agreement of each such Selling Shareholder.

         (xxiii)  By delivery pursuant to the terms of the Custody Agreement of
a certificate or certificates representing the Securities to be sold by the
Selling Shareholder to the Underwriters, such Selling Shareholders will transfer
to the Underwriters who have purchased such Securities (in good faith without
notice of any adverse claim or defect in the title of such Selling Shareholder
and who are otherwise bona fide purchasers for purposes of the Uniform
Commercial Code) pursuant to the Purchase Agreements title to such Securities,
free and clear of any pledge, lien, security interest, charge, claim, equity or
encumbrance of any kind.

         Nothing has come to our attention that would lead us to believe that
the Registration Statement or any amendment thereto, including the Rule 430A
Information and Rule 434 Information (if applicable), (except for financial
statements and schedules and other financial data included therein or omitted
therefrom, as to which we need make no statement), at the time such Registration
Statement or any such amendment became effective, contained an untrue statement
of a material fact or omitted to state a material fact required to be stated
therein or necessary to make the statements therein not misleading or that the
Prospectus or any amendment or supplement thereto (except for financial
statements and schedules and other financial data included therein or omitted
therefrom, as to which we need make no statement), at the time the Prospectus
was issued, at the time any such amended or supplemented prospectus was issued
or at the Closing Time, included or includes an untrue statement of a material
fact or omitted or omits to state a material fact necessary in order to make the
statements therein, in the light of the circumstances under which they were
made, not misleading.






                                       A-4
<PAGE>   45
                                                                     Exhibit B-1


                FORM OF OPINION OF CAYMAN ISLANDS COUNSEL FOR HIG
                    TO BE DELIVERED PURSUANT TO SECTION 5(c)


         (i)      The Company has been duly organized and is validly existing as
an exempted company with limited liability pursuant to the Companies Law (1995
Revision) of the Cayman Islands.

         (ii)     The Company has full power and authority as a matter of Cayman
Islands law to carry out any object not prohibited by law and is a body
corporate capable of exercising all the functions of a natural person of full
capacity including the capacity to enter into the Agreements and to perform its
obligations thereunder.

         (iii)    Save as referred to below and subject to the Agreements and
any original counterparts thereof being stamped with CI$2.00 stamp duty if
executed in or brought within the jurisdiction of the Cayman Islands in original
form, no registration, filing, stamping or other formalities are necessary for
the validity and enforceability of the Agreements in the Cayman Islands or for
their admissibility in evidence in proceedings in the courts of the Cayman
Islands.

         (iv)     No filing with, or consent, approval, authorization, license,
order, registration, qualification or decree of, any court or governmental
authority or agency in the Cayman Islands is necessary or required to be
obtained by HIG for the performance by HIG of its obligations under the Purchase
Agreement or in the Power of Attorney and Custody Agreement, or in connection
with the offer, sale or delivery of the Securities being sold by HIG to the
Underwriters under the terms of the Purchase Agreement.

         (v)      The Power of Attorney and Custody Agreement has been duly
executed and delivered by HIG and constitutes the legal, valid and binding
agreement of HIG.

         (vi)     The Purchase Agreement has been duly executed and delivered by
or on behalf of HIG.

         (vii)    Each Attorney-in-Fact of HIG has been duly authorized by HIG
to deliver the Securities on behalf of HIG in accordance with the terms of the
Purchase Agreement.

         (viii)   The execution, delivery and performance of the Purchase
Agreement and the Power of Attorney and Custody Agreement and the sale and
delivery of the Securities and the consummation of the transactions contemplated
in the Purchase Agreement and in the Registration Statement and compliance by
HIG with its obligations under the Purchase Agreement have been duly authorized
by all necessary action on the part of HIG and, to the best of our knowledge, do
not and will not, whether with or without the giving of notice or passage of
time or both, conflict with or constitute a breach of, or default under or
result in the creation or imposition of any tax, lien, charge or encumbrance
upon the Securities or any property or assets of HIG pursuant to, any contract,
indenture, mortgage, deed of trust, loan or credit agreement, note, license,
lease or other instrument or agreement to which HIG is a party or by which they
may be bound, or to which any of the


                                      B-1-1
<PAGE>   46
property or assets of HIG may be subject nor will such action result in any
violation of the provisions of the memorandum or articles of association of HIG,
if applicable, or any law, administrative regulation, judgment or order of any
governmental agency or body or any administrative or court decree having
jurisdiction over HIG or any of its properties.

         (ix)     To the best of our knowledge, HIG has valid and marketable
title to the Securities to be sold by HIG pursuant to the Purchase Agreement,
free and clear of any pledge, lien, security interest, charge, claim, equity or
encumbrance of any kind, and has full right, power and authority to sell,
transfer and deliver such Securities pursuant to the Purchase Agreement.

         (x)      HIG and its obligations under the Purchase Agreement are
subject to civil and commercial law and to suit in the Cayman Islands and
neither it nor any of its properties, assets or revenues has any right of
immunity, on any grounds, from any legal action, suit or proceeding, from the
giving of any relief in any such legal action, suit or proceeding, from setoff
or counterclaim, from the jurisdiction of any court, from service of process,
attachment upon or prior to judgment, or attachment in aid of execution of
judgment, or from execution of a judgment, or other legal process or proceeding
for the giving of any relief or for the enforcement of any judgment, in the
Cayman Islands, with respect to its obligations, liabilities or any other matter
under or arising out of or in connection with the Purchase Agreement and to the
extent that HIG or its properties, assets or revenues may have or may hereafter
become entitled to any such right of immunity in Japan in which proceedings may
at any time be commenced, HIG has effectively waived such right and consented to
such relief and enforcement pursuant to Section 14 of this Agreement.

         (xi)     The Purchase Agreement or the Custody Agreement are in proper
form under the laws of Cayman Islands for the enforcement thereof against HIG.
It is not necessary to ensure the legality, validity, enforceability or
admissibility in evidence of either the Purchase Agreement or the Custody
Agreement in Cayman Islands.

         Nothing has come to our attention that would lead us to believe that
the Registration Statement or any amendment thereto, including the Rule 430A
Information and Rule 434 Information (if applicable), (except for financial
statements and schedules and other financial data included therein or omitted
therefrom, as to which we need make no statement), at the time such Registration
Statement or any such amendment became effective, contained an untrue statement
of a material fact or omitted to state a material fact required to be stated
therein or necessary to make the statements therein not misleading or that the
Prospectus or any amendment or supplement thereto (except for financial
statements and schedules and other financial data included therein or omitted
therefrom, as to which we need make no statement), at the time the Prospectus
was issued, at the time any such amended or supplemented prospectus was issued
or at the Closing Time, included or includes an untrue statement of a material
fact or omitted or omits to state a material fact necessary in order to make the
statements therein, in the light of the circumstances under which they were
made, not misleading.




                                      B-1-2
<PAGE>   47
                                                                     Exhibit B-2



                   FORM OF OPINION OF UNITED STATES COUNSEL TO
                  HIG TO BE DELIVERED PURSUANT TO SECTION 5(c)



         (i)      Assuming due and valid execution and delivery by HIG, the
Power of Attorney and Custody Agreement constitutes a valid and binding
agreement of HIG.

         (ii)     HIG is, and immediately prior to Closing will be, the sole
record owner of the Securities to be sold by HIG under the Purchase Agreement.
Upon delivery by HIG of and payment for the Securities as contemplated under the
Purchase Agreement, and registration of the certificates evidencing the
Securities in the name of the Underwriters (or a nominee thereof), the
Underwriters will acquire ownership of the Securities free of any adverse claims
(as defined in Section 8-302 of the Uniform Commercial Code in the State of New
York), assuming that each of the Underwriters is acting in good faith and has no
notice of any adverse claim.

         (iii)    Assuming due and valid execution of the Purchase Agreement,
HIG, under the laws of the State of New York relating to submission to
jurisdiction and pursuant to Section 15 of this Agreement, has validly,
effectively and irrevocably submitted to the jurisdiction of any federal or
state court in the State of New York, County of New York in respect of this
Agreement; pursuant to Section 15 of this Agreement has validly, effectively and
irrevocably designated, appointed and empowered an agent for service of process
in any suit or proceeding based on or arising under this Agreement in any
federal or state court in the State of New York, County of New York; and under
the laws of the State of New York and Section 14 of this Agreement has validly,
effectively and irrevocably waived any right of immunity from any legal action,
suit or proceeding, or otherwise.

         (iv)     The Selling Stockholder has the power to submit, and pursuant
to Section 15 of this Agreement has legally, validly, effectively and
irrevocably submitted, to the jurisdiction of any federal or state court in the
State of New York, County of New York, and has the power to designate, appoint
and empower and pursuant to this Agreement has legally, validly effectively and
irrevocably designated, appointed and empowered an agent for service of process
in any suit or proceeding based on or arising under this Agreement in any
federal or state court in the State of New York, County of New York.






                                      B-2-1
<PAGE>   48
                                                                     Exhibit B-3


       FORM OF OPINION OF COUNSEL FOR NATIONSCREDIT COMMERCIAL CORPORATION
                    TO BE DELIVERED PURSUANT TO SECTION 5(c)


         (i)      The Company has been duly organized and is validly existing as
a corporation under the laws of Delaware.

         (ii)     No filing with, or consent, approval, authorization, license,
order, registration, qualification or decree of, any court or governmental
authority or agency, domestic or foreign, (other than the issuance of the order
of the Commission declaring the Registration Statement effective and such
authorizations, approvals or consents as may be necessary under state securities
laws, as to which we need express no opinion) is necessary or required to be
obtained by NationsCredit Commercial Corporation ("NCC") for the performance by
NCC of its obligations under the Purchase Agreement or in the Power of Attorney
and Custody Agreement executed by it, or in connection with the offer, sale or
delivery of the Securities being sold to the Underwriters by NCC.

         (iii)    The Power of Attorney and Custody Agreement has been duly
executed and delivered by NCC and constitutes the legal, valid and binding
agreement of NCC.

         (iv)     The Purchase Agreement has been duly authorized, executed and
delivered by or on behalf of NCC.

         (v)      Each Attorney-in-Fact has been duly authorized by NCC to
deliver the Securities on behalf of NCC in accordance with the terms of the
Purchase Agreement.

         (vi)     The execution, delivery and performance of the Purchase
Agreement and the Power of Attorney and Custody Agreement and the sale and
delivery of the Securities being sold to the Underwriters by NCC and the
consummation of the transactions contemplated in the Purchase Agreement and in
the Registration Statement and compliance by NCC with its obligations under the
Purchase Agreement have been duly authorized by all necessary action on the part
of NCC and do not and will not, whether with or without the giving of notice or
passage of time or both, conflict with or constitute a breach of, or default
under or result in the creation or imposition of any tax, lien, charge or
encumbrance upon the Securities or any property or assets of NCC pursuant to,
any contract, indenture, mortgage, deed of trust, loan or credit agreement,
note, license, lease or other instrument or agreement known to me to which NCC
is a party or by which it may be bound, or to which any of the property or
assets of NCC may be subject nor will such action result in any violation of the
provisions of the charter or by-laws of NCC, if applicable, or any law,
administrative regulation, judgment or order of any governmental agency or body
or any administrative or court decree having jurisdiction over NCC or any of its
properties.

         (vii)    To the best of my knowledge, NCC has valid and marketable
title to the Securities to be sold by NCC pursuant to the Purchase Agreement,
free and clear of any pledge, lien, security interest, charge, claim, equity or
encumbrance of any kind, and has full right, power and authority to sell,
transfer and deliver such Securities pursuant to the Purchase Agreement. By
delivery of a




                                      B-3-1
<PAGE>   49
certificate or certificates therefor NCC will transfer to the Underwriters who
have purchased such Securities pursuant to the Purchase Agreement (without
notice of any defect in the title of NCC and who are otherwise bona fide
purchasers for purposes of the Uniform Commercial Code) valid and marketable
title to such Securities, free and clear of any pledge, lien, security interest,
charge, claim, equity or encumbrance of any kind.

         Nothing has come to my attention that would lead me to believe that the
information with respect to NCC or the Securities being sold by NCC to the
several Underwriters pursuant to the Purchase Agreement included in the
Registration Statement or any amendment thereto (except for financial statements
and schedules and other financial data included therein or omitted therefrom, as
to which I need make no statement), at the time such Registration Statement or
any such amendment became effective, contained an untrue statement of a material
fact or omitted to state a material fact required to be stated therein or
necessary to make the statements therein not misleading or that the information
with respect to NCC or the Securities being sold by NCC to the several
Underwriters pursuant to the Purchase Agreement included in the Prospectus or
any amendment or supplement thereto (except for financial statements and
schedules and other financial data included therein or omitted therefrom, as to
which we need make no statement), at the time the Prospectus was issued, at the
time any such amended or supplemented prospectus was issued or at the Closing
Time, included or includes an untrue statement of a material fact or omitted or
omits to state a material fact necessary in order to make the statements
therein, in the light of the circumstances under which they were made, not
misleading.








                                      B-3-2
<PAGE>   50
                                                                     Exhibit B-4


                  FORM OF OPINION OF COUNSEL FOR ALLAN SORENSEN
                    TO BE DELIVERED PURSUANT TO SECTION 5(c)


         (i)      No filing with, or consent, approval, authorization, license,
order, registration, qualification or decree of, any court or governmental
authority or agency, domestic or foreign, (other than the issuance of the order
of the Commission declaring the Registration Statement effective and such
authorizations, approvals or consents as may be necessary under state securities
laws, as to which we need express no opinion) is necessary or required to be
obtained by Allan Sorensen ("Sorensen") for the performance by Sorensen of its
obligations under the Purchase Agreement or in the Power of Attorney and Custody
Agreement executed by it, or in connection with the offer, sale or delivery of
the Securities being sold to the Underwriters by Sorensen.

         (ii)     The Power of Attorney and Custody Agreement has been duly
executed and delivered by Sorensen and constitutes the legal, valid and binding
agreement of Sorensen.

         (iii)    The Purchase Agreement has been duly authorized, executed and
delivered by or on behalf of Sorensen.

         (iv)     Each Attorney-in-Fact has been duly authorized by Sorensen to
deliver the Securities on behalf of Sorensen in accordance with the terms of the
Purchase Agreement.

         (v)      The execution, delivery and performance of the Purchase
Agreement and the Power of Attorney and Custody Agreement and the sale and
delivery of the Securities being sold to the Underwriters by Sorensen and the
consummation of the transactions contemplated in the Purchase Agreement and in
the Registration Statement and compliance by Sorensen with his obligations under
the Purchase Agreement do not and will not, whether with or without the giving
of notice or passage of time or both, conflict with or constitute a breach of,
or default under or result in the creation or imposition of any tax, lien,
charge or encumbrance upon the Securities or any property or assets of Sorensen
pursuant to, any contract, indenture, mortgage, deed of trust, loan or credit
agreement, note, license, lease or other instrument or agreement known to me to
which Sorensen is a party or by which he may be bound, or to which any of the
property or assets of Sorensen may be subject nor will such action result in any
violation of any law, administrative regulation, judgment or order of any
governmental agency or body or any administrative or court decree having
jurisdiction over Sorensen or any of his properties.

         (vi)     To the best of my knowledge, Sorensen has valid and marketable
title to the Securities to be sold by NCC pursuant to the Purchase Agreement,
free and clear of any pledge, lien, security interest, charge, claim, equity or
encumbrance of any kind, and has full right, power and authority to sell,
transfer and deliver such Securities pursuant to the Purchase Agreement. By
delivery of a certificate or certificates therefor Sorensen will transfer to the
Underwriters who have purchased such Securities pursuant to the Purchase
Agreement (without notice of any defect in the title of Sorensen and who are
otherwise bona fide purchasers for purposes of the Uniform Commercial Code)
valid


                                      B-4-1
<PAGE>   51
and marketable title to such Securities, free and clear of any pledge, lien,
security interest, charge, claim, equity or encumbrance of any kind.

         Nothing has come to my attention that would lead me to believe that the
information with respect to Sorensen or the Securities being sold by Sorensen to
the several Underwriters pursuant to the Purchase Agreement included in the
Registration Statement or any amendment thereto (except for financial statements
and schedules and other financial data included therein or omitted therefrom, as
to which I need make no statement), at the time such Registration Statement or
any such amendment became effective, contained an untrue statement of a material
fact or omitted to state a material fact required to be stated therein or
necessary to make the statements therein not misleading or that the Prospectus
or any amendment or supplement thereto (except for financial statements and
schedules and other financial data included therein or omitted therefrom, as to
which we need make no statement), at the time the Prospectus was issued, at the
time any such amended or supplemented prospectus was issued or at the Closing
Time, included or includes an untrue statement of a material fact or omitted or
omits to state a material fact necessary in order to make the statements
therein, in the light of the circumstances under which they were made, not
misleading.










                                      B-4-2
<PAGE>   52
                                                                       Exhibit C

[FORM OF LOCK-UP FROM DIRECTORS, OFFICERS OR OTHER STOCKHOLDERS PURSUANT TO
SECTION 5(K)]


                                     _, 1997

MERRILL LYNCH & CO.
Merrill Lynch, Pierce, Fenner & Smith
         Incorporated,
SALOMON BROTHERS INC
   as Representatives of the several
   Underwriters to be named in the
   within-mentioned Purchase Agreement
North Tower
World Financial Center
New York, New York 10281-1209

         Re:      Proposed Public Offering by Let's Talk Cellular & Wireless,
                  Inc.

Dear Sirs:

         The undersigned, a stockholder [and an officer and/or director](1) of
Let's Talk Cellular & Wireless, Inc., a Florida corporation (the "Company"),
understands that Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner & Smith
Incorporated ("Merrill Lynch") and proposes to enter into a Purchase Agreement
(the "Purchase Agreement") with the Company and the Selling Shareholders
providing for the public offering of shares (the "Securities") of the Company's
common stock, par value $[ ] per share (the "Common Stock"). In recognition of
the benefit that such an offering will confer upon the undersigned as a
stockholder [and an officer and/or director]2 of the Company, and for other good
and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the undersigned agrees with each underwriter to be named in the
Purchase Agreement that, during a period of 180 days from the date of the
Purchase Agreement, the undersigned will not, without the prior written consent
of Merrill Lynch, directly or indirectly, (i) offer, pledge, sell, contract to
sell, sell any option or contract to purchase, purchase any option or contract
to sell, grant any option, right or warrant for the sale of, or otherwise
dispose of or transfer any shares of the Company's Common Stock or any
securities convertible into or exchangeable or exercisable for Common Stock,
whether now owned or hereafter acquired by the undersigned or with respect to
which the undersigned has or hereafter acquires the power of disposition, or
file any registration statement under the Securities Act of 1933, as amended,
with respect to any of the foregoing or (ii) enter into any swap or any other
agreement or any transaction that transfers, in 








- --------------------
(1)      Delete or revise bracketed language as appropriate.



                                       C-1
<PAGE>   53
whole or in part, directly or indirectly, the economic consequence of ownership
of the Common Stock, whether any such swap or transaction is to be settled by
delivery of Common Stock or other securities, in cash or otherwise.

                                        Very truly yours,



                                        Signature:
                                                  ------------------------------

                                        Print Name:
                                                   -----------------------------










                                       C-2
<PAGE>   54
                                                                         Annex A

          FORM OF ACCOUNTANTS' COMFORT LETTER PURSUANT TO SECTION 5(g)

We are independent public accountants with respect to the Company within the
meaning of the 1933 Act and the applicable published 1933 Act Regulations.

                  (i)      in our opinion, the audited financial statements [and
         the related financial statement schedules] included in the Registration
         Statement and the Prospectus comply as to form in all material respects
         with the applicable accounting requirements of the 1933 Act and the
         published rules and regulations thereunder;

                  (ii)     on the basis of procedures (but not an examination in
         accordance with generally accepted auditing standards) consisting of a
         reading of the unaudited interim consolidated financial statements of
         the Company for the three month periods ended _________, 19___ and
         _________, 19___ , the three and six month periods ended _________,
         19___ and _________, 19___ and the three and nine month periods ended
         _________, 19___ and _________, 19___, included in the Registration
         Statement and the Prospectus (collectively, the "Quarterly Financials")
         a reading of the minutes of all meetings of the stockholders and
         directors of the Company and its subsidiaries and the ____________ and
         ____________ Committees of the Company's Board of Directors and any
         subsidiary committees since [day after end of last audited period],
         inquiries of certain officials of the Company and its subsidiaries
         responsible for financial and accounting matters, a review of interim
         financial information in accordance with standards established by the
         American Institute of Certified Public Accountants in Statement on
         Auditing Standards No. 71, Interim Financial Information ("SAS 71"),
         with respect to the [description of relevant periods] and such other
         inquiries and procedures as may be specified in such letter, nothing
         came to our attention that caused us to believe that:

                           (A) the Quarterly Financials included in the
                  Registration Statement and the Prospectus do not comply as to
                  form in all material respects with the applicable accounting
                  requirements of the 1933 Act and the 1933 Act Regulations or
                  any material modifications should be made to the unaudited
                  [consolidated] financial statements included in the
                  Registration Statement and the Prospectus for them to be in
                  conformity with generally accepted accounting principles;

                           (B) at _________, 19___ and at a specified date not
                  more than five days prior to the date of this Agreement, there
                  was any change in the capital stock of the Company and its
                  subsidiaries or any decrease in the consolidated net current
                  assets or shareholders' equity of the Company and its
                  subsidiaries or any increase in the long-term debt of the
                  Company and its subsidiaries, in each case as compared with
                  amounts shown in the latest balance sheet included in the
                  Registration Statement, except in each case for changes,
                  decreases or increases that the Registration Statement
                  discloses have occurred or may occur;



                                    Annex A-1
<PAGE>   55
                  (C) for the period from _________, 19___ to _________, 19___
                  and for the period from _________, 19___ to a specified date
                  not more than five days prior to the date of this Agreement,
                  there was any decrease in net sales, profit from operations or
                  in the total or per share amounts of income before
                  extraordinary items or of net income in each case as compared
                  with the comparable period in the preceding year, except in
                  each case for any changes, increases or decreases that the
                  Registration Statement discloses have occurred or may occur;

                           (iii)    based upon the procedures set forth in
                  clause (ii) above and a reading of the Selected Financial Data
                  included in the Registration Statement nothing came to our
                  attention that caused us to believe that the Selected
                  Financial Data included in the Registration Statement do not
                  comply as to form in all material respects with the disclosure
                  requirements of Item 301 of Regulation S-K of the 1933 Act,
                  that the amounts included in the Selected Financial Data are
                  not in agreement with the corresponding amounts in the audited
                  consolidated financial statements for the respective periods
                  or that the financial statements not included in the
                  Registration Statement from which certain of such data were
                  derived are not in conformity with generally accepted
                  accounting principles;

                           (iv)     we have compared the information in the
                  Registration Statement under selected captions with the
                  disclosure requirements of Regulation S-K of the 1933 Act and
                  on the basis of limited procedures specified herein. nothing
                  came to our attention that caused us to believe that this
                  information does not comply as to form in all material
                  respects with the disclosure requirements of Items 302, 402
                  and 503(d), respectively, of Regulation S-K;

                           (v)      we are unable to and do not express any
                  opinion on the Unaudited Pro Forma Financial Data (the "Pro
                  Forma Data") included in the Registration Statement or on the
                  pro forma adjustments applied to the historical amounts
                  included in the Pro Forma Data; however, for purposes of this
                  letter we have:

                                    (A) read the Pro Forma Data;

                                    (B) performed an audit review in accordance
                           with SAS 71 of the financial statements to which the
                           pro forma adjustments were applied;

                                    (C) made inquiries of certain officials of
                           the Company who have responsibility for financial and
                           accounting matters about the basis for their
                           determination of the pro forma adjustments and
                           whether the Pro Forma Data complies as to form in all
                           material respects with the applicable accounting
                           requirements of Rule 11-02 of Regulation S-X; and

                                    (D) proved the arithmetic accuracy of the
                           application of the pro forma adjustments to the
                           historical amounts in the Pro Forma Data; and




                                    Annex A-2
<PAGE>   56
                           on the basis of such procedures and such other
                           inquiries and procedures as specified herein, nothing
                           came to our attention that caused us to believe that
                           the Pro Forma Data included in the Registration
                           Statement does not comply as to form in all material
                           respects with the applicable requirements of Rule
                           11-02 of Regulation S-X or that the pro forma
                           adjustments have not been properly applied to the
                           historical amounts in the compilation of those
                           statements; and

                                    (vi)     in addition to the procedures
                           referred to in clause (ii) above, we have performed
                           other procedures, not constituting an audit, with
                           respect to certain amounts, percentages, numerical
                           data and financial information appearing in the
                           Registration Statement, which are specified herein,
                           and have compared certain of such items with, and
                           have found such items to be in agreement with, the
                           accounting and financial records of the Company.




                                    Annex A-3

<PAGE>   1

                                                                     EXHIBIT 4.1

                                    [LOGO]
          NUMBER                                                 SHARES

      LTCW

INCORPORATED UNDER THE LAWS                                    SEE REVERSE FOR
  OF THE STATE OF FLORIDA                                    CERTAIN DEFINITIONS


                     LET'S TALK CELLULAR & WIRELESS, INC.
                                                            CUSIP 527260 10 3





This Certifies that










Is the owner of

    FULLY PAID AND NONASSESSABLE SHARES OF THE COMMON STOCK, PAR VALUE OF
                             $.01 PER SHARE, OF

- --------------------                                      ----------------------
- -------------------- LET'S TALK CELLULAR & WIRELESS, INC. ----------------------
- --------------------                                      ----------------------

(hereinafter the Corporation.), transferable upon the books of Corporation by
the holder hereof in person or by a duly authorized attorney upon surrender of
this certificate properly endorsed. This certificate and the shares represented
hereby are issued and shall be held subject to all of the provisions of the
Articles of Incorporation and By-laws of the Corporation, each as from time to
time amended, copies of which are on file with the Transfer Agent, to all of
which the holder by acceptance hereof assents. This certificate is not valid
until countersigned and registered by the Transfer Agent and Registrar. Witness
the facsimile seal of the Corporation and the facsimile signatures of the duly
authorized officers.


Dated:


                                    [SEAL]


      /s/                              /s/
        ---------------------              -------------------------------------
                     CHAIRMAN                            CHIEF EXECUTIVE OFFICER


Cosignor and Registrar
      AMERICAN STOCK TRANSFER & TRUST COMPANY
             (New York, New York)          Transfer Agent
                                           and Registrar




                                   Registered Signature
<PAGE>   2
<TABLE>
<S>     <C>                                                         <C>

                                               LET'S TALK CELLULAR & WIRELESS, INC.


        The Corporation will furnish without charge to each shareholder who so requests the designations, relative rights,
preferences and limitations applicable to each class of shares and the variations in rights, preferences and limitations determined
for each series within a class (and the authority of the Board of Directors to determine variations for future series).

        The following abbreviations, when used in the inscription on the face of this certificate, shall be construed as though they
were written out in full according to applicable laws or regulations;

        TEN COM -- as tenants in common                             UNIF GIFT MIN ACT      Custodian                 
                                                                                     ------          -----------     
        TEN ENT -- as tenants by the entireties                                      (Cust)            (Minor)       
                                                                              under Uniform Gifts to Minors          
        JT TEN -- as joint tenants with right of                              Act                                    
                  survivorship and not as tenants                                 -------------------------------    
                  in common                                                                 (State)

                              Additional abbreviations may also be used though not in the above list.

        For value received, ____________ hereby sell, assign and transfer unto 

      PLEASE INSERT SOCIAL SECURITY OR OTHER                                                     
       IDENTIFYING NUMBER OF ASSIGNEE                                                            
      /                                     /                                                    
                                                                                                 
      _________________________________________________________________________________________________________________           
                           (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE OF ASSIGNEE)
                                                                                                 
      _________________________________________________________________________________________________________________           
                                                                                                 
      _________________________________________________________________________________________________________________           
                                                                                                 
      _________________________________________________________________________________________________________________           
      shares of the common stock represented by the within Certificate, and do hereby irrevocably constitute and appoint       
                                                                                                 
      ____________________________________________ Attorney to transfer the said stock on the books of the within named 
      Corporation with full power of substitution in the premises.                                                     
                                                                                                 
      Dated ___________________                                                                  
                                                                                                 
                                                       ________________________________________________________________     
                                           NOTICE:     THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME       
                                                       AS WRITTEN UPON THE FACE OF THE CERTIFICATE IN EVERY PARTICULAR,     
                                                       WITHOUT ALTERATION OR ENLARGEMENT OR ANY CHANGE WHATEVER.                 
                                                                                                                            
                                                       ________________________________________________________________     
                          SIGNATURE(S) GUARANTEED:     THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE                 
                                                       GUARANTOR INSTITUTION (BANKS, STOCKBROKERS, SAVINGS, AND LOAN        
                                                       ASSOCIATIONS AND CREDIT UNIONS WITH MEMBERSHIP IN AN APPROVED        
                                                       SIGNATURE GUARANTEE MEDALLION PROGRAM) PURSUANT TO S.E.C. RULE        
                                                       17AD-15.                                                             
</TABLE>

<PAGE>   1
                                                                    EXHIBIT 10.1

                      LET'S TALK CELLULAR & WIRELESS, INC.


                   1997 EXECUTIVE INCENTIVE COMPENSATION PLAN




<PAGE>   2

                     LET'S TALK CELLULAR AND WIRELESS, INC.

                   1997 EXECUTIVE INCENTIVE COMPENSATION PLAN



<TABLE>
<S>  <C>                                                                         <C>
1.   Purpose ................................................................... 1
2.   Definitions ............................................................... 1
3.   Administration ............................................................ 4
     (a)   Authority of the Committee .......................................... 4
     (b)   Manner of Exercise of Committee Authority ........................... 4
     (c)   Limitation of Liability ............................................. 5
4.   Stock Subject to Plan ..................................................... 5
     (a)   Limitation on Overall Number of Shares Subject to Awards ............ 5
     (b)   Application of Limitations .......................................... 5
5.   Eligibility; Per-Person Award Limitations ................................. 5
6.   Specific Terms of Awards .................................................. 6
     (a)   General ............................................................. 6
     (b)   Options ............................................................. 6
     (c)   Stock Appreciation Rights ........................................... 7
     (d)   Restricted Stock .................................................... 8
     (e)   Deferred Stock ...................................................... 9
     (f)   Bonus Stock and Awards in Lieu of Obligations .......................10
     (g)   Dividend Equivalents ................................................10
     (h)   Other Stock-Based Awards ............................................10
7.   Certain Provisions Applicable to Awards ...................................11
     (a)   Stand-Alone, Additional, Tandem, and Substitute Awards ..............11
     (b)   Term of Awards ......................................................11
     (c)   Form and Timing of Payment Under Awards; Deferrals ..................11
     (d)   Exemptions from Section 16(b) Liability .............................12
8.   Performance and Annual Incentive Awards ...................................12
     (a)   Performance Conditions ..............................................12
     (b)   Performance Awards Granted to Designated Covered Employees ..........12
     (c)   Annual Incentive Awards Granted to Designated Covered Employees .....14
     (d)   Written Determinations ..............................................15
     (e)   Status of Section 8(b) and Section 8(c) Awards Under
           Code Section 162(m)..................................................15
9.   Change in Control .........................................................16
     (a)   Effect of "Change in Control." ......................................16
     (b)   Definition of "Change in Control ....................................16
     (c)   Definition of "Change in Control Price." ............................17
10.  General Provisions ........................................................17
     (a)   Compliance With Legal and Other Requirements ........................17
     (b)   Limits on Transferability; Beneficiaries ............................17
     (c)   Adjustments .........................................................18
     (d)   Taxes ...............................................................18
     (e)   Changes to the Plan and Awards ......................................19          
</TABLE>


                                       (i)


<PAGE>   3







<TABLE>
     <S>                                                                        <C>
     (f)   Limitation on Rights Conferred Under Plan ...........................19
     (g)   Unfunded Status of Awards; Creation of Trusts .......................19
     (h)   Nonexclusivity of the Plan ..........................................20
     (i)   Payments in the Event of Forfeitures; Fractional Shares .............20
     (j)   Governing Law .......................................................20
     (k)   Plan Effective Date and Stockholder Approval; Termination of Plan ...20
</TABLE>









































                                      (ii)


<PAGE>   4






                      LET'S TALK CELLULAR & WIRELESS, INC.

                   1997 EXECUTIVE INCENTIVE COMPENSATION PLAN


      1.    Purpose. The purpose of this 1997 Executive Incentive Compensation
Plan (the "Plan") is to assist Let's Talk Cellular & Wireless, Inc. (the
"Company") and its subsidiaries in attracting, motivating, retaining and
rewarding high-quality executives and other employees, officers, Directors and
independent contractors enabling such persons to acquire or increase a
proprietary interest in the Company in order to strengthen the mutuality of
interests between such persons and the Company's stockholders, and providing
such persons with annual and long term performance incentives to expend their
maximum efforts in the creation of shareholder value. The Plan is also intended
to qualify certain compensation awarded under the Plan for tax deductibility
under Section 162(m) of the Code (as hereafter defined) to the extent deemed
appropriate by the Committee (or any successor committee) of the Board of
Directors of the Company.

      2.    Definitions. For purposes of the Plan, the following terms shall be
defined as set forth below, in addition to such terms defined in Section 1
hereof.

            (a)   "Annual Incentive Award" means a conditional right granted to
a Participant under Section 8(c) hereof to receive a cash payment, Stock or
other Award, unless otherwise determined by the Committee, after the end of a
specified fiscal year.

            (b)   "Award" means any Option, SAR (including Limited SAR),
Restricted Stock, Deferred Stock, Stock granted as a bonus or in lieu of another
award, Dividend Equivalent, Other Stock-Based Award, Performance Award or Annual
Incentive Award, together with any other right or interest granted to a
Participant under the Plan.

            (c)   "Beneficiary" means the person, persons, trust or trusts which
have been designated by a Participant in his or her most recent written
beneficiary designation filed with the Committee to receive the benefits
specified under the Plan upon such Participant's death or to which Awards or
other rights are transferred if and to the extent permitted under Section 10(b)
hereof. If, upon a Participant's death, there is no designated Beneficiary or
surviving designated Beneficiary, then the term Beneficiary means the person,
persons, trust or trusts entitled by will or the laws of descent and
distribution to receive such benefits.

            (d)   "Beneficial Owner", "Beneficially Owning" and "Beneficial
Ownership" shall have the meanings ascribed to such terms in Rule 13d-3 under
the Exchange Act and any successor to such Rule.

            (e)   "Board" means the Company's Board of Directors.

            (f)   "Change in Control" means Change in Control as defined with
related terms in Section 9 of the Plan.





<PAGE>   5








            (g)   "Change in Control Price" means the amount calculated in
accordance with Section 9(c) of the Plan.

            (h)   "Code" means the Internal Revenue Code of 1986, as amended
from time to time, including regulations thereunder and successor provisions and
regulations thereto.

            (i)   "Committee" means a committee designated by the Board to
administer the Plan; provided, however, that the Committee shall consist solely
of at least two directors, each of whom shall be (i) a "non-employee director"
within the meaning of Rule 16b-3 under the Exchange Act, unless administration
of the Plan by "non-employee directors" is not then required in order for
exemptions under Rule 16b-3 to apply to transactions under the Plan, and (ii) an
"outside director" within the meaning of Section 162(m) of the Code, unless
administration of the Plan by "outside directors" is not then required in order
to qualify for tax deductibility under Section 162(m) of the Code.

            (j)   "Corporate Transaction" means a Corporate Transaction as
defined in Section 9(b)(i) of the Plan.

            (k)   "Covered Employee" means an Eligible Person who is a Covered
Employee as specified in Section 8(e) of the Plan.

            (l)   "Deferred Stock" means a right, granted to a Participant under
Section 6(e) hereof, to receive Stock, cash or a combination thereof at the end
of a specified deferral period.

            (m)   "Director" means a member of the Board.

            (n)   "Disability" means a permanent and total disability (within
the meaning of Section 22(e) of the Code), as determined by a medical doctor
satisfactory to the Committee.

            (o)   "Dividend Equivalent" means a right, granted to a Participant
under Section 6(g) hereof, to receive cash, Stock, other Awards or other
property equal in value to dividends paid with respect to a specified number of
shares of Stock, or other periodic payments.

            (p)   "Effective Date" means the effective date of the Plan, which
shall be [               ].

            (q)   "Eligible Person" means each Executive Officer of the Company
(as defined under the Exchange Act) and other officers, Directors and employees
of the Company or of any Subsidiary, and independent contractors with the
Company or any Subsidiary. The foregoing notwithstanding, only employees of the
Company or any Subsidiary shall be an Eligible Persons for purposes of receiving
any Incentive Stock Options. An employee on leave of absence may be considered
as still in the employ of the Company or a Subsidiary for purposes of
eligibility for participation in the Plan.

            (r)   "Exchange Act" means the Securities Exchange Act of 1934, as
amended from time to time, including rules thereunder and successor provisions
and rules thereto.



                                       2


<PAGE>   6








            (s)   "Executive Officer" means an executive officer of the Company
as defined under the Exchange Act.

            (t)   "Fair Market Value" means the fair market value of Stock,
Awards or other property as determined by the Committee or the Board, or under
procedures established by the Committee or the Board. Unless otherwise
determined by the Committee or the Board, the Fair Market Value of Stock as of
any given date shall be the closing sale price per share reported on a
consolidated basis for stock listed on the principal stock exchange or market on
which Stock is traded on the date as of which such value is being determined or,
if there is no sale on that date, then on the last previous day on which a sale
was reported.

            (u)   "Incentive Stock Option" or "ISO" means any Option intended to
be designated as an incentive stock option within the meaning of Section 422 of
the Code or any successor provision thereto.

            (v)   "Incumbent Board" means the Incumbent Board as defined in
Section 9(b)(ii) of the Plan.

            (w)   "Limited SAR" means a right granted to a Participant under
Section 6(c) hereof.

            (x)   "Option" means a right granted to a Participant under Section
6(b) hereof, to purchase Stock or other Awards at a specified price during
specified time periods.

            (y)   "Other Stock-Based Awards" means Awards granted to a
Participant under Section 6(h) hereof.

            (z)   "Parent Corporation" means any corporation (other than the
Company) in an unbroken chain of corporations ending with the Company, if each
of the corporations in the chain (other than the Company) owns stock possessing
50% or more of the combined voting power of all classes of stock in one of the
other corporations in the chain.

            (aa)  "Participant" means a person who has been granted an Award
under the Plan which remains outstanding, including a person who is no longer an
Eligible Person.

            (bb)  "Performance Award" means a right, granted to a Eligible
Person under Section 8 hereof, to receive Awards based upon performance criteria
specified by the Committee or the Board.

            (cc)  "Person" shall have the meaning ascribed to such term in
Section 3(a)(9) of the Exchange Act and used in Sections 13(d) and 14(d)
thereof, and shall include a "group" as defined in Section 13(d) thereof.

            (dd)  "Restricted Stock" means Stock granted to a Participant under
Section 6(d) hereof, that is subject to certain restrictions and to a risk of
forfeiture.


                                       3


<PAGE>   7








            (ee)  "Rule 16b-3" and "Rule 16a-1(c)(3)" means Rule 16b-3 and Rule
16a-1(c)(3), as from time to time in effect and applicable to the Plan and
Participants, promulgated by the Securities and Exchange Commission under
Section 16 of the Exchange Act

            (ff)  "Stock" means the Company's Common Stock, and such other
securities as may be substituted (or resubstituted) for Stock pursuant to
Section 10(c) hereof.

            (gg)  "Stock Appreciation Rights" or "SAR" means a right granted to
a Participant under Section 6(c) hereof.

            (hh)  "Subsidiary" means any corporation or other entity in which
the Company has a direct or indirect ownership interest of 50% or more of the
total combined voting power of the then outstanding securities or interests of
such corporation or other entity entitled to vote generally in the election of
directors or in which the Company has the right to receive 50% or more of the
distribution of profits or 50% or more of the assets on liquidation or
dissolution.

            3.    Administration.

            (a)   Authority of the Committee. The Plan shall be administered by
the Committee; provided, however, that except as otherwise expressly provided in
this Plan or in order to comply with Code Section 162(m) or Rule 16b-3 under the
Exchange Act, the Board may exercise any power or authority granted to the
Committee under this Plan. The Committee or the Board shall have full and final
authority, in each case subject to and consistent with the provisions of the
Plan, to select Eligible Persons to become Participants, grant Awards, determine
the type, number and other terms and conditions of, and all other matters
relating to, Awards, prescribe Award agreements (which need not be identical for
each Participant) and rules and regulations for the administration of the Plan,
construe and interpret the Plan and Award agreements and correct defects, supply
omissions or reconcile inconsistencies therein, and to make all other decisions
and determinations as the Committee or the Board may deem necessary or advisable
for the administration of the Plan. In exercising any discretion granted to the
Committee or the Board under the Plan or pursuant to any Award, the Committee or
the Board shall not be required to follow past practices, act in a manner
consistent with past practices, or treat any Eligible Person in a manner
consistent with the treatment of other Eligible Persons.

            (b)   Manner of Exercise of Committee Authority. The Committee, and
not the Board, shall exercise sole and exclusive discretion on any matter
relating to a Participant then subject to Section 16 of the Exchange Act with
respect to the Company to the extent necessary in order that transactions by
such Participant shall be exempt under Rule 16b-3 under the Exchange Act. Any
action of the Committee or the Board shall be final, conclusive and binding on
all persons, including the Company, its subsidiaries, Participants,
Beneficiaries, transferees under Section 10(b) hereof or other persons claiming
rights from or through a Participant, and stockholders. The express grant of any
specific power to the Committee or the Board, and the taking of any action by
the Committee or the Board, shall not be construed as limiting any power or
authority of the Committee or the Board. The Committee or the Board may delegate
to officers or managers of the Company or any subsidiary, or committees thereof,
the authority, subject to such terms as the Committee or the Board shall
determine, (i) to perform administrative


                                       4


<PAGE>   8




functions, (ii) with respect to Participants not subject to Section 16 of the
Exchange Act, to perform such other functions as the Committee or the Board may
determine, and (iii) with respect to Participants subject to Section 16, to
perform such other functions of the Committee or the Board as the Committee or
the Board may determine to the extent performance of such functions will not
result in the loss of an exemption under Rule 16b-3 otherwise available for
transactions by such persons, in each case to the extent permitted under
applicable law and subject to the requirements set forth in Section 8(d). The
Committee or the Board may appoint agents to assist it in administering the
Plan.

            (c)   Limitation of Liability. The Committee and the Board, and each
member thereof, shall be entitled to, in good faith, rely or act upon any report
or other information furnished to him or her by any executive officer, other
officer or employee of the Company or a Subsidiary, the Company's independent
auditors, consultants or any other agents assisting in the administration of the
Plan. Members of the Committee and the Board, and any officer or employee of the
Company or a subsidiary acting at the direction or on behalf of the Committee or
the Board, shall not be personally liable for any action or determination taken
or made in good faith with respect to the Plan, and shall, to the extent
permitted by law, be fully indemnified and protected by the Company with respect
to any such action or determination.

      4.    Stock Subject to Plan.

            (a)   Limitation on Overall Number of Shares Subject to Awards.
Subject to adjustment as provided in Section 10(c) hereof, the total number of
shares of Stock reserved and available for delivery in connection with Awards
under the Plan shall be the sum of (i) 310,000, plus (ii) the number of shares
with respect to Awards previously granted under the Plan that terminate without
being exercised, expire, are forfeited or canceled, and the number of shares of
Stock that are surrendered in payment of any Awards or any tax withholding with
regard thereto. Any shares of Stock delivered under the Plan may consist, in
whole or in part, of authorized and unissued shares or treasury shares. Subject
to adjustment as provided in Section 10(c) hereof, in no event shall the
aggregate number of shares of Stock which may be issued pursuant to ISOs exceed
310,000 shares.

            (b)   Application of Limitations. The limitation contained in
Section 4(a) shall apply not only to Awards that are settleable by the delivery
of shares of Stock but also to Awards relating to shares of Stock but settleable
only in cash (such as cash-only SARs). The Committee or the Board may adopt
reasonable counting procedures to ensure appropriate counting, avoid double
counting (as, for example, in the case of tandem or substitute awards) and make
adjustments if the number of shares of Stock actually delivered differs from the
number of shares previously counted in connection with an Award.

      5.    Eligibility; Per-Person Award Limitations. Awards may be granted
under the Plan only to Eligible Persons. In each fiscal year during any part of
which the Plan is in effect, an Eligible Person may not be granted Awards
relating to more than [ ] shares of Stock, subject to adjustment as provided in
Section 10(c), under each of Sections 6(b), 6(c), 6(d), 6(e), 6(f), 6(g), 6(h),
8(b) and 8(c). In addition, the maximum amount that may be earned as an
Annual Incentive Award or other cash Award in any fiscal year by any one
Participant shall be [$ ], 


                                       5


<PAGE>   9



and the maximum amount that may be earned as a Performance Award or other cash
Award in respect of a performance period by any one Participant shall be [$ ].

      6.    Specific Terms of Awards.

            (a)   General. Awards may be granted on the terms and conditions set
forth in this Section 6. In addition, the Committee or the Board may impose on
any Award or the exercise thereof, at the date of grant or thereafter (subject
to Section 10(e)), such additional terms and conditions, not inconsistent with
the provisions of the Plan, as the Committee or the Board shall determine,
including terms requiring forfeiture of Awards in the event of termination of
employment by the Participant and terms permitting a Participant to make
elections relating to his or her Award. The Committee or the Board (subject to
Section 10(e)) shall retain full power and discretion to accelerate, waive or
modify, at any time, any term or condition of an Award that is not mandatory
under the Plan. Except in cases in which the Committee or the Board is
authorized to require other forms of consideration under the Plan, or to the
extent other forms of consideration must be paid to satisfy the requirements of
Florida law, no consideration other than services may be required for the grant
(but not the exercise) of any Award.

            (b)   Options. The Committee and the Board each is authorized to
grant Options to Participants on the following terms and conditions:

                 (i) Exercise Price. The exercise price per share of Stock
            purchasable under an Option shall be determined by the Committee or
            the Board, provided that such exercise price shall not, in the case
            of Incentive Stock Options, be less than 100% of the Fair Market
            Value of the Stock on the date of grant of the Option and shall not,
            in any event, be less than the par value of a share of Stock on the
            date of grant of such Option. If an employee owns or is deemed to
            own (by reason of the attribution rules applicable under Section
            424(d) of the Code) more than 10% of the combined voting power of
            all classes of stock of the Company or any Parent Corporation and an
            Incentive Stock Option is granted to such employee, the option price
            of such Incentive Stock Option (to the extent required by the Code
            at the time of grant) shall be no less than 110% of the Fair Market
            Value of the Stock on the date such Incentive Stock Option is
            granted.

                 (ii) Time and Method of Exercise. The Committee or the Board
            shall determine the time or times at which or the circumstances
            under which an Option may be exercised in whole or in part
            (including based on achievement of performance goals and/or future
            service requirements), the time or times at which Options shall
            cease to be or become exercisable following termination of
            employment or upon other conditions, the methods by which such
            exercise price may be paid or deemed to be paid (including in the
            discretion of the Committee or the Board a cashless exercise
            procedure), the form of such payment, including, without limitation,
            cash, Stock, other Awards or awards granted under other plans of the
            Company or any subsidiary, or other property (including notes or
            other contractual obligations of Participants to make payment on a
            deferred basis), and



                                       6


<PAGE>   10









            the methods by or forms in which Stock will be delivered or
            deemed to be delivered to Participants.

                 (iii) ISOs. The terms of any ISO granted under the Plan shall
            comply in all respects with the provisions of Section 422 of the
            Code. Anything in the Plan to the contrary notwithstanding, no term
            of the Plan relating to ISOs (including any SAR in tandem therewith)
            shall be interpreted, amended or altered, nor shall any discretion
            or authority granted under the Plan be exercised, so as to
            disqualify either the Plan or any ISO under Section 422 of the Code,
            unless the Participant has first requested the change that will
            result in such disqualification. Thus, if and to the extent required
            to comply with Section 422 of the Code, Options granted as Incentive
            Stock Options shall be subject to the following special terms and
            conditions:

                       (A) the Option shall not be exercisable more than ten 
            years after the date such Incentive Stock Option is granted;
            provided, however, that if a Participant owns or is deemed to own
            (by reason of the attribution rules of Section 424(d) of the Code)
            more than 10% of the combined voting power of all classes of stock
            of the Company or any Parent Corporation and the Incentive Stock
            Option is granted to such Participant, the term of the Incentive
            Stock Option shall be (to the extent required by the Code at the
            time of the grant) for no more than five years from the date of
            grant; and

                       (B) The aggregate Fair Market Value (determined as of 
            the date the Incentive Stock Option is granted) of the shares of 
            stock with respect to which Incentive Stock Options granted under 
            the Plan and all other option plans of the Company or its Parent 
            Corporation during any calendar year exercisable for the first time 
            by the Participant during any calendar year shall not (to the 
           extent required by the Code at the time of the grant) exceed 
           $100,000.

            (c)  Stock Appreciation Rights. The Committee and the Board each is
authorized to grant SAR's to Participants on the following terms and conditions:

                 (i) Right to Payment. A SAR shall confer on the Participant to
            whom it is granted a right to receive, upon exercise thereof, the
            excess of (A) the Fair Market Value of one share of stock on the
            date of exercise (or, in the case of a "Limited SAR" that may be
            exercised only in the event of a Change in Control, the Fair Market
            Value determined by reference to the Change in Control Price, as
            defined under Section 9(c) hereof), over (B) the grant price of the
            SAR as determined by the Committee or the Board. The grant price of
            an SAR shall not be less than the Fair Market Value of a share of
            Stock on the date of grant except as provided under Section 7(a)
            hereof.

                 (ii) Other Terms.  The Committee or the Board shall determine
            at the date of grant or thereafter, the time or times at which and
            the circumstances under which a SAR may be exercised in whole or in
            part (including based on



                                       7


<PAGE>   11


            achievement of performance goals and/or future service
            requirements), the time or times at which SARs shall cease to be or
            become exercisable following termination of employment or upon other
            conditions, the method of exercise, method of settlement, form of
            consideration payable in settlement, method by or forms in which
            Stock will be delivered or deemed to be delivered to Participants,
            whether or not a SAR shall be in tandem or in combination with any
            other Award, and any other terms and conditions of any SAR. Limited
            SARs that may only be exercised in connection with a Change in
            Control or other event as specified by the Committee or the Board,
            may be granted on such terms, not inconsistent with this Section
            6(c), as the Committee or the Board may determine. SARs and Limited
            SARs may be either freestanding or in tandem with other Awards.

            (d)   Restricted Stock. The Committee and the Board each is
authorized to grant Restricted Stock to Participants on the following terms and
conditions:

                 (i) Grant and Restrictions. Restricted Stock shall be subject
            to such restrictions on transferability, risk of forfeiture and
            other restrictions, if any, as the Committee or the Board may
            impose, which restrictions may lapse separately or in combination at
            such times, under such circumstances (including based on achievement
            of performance goals and/or future service requirements), in such
            installments or otherwise, as the Committee or the Board may
            determine at the date of grant or thereafter. Except to the extent
            restricted under the terms of the Plan and any Award agreement
            relating to the Restricted Stock, a Participant granted Restricted
            Stock shall have all of the rights of a stockholder, including the
            right to vote the Restricted Stock and the right to receive
            dividends thereon (subject to any mandatory reinvestment or other
            requirement imposed by the Committee or the Board). During the
            restricted period applicable to the Restricted Stock, subject to
            Section 10(b) below, the Restricted Stock may not be sold,
            transferred, pledged, hypothecated, margined or otherwise encumbered
            by the Participant.

                 (ii) Forfeiture. Except as otherwise determined by the
            Committee or the Board at the time of the Award, upon termination of
            a Participant's employment during the applicable restriction period,
            the Participant's Restricted Stock that is at that time subject to
            restrictions shall be forfeited and reacquired by the Company;
            provided that the Committee or the Board may provide, by rule or
            regulation or in any Award agreement, or may determine in any
            individual case, that restrictions or forfeiture conditions relating
            to Restricted Stock shall be waived in whole or in part in the event
            of terminations resulting from specified causes, and the Committee
            or the Board may in other cases waive in whole or in part the
            forfeiture of Restricted Stock.

                 (iii) Certificates for Stock. Restricted Stock granted under
            the Plan may be evidenced in such manner as the Committee or the
            Board shall determine. If certificates representing Restricted Stock
            are registered in the name of the Participant, the Committee or the
            Board may require that such certificates bear an




                                       8


<PAGE>   12




            appropriate legend referring to the terms, conditions and
            restrictions applicable to such Restricted Stock, that the Company
            retain physical possession of the certificates, and that the
            Participant deliver a stock power to the Company, endorsed in blank,
            relating to the Restricted Stock.

                 (iv) Dividends and Splits. As a condition to the grant of an
            Award of Restricted Stock, the Committee or the Board may require
            that any cash dividends paid on a share of Restricted Stock be
            automatically reinvested in additional shares of Restricted Stock or
            applied to the purchase of additional Awards under the Plan. Unless
            otherwise determined by the Committee or the Board, Stock
            distributed in connection with a Stock split or Stock dividend, and
            other property distributed as a dividend, shall be subject to
            restrictions and a risk of forfeiture to the same extent as the
            Restricted Stock with respect to which such Stock or other property
            has been distributed.

            (e)   Deferred Stock. The Committee and the Board each is authorized
to grant Deferred Stock to Participants, which are rights to receive Stock,
cash, or a combination thereof at the end of a specified deferral period,
subject to the following terms and conditions:

                 (i) Award and Restrictions. Satisfaction of an Award of
            Deferred Stock shall occur upon expiration of the deferral period
            specified for such Deferred Stock by the Committee or the Board (or,
            if permitted by the Committee or the Board, as elected by the
            Participant). In addition, Deferred Stock shall be subject to such
            restrictions (which may include a risk of forfeiture) as the
            Committee or the Board may impose, if any, which restrictions may
            lapse at the expiration of the deferral period or at earlier
            specified times (including based on achievement of performance goals
            and/or future service requirements), separately or in combination,
            in installments or otherwise, as the Committee or the Board may
            determine. Deferred Stock may be satisfied by delivery of Stock,
            cash equal to the Fair Market Value of the specified number of
            shares of Stock covered by the Deferred Stock, or a combination
            thereof, as determined by the Committee or the Board at the date of
            grant or thereafter. Prior to satisfaction of an Award of Deferred
            Stock, an Award of Deferred Stock carries no voting or dividend or
            other rights associated with share ownership.

                 (ii) Forfeiture. Except as otherwise determined by the
            Committee or the Board, upon termination of a Participant's
            employment during the applicable deferral period thereof to which
            forfeiture conditions apply (as provided in the Award agreement
            evidencing the Deferred Stock), the Participant's Deferred Stock
            that is at that time subject to deferral (other than a deferral at
            the election of the Participant) shall be forfeited; provided that
            the Committee or the Board may provide, by rule or regulation or in
            any Award agreement, or may determine in any individual case, that
            restrictions or forfeiture conditions relating to Deferred Stock
            shall be waived in whole or in part in the event of terminations
            resulting from specified causes, and the Committee or the Board may
            in other cases waive in whole or in part the forfeiture of Deferred
            Stock.

                                       9


<PAGE>   13


                 (iii) Dividend Equivalents. Unless otherwise determined by the
            Committee or the Board at date of grant, Dividend Equivalents on the
            specified number of shares of Stock covered by an Award of Deferred
            Stock shall be either (A) paid with respect to such Deferred Stock
            at the dividend payment date in cash or in shares of unrestricted
            Stock having a Fair Market Value equal to the amount of such
            dividends, or (B) deferred with respect to such Deferred Stock and
            the amount or value thereof automatically deemed reinvested in
            additional Deferred Stock, other Awards or other investment
            vehicles, as the Committee or the Board shall determine or permit
            the Participant to elect.

            (f)   Bonus Stock and Awards in Lieu of Obligations. The Committee
and the Board each is authorized to grant Stock as a bonus, or to grant Stock or
other Awards in lieu of Company obligations to pay cash or deliver other
property under the Plan or under other plans or compensatory arrangements,
provided that, in the case of Participants subject to Section 16 of the Exchange
Act, the amount of such grants remains within the discretion of the Committee to
the extent necessary to ensure that acquisitions of Stock or other Awards are
exempt from liability under Section 16(b) of the Exchange Act. Stock or Awards
granted hereunder shall be subject to such other terms as shall be determined by
the Committee or the Board.

            (g)   Dividend Equivalents. The Committee and the Board each is
authorized to grant Dividend Equivalents to a Participant entitling the
Participant to receive cash, Stock, other Awards, or other property equal in
value to dividends paid with respect to a specified number of shares of Stock,
or other periodic payments. Dividend Equivalents may be awarded on a
free-standing basis or in connection with another Award. The Committee or the
Board may provide that Dividend Equivalents shall be paid or distributed when
accrued or shall be deemed to have been reinvested in additional Stock, Awards,
or other investment vehicles, and subject to such restrictions on
transferability and risks of forfeiture, as the Committee or the Board may
specify.

            (h)   Other Stock-Based Awards. The Committee and the Board each is
authorized, subject to limitations under applicable law, to grant to
Participants such other Awards that may be denominated or payable in, valued in
whole or in part by reference to, or otherwise based on, or related to, Stock,
as deemed by the Committee or the Board to be consistent with the purposes of
the Plan, including, without limitation, convertible or exchangeable debt
securities, other rights convertible or exchangeable into Stock, purchase rights
for Stock, Awards with value and payment contingent upon performance of the
Company or any other factors designated by the Committee or the Board, and
Awards valued by reference to the book value of Stock or the value of securities
of or the performance of specified subsidiaries or business units. The Committee
or the Board shall determine the terms and conditions of such Awards. Stock
delivered pursuant to an Award in the nature of a purchase right granted under
this Section 6(h) shall be purchased for such consideration, paid for at such
times, by such methods, and in such forms, including, without limitation, cash,
Stock, other Awards or other property, as the Committee or the Board shall
determine. Cash awards, as an element of or supplement to any other Award under
the Plan, may also be granted pursuant to this Section 6(h).



                                       10


<PAGE>   14


      7.    Certain Provisions Applicable to Awards.

            (a)   Stand-Alone, Additional, Tandem, and Substitute Awards. Awards
granted under the Plan may, in the discretion of the Committee or the Board, be
granted either alone or in addition to, in tandem with, or in substitution or
exchange for, any other Award or any award granted under another plan of the
Company, any subsidiary, or any business entity to be acquired by the Company or
a subsidiary, or any other right of a Participant to receive payment from the
Company or any subsidiary. Such additional, tandem, and substitute or exchange
Awards may be granted at any time. If an Award is granted in substitution or
exchange for another Award or award, the Committee or the Board shall require
the surrender of such other Award or award in consideration for the grant of the
new Award. In addition, Awards may be granted in lieu of cash compensation,
including in lieu of cash amounts payable under other plans of the Company or
any subsidiary, in which the value of Stock subject to the Award is equivalent
in value to the cash compensation (for example, Deferred Stock or Restricted
Stock), or in which the exercise price, grant price or purchase price of the
Award in the nature of a right that may be exercised is equal to the Fair Market
Value of the underlying Stock minus the value of the cash compensation
surrendered (for example, Options granted with an exercise price "discounted" by
the amount of the cash compensation surrendered).

            (b)   Term of Awards. The term of each Award shall be for such
period as may be determined by the Committee or the Board; provided that in no
event shall the term of any Option or SAR exceed a period of ten years (or such
shorter term as may be required in respect of an ISO under Section 422 of the
Code).

            (c)   Form and Timing of Payment Under Awards; Deferrals. Subject to
the terms of the Plan and any applicable Award agreement, payments to be made by
the Company or a subsidiary upon the exercise of an Option or other Award or
settlement of an Award may be made in such forms as the Committee or the Board
shall determine, including, without limitation, cash, Stock, other Awards or
other property, and may be made in a single payment or transfer, in
installments, or on a deferred basis. The settlement of any Award may be
accelerated, and cash paid in lieu of Stock in connection with such settlement,
in the discretion of the Committee or the Board or upon occurrence of one or
more specified events (in addition to a Change in Control). Installment or
deferred payments may be required by the Committee or the Board (subject to
Section 10(e) of the Plan) or permitted at the election of the Participant on
terms and conditions established by the Committee or the Board. Payments may
include, without limitation, provisions for the payment or crediting of a
reasonable interest rate on installment or deferred payments or the grant or
crediting of Dividend Equivalents or other amounts in respect of installment or
deferred payments denominated in Stock.

            (d)   Exemptions from Section 16(b) Liability. It is the intent of
the Company that this Plan comply in all respects with applicable provisions of
Rule 16b-3 or Rule 16a-1(c)(3) to the extent necessary to ensure that neither
the grant of any Awards to nor other transaction by a Participant who is subject
to Section 16 of the Exchange Act is subject to liability under Section 16(b)
thereof (except for transactions acknowledged in writing to be non-exempt by
such Participant). Accordingly, if any provision of this Plan or any Award
agreement does not comply with the requirements of Rule 16b-3 or Rule
16a-1(c)(3) as then applicable to any such




                                       11


<PAGE>   15


transaction, such provision will be construed or deemed amended to the extent
necessary to conform to the applicable requirements of Rule 16b-3 or Rule
16a-1(c)(3) so that such Participant shall avoid liability under Section 16(b).
In addition, the purchase price of any Award conferring a right to purchase
Stock shall be not less than any specified percentage of the Fair Market Value
of Stock at the date of grant of the Award then required in order to comply with
Rule 16b-3.

      8.    Performance and Annual Incentive Awards.

            (a)   Performance Conditions. The right of a Participant to exercise
or receive a grant or settlement of any Award, and the timing thereof, may be
subject to such performance conditions as may be specified by the Committee or
the Board. The Committee or the Board may use such business criteria and other
measures of performance as it may deem appropriate in establishing any
performance conditions, and may exercise its discretion to reduce the amounts
payable under any Award subject to performance conditions, except as limited
under Sections 8(b) and 8(c) hereof in the case of a Performance Award or Annual
Incentive Award intended to qualify under Code Section 162(m). If and to the
extent required under Code Section 162(m), any power or authority relating to a
Performance Award or Annual Incentive Award intended to qualify under Code
Section 162(m), shall be exercised by the Committee and not the Board.

            (b)   Performance Awards Granted to Designated Covered Employees. If
and to the extent that the Committee determines that a Performance Award to be
granted to an Eligible Person who is designated by the Committee as likely to be
a Covered Employee should qualify as "performance-based compensation" for
purposes of Code Section 162(m), the grant, exercise and/or settlement of such
Performance Award shall be contingent upon achievement of preestablished
performance goals and other terms set forth in this Section 8(b).

                 (i) Performance Goals Generally. The performance goals for such
            Performance Awards shall consist of one or more business criteria
            and a targeted level or levels of performance with respect to each
            of such criteria, as specified by the Committee consistent with this
            Section 8(b). Performance goals shall be objective and shall
            otherwise meet the requirements of Code Section 162(m) and
            regulations thereunder including the requirement that the level or
            levels of performance targeted by the Committee result in the
            achievement of performance goals being "substantially uncertain."
            The Committee may determine that such Performance Awards shall be
            granted, exercised and/or settled upon achievement of any one
            performance goal or that two or more of the performance goals must
            be achieved as a condition to grant, exercise and/or settlement of
            such Performance Awards. Performance goals may differ for
            Performance Awards granted to any one Participant or to different
            Participants.

                 (ii) Business Criteria. One or more of the following business
            criteria for the Company, on a consolidated basis, and/or specified
            subsidiaries or business units of the Company (except with respect
            to the total stockholder return and earnings per share criteria),
            shall be used exclusively by the Committee in establishing
            performance goals for such Performance Awards: (1) total stockholder
            return; (2) such total stockholder return as compared to total
            return (on a 


                                       12


<PAGE>   16


            comparable basis) of a publicly available index such as, but not
            limited to, the Standard & Poor's 500 Stock Index or the S&P
            Specialty Retailer Index; (3) net income; (4) pretax earnings; (5)
            earnings before interest expense, taxes, depreciation and
            amortization; (6) pretax operating earnings after interest expense
            and before bonuses, service fees, and extraordinary or special
            items; (7) operating margin; (8) earnings per share; (9) return on
            equity; (10) return on capital; (11) return on investment; (12)
            operating earnings; (13) working capital or inventory; and (14)
            ratio of debt to stockholders' equity. One or more of the foregoing
            business criteria shall also be exclusively used in establishing
            performance goals for Annual Incentive Awards granted to a Covered
            Employee under Section 8(c) hereof that are intended to qualify as
            "performanced-based compensation under Code Section 162(m).

                 (iii) Performance Period; Timing For Establishing Performance
            Goals. Achievement of performance goals in respect of such
            Performance Awards shall be measured over a performance period of up
            to ten years, as specified by the Committee. Performance goals shall
            be established not later than 90 days after the beginning of any
            performance period applicable to such Performance Awards, or at such
            other date as may be required or permitted for "performance-based
            compensation" under Code Section 162(m).

                 (iv)  Performance Award Pool. The Committee may establish a
            Performance Award pool, which shall be an unfunded pool, for
            purposes of measuring Company performance in connection with
            Performance Awards. The amount of such Performance Award pool shall
            be based upon the achievement of a performance goal or goals based
            on one or more of the business criteria set forth in Section
            8(b)(ii) hereof during the given performance period, as specified by
            the Committee in accordance with Section 8(b)(iii) hereof. The
            Committee may specify the amount of the Performance Award pool as a
            percentage of any of such business criteria, a percentage thereof in
            excess of a threshold amount, or as another amount which need not
            bear a strictly mathematical relationship to such business criteria.

                 (v)   Settlement of Performance Awards; Other Terms. Settlement
            of such Performance Awards shall be in cash, Stock, other Awards or
            other property, in the discretion of the Committee. The Committee
            may, in its discretion, reduce the amount of a settlement otherwise
            to be made in connection with such Performance Awards. The Committee
            shall specify the circumstances in which such Performance Awards
            shall be paid or forfeited in the event of termination of
            employment by the Participant prior to the end of a performance
            period or settlement of Performance Awards.

            (c)   Annual Incentive Awards Granted to Designated Covered
Employees. If and to the extent that the Committee determines that an Annual
Incentive Award to be granted to an Eligible Person who is designated by the
Committee as likely to be a Covered Employee should qualify as
"performance-based compensation" for purposes of Code Section 162(m), the grant,


                                       13


<PAGE>   17


exercise and/or settlement of such Annual Incentive Award shall be contingent
upon achievement of preestablished performance goals and other terms set forth
in this Section 8(c).

                 (i) Annual Incentive Award Pool. The Committee may establish an
            Annual Incentive Award pool, which shall be an unfunded pool, for
            purposes of measuring Company performance in connection with Annual
            Incentive Awards. The amount of such Annual Incentive Award pool
            shall be based upon the achievement of a performance goal or goals
            based on one or more of the business criteria set forth in Section
            8(b)(ii) hereof during the given performance period, as specified by
            the Committee in accordance with Section 8(b)(iii) hereof. The
            Committee may specify the amount of the Annual Incentive Award pool
            as a percentage of any such business criteria, a percentage thereof
            in excess of a threshold amount, or as another amount which need not
            bear a strictly mathematical relationship to such business criteria.

                 (ii) Potential Annual Incentive Awards. Not later than the end
            of the 90th day of each fiscal year, or at such other date as may be
            required or permitted in the case of Awards intended to be
            "performance-based compensation" under Code Section 162(m), the
            Committee shall determine the Eligible Persons who will potentially
            receive Annual Incentive Awards, and the amounts potentially payable
            thereunder, for that fiscal year, either out of an Annual Incentive
            Award pool established by such date under Section 8(c)(i) hereof or
            as individual Annual Incentive Awards. In the case of individual
            Annual Incentive Awards intended to qualify under Code Section
            162(m), the amount potentially payable shall be based upon the
            achievement of a performance goal or goals based on one or more of
            the business criteria set forth in Section 8(b)(ii) hereof in the
            given performance year, as specified by the Committee; in other
            cases, such amount shall be based on such criteria as shall be
            established by the Committee. In all cases, the maximum Annual
            Incentive Award of any Participant shall be subject to the
            limitation set forth in Section 5 hereof.

                 (iii) Payout of Annual Incentive Awards. After the end of each
            fiscal year, the Committee shall determine the amount, if any, of
            (A) the Annual Incentive Award pool, and the maximum amount of
            potential Annual Incentive Award payable to each Participant in the
            Annual Incentive Award pool, or (B) the amount of potential Annual
            Incentive Award otherwise payable to each Participant. The Committee
            may, in its discretion, determine that the amount payable to any
            Participant as a final Annual Incentive Award shall be reduced
            from the amount of his or her potential Annual Incentive Award,
            including a determination to make no final Award whatsoever. The
            Committee shall specify the circumstances in which an Annual
            Incentive Award shall be paid or forfeited in the event of
            termination of employment by the Participant prior to the end of a
            fiscal year or settlement of such Annual Incentive Award.

            (d)   Written Determinations. All determinations by the Committee as
to the establishment of performance goals, the amount of any Performance Award
pool or potential


                                       14


<PAGE>   18



individual Performance Awards and as to the achievement of performance goals
relating to Performance Awards under Section 8(b), and the amount of any Annual
Incentive Award pool or potential individual Annual Incentive Awards and the
amount of final Annual Incentive Awards under Section 8(c), shall be made in
writing in the case of any Award intended to qualify under Code Section 162(m).
The Committee may not delegate any responsibility relating to such Performance
Awards or Annual Incentive Awards if and to the extent required to comply with
Code Section 162(m).

            (e)   Status of Section 8(b) and Section 8(c) Awards Under Code
Section 162(m). It is the intent of the Company that Performance Awards and
Annual Incentive Awards under Section 8(b) and 8(c) hereof granted to persons
who are designated by the Committee as likely to be Covered Employees within the
meaning of Code Section 162(m) and regulations thereunder shall, if so
designated by the Committee, constitute "qualified performance-based
compensation" within the meaning of Code Section 162(m) and regulations
thereunder. Accordingly, the terms of Sections 8(b), (c), (d) and (e), including
the definitions of Covered Employee and other terms used therein, shall be
interpreted in a manner consistent with Code Section 162(m) and regulations
thereunder. The foregoing notwithstanding, because the Committee cannot
determine with certainty whether a given Participant will be a Covered Employee
with respect to a fiscal year that has not yet been completed, the term Covered
Employee as used herein shall mean only a person designated by the Committee, at
the time of grant of Performance Awards or an Annual Incentive Award, as likely
to be a Covered Employee with respect to that fiscal year. If any provision of
the Plan or any agreement relating to such Performance Awards or Annual
Incentive Awards does not comply or is inconsistent with the requirements of
Code Section 162(m) or regulations thereunder, such provision shall be construed
or deemed amended to the extent necessary to conform to such requirements.

      9.    Change in Control.

            (a)   Effect of "Change in Control." If and to the extent provided
in the Award, in the event of a "Change in Control," as defined in Section 9(b),
the following provisions shall apply:

                 (i)   Any Award carrying a right to exercise that was not
            previously exercisable and vested shall become fully exercisable and
            vested as of the time of the Change in Control, subject only to
            applicable restrictions set forth in Section 10(a) hereof;

                 (ii)  Limited SARs (and other SARs if so provided by their
            terms) shall become exercisable for amounts, in cash, determined by
            reference to the Change in Control Price;

                 (iii) The restrictions, deferral of settlement, and forfeiture
            conditions applicable to any other Award granted under the Plan
            shall lapse and such Awards shall be deemed fully vested as of the
            time of the Change in Control, except to the extent of any waiver by
            the Participant and subject to applicable restrictions set forth in
            Section 10(a) hereof; and


                                       15


<PAGE>   19




                  (iv) With respect to any such outstanding Award subject to
            achievement of performance goals and conditions under the Plan, such
            performance goals and other conditions will be deemed to be met if
            and to the extent so provided by the Committee in the Award
            agreement relating to such Award.

            (b)   Definition of "Change in Control. A "Change in Control" shall
be deemed to have occurred upon:

                  (i)   Approval by the shareholders of the Company of a
reorganization, merger, consolidation or other form of corporate transaction or
series of transactions, in each case, with respect to which persons who were the
shareholders of the Company immediately prior to such reorganization, merger or
consolidation or other transaction do not, immediately thereafter, own more than
50% of the combined voting power entitled to vote generally in the election of
directors of the reorganized, merged or consolidated company's then outstanding
voting securities, or a liquidation or dissolution of the Company or the sale of
all or substantially all of the assets of the Company (unless such
reorganization, merger, consolidation or other corporate transaction,
liquidation, dissolution or sale (any such event being referred to as a
"Corporate Transaction") is subsequently abandoned); or

                  (ii)  Individuals who, as of the date hereof, constitute the
Board (as of the date hereof the "Incumbent Board") cease for any reason to
constitute at least a majority of the Board, provided that any person becoming a
director subsequent to the date hereof whose election, or nomination for
election by the Company's shareholders, was approved by a vote of at least a
majority of the directors then comprising the Incumbent Board (other than an
election or nomination of an individual whose initial assumption of office is in
connection with an actual or threatened election contest relating to the
election of the Directors of the Company, as such terms are used in Rule 14a-11
of Regulation 14A promulgated under the Securities Exchange Act) shall be, for
purposes of this Agreement, considered as though such person were a member of
the Incumbent Board.

            (c)   Definition of "Change in Control Price." The "Change in
Control Price" means an amount in cash equal to the higher of (i) the amount of
cash and fair market value of property that is the highest price per share paid
(including extraordinary dividends) in any Corporate Transaction triggering the
Change in Control under Section 9(b)(i) hereof or any liquidation of shares
following a sale of substantially all of the assets of the Company, or (ii) the
highest Fair Market Value per share at any time during the 60-day period
preceding and the 60-day period following the Change in Control.

      10.   General Provisions.

            (a)   Compliance With Legal and Other Requirements. The Company may,
to the extent deemed necessary or advisable by the Committee or the Board,
postpone the issuance or delivery of Stock or payment of other benefits under
any Award until completion of such registration or qualification of such Stock
or other required action under any federal or state law, rule or regulation,
listing or other required action with respect to any stock exchange or automated
quotation system upon which the Stock or other Company securities are listed or


                                       16


<PAGE>   20



quoted, or compliance with any other obligation of the Company, as the Committee
or the Board, may consider appropriate, and may require any Participant to make
such representations, furnish such information and comply with or be subject to
such other conditions as it may consider appropriate in connection with the
issuance or delivery of Stock or payment of other benefits in compliance with
applicable laws, rules, and regulations, listing requirements, or other
obligations. The foregoing notwithstanding, in connection with a Change in
Control, the Company shall take or cause to be taken no action, and shall
undertake or permit to arise no legal or contractual obligation, that results or
would result in any postponement of the issuance or delivery of Stock or payment
of benefits under any Award or the imposition of any other conditions on such
issuance, delivery or payment, to the extent that such postponement or other
condition would represent a greater burden on a Participant than existed on the
90th day preceding the Change in Control.

            (b)   Limits on Transferability; Beneficiaries. No Award or other
right or interest of a Participant under the Plan, including any Award or right
which constitutes a derivative security as generally defined in Rule 16a-1(c)
under the Exchange Act, shall be pledged, hypothecated or otherwise encumbered
or subject to any lien, obligation or liability of such Participant to any party
(other than the Company or a Subsidiary), or assigned or transferred by such
Participant otherwise than by will or the laws of descent and distribution or to
a Beneficiary upon the death of a Participant, and such Awards or rights that
may be exercisable shall be exercised during the lifetime of the Participant
only by the Participant or his or her guardian or legal representative, except
that Awards and other rights (other than ISOs and SARs in tandem therewith) may
be transferred to one or more Beneficiaries or other transferees during the
lifetime of the Participant, and may be exercised by such transferees in
accordance with the terms of such Award, but only if and to the extent such
transfers and exercises are permitted by the Committee or the Board pursuant to
the express terms of an Award agreement (subject to any terms and conditions
which the Committee or the Board may impose thereon, and further subject to any
prohibitions or restrictions on such transfers pursuant to Rule 16b-3). A
Beneficiary, transferee, or other person claiming any rights under the Plan from
or through any Participant shall be subject to all terms and conditions of the
Plan and any Award agreement applicable to such Participant, except as otherwise
determined by the Committee or the Board, and to any additional terms and
conditions deemed necessary or appropriate by the Committee or the Board.

            (c)   Adjustments. In the event that any dividend or other
distribution (whether in the form of cash, Stock, or other property),
recapitalization, forward or reverse split, reorganization, merger,
consolidation, spin-off, combination, repurchase, share exchange, liquidation,
dissolution or other similar corporate transaction or event affects the Stock
such that a substitution or adjustment is determined by the Committee or the
Board to be appropriate in order to prevent dilution or enlargement of the
rights of Participants under the Plan, then the Committee or the Board shall, in
such manner as it may deem equitable, substitute or adjust any or all of (i) the
number and kind of shares of Stock which may be delivered in connection with
Awards granted thereafter, (ii) the number and kind of shares of Stock by which
annual per-person Award limitations are measured under Section 5 hereof, (iii)
the number and kind of shares of Stock subject to or deliverable in respect of
outstanding Awards and (iv) the exercise price, grant price or purchase price
relating to any Award and/or make provision for payment of cash or other
property in respect of any outstanding Award. In addition, the Committee (and
the Board if


                                       17


<PAGE>   21



and only to the extent such authority is not required to be exercised by the
Committee to comply with Code Section 162(m)) is authorized to make adjustments
in the terms and conditions of, and the criteria included in, Awards (including
Performance Awards and performance goals, and Annual Incentive Awards and any
Annual Incentive Award pool or performance goals relating thereto) in
recognition of unusual or nonrecurring events (including, without limitation,
events described in the preceding sentence, as well as acquisitions and
dispositions of businesses and assets) affecting the Company, any Subsidiary or
any business unit, or the financial statements of the Company or any Subsidiary,
or in response to changes in applicable laws, regulations, accounting
principles, tax rates and regulations or business conditions or in view of the
Committee's assessment of the business strategy of the Company, any Subsidiary
or business unit thereof, performance of comparable organizations, economic and
business conditions, personal performance of a Participant, and any other
circumstances deemed relevant; provided that no such adjustment shall be
authorized or made if and to the extent that such authority or the making of
such adjustment would cause Options, SARs, Performance Awards granted under
Section 8(b) hereof or Annual Incentive Awards granted under Section 8(c) hereof
to Participants designated by the Committee as Covered Employees and intended to
qualify as "performance-based compensation" under Code Section 162(m) and the
regulations thereunder to otherwise fail to qualify as "performance-based
compensation" under Code Section 162(m) and regulations thereunder.

            (d)   Taxes. The Company and any Subsidiary is authorized to
withhold from any Award granted, any payment relating to an Award under the
Plan, including from a distribution of Stock, or any payroll or other payment to
a Participant, amounts of withholding and other taxes due or potentially payable
in connection with any transaction involving an Award, and to take such other
action as the Committee or the Board may deem advisable to enable the Company
and Participants to satisfy obligations for the payment of withholding taxes and
other tax obligations relating to any Award. This authority shall include
authority to withhold or receive Stock or other property and to make cash
payments in respect thereof in satisfaction of a Participant's tax obligations,
either on a mandatory or elective basis in the discretion of the Committee.

            (e)   Changes to the Plan and Awards. The Board may amend, alter,
suspend, discontinue or terminate the Plan, or the Committee's authority to
grant Awards under the Plan without the consent of stockholders or Participants,
except that any amendment or alteration to the Plan shall be subject to the
approval of the Company's stockholders not later than the annual meeting next
following such Board action if such stockholder approval is required by any
federal or state law or regulation (including, without limitation, Rule 16b-3 or
Code Section 162(m)) or the rules of any stock exchange or automated quotation
system on which the Stock may then be listed or quoted, and the Board may
otherwise, in its discretion, determine to submit other such changes to the Plan
to stockholders for approval; provided that, without the consent of an affected
Participant, no such Board action may materially and adversely affect the rights
of such Participant under any previously granted and outstanding Award. The
Committee or the Board may waive any conditions or rights under, or amend,
alter, suspend, discontinue or terminate any Award theretofore granted and any
Award agreement relating thereto, except as otherwise provided in the Plan;
provided that, without the consent of an affected Participant, no such Committee
or the Board action may materially and adversely affect the rights of such
Participant



                                       18


<PAGE>   22


under such Award. Notwithstanding anything in the Plan to the contrary, if any
right under this Plan would cause a transaction to be ineligible for pooling of
interest accounting that would, but for the right hereunder, be eligible for
such accounting treatment, the Committee or the Board may modify or adjust the
right so that pooling of interest accounting shall be available, including the
substitution of Stock having a Fair Market Value equal to the cash otherwise
payable hereunder for the right which caused the transaction to be ineligible
for pooling of interest accounting.

            (f)   Limitation on Rights Conferred Under Plan. Neither the Plan
nor any action taken hereunder shall be construed as (i) giving any Eligible
Person or Participant the right to continue as an Eligible Person or Participant
or in the employ of the Company or a Subsidiary; (ii) interfering in any way
with the right of the Company or a Subsidiary to terminate any Eligible Person's
or Participant's employment at any time, (iii) giving an Eligible Person or
Participant any claim to be granted any Award under the Plan or to be treated
uniformly with other Participants and employees, or (iv) conferring on a
Participant any of the rights of a stockholder of the Company unless and until
the Participant is duly issued or transferred shares of Stock in accordance with
the terms of an Award.

            (g)   Unfunded Status of Awards; Creation of Trusts. The Plan is
intended to constitute an "unfunded" plan for incentive and deferred
compensation. With respect to any payments not yet made to a Participant or
obligation to deliver Stock pursuant to an Award, nothing contained in the Plan
or any Award shall give any such Participant any rights that are greater than
those of a general creditor of the Company; provided that the Committee may
authorize the creation of trusts and deposit therein cash, Stock, other Awards
or other property, or make other arrangements to meet the Company's obligations
under the Plan. Such trusts or other arrangements shall be consistent with the
"unfunded" status of the Plan unless the Committee otherwise determines with the
consent of each affected Participant. The trustee of such trusts may be
authorized to dispose of trust assets and reinvest the proceeds in alternative
investments, subject to such terms and conditions as the Committee or the Board
may specify and in accordance with applicable law.

            (h)   Nonexclusivity of the Plan. Neither the adoption of the Plan
by the Board nor its submission to the stockholders of the Company for approval
shall be construed as (i) creating any limitations on the power of the Board or
a committee thereof to adopt such other incentive arrangements as it may deem
desirable including incentive arrangements and awards which do not qualify under
Code Section 162(m) or (ii) modifying, amending or in any way being in
substitution of any employment, stock option or other agreement to which the
Company is a party.

            (i)   Payments in the Event of Forfeitures; Fractional Shares.
Unless otherwise determined by the Committee or the Board, in the event of a
forfeiture of an Award with respect to which a Participant paid cash or other
consideration, the Participant shall be repaid the amount of such cash or other
consideration. No fractional shares of Stock shall be issued or delivered
pursuant to the Plan or any Award. The Committee or the Board shall determine
whether cash, other Awards or other property shall be issued or paid in lieu of
such fractional shares or whether such fractional shares or any rights thereto
shall be forfeited or otherwise eliminated.



                                       19


<PAGE>   23


            (j)   Governing Law. The validity, construction and effect of the
Plan, any rules and regulations under the Plan, and any Award agreement shall be
determined in accordance with the laws of the State of Florida without giving
effect to principles of conflicts of laws, and applicable federal law.

            (k)   Plan Effective Date and Stockholder Approval; Termination of
Plan. The Plan shall become effective on the Effective Date, subject to
subsequent approval within 12 months of its adoption by the Board by
stockholders of the Company eligible to vote in the election of directors, by a
vote sufficient to meet the requirements of Code Sections 162(m) and 422, Rule
16b-3 under the Exchange Act, applicable NASDAQ requirements, and other laws,
regulations, and obligations of the Company applicable to the Plan. Awards may
be granted subject to stockholder approval, but may not be exercised or
otherwise settled in the event stockholder approval is not obtained. The Plan
shall terminate at such time as no shares of Common Stock remain available for
issuance under the Plan and the Company has no further rights or obligations
with respect to outstanding Awards under the Plan.






















                                       20


<PAGE>   1
                                                                  EXHIBIT 23.2


              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We consent to the reference to our firm under the caption "Experts" and
"Selected Consolidated Financial Data" and to the use of our report dated
September 19, 1997, except for the third paragraph of Note 18, as to which the
date is October 20, 1997, with respect to the financial statements and schedule
of Let's Talk Cellular & Wireless, Inc. as of July 31, 1996 and 1997 and for the
years then ended, in Amendment No. 3 to the Registration Statement (Form S-1 No.
333-34595) and related Prospectus of Let's Talk Cellular & Wireless, Inc. for
the registration of 3,000,000 shares of its Common Stock.


                                            /s/  ERNST & YOUNG LLP



Miami, Florida
October 20, 1997




<PAGE>   1
                                                                   EXHIBIT 23.3


                        CONSENT OF INDEPENDENT AUDITORS


We consent to the reference to our firm under the caption "Experts" and to the
use of our report dated July 25, 1997, with respect to the combined financial
statements of National Cellular, Inc., Telephone Warehouse, Inc., Telephone
Warehouse-San Antonio, Inc., and Telephone Warehouse-KC, Inc. in Amendment No. 3
to the Registration Statement (Form S-1 No. 333-34595) and related Prospectus
of Let's Talk Cellular & Wireless, Inc. for the registration of 3,000,000 shares
of its Common Stock. 



                                                /s/ ERNST & YOUNG LLP




Dallas, Texas
October 20, 1997




<PAGE>   1
                                                                    EXHIBIT 23.4


                         INDEPENDENT AUDITORS' CONSENT


We consent to the use in this Amendment No. 3 to Registration Statement No.
333-34595 of Let's Talk Cellular & Wireless, Inc. (formerly Let's Talk Cellular
of America, Inc.) on Form S-1 of our report dated October 31, 1995 appearing
in the Prospectus, which is part of this Registration Statement and to the
reference to us under the headings "Selected Consolidated Financial Data" and
"Experts" in such Prospectus.


/s/ DELOITTE & TOUCHE LLP


Miami, Florida
October 20, 1997



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