EUROPEAN MICRO HOLDINGS INC
S-1/A, 2000-11-29
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: LM INSTITUTIONAL FUND ADVISORS II INC, N-30D, 2000-11-29
Next: EUROPEAN MICRO HOLDINGS INC, S-1/A, EX-15.01, 2000-11-29




                                                      Registration No. 333-48756
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                           AMENDMENT NO. 1 TO FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

<TABLE>
<CAPTION>

                          EUROPEAN MICRO HOLDINGS, INC.
                 (Name of Small Business Issuer in Our Charter)
<S>                                                         <C>                                <C>

                   NEVADA                                          5045                                  65-0803752
 (State or Other Jurisdiction of  Incorporation             (Primary Standard Industrial      (I.R.S. Employer Identification No.)
              or Organization)                             Classification Code Number)
                                                                                                       JOHN B. GALLAGHER
     6073 N.W. 167TH STREET, UNIT C-25                                                          6073 N.W. 167TH STREET, UNIT C-25
            MIAMI, FLORIDA 33015                                                                      MIAMI, FLORIDA 33015
               (305) 825-2458                                                                            (305) 825-2458
    (Address and telephone number of Principal                                          (Name, address and telephone number of agent
  Executive Offices and Principal Place of Business)          _______________________                     for service)
</TABLE>

                                   COPIES TO:
                                   ----------
                             Clayton E. Parker, Esq.
                               Troy J. Rillo, Esq.
                           Kirkpatrick & Lockhart LLP
                      201 S. Biscayne Boulevard, Suite 2000
                              Miami, Florida 33131
                          Telephone No.: (305) 539-3300
                         Telecopier No.: (305) 358-7095
Approximate  date of  commencement  of proposed  sale to the public:  AS SOON AS
PRACTICABLE AFTER THIS REGISTRATION  STATEMENT BECOMES EFFECTIVE.

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. [X]

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

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

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




         THE REGISTRANT HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS  EFFECTIVE  DATE UNTIL THE  REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES  ACT OF 1933 OR UNTIL THIS  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.


<PAGE>

PROSPECTUS                       Subject to Completion, dated November 29, 2000


                      EUROPEAN MICRO HOLDINGS, INC. [LOGO]

                        7,958,333 SHARES OF COMMON STOCK

         This prospectus  relates to the resale of up to 7,958,333 shares of our
company's common stock by certain persons who are, or will become,  stockholders
of our company.  Of that total,  certain selling  stockholders will resell up to
7,833,333 shares of common stock in this offering that were purchased from us in
a private  offering  under an equity line of credit.  Our company is not selling
any shares of common stock in this offering and  therefore  will not receive any
proceeds from this offering. We will, however, receive proceeds from the sale of
common  stock under the equity line of credit.  All costs  associated  with this
registration  will be borne by our  company.  Our company has also agreed to pay
the May Davis Group,  Inc. and the Persia  Consulting Group, Inc. fees of 7% and
1%, respectively,  of the proceeds raised by us under the equity line of credit.
The Persia  Consulting  Group will also receive warrants to purchase one percent
of the total  number of shares of common  stock  issued under the equity line of
credit.

         The  shares of  common  stock  are  being  offered  for sale on a "best
efforts" basis by the selling  stockholders at prices  established on the Nasdaq
National  Market System during the term of this  offering.  There are no minimum
purchase  requirements.  These prices will fluctuate based on the demand for the
shares of common stock.

         The selling stockholders consist of:

          o    Spinneret  Financial System,  Ltd., which intends to resell up to
               6,666,667  shares  of common  stock to be issued  under an equity
               line of credit  agreement,  dated  August 24,  2000.

          o    The Persia Consulting Group,  Inc., which intends to resell up to
               262,666  shares of common  stock to be issued  upon  exercise  of
               options and warrants issued in connection with the equity line of
               credit.

          o    Mark Angelo,  Hunter Singer,  Joseph Donahue and Robert  Farrell,
               all of whom intend to resell up to 904,000 shares of common stock
               to be issued upon exercise of warrants  issued in connection with
               the equity line of credit.

          o    John P.  Gallagher,  who intends to resell up to 50,000 shares of
               common  stock he  received  with  respect  to a loan from John B.
               Gallagher, his son and an officer of our company.

          o    Laurel Lee Wells,  who  intends to resell up to 75,000  shares of
               common  stock she received  with respect to a marital  obligation
               from John B. Gallagher, an officer of our company.

         Spinneret Financial System, Ltd. is an "underwriter" within the meaning
of the  Securities  Act of 1933 in  connection  with the resale of common  stock
under the equity  line of credit  agreement.  Spinneret  Financial  will pay our
company 88% of the market price of our company's  common stock. The 12% discount
on the purchase of the common stock to be received by Spinneret  Financial  will
be an underwriting discount.

         Our common stock is listed on the Nasdaq  National  Market System under
the symbol "EMCC." The closing price was $4.03 on October 23, 2000.

         THESE  SECURITIES  ARE  SPECULATIVE  AND INVOLVE A HIGH DEGREE OF RISK.
PLEASE REFER TO "RISK FACTORS" BEGINNING ON PAGE 5.

                   PRICE TO PUBLIC*             PROCEEDS TO SELLING STOCKHOLDERS
 Per share               $4.03                            $23,207,976
                         -----                            -----------
  TOTAL                  $4.03                            $23,207,976
                         =====                            ===========
-------------------

*    This represents the resale of 5,633,803 shares of common stock by Spinneret
     Financial  and  125,000  shares of common  stock by John P.  Gallagher  and
     Laurel Lee Wells.  Spinneret Financial's shares of common stock is based on
     it  purchasing  all $20  million of common  stock  under the equity line of
     credit for a 12% discount to the $4.03 market price on October 23, 2000, or
     $3.55 per share.  Upon  resale,  assuming  no change in the  market  price,
     Spinneret Financial would receive $22.7 million in net proceeds. This table
     excludes up to  1,166,666  shares of common stock that may be sold upon the
     exercise of the options and warrants.  As indicated above, the price to the
     public  will  fluctuate  based on prices that can be obtained on the Nasdaq
     National  Market System.  For the purposes of this table,  we have used the
     average of the closing bid and asked prices as of October 23, 2000.

         No  underwriter  or any other person has been engaged to facilitate the
sale of the  shares  of  common  stock  in this  offering.  This  offering  will
terminate 30 months after the  accompanying  registration  statement is declared
effective.  None  of the  proceeds  from  the  sale  of  stock  by  the  selling
stockholders will be placed in escrow, trust or any similar account.

         THE SECURITIES AND EXCHANGE COMMISSION AND STATE SECURITIES  REGULATORS
HAVE NOT APPROVED OR  DISAPPROVED  OF THESE  SECURITIES,  OR  DETERMINED IF THIS
PROSPECTUS  IS TRUTHFUL OR  COMPLETE.  ANY  REPRESENTATION  TO THE CONTRARY IS A
CRIMINAL OFFENSE.

               The date of this prospectus is ____________, 2000.
<PAGE>




                                TABLE OF CONTENTS

PROSPECTUS SUMMARY.............................................................3

RISK FACTORS...................................................................5

FORWARD-LOOKING STATEMENTS....................................................11

SELLING STOCKHOLDERS..........................................................12

USE OF PROCEEDS...............................................................13

DILUTION......................................................................13

DIVIDEND POLICY...............................................................13

CAPITALIZATION................................................................14

SELECTED CONSOLIDATED FINANCIAL DATA..........................................15

SUPPLEMENTARY FINANCIAL INFORMATION...........................................16

EQUITY LINE OF CREDIT.........................................................17

PLAN OF DISTRIBUTION..........................................................21

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.................................................................23

BUSINESS......................................................................35

MANAGEMENT....................................................................43

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................................49

STOCK OWNERSHIP...............................................................51

COMPARATIVE STOCK PERFORMANCE.................................................53

MARKET FOR OUR COMMON STOCK...................................................54

DESCRIPTION OF CAPITAL STOCK..................................................55

EXPERTS.......................................................................58

LEGAL MATTERS.................................................................58

WHERE YOU CAN FIND MORE INFORMATION...........................................58

CONSOLIDATED FINANCIAL STATEMENTS............................................F-1

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


         We are a reporting company and have distributed to our stockholders
annual reports  containing  audited financial  statements.  Our annual report on
Form 10-K for the fiscal year ended June 30, 2000 was filed with the  Securities
and Exchange Commission on October 11, 2000.



<PAGE>


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

                               PROSPECTUS SUMMARY

                                   OUR COMPANY

         Our company is an independent  distributor of  microcomputer  products,
including  personal  computers,  memory  modules,  disc  drives  and  networking
products.  We sell products to customers mainly in Western Europe and the United
States.  Our  customer  base  consists of more than 770  value-added  resellers,
corporate  resellers,  retailers,  direct marketers and distributors.  We do not
sell to end-users. Substantially all of the products sold by us are manufactured
by well-recognized manufacturers, such as IBM, Compaq, Hewlett-Packard and 3Com.
Generally,  we purchase our  inventory  from other  distributors,  resellers and
wholesalers. We believe that our strategic advantage lies in our ability to take
advantage  of pricing  differences  in various  geographic  locations,  currency
fluctuations  and product  availability.  We believe this strategy  allows us to
purchase inventory at more favorable prices than would otherwise be available.

         We consider ourselves to be a focused distributor,  dealing with a more
limited and select group of products  than  broadline  distributors.  We believe
that being a focused  distributor enables us to respond more quickly to customer
requests  and gives us greater  access to  products  and  improved  pricing.  We
believe  that as a focused  distributor  we have been  able to  develop  greater
expertise in the products we sell.  Our company places  significant  emphasis on
market  awareness and planning and actively shares this knowledge with customers
in order to further enhance our business  relationships.  Our company strives to
monitor and react quickly to market trends to enable our multilingual sales team
to maintain the highest levels of customer service.

                                  OUR STRATEGY

         Our strategy is to continue to strengthen our position as a distributor
of microcomputer  products within Western Europe, the United States and Asia. We
also propose to diversify  our  international  trading  operations  into product
lines outside the microcomputer industry. Our ability to carry out the following
strategies is dependent on us obtaining adequate funding:

         GROWTH THROUGH START-UPS AND ACQUISITIONS. We desire to expand into new
markets  and  products   through  a  combination   of  start-up   companies  and
acquisitions  of  existing  distributors.  We  intend  to  evaluate  acquisition
candidates outside the microcomputer industry to diversify our operations and to
take advantage of our ability to source inventory  worldwide.  We expect to seek
acquisition  candidates that have strong  entrepreneurial  management teams with
experience  in the local markets and the potential to benefit from the economies
of scale that we could provide through our existing infrastructure.

         FURTHER DEVELOP NEW INTERNATIONAL MARKETS. To date, our activities have
focused on the distribution of  microcomputer  products mainly in Western Europe
and the United States. More recently,  we have been working on new opportunities
in Asia and Eastern Europe. We hope to expand our operations in these markets by
building on our success in the diverse markets of Western Europe.

         BUSINESS-TO-BUSINESS  ELECTRONIC COMMERCE STRATEGY. We have initiated a
business-to-business  electronic commerce strategy, which is focused on creating
a global,  value-added,  information  technology  equipment and service  trading
community.

         FOCUSED  DISTRIBUTION.  We intend to continue our strategy of operating
as a focused distributor.  In addition, we intend to expand our product offering
to meet market demands while  remaining a focused  distributor.  We believe this
strategy helps enables us to respond more quickly to customer requests and gives
us greater access to products and better pricing.

                                    ABOUT US

         Our principal  office is located at 6073 N.W. 167th Street,  Unit C-25,
Miami,  Florida  33015,  telephone  number  (305)  825-2458.  For a copy of this
prospectus, please contact us at the above address and phone number.

                                       3
<PAGE>




                                  THE OFFERING

         This offering  relates to the resale of common stock by certain persons
who are, or will become,  stockholders of our company.  The selling stockholders
consist of:

          o    Spinneret  Financial System,  Ltd., which intends to resell up to
               6,666,667  shares  of common  stock to be issued  under an equity
               line of credit agreement, dated August 24, 2000.

          o    The Persia Consulting Group,  Inc., which intends to resell up to
               262,666  shares of common  stock to be issued  upon  exercise  of
               options and warrants issued in connection with the equity line of
               credit.

          o    Mark Angelo,  Hunter Singer,  Joseph Donahue and Robert  Farrell,
               all of whom intend to resell up to 904,000 shares of common stock
               to be issued upon exercise of warrants  issued in connection with
               the equity line of credit.

          o    John P.  Gallagher,  who intends to resell up to 50,000 shares of
               common  stock he  received  with  respect  to a loan from John B.
               Gallagher, his son and an officer of our company.

          o    Laurel Lee Wells,  who  intends to resell up to 75,000  shares of
               common  stock she received  with respect to a marital  obligation
               from John B. Gallagher, an officer of our company.

         Pursuant  to the equity  line of  credit,  we may,  at our  discretion,
periodically issue and sell to Spinneret Financial System, Ltd. shares of common
stock  for a total  purchase  price of $20  million.  Spinneret  Financial  will
purchase  each  share of common  stock for 88% of the  market  price.  Spinneret
Financial intends to resell any shares purchased under the equity line of credit
at the market price. In connection with this transaction, our company granted to
May Davis Group,  Inc.  warrants to purchase 500,000 share of common stock at an
exercise  price of $7.00  per  share and  500,000  shares of common  stock at an
exercise  price  of  $10.00  per  share.  Subsequently,   the  May  Davis  Group
transferred these warrants to Mark Angelo, Hunter Singer, Joseph Donahue, Robert
Farrell and the Persia  Consulting  Group.  We also granted  options to purchase
100,000  shares of common  stock at a  purchase  price of $4.55 per share to the
Persia Consulting Group for assisting us in obtaining the equity line of credit.
Persia  Consulting  is also  entitled to warrants to purchase one percent of the
total  number of shares of common  stock issued under the equity line of credit.
One-half of these  warrants  will have an exercise  price of $7.00 per share and
one-half  will have an  exercise  price of $10.00  per  share.  This  prospectus
relates to the  shares of common  stock to be issued  under the  equity  line of
credit and upon the exercise of the options and warrants.

COMMON STOCK OFFERED                                7,958,333 shares by our
                                                    selling stockholders

OFFERING PRICE                                      Market price

COMMON STOCK OUTSTANDING BEFORE THE OFFERING        4,933,900 as of October 23,
                                                    2000

COMMON STOCK OUTSTANDING AFTER THE OFFERING(1)      12,767,233

USE OF PROCEEDS                                     We  will  not  receive   any
                                                    proceeds   of   the   shares
                                                    offered   by   the   selling
                                                    stockholders.  Any  proceeds
                                                    we receive  from the sale of
                                                    common   stock   under   the
                                                    equity  line of  credit  and
                                                    the   exercise  of  warrants
                                                    will  be  used  for  general
                                                    corporate purposes.

RISK FACTORS                                        The    securities    offered
                                                    hereby involve a high degree
                                                    of risk. See "Risk Factors."

NASDAQ NATIONAL  MARKET SYSTEM SYMBOL               EMCC

PLAN OF DISTRIBUTION                                The    selling  stockholders
                                                    must    sell   the    shares
                                                    registered  in this offering
                                                    through  registered  brokers
                                                    or dealers.

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


(1)      Includes  7,833,333  shares of common stock  issuable  under the equity
         line of credit and upon  exercise of  associated  options and warrants.
         Excludes  380,500  shares of common stock,  of which 330,500 shares are
         issuable  upon  exercise of  outstanding  options  under our 1998 Stock
         Incentive  Plan  and  50,000  shares  are  issuable  upon  exercise  of
         outstanding warrants under a consulting agreement.


                                       4
<PAGE>



                                  RISK FACTORS

         YOU  SHOULD  CAREFULLY   CONSIDER  THE  RISKS  DESCRIBED  BELOW  BEFORE
PURCHASING OUR COMMON STOCK. OUR MOST SIGNIFICANT  RISKS AND  UNCERTAINTIES  ARE
DESCRIBED  BELOW;  HOWEVER,  THEY ARE NOT THE ONLY  ONES WE FACE.  IF ANY OF THE
FOLLOWING RISKS ACTUALLY OCCUR, OUR BUSINESS,  FINANCIAL CONDITION OR RESULTS OF
OPERATIONS  COULD BE  MATERIALLY  ADVERSELY  AFFECTED,  THE TRADING PRICE OF OUR
COMMON STOCK COULD DECLINE AND YOU MAY LOSE ALL OR PART OF YOUR INVESTMENT.

                          RISKS RELATED TO OUR BUSINESS

IF WE CONTINUE TO INCUR OPERATING  LOSSES FOR A PERIOD LONGER THAN  ANTICIPATED,
OR IN AN AMOUNT  GREATER  THAN  ANTICIPATED,  WE MAY BE  UNABLE  TO COMPLY  WITH
CERTAIN FINANCIAL COVENANTS ON OUR BANK INDEBTEDNESS

         We  incurred  a net  loss of  $3.2  million  during  Fiscal  2000.  Our
operating results have been adversely impacted by ongoing legal costs related to
Big Blue Europe,  the costs  associated  with our electronic  commerce  project,
increases in our general  overhead costs and interest  expense and a decrease in
sales. The development of our  business-to-business  electronic commerce project
will require  substantial  expenditures over the next several years. If the time
required to return our  operations to  profitability  takes  longer,  or if such
expenditures are greater, than we currently anticipate, then we may be unable to
comply with certain financial covenants on our bank indebtedness.  Such an event
would be a default under our bank loans and could result in the  foreclosure  of
our assets or other actions that would severely harm our company.

WE DO NOT HAVE LONG-TERM CONTRACTS WITH SUPPLIERS,  WHICH COULD HARM OUR ABILITY
TO OBTAIN INVENTORY IN ADEQUATE QUANTITIES OR AT FAVORABLE PRICES

         We are an  independent  distributor  of personal  computers and related
products.  We have not  entered  and do not expect to enter  into any  long-term
distribution arrangements with our suppliers.  Rather, we depend almost entirely
on the availability of product in the surplus market. The microcomputer products
industry is  characterized  by periods of severe product  shortages and customer
backlog due to  suppliers'  difficulty  in  projecting  demand.  There can be no
assurance  that our  suppliers  will be able to maintain  an adequate  supply of
products  that will  adequately  fulfill all of our customer  orders on a timely
basis.  Our  failure to obtain  adequate  product in required  quantities  or at
favorable prices would result in lower sales and earnings.  Moreover, because we
do not utilize supplier contracts, we do not enjoy the traditional benefits that
they provide,  such as inventory price protection,  market  development funds or
extended payment terms.

CURRENCY FLUCTUATIONS MAY NEGATIVELY AFFECT OUR FINANCIAL CONDITION

         For  financial   reporting   purposes,   our  sales  and  expenses  are
denominated in U.S. dollars. However, significant portions of our operations are
denominated in foreign currencies  (approximately  66.6% at June 30, 2000), such
as  the  British  pound  and  the  European  Economic  Union's  Euro.   Currency
fluctuations may have a negative impact on our financial condition. For example,
a strengthening  of the U.S. dollar against the U.K. pound sterling would result
in lower sales and earnings for financial  reporting  purposes.  Similarly,  our
sales  and  earnings  may  also be lower  due to  fluctuations  between  foreign
currencies  because  we  often  buy and  sell  inventory  in  different  foreign
currencies.  Accordingly,  a  strengthening  of a currency in which inventory is
purchased against a currency in which sales are made would result in lower sales
and earnings.



                                       5
<PAGE>

WE ARE INVOLVED IN A LITIGATION PROCEEDING REGARDING BIG BLUE EUROPE

         Our company and two of our officers and directors  are  defendants in a
lawsuit  brought by our joint  venture  partners in Big Blue Europe.  A detailed
description  of the lawsuit is contained in the "Legal  Proceedings"  section of
this  prospectus.  Although we believe the  allegations  made in the lawsuit are
without merit, we have incurred  significant costs in defending it and expect to
incur additional defense costs in the future. In the event of an adverse outcome
our  financial  results  would be  adversely  effected,  which could result in a
decline in our stock price.

WE COULD FAIL TO ATTRACT OR RETAIN KEY PERSONNEL

         Our success has been  significantly  dependent on the  contributions of
John B. Gallagher and Harry D. Shields,  our founders.  Our success also depends
to a significant  extent upon a number of other key  employees.  The loss of the
services of any of these people could  materially  harm our business  because of
the cost and time  necessary  to replace and train such  personnel.  Such a loss
would also divert management attention away from operational issues. We maintain
key-man life insurance policies on the lives of Messrs. Gallagher and Shields.

         In addition, our future success will depend in part upon our ability to
attract and retain additional highly-skilled professional, managerial, sales and
marketing  personnel.  Competition for such personnel is intense. Our failure to
attract and retain such  personnel  may limit the rate at which we can  generate
sales and expand our business operations to new products or markets.

WE RELY ON KEY  SUPPLIERS,  THE LOSS OF A COMBINATION OF SUCH SUPPLIERS MAY HARM
OUR ABILITY TO OBTAIN PRODUCTS FOR RESALE AT FAVORABLE PRICES OR AT ALL


         We do not  manufacture  any of  our  own  products  but  rather  resell
products purchased from suppliers. For the year ended June 30, 2000, we obtained
42.2% of our products from ten suppliers (38.4% excluding  Technology  Express).
Accordingly,  we are  highly  dependent  upon such  suppliers  and the loss of a
combination  of such  suppliers  would harm our ability to obtain  products  for
resale at favorable prices or at all.


WE RELY ON CERTAIN KEY PRODUCTS AND OUR INABILITY TO OBTAIN ADEQUATE  QUANTITIES
OF SUCH  PRODUCTS AT FAVORABLE  PRICES OR AT ALL WOULD RESULT IN LOWER SALES AND
PROFITS

         For the fiscal year ended June 30, 2000, our ten best selling  products
accounted for a large amount of our net sales. Historically, inadequate supplies
of products have characterized the microcomputer products industry. Accordingly,
our  inability to obtain  adequate  supplies of these  products  would result in
lower sales and earnings.

WE RELY ON CERTAIN KEY  CUSTOMERS,  THE LOSS OF A COMBINATION  OF SUCH CUSTOMERS
WOULD RESULT IN LOWER SALES AND EARNINGS

         For the fiscal year ended June 30,  2000,  our ten largest  third party
customers accounted for 24.6% of net sales. None of these customers individually
accounted  for more than about 4.1% of such net  sales.  However,  we are highly
dependent  upon such  customers and the loss of a combination  of such customers
would result in lower sales and earnings.

THE INTERESTS OF OUR  MANAGEMENT  MAY CONFLICT WITH THE INTERESTS OF OUR COMPANY
AND THE INTERESTS OF OUR OTHER STOCKHOLDERS

         Our directors and executive officers beneficially own approximately 71%
of our company's  outstanding  common  stock,  excluding the shares to be issued
under the equity line of credit or upon the  exercise  of options and  warrants.
These directors and executive  officers,  acting  together,  have the ability to
elect at least a  majority  of our  directors.  They  also have the  ability  to
determine the outcome of most corporate actions requiring  stockholder approval,
including our merger with or into another entity, a sale of substantially all of
our assets and  amendments  to our articles of  incorporation.  The decisions of
these  stockholders  may conflict with our  company's  interests or those of our
other stockholders.


                                       6
<PAGE>

WE HAVE  NARROW  PROFIT  MARGINS,  WHICH  MEANS  THAT  VARIATIONS  IN SALES  AND
OPERATING COSTS GREATLY IMPACTS OUR PROFITABILITY

         As a result of intense price competition in the microcomputer  products
industry,  our company has had,  and expects to continue to have,  narrow  gross
profit and operating profit margins.  These narrow margins magnify the impact on
our profitability of variations in sales and operating costs.

OUR BUSINESS  REQUIRES  ACCESS TO CAPITAL TO PURCHASE  PRODUCT IN BULK TO OBTAIN
FAVORABLE  PRICES,  THE ABSENCE OF SUCH  CAPITAL  WOULD  PROHIBIT US FROM BUYING
PRODUCT AT FAVORABLE PRICES

         Our business often  requires the volume buying of discounted  products.
This requires us to have sufficient  available cash or financing.  Our inability
to have  available cash or financing  would prevent us from taking  advantage of
such discounted prices on a timely basis.

THERE  ARE RISKS  ASSOCIATED  WITH  INDEBTEDNESS,  INCLUDING  INTEREST  RATE AND
DEFAULT RISKS


         We have incurred  substantial amounts of indebtedness in our operations
in recent years.  Accordingly,  we have dedicated an increasing  portion of cash
flow to servicing such  indebtedness.  Such indebtedness  exposes our company to
the risk of increasing  interest rates, as well as default risks.  Our company's
assets secure such indebtedness.  Moreover, the indebtedness imposes significant
restrictions  on our company and  requires  compliance  with  certain  financial
covenants.  As of June 30, 2000,  our company was not in compliance  with six of
the financial covenants in our loan agreements.  Each of the lenders waived this
non-compliance.  In October 2000, SouthTrust Bank amended the existing term loan
agreement with our company to adjust the financial  covenants.  In addition,  we
replaced the existing revolving credit facilities with new asset based revolving
credit facilities for each of American Micro and Nor-Easter. As of September 30,
2000, we were not in compliance with certain  financial  covenants  contained in
the Nor-Easter and American Micro lines of credit.  In addition,  we were not in
compliance  with  certain  financial  covenants  contained  in the term  loan to
European  Micro  Holdings,  Inc. We have  obtained  waivers from these  covenant
violations existing at September 30, 2000. Also, at September 30, 2000, European
Micro UK was not in compliance with certain  financial  covenants of a revolving
credit agreement intended to assist in the purchase of inventory.  From June 30,
2000 to September 30, 2000, no amounts were outstanding under the agreement.  As
a result,  European  Micro UK will not be able to borrow  against this revolving
credit agreement until it is in compliance with such financial covenants.  There
can be no  assurances  that  we  will  be able  to  comply  with  such  adjusted
covenants, which would result in a default in these loan agreements.


WE FACE SUBSTANTIAL COMPETITION IN OUR BUSINESS

         We operate in an industry which is characterized by intense competition
based on price,  product  availability  and  delivery  times.  We have  numerous
competitors  in the  United  States  and  abroad  that  include,  among  others,
manufacturers  and  international  distributors.  Many of our current and future
competitors have longer operating  histories,  significantly  greater financial,
technical and marketing  resources and  significantly  greater name  recognition
than us and, therefore,  have a significantly  greater ability to obtain product
in short supply or at favorable prices.  In addition,  many of these competitors
may be able to respond more quickly than us to new or emerging  technologies and
to devote greater  resources than us to the  development,  promotion and sale of
their  products.  Such  competition  could result in price  reductions,  reduced
margins  or loss of  market  share,  any of  which  would  materially  harm  our
business.

WE DO NOT ANTICIPATE DISTRIBUTING ANY DIVIDENDS TO OUR STOCKHOLDERS

         It is unlikely that an investor in our stock will derive current income
from  dividends  resulting  from  ownership  of our stock.  This means that your
potential  for  economic  gain  from  ownership  of  our  stock  depends  on  an
appreciation  in the value of our stock and will only be realized upon a sale of
the stock at a price higher than your purchase price.


                                       7
<PAGE>


OUR RIGHT TO ISSUE PREFERRED STOCK AND OTHER ANTI-TAKEOVER PROVISIONS COULD MAKE
A THIRD-PARTY  ACQUISITION OF US DIFFICULT AND OTHERWISE ADVERSELY AFFECT COMMON
STOCKHOLDERS

         Our board of  directors  is  authorized  to  designate  and issue up to
1,000,000  shares of  preferred  stock as to which the board can  determine  the
price,  rights,  preferences  and privileges of those shares without any further
vote or action by the  stockholders.  If you own common  stock,  your  ownership
rights will be subject to, and may be  adversely  affected by, the rights of the
owners of  preferred  stock that we may issue in the  future.  As a result,  the
issuance of preferred  stock could have a material  adverse effect on the market
value of the common stock. An additional  issuance of preferred stock would give
us financial flexibility for possible acquisitions and other corporate purposes.
However, it could make it more difficult for a third party to acquire a majority
of our outstanding voting stock.

         Our  articles of  incorporation  provide that our board of directors is
divided  into  three  classes,   each  serving   staggered   three-year   terms.
Accordingly,  stockholders  may elect only a minority of our board at any annual
meeting,  which  may have the  effect  of  delaying  or  preventing  changes  in
management or control.

         Further,  we are subject to the anti-takeover  provisions of the Nevada
Revised Statutes.  Under this law, if anyone becomes an "interested stockholder"
in our company,  we may not enter a "business  combination" with that person for
three years without special approval.  These provisions could delay or prevent a
change of control. Certain other provisions of our articles of incorporation and
bylaws,  including  those  providing  for preferred  stock,  could also delay or
prevent  changes of control or  management.  These  provisions  could  adversely
affect the market price of the common stock.

WE MAY BE REQUIRED TO CURTAIL  CERTAIN  PLANNED  EXPANSION  IF WE FAIL TO OBTAIN
SIGNIFICANT FUNDING UNDER THE EQUITY LINE OF CREDIT

         Our planned expansion requires us to obtain significant  funding. If we
are unable to raise significant funding under the equity line of credit, then we
may be  required  to curtail our planned  expansion,  including  our  e-commerce
initiative and pursuit of acquisitions. Such an outcome may adversely affect the
market price of our common stock.

OUR COMMON STOCK PRICE IS LIKELY TO BE HIGHLY VOLATILE

         The market price of our common  stock is likely to be highly  volatile.
In  addition  to various  risks  described  elsewhere  in this  prospectus,  the
following factors could also cause price volatility:

          o    Announcements   that  we  or  our  competitors   make  concerning
               operating   results,    product    availability,    technological
               innovations or new commercial products;

          o    Changes in or adoption of new government regulations;

          o    Our product mix;

          o    Regulatory actions;

          o    Variations in operating results; and

          o    Actual, announced or threatened litigation.

         Extreme  price and volume  fluctuations  occur in the stock market from
time to time.  These  extreme  fluctuations  are often  unrelated  to the actual
performance  of the  affected  issuers.  These  broad  market  fluctuations  may
adversely affect the market price of our common stock.


                                       8

<PAGE>



                         RISKS RELATED TO THIS OFFERING

FUTURE SALES BY OUR  STOCKHOLDERS  MAY ADVERSELY  AFFECT OUR STOCK PRICE AND OUR
ABILITY TO RAISE FUNDS IN NEW STOCK OFFERINGS

         Sales of our common stock in the public market  following this offering
could lower the market  price of our common  stock.  Sales may also make it more
difficult for us to sell equity securities or  equity-related  securities in the
future at a time and price that our  management  deems  acceptable or at all. Of
the  4,933,900  shares  of common  stock  outstanding  as of  October  23,  2000
(assuming  no  exercise  of  options  or  warrants),  933,900  shares are freely
tradable  without  restriction,   unless  purchased  by  our  "affiliates."  The
remaining  4,000,000  shares of common stock held by existing  stockholders  are
"restricted  securities"  and  may  be  resold  in the  public  market  only  if
registered  or  pursuant  to an  exemption  from  registration.  Of that  total,
3,875,000 of these  restricted  securities are  immediately  eligible for resale
under Rule 144, subject to the volume limitations and other resale requirements.
The remaining  125,000 of these  restricted  securities are being  registered in
this offering and, upon  effectiveness,  may be immediately resold in the public
market.

         Upon completion of this offering, and assuming all shares registered in
this  offering  are resold in the  public  market,  there will be an  additional
7,833,333  shares of common stock  outstanding  (including  options and warrants
issued in  connection  with the equity line of credit).  All of these  shares of
common stock may be immediately  resold in the public market upon  effectiveness
of the  accompanying  registration  statement and the sale to the investor under
the terms of the equity line of credit  agreement.  These  consist of  6,666,667
shares  of common  stock to be  issued  under  the  equity  line of  credit  and
1,166,666  share of common  stock to be issued  upon  exercise  of  options  and
warrants issued in connection with the equity line of credit.

         In  addition,  we have  issued  options to  purchase a total of 330,500
shares of our common stock at exercise prices ranging from $7.0625 to $12.00 per
share under our 1998 Stock  Incentive  Plan. Of that total,  options to purchase
88,750  shares of common  stock are vested and the  underlying  shares of common
stock have been  registered  for resale and may be resold in the market  without
limitation.  The shares  underlying  unvested  options are also  registered  for
resale and may be resold in the market once vested  pursuant to the terms of the
applicable option  agreements.  We have also issued warrants to purchase a total
of 50,000  shares of our common  stock at an  exercise  price of $4.00 per share
under a consulting  agreement.  These  warrants will vest in the future upon the
occurrence  of  certain  events.  All shares  issued  upon the  exercise  of the
warrants  will be restricted  securities  and may be resold in the public market
only if registered or pursuant to an exemption from registration.


EXISTING  STOCKHOLDERS  MAY  EXPERIENCE  SIGNIFICANT  DILUTION  FROM OUR SALE OF
SHARES UNDER THE EQUITY LINE OF CREDIT OR THE EXERCISE OF WARRANTS

         The sale of shares  pursuant  to the equity  line of credit will have a
dilutive impact on our stockholders. As a result, our net income per share could
decrease  in future  periods,  and the market  price of our common  stock  could
decline.  In connection  with the equity line of credit,  we issued  warrants to
purchase  500,000 shares of common stock at an exercise price of $7.00 per share
and 500,000 shares of common stock at an exercise price of $10.00 per share. The
issuance of such shares under the equity line of credit and the shares  issuable
upon exercise of the warrants would have a further dilutive effect on our common
stock and could lower the price of our common stock. In addition,  the lower our
stock price is the more  shares of common  stock we will have to issue under the
equity  line  of  credit.  If our  stock  price  is  lower,  then  our  existing
stockholders would experience greater dilution.

THE  INVESTOR   UNDER  THE  EQUITY  LINE  OF  CREDIT  WILL  PAY  LESS  THAN  THE
THEN-PREVAILING MARKET PRICE OF OUR COMMON STOCK

         The common  stock to be issued  under the equity line of credit will be
issued at a 12%  discount  to the  then-prevailing  market  price of the  common
stock.  These  discounted  sales  could  cause the price of our common  stock to
decline.

THE  SELLING  STOCKHOLDERS  INTEND TO SELL THEIR  SHARES OF COMMON  STOCK IN THE
MARKET, WHICH SALES MAY CAUSE OUR STOCK PRICE TO DECLINE


                                       9
<PAGE>

         The selling stockholders intend to sell in the public market the shares
of common  stock  being  registered  in this  offering.  That  means  that up to
7,958,333  shares of common stock, the number of shares being registered in this
offering, may be sold. Such sales may cause our stock price to decline.

OUR COMMON STOCK HAS BEEN  RELATIVELY  THINLY  TRADED AND WE CANNOT  PREDICT THE
EXTENT TO WHICH A TRADING MARKET WILL DEVELOP

         Before  this  offering,  our  common  stock has  traded  on the  Nasdaq
National  Market  System.  Our common stock is thinly traded  compared to larger
more widely known  companies in our industry,  such as Tech Data Corp. or Ingram
Micro,  Inc.  Thinly  traded common stock can be more volatile than common stock
trading in an active  public  market.  We cannot  predict the extent to which an
active  public  market for the common stock will  develop or be sustained  after
this offering.

THE PRICE YOU PAY IN THIS OFFERING WILL FLUCTUATE

         The  price in this  offering  will  fluctuate  based on the  prevailing
market  price  of  the  common  stock  on the  Nasdaq  National  Market  System.
Accordingly,  the price you pay in this offering may be higher or lower than the
prices paid by other people participating in this offering.


                                       10
<PAGE>


                           FORWARD-LOOKING STATEMENTS

FORWARD-LOOKING STATEMENTS

         Information  included or  incorporated  by reference in this prospectus
may contain forward-looking  statements within the meaning of Section 27A of the
Securities Act and Section 21E of the Exchange Act. This information may involve
known and unknown  risks,  uncertainties  and other  factors which may cause our
actual results,  performance or achievements to be materially different from the
future  results,  performance  or  achievements  expressed  or  implied  by  any
forward-looking   statements.    Forward-looking   statements,   which   involve
assumptions  and describe our future plans,  strategies  and  expectations,  are
generally  identifiable by use of the words "may," "will,"  "should,"  "expect,"
"anticipate,"  "estimate,"  "believe,"  "intend" or "project" or the negative of
these words or other variations on these words or comparable terminology.

         This filing contains forward-looking  statements,  including statements
regarding,  among other things, (a) our projected sales and  profitability,  (b)
our growth strategies,  (c) anticipated  trends in our industry,  (d) our future
financing  plans,  (e) our anticipated  needs for working capital and ability to
comply with the financial  covenants  contained in loan  agreements  and (f) the
benefits related to the acquisitions of American Micro, Sunbelt and H&B Trading.
These  statements  may be found under  "Management's  Discussion and Analysis of
Financial  Condition and Results of  Operations"  and  "Business," as well as in
this prospectus  generally.  Actual events or results may differ materially from
those discussed in  forward-looking  statements as a result of various  factors,
including,  without  limitation,  the risks  outlined  under "Risk  Factors" and
matters  described  in this  prospectus  generally.  In light of these risks and
uncertainties,  there can be no assurance  that the  forward-looking  statements
contained  in this  filing will in fact  occur.  In addition to the  information
expressly  required to be included in this filing,  we will provide such further
material  information,  if  any,  as may  be  necessary  to  make  the  required
statements,  in light of the  circumstances  under  which  they  are  made,  not
misleading.



                                       11
<PAGE>


                              SELLING STOCKHOLDERS

         The  following  table  presents   information   regarding  the  selling
stockholders.  Pursuant to the equity line of credit,  Spinneret  Financial  has
agreed to  purchase  up to $20  million of common  stock from our  company.  The
Persia Consulting Group and John P. Gallagher are consultants to our company and
American  Micro,  respectively.  John  P.  Gallagher  is the  father  of John B.
Gallagher,  our Co-Chairman and Co-President,  and was an officer,  director and
50%  stockholder of American Micro until we acquired it on July 1, 1999.  Except
as noted above,  none of the other selling  stockholders  has held a position or
office, or had any other material relationship, with our company.

<TABLE>
<CAPTION>


                                                                               PERCENTAGE OF
                                                                               OUTSTANDING
                                      SHARES              SHARES TO BE         SHARES TO BE
                                      BENEFICIALLY        ACQUIRED UNDER THE   ACQUIRED UNDER       SHARES TO BE
SELLING                               OWNED BEFORE        EQUITY LINE OF       THE EQUITY LINE      SOLD IN THE
STOCKHOLDER                           OFFERING            CREDIT(1)            OF CREDIT(2)         OFFERING
-----------                           ------------        ------------------   ---------------      --------------

<S>                                   <C>                 <C>                  <C>                  <C>
Spinneret Financial System, Ltd.                0            6,666,667               57.5%           6,666,667
Mark Angelo(3)                                  0              226,000                4.4%             226,000
Hunter Singer(3)                                0              226,000                4.4%             226,000
Joseph Donahue(3)                               0              226,000                4.4%             226,000
Robert Farrell(3)                               0              226,000                4.4%             226,000
Persia Consulting Group(3)                      0              262,666                5.1%             262,666
John P. Gallagher                          50,000                    0                1.0%              50,000
Laurel Lee Wells                           75,000                    0                1.5%              75,000
</TABLE>

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

(1)     Reflects the number of shares that could be  purchased  under the equity
        line of credit or upon the  exercise of options and  warrants  issued in
        connection with the equity line of credit.

(2)     Percentage of outstanding  shares is based on 4,933,900 shares of common
        stock  outstanding  as of October 23,  2000,  together  with the maximum
        number of shares of common  stock that may be  purchased by each selling
        stockholder  from our  company  under the equity  line of credit or upon
        exercise  of related  options and  warrants.  The shares to be issued to
        each  selling  stockholder  under  the  equity  line of  credit  or upon
        exercise of related  options and warrants are treated as outstanding for
        the purpose of computing that person's percentage ownership, but are not
        treated as  outstanding  for the  purpose of  computing  the  percentage
        ownership of any other selling stockholder.

(3)     These  represent  the number of shares of common stock to be issued upon
        exercise of options and warrants  issued in  connection  with the equity
        line of credit.




                                       12
<PAGE>


                                 USE OF PROCEEDS


         This  prospectus  relates  to shares of our  common  stock  that may be
offered  and sold from time to time by  selling  stockholders.  There will be no
proceeds  to our  company  from  the  sale of  shares  of  common  stock in this
offering. However, our company will receive the proceeds from the sale of common
stock to  Spinneret  Financial  under the equity line of credit,  as well as the
proceeds,  if any, relating to the exercise of outstanding  options and warrants
held by Mark Angelo,  Hunter  Singer,  Joseph  Donahue,  Robert  Farrell and the
Persia Consulting Group. The purchase price under the equity line of credit will
be equal to 88% of then market price of our common stock on the Nasdaq  National
Market  System.  All  proceeds  from the sale of common  stock,  less  estimated
offering  expenses of $75,000 and placement  agent and consultant  fees of 8% of
the gross  proceeds,  under the equity  line of credit and from the  exercise of
options and warrants will be used for general corporate purposes.


                                    DILUTION

         Since this  offering is being made solely by selling  stockholders  and
none of the proceeds  will be paid to our company,  our net tangible  book value
will be unaffected by this offering.  Our net tangible book value, however, will
be impacted by the common stock to be issued under the equity line of credit and
upon exercise of options and warrants  issued in connection with the equity line
of credit. As a result,  the selling  stockholders  receiving common stock under
the  equity  line of  credit or upon  exercise  of  options  and  warrants  will
experience significant dilution per share. Our existing  stockholders,  however,
would  experience  an increase in net  tangible  book value per share if the net
proceeds  received  by our  company  under  the  equity  line of  credit or upon
exercise of the options and warrants  exceeded  our net tangible  book value per
share on the date such proceeds are received.


         The net  tangible  book value of our company as of both  September  30,
2000 and June 30, 2000 was $8.3 million or $1.68 per share of common stock.  Net
tangible  book value is  determined  by dividing the tangible  book value of our
company  (total  tangible  assets  less  total  liabilities)  by the  number  of
outstanding shares of our common stock.


                                 DIVIDEND POLICY

         We have not  declared or paid any  dividends on our common stock during
Fiscal 1999 and Fiscal 2000.  Following  this offering,  our dividend  practices
with respect to our common stock will be determined and may be changed from time
to time by our board of directors.  We will base any issuance of dividends  upon
our  earnings,  financial  condition,  capital  requirements  and other  factors
considered  important by our board of directors.  Nevada law and our articles of
incorporation do not require our board of directors to declare  dividends on our
common stock.  Our loan  agreements with SouthTrust Bank prohibit us from paying
dividends. We expect to retain all earnings, if any, generated by our operations
for the development and growth of our business and do not anticipate  paying any
dividends to our stockholders for the foreseeable future.



                                       13

<PAGE>


                                 CAPITALIZATION


         The  following  table  shows  as  of  September  30,  2000  our  actual
capitalization  and our pro  forma  capitalization  after  giving  effect to the
issuance of a total of 6,790,141  shares of our common stock,  consisting of the
sale of 5,633,803 shares of our common stock under the equity line of credit and
the  issuance  of  1,156,338  shares of our common  stock upon the  exercise  of
options and warrants issued in connection with the equity line of credit.  These
options and warrants consist of: (i) 100,000 options held by Persia  Consulting,
(ii) 226,000 warrants held by Mark Angelo, (iii) 226,000 warrants held by Hunter
Singer, (iv) 226,000 warrants held by Joseph Donahue,  (v) 226,000 warrants held
by Robert Farrell and (vi) 152,338 warrants held by Persia Consulting Group. The
100,000  options  are  exercisable  at $4.55 per  share,  528,169  warrants  are
exercisable  at $7.00 per share and 528,169  warrants are  exercisable at $10.00
per share.  This  information  assumes a purchase price under the equity line of
credit of $3.55 per share,  88% of the closing  price of our common  stock as of
October 23, 2000,  less  estimated  offering  expenses of $75,000 and  placement
agent and consulting fees of 8% of the gross proceeds  received under the equity
line of credit.  The number of shares  assumed to be resold for the  purposes of
this  table is less than the total  number of shares  being  registered  in this
offering  because (i) the  assumed  price of $3.55 used in this table is greater
than the $3.00 price used to calculate the maximum  number of shares that may be
resold  under the  equity  line of credit  and (ii) the  shares  held by John P.
Gallagher  and Laurel Lee Wells are  excluded  from this table  because they are
already outstanding.


<TABLE>
                       ($ IN THOUSANDS, EXCEPT SHARE DATA)
<CAPTION>

                                                                    SEPTEMBER 30, 2000

                                                             ---------------------------------
                                                                ACTUAL           PRO FORMA
                                                             --------------    ---------------
<S>                                                                 <C>                <C>
Long-term obligations, net of current portion........               $2,235             $2,235
Stockholders' equity:

      Preferred Stock, $0.01 par value, 1,000,000
      shares authorized, none issued on a pro forma
      basis .........................................                   --                 --

      Common Stock, par value $0.01 per share;
         20,000,000 shares authorized, 4,933,900 shares
         outstanding actual and 11,724,041 shares
         outstanding pro forma.......................                   49                117

     Additional paid-in capital......................                9,512             36,995

     Prepaid offering costs..........................                (208)                 --

     Accumulated other comprehensive loss............                (680)              (680)

     Retained earnings...............................                2,352              2,352
                                                             --------------    ---------------
        Total stockholders' equity...................               11,025             38,784
                                                             --------------    ---------------
             Total capitalization....................              $13,260            $41,019
                                                             ==============    ===============

</TABLE>


         (1) Excludes  380,500  shares of common stock,  of which 330,500 shares
are issuable upon exercise of outstanding options under our 1998 Stock Incentive
Plan and 50,000 shares are issuable upon exercise of outstanding  warrants under
a consulting agreement.

         (2) The pro  forma  amounts  above  assume  the 1% cash and 1%  warrant
consideration paid to Persia Consulting are accounted for as offering costs. All
or a portion  of such  consideration  may  ultimately  be  accounted  for by our
company as operating costs.


                                       14
<PAGE>


                      SELECTED CONSOLIDATED FINANCIAL DATA

                       ($ In Thousands, Except Share Data)

         The  following  statement of  operations  and balance sheet data of our
company is set forth below for each year in the five-year  period ended June 30,
2000.  The  information  presented  is  derived  from the  audited  consolidated
financial  statements of our company and should be read in conjunction  with the
consolidated  financial  statements as of June 30, 2000 and 1999 and each of the
years in the  three-year  period  ended  June 30,  2000  and the  Notes  thereto
included elsewhere in this filing.
<TABLE>
<CAPTION>

                                                                YEARS ENDED JUNE 30,

                                                 2000          1999            1998           1997         1996
                                      ---------------- ------------- --------------- -------------- ------------
STATEMENT OF OPERATIONS DATA:
<S>                                        <C>            <C>              <C>             <C>          <C>
Net Sales                                    $115,493      $132,206        $111,453        $46,655      $40,348

Income (loss) from operations                 (2,699)         1,935           7,232          2,051        1,478

Net income (loss)                             (3,207)           854           4,485          1,034          845

Net income (loss) per share
(basic and diluted)                            (0.64)          0.17            1.10           0.26         0.21

Dividends per share                             $0.00         $0.00           $0.14          $0.14        $0.24

Weighted average common shares
outstanding, basic                          5,008,151     4,978,614       4,066,524      4,000,000    4,000,000

Weighted average common shares
outstanding, diluted                        5,008,151     4,989,961       4,087,466      4,000,000    4,000,000


                                                                       JUNE 30,
                                                 2000           1999            1998           1997         1996
                                      ---------------- -------------- --------------- -------------- ------------
BALANCE SHEET DATA:

Working capital                                $6,206        $11,844         $12,959         $1,976       $1,474

Total assets                                   30,213         30,599          19,204          8,844        7,857
Long-term debt, net of
  current portion                               2,373             23              84             45           37

Stockholders' equity                           11,110         14,343          13,680          2,511        1,769


</TABLE>
                                       15

<PAGE>


                       SUPPLEMENTARY FINANCIAL INFORMATION

         Certain quarterly  financial  information  regarding our company is set
forth below.
<TABLE>
<CAPTION>

                                                                                   NET INCOME (LOSS) PER
                                                                 NET INCOME          SHARE (BASIC AND
SEPTEMBER 30, 2000             NET SALES       GROSS PROFIT        (LOSS)                 DILUTED)
------------------             ---------       ------------        ------                 --------
<S>                            <C>             <C>                 <C>                    <C>
First Quarter                   $29,068           3,156             (68)                  $(0.01)

                                     ($ IN THOUSANDS, EXCEPT SHARE DATA)

                                                                 NET INCOME      NET INCOME (LOSS) PER SHARE
JUNE 30, 2000                  NET SALES       GROSS PROFIT        (LOSS)            (BASIC AND DILUTED)
-------------                  ---------       ------------        ------            -------------------
First Quarter                   $32,764           3,697              207                    $0.04

Second Quarter                  34,545            3,704              11                      0.00

Third Quarter                   24,354            1,855            (1,308)                  (0.26)

Fourth Quarter                  23,830            2,095            (2,117)                  (0.42)

                                                                                   NET INCOME PER SHARE
JUNE 30, 1999                  NET SALES       GROSS PROFIT      NET INCOME         (BASIC AND DILUTED)
-------------                  ---------       ------------      ----------         -------------------
First Quarter                   $29,297           2,945              722                  $0.15

Second Quarter                  29,011            2,258              24                    0.00

Third Quarter                   38,465            2,929              22                    0.00

Fourth Quarter                  35,433            2,954              86                    0.02


                                                                                   NET INCOME PER SHARE
JUNE 30, 1998                  NET SALES       GROSS PROFIT      NET INCOME         (BASIC AND DILUTED)
-------------                  ---------       ------------      ----------         -------------------

First Quarter                   $24,107           1,839              485                   $0.12

Second Quarter                  22,002            2,541              669                   0.16

Third Quarter                   39,130            6,581             2,380                  0.59

Fourth Quarter                  26,214            3,434              951                   0.23

</TABLE>


                                       16

<PAGE>


                              EQUITY LINE OF CREDIT


         Pursuant  to the equity  line of  credit,  we may,  at our  discretion,
periodically issue and sell to Spinneret Financial System, Ltd. shares of common
stock for a total  purchase  price of $20  million.  If our company  requests an
advance under the equity line of credit,  Spinneret Financial will purchase each
share of common stock for 88% of the market price.  Spinneret  Financial intends
to resell any  shares  purchased  under the equity  line of credit at the market
price.  In connection  with this  transaction,  our company granted to May Davis
Group,  Inc.  warrants to purchase  500,000 share of common stock at an exercise
price of $7.00 per share and 500,000 shares of common stock at an exercise price
of $10.00  per  share.  Subsequently,  the May  Davis  Group  transferred  these
warrants to Mark Angelo, Hunter Singer,  Joseph Donahue,  Robert Farrell and the
Persia Consulting Group. Mark Angelo,  Hunter Singer,  Joseph Donahue and Robert
Farrell are  employees of the May Davis Group,  Inc. We also granted  options to
purchase  100,000  shares of common stock at a purchase price of $4.55 per share
to the Persia  Consulting Group for assisting us in obtaining the equity line of
credit. These options vested on August 24, 2000 and become exercisable on August
24, 2001. Persia Consulting is also entitled to warrants to purchase one percent
of the total  number of shares of common  stock  issued under the equity line of
credit.  One-half of these  warrants  will have an  exercise  price of $7.00 per
share  and  one-half  will have an  exercise  price of $10.00  per  share.  This
prospectus  relates to the shares of common  stock to be issued under the equity
line of credit and upon the exercise of the options and warrants.

         The  effectiveness  of the  issuance  of common  stock  pursuant to the
equity line of credit and the warrants is conditioned  upon us registering  with
the Securities and Exchange Commission the sale of the common stock by Spinneret
Financial. We received stockholder approval at our company's annual meeting held
on October 30, 2000.

         ADVANCES.  Pursuant to the equity line of credit,  we may  periodically
sell shares of our common stock to Spinneret  Financial to raise capital to fund
our working  capital needs.  The periodic sale of shares is known as an advance.
We may request an advance every 15 days.

         MECHANICS.  We may, at our discretion,  request advances from Spinneret
Financial by written notice,  specifying the amount  requested up to the maximum
advance  amount.  A closing  will be held 25 days after such  written  notice at
which time we will deliver  shares of common stock and Spinneret  Financial will
pay the advance  amount.  We have the ability to determine when and if we desire
to draw an  advance.  There is no minimum  advance  requirement.  Under  certain
circumstances, we may withdraw an advance without penalty.

         COMMITMENT  PERIOD.  We may  request an advance at any time  during the
commitment  period.  The commitment period begins on the date the Securities and
Exchange  Commission  first  declares the  accompanying  registration  statement
effective.  The  commitment  period  expires on the earliest to occur of (i) the
date on which Spinneret Financial has made advances totaling $20 million or (ii)
February 23, 2003 (i.e. 30 months from the date of the equity line of credit).

         MAXIMUM  ADVANCE  AMOUNT.  We may not  request  advances in excess of a
total of $20  million.  In  addition,  each  individual  advance is subject to a
maximum  advance  amount based on the 25-day  average daily volume of our common
stock.  The 25-day  average daily volume is equal to the bid price of our common
stock  multiplied  by the volume for each of the 25 trading days  preceding  our
request for an advance.  The maximum advance amount for each individual  advance
is determined according to the following table:

         25-DAY AVERAGE VOLUME                 MAXIMUM ADVANCE AMOUNT
         ---------------------                 ----------------------
         $25,000 - $50,000                             $100,000
         $50,001 - $100,000                            $200,000
         $100,001 - $200,000                           $350,000
         $200,001 - $300,000                           $500,000
         $300,001 - $400,000                           $650,000
         $400,001 - $500,000                           $900,000
         $500,001 - $600,000                         $1,200,000
         $600,001 - $800,000                         $1,500,000
         $800,001 - $1,000,000                       $1,750,000
         $1,000,001 and Over                         $2,000,000

         By way of illustration  only, if we had requested an advance on October
13, 2000, then the 25-day average volume would have been approximately  $39,115.
Accordingly, the maximum advance amount would have been $100,000.

         PURCHASE PRICE. The purchase price for the shares of common stock to be
sold under the equity line of credit is equal to 88% of the market  price on the
Nasdaq National Market or other  principal  trading market.  The market price is
defined as the  average  of the three  lowest  closing  bid prices of the common
stock  over the ten  trading  days  subsequent  to the  date on which we  notify
Spinneret Financial of an advance.  Note that the net proceeds to be received by
our company will be lower than the purchase price due to our obligation to pay a
placement agent fee of 7% of each advance to the May Davis Group, Inc.

         NUMBER OF SHARES TO BE ISSUED.  We cannot  predict the actual number of
shares  of common  stock  that will be issued  pursuant  to the  equity  line of
credit,  in part,  because the purchase price of the shares will fluctuate based
on prevailing  market  conditions and we have not determined the total amount of
advances we intend to draw. Nonetheless, we can estimate the number of shares of
common stock that will be issued  using  certain  assumptions.  Assuming we drew
down the  entire $20  million  available  under the  equity  line of credit in a
single  advance  (which is not  permitted  under the terms of the equity line of
credit) at $5.00 per share, then we would issue 4,000,000 shares of common stock
to Spinneret  Financial,  plus warrants to purchase  1,000,000  shares of common
stock to the May Davis Group,  Inc. and  warrants to purchase  40,000  shares of
common  stock to the Persia  Consulting  Group,  Inc. The warrants to the Persia
Consulting Group are in addition to options to purchase 100,000 shares of common
stock held by the Persia Consulting Group on the date hereof. These shares would
represent  44.8% of our  outstanding  capital  stock  (51.0% if the shares to be
issued upon  exercise of the options and warrants are taken into  account)  upon
issuance.  To assist  our  stockholders  in  evaluating  the number of shares of
common  stock  that  could be issued to  Spinneret  Financial  and the May Davis
Group,  Inc. at various prices, we have prepared the following table. This table
shows the  number of shares of our common  stock  that would be issued  with and
without the warrants at various prices.

<TABLE>
<CAPTION>

    PURCHASE PRICE:                    $3.00           $4.00           $5.00           $6.00          $7.00
                                       -----           -----           -----           -----          -----
<S>                                   <C>              <C>              <C>            <C>             <C>

    NO. OF SHARES(1):                   6,666,667       5,000,000       4,000,000      3,333,333       2,857,143

    TOTAL OUTSTANDING
    EXCLUDING OPTIONS AND
    WARRANTS(2):                       11,600,567       9,933,900       8,933,900      8,267,233       7,791,043

    PERCENT OUTSTANDING
    EXCLUDING OPTIONS AND
    WARRANTS(3):                            57.5%           50.3%           44.8%          40.3%           36.7%


    NO. OF OPTIONS AND

    WARRANTS(4):                        1,166,666       1,150,000       1,140,000      1,133,334       1,128,571


    TOTAL OUTSTANDING
    INCLUDING OPTIONS AND
    WARRANTS(4):                       12,767,233      11,083,900      10,073,900      9,400,567       8,919,614


    PERCENT OUTSTANDING
    INCLUDING OPTIONS AND
    WARRANTS(4)(5):                         61.4%           55.5%           51.0%          47.5%           44.7%
</TABLE>

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

(1)     Represents  the  number  of  shares  of  common  stock to be  issued  to
        Spinneret Financial at the prices set forth in the table.

(2)     Represents the total number of shares of common stock  outstanding after
        the  issuance of the shares to  Spinneret  Financial  and  excludes  the
        issuance of shares to the May Davis  Group,  Inc.  upon the  exercise of
        warrants granted to it.

(3)     Represents  the shares of common stock to be issued as a  percentage  of
        the total number shares  outstanding,  EXCLUDING the warrants  issued to
        the May Davis Group, Inc.

(4)     Represents the total number of shares of common stock  outstanding after
        the  issuance  of the  shares  to  Spinneret  Financial,  INCLUDING  the
        issuance of shares to the May Davis  Group,  Inc.  upon the  exercise of
        warrants  granted to it.  Also  includes  the  issuance of shares to the
        Persia  Consulting  Group, Inc. upon the exercise of warrants granted to
        it.

(5)     Represents  the shares of common stock to be issued as a  percentage  of
        the total number shares  outstanding,  INCLUDING the warrants  issued to
        the May Davis Group, Inc. and the Persia Consulting Group, Inc.

         REGISTRATION   RIGHTS.  We  granted  to  Spinneret   Financial  certain
registration  rights.  We are also  obligated  to register  the shares of common
stock to be issued to the May Davis Group,  Inc.  upon exercise of the warrants.
The  registration  statement  accompanying  this  prospectus  will register such
shares  upon   effectiveness.   May  Davis  Group's   registration  rights  were
subsequently  transferred along with the warrants to Mark Angelo, Hunter Singer,
Joseph Donahue, Robert Farrell and the Persia Consulting Group. The cost of this
registration will be borne by us.


         NET  PROCEEDS.  We cannot  predict  the total  amount of proceeds to be
raised in this  transaction,  in part,  because we have not determined the total
amount of the advances we intend to draw.  However,  we expect to incur expenses
of approximately $75,000,  consisting primarily of professional fees incurred in
connection with registering  Spinneret  Financial's shares in this offering.  In
addition,  we are  obligated to pay the May Davis Group,  Inc. a cash  placement
agent fee and Persia  Consulting  Group a cash consulting  agent fee equal to 7%
and 1%, respectively, of each advance.


         USE OF PROCEEDS.  We intend to use the net proceeds  received under the
equity line of credit for general corporate purposes.


         PLACEMENT  AGENT.  We retained the May Davis Group,  Inc. to act as our
placement agent in connection with the equity line of credit. We will pay a cash
placement  agent fee to the May Davis Group,  Inc.  equal to 7% of each advance.
Further,  we granted to the May Davis Group, Inc. warrants to purchase 1,000,000
shares of common stock,  of which  warrants to purchase  500,000  shares have an
exercise  price of $7.00 per share (the  "CLASS A WARRANT")  and 500,000  shares
have an exercise price of $10.00 per share (the "CLASS B WARRANT").  The Class A
Warrants will become  exercisable  upon us drawing the initial advance under the
equity line of credit.  The Class B Warrants will become exercisable pro rata on
the basis of the  number of  shares of common  stock to be issued in  connection
with each advance.  Subsequently, the warrants were transferred by the May Davis
Group, Inc. to the following:


                                       NUMBER OF CLASS A     NUMBER OF CLASS B
         NAME:                              WARRANTS:            WARRANTS:
         -----                              ---------            ---------
         Mark Angelo                        113,000              113,000
         Hunter Singer                      113,000              113,000
         Joseph Donahue                     113,000              113,000
         Robert Farrell                     113,000              113,000
         Persia Consulting Group             48,000               48,000

         The  exercise  price of the  warrants  will be reduced  if our  company
issues or sells  shares of common  stock for, or issues  securities  convertible
into shares of common  stock with a conversion  or exercise  price of, less than
the  average  closing bid prices of our common  stock for the ten  trading  days
immediately  preceding the date of issuance, or in the case of options issued to
employees  after 30 days of the employees  start date,  the closing bid price on

                                       19
<PAGE>

the date of issuance.  In such event, the exercise price of the warrants will be
reduced  to the price at which  such  common  stock was issued or sold or to the
exercise price of such convertible securities.  All warrants are exercisable for
five years after the date of issuance.  The holders of the warrants  may,  under
certain circumstances, exercise the warrants pursuant to a cashless exercise.

         We have the right to force exercise of the Class A Warrants and Class B
Warrants  if the  closing  bid price of our common  stock is $10.00 and  $15.00,
respectively, or higher per share for ten consecutive trading days.

         STOCKHOLDER APPROVAL. The issuance of the common stock under the equity
line of credit and  pursuant to the  exercise of the  warrants was subject to us
obtaining the affirmative vote of a majority of our outstanding shares of common
stock.  Our  stockholders  approved this issuance at our annual  meeting held on
October 30, 2000.


                                       20

<PAGE>


                              PLAN OF DISTRIBUTION

         The selling  stockholders have advised us that the sale or distribution
of our company's common stock owned by the selling  stockholders may be effected
directly to  purchasers  by the selling  stockholders  or by  pledgees,  donees,
transferees  or other  successors  in interest,  as principals or through one or
more underwriters,  brokers,  dealers or agents from time to time in one or more
transactions (which may involve crosses or block transactions) (i) on the Nasdaq
National  Market  System  or in any  other  market  on  which  the  price of our
company's  shares of common stock are quoted or (ii) in  transactions  otherwise
than on the Nasdaq  National  Market  System or in any other market on which the
price  of our  company's  shares  of  common  stock  are  quoted.  Any  of  such
transactions may be effected at market prices prevailing at the time of sale, at
prices related to such prevailing market prices, at varying prices determined at
the time of sale or at negotiated or fixed prices, in each case as determined by
the selling  stockholders or by agreement  between the selling  stockholders and
underwriters,  brokers,  dealers  or  agents,  or  purchasers.  If  the  selling
stockholders  effect such  transactions by selling their shares of our company's
common  stock to or through  underwriters,  brokers,  dealers  or  agents,  such
underwriters, brokers, dealers or agents may receive compensation in the form of
discounts,   concessions  or  commissions  from  the  selling   stockholders  or
commissions  from  purchasers  of  common  stock  for whom they may act as agent
(which  discounts,  concessions or  commissions  as to particular  underwriters,
brokers,  dealers or agents may be in excess of those  customary in the types of
transactions  involved).  The selling  stockholders and any brokers,  dealers or
agents that participate in the distribution of the common stock may be deemed to
be  underwriters,  and any  profit on the sale of  common  stock by them and any
discounts,  concessions  or  commissions  received  by  any  such  underwriters,
brokers,  dealers  or  agents  may be deemed to be  underwriting  discounts  and
commissions under the Securities Act.


         Spinneret Financial System, Ltd. is an "underwriter" within the meaning
of the  Securities  Act of 1933 in  connection  with the resale of common  stock
under the equity  line of credit  agreement.  Spinneret  Financial  will pay our
company 88% of the market price of our company's  common stock. The 12% discount
on the purchase of the common stock to be received by Spinneret  Financial  will
be an  underwriting  discount.  In  connection  with the equity  line of credit,
Persia  Consulting  assisted  us in  obtaining  the equity  line of  credit.  In
consideration of such assistance,  as well as other services  rendered,  we paid
Persia  Consulting a consulting fee consisting of $10,000,  plus the issuance of
options to purchase  100,000  shares of common stock at $4.55 per share.  Persia
Consulting  will be paid  additional  fees consisting of a cash payment of 1% of
the gross  proceeds  raised in the  equity  line of  credit,  plus  warrants  to
purchase  one  percent of the number of shares  issued  under the equity line of
credit.  We also retained the May Davis Group,  Inc. as our  placement  agent in
connection with the equity line of credit. For its services, the May Davis Group
will be paid a placement  agent fee  consisting  of a cash  payment of 7% of the
gross proceeds  raised in the equity line of credit,  plus  1,000,000  warrants.
One-half  of these  warrants  have an  exercise  price of $7.00  per  share  and
one-half have an exercise price of $10.00 per share.


         Under the securities laws of certain states, the shares of common stock
may be sold in such  states  only  through  registered  or  licensed  brokers or
dealers. We will inform the selling stockholders that any underwriters, brokers,
dealers or agents effecting  transactions on behalf of the selling  stockholders
must be registered  to sell  securities  in all fifty  states.  In addition,  in
certain states the shares of common stock may not be sold unless the shares have
been  registered  or  qualified  for  sale in such  state or an  exemption  from
registration or qualification is available and is complied with.


         We will pay all the expenses incident to the registration, offering and
sale  of  the  shares  of  common  stock  to the  public  hereunder  other  than
commissions, fees and discounts of underwriters, brokers, dealers and agents. We
have agreed to indemnify  certain  selling  stockholders  and their  controlling
persons against certain liabilities,  including liabilities under the Securities
Act. We  estimate  that the  expenses of the  offering to be borne by us will be
approximately  $75,000,  as well as placement agent and consulting fees of 8% of
the gross proceeds received under the equity line of credit. We will not receive
any  proceeds  from the sale of any of the shares of common stock by the selling
stockholders.  We will, however,  receive proceeds from the sale of common stock
under the equity line of credit.


         We will  inform the  selling  stockholders  that the  anti-manipulation
provisions  of  Regulation M under the  Exchange Act may apply to purchases  and
sales of shares of common stock by the selling stockholders,  and that there are
restrictions on market-making  activities by persons engaged in the distribution



                                     21
<PAGE>

of the  shares.  We will advise the selling  stockholders  that if a  particular
offer of common stock is to be made on terms constituting a material change from
the information set forth above with respect to the Plan of  Distribution,  then
to the extent  required,  a Prospectus  Supplement  must be distributed  setting
forth such terms and related information as required.







                                       22
<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL

                       CONDITION AND RESULTS OF OPERATIONS

         THE  FOLLOWING  INFORMATION  SHOULD  BE READ IN  CONJUNCTION  WITH  THE
CONSOLIDATED FINANCIAL STATEMENTS OF OUR COMPANY AND THE NOTES THERETO APPEARING
ELSEWHERE IN THIS PROSPECTUS.

         The  following  table  sets  forth,  for  the  periods  presented,  the
percentage  of  net  sales   represented  by  certain  items  in  our  company's
consolidated statements of operations:

<TABLE>


                                              PERCENTAGE OF NET SALES
<CAPTION>

                                                THREE MONTHS ENDED
                                                   SEPTEMBER 30,                            YEAR ENDED JUNE 30,
                                                   -------------                            -------------------

                                                   2000            1999           2000           1999          1998
                                                   ----            ----           ----           ----          ----
<S>                                            <C>              <C>           <C>            <C>             <C>
Net sales                                         99.8%           96.9%          98.0%          88.4%         73.9%
Net sales to related parties                        0.2             3.1            2.0           11.6          26.1
                                                -------         -------        -------        -------       -------
Total net sales                                   100.0           100.0          100.0          100.0         100.0
                                                -------         -------        -------        -------       -------
Cost of goods sold                               (89.0)          (85.7)         (88.2)         (80.1)        (61.4)
Cost of goods sold to related parties             (0.2)           (3.0)          (2.0)         (11.5)        (25.7)
                                                -------         -------        -------        -------       -------
Total cost of goods sold                         (89.2)          (88.7)         (90.2)         (91.6)        (87.1)
                                                -------         -------        -------        -------       -------
Gross profit                                       10.9            11.3            9.8            8.4          12.9
Operating expenses                                (9.9)           (9.4)         (12.2)          (6.9)         (6.4)
                                                -------         -------        -------        -------       -------
Income (loss) from operations                       1.0             1.9          (2.4)            1.5           6.5

Interest income                                     0.1             0.1            0.1              -             -
Interest expense                                  (1.1)           (0.7)          (0.8)          (0.3)         (0.4)
Equity in net income (loss) of
   unconsolidated subsidiaries                       --              --          (0.2)              -             -
                                                -------         -------        -------        -------       -------
Income (loss) before income taxes                   0.0             1.3          (3.3)            1.2           6.1
Income tax expense                                (0.2)           (0.7)            0.5          (0.6)         (2.1)
                                                -------         -------        -------        -------       -------
Net Income (loss)                                (0.2)%            0.6%         (2.8)%           0.6%          4.0%
                                                -------         -------        -------        -------       -------

</TABLE>


THREE-MONTH PERIOD ENDED SEPTEMBER 30, 2000 AND 1999

         TOTAL NET SALES. Total net sales decreased $3.7 million, or 11.3%, from
$32.8  million in the  three-month  period  ended  September  30,  1999 to $29.1
million  in the  comparable  period  in 2000.  Excluding  net  sales to  related
parties,  net sales  decreased $2.7 million,  or 8.6%, from $31.7 million in the
three-month  period ended  September 30, 1999 to $29.0 million in the comparable
period in 2000.  This decrease was  attributable  to a decrease in sales of $5.4
million at European Micro UK due to the comparison to the sales run up caused by
the impending millennium,  and a decrease of $800,000 at American Micro due to a
shift from selling server options and other computer parts and  concentrating on
configuring  and  selling  complete  systems.  This  decrease  of net  sales was
partially  offset by an increase in sales of  $700,000  at  Nor'Easter  and $2.8
million at Colchester.  This increase at Colchester is due to Colchester selling
within  the Asian  region  as  compared  to being  mainly a  supplier  for other
Subsidiaries in 1999.


                                       23
<PAGE>

         Net sales to related parties  decreased  $965,000,  or 94.7%, from $1.0
million in the  three-month  period ended  September 30, 1999, to $54,000 in the
comparable period in 2000. Sales to Technology Express have decreased as product
availability decreased.

         GROSS PROFIT.  Gross profit  decreased  $541,000,  or 14.6%,  from $3.7
million in the  three-month  period ended September 30, 1999, to $3.2 million in
the comparable period in 2000. Gross profit excluding related party transactions
decreased $513,000,  or 14.0%, from $3.7 million in the three-month period ended
September 30, 1999 to $3.2 million the comparable  period in 2000. This decrease
was  attributable  to a decrease of $1.3 million at European Micro UK due to the
decrease in sales in addition to a decrease in gross margin from 12.3% to 10.1%.
This  decrease in gross  margin  mainly  resulted  from the  devaluation  of the
British  pound  sterling and the Euro against the U.S.  dollar.  The majority of
purchases  during the quarter ended September 30, 2000 were  denominated in U.S.
dollar.  This  decrease  was  partially  offset by an  increase  of  $160,000 at
Nor'Easter,  $200,000 at Colchester and $400,000 at American Micro. Nor'Easter's
gross  profit  increased  due to higher  sales  volume and an  increase in gross
margin from 5.0% to 7.8%.  Colchester's  gross  profit  increased  due to higher
sales  volume and in addition to an increase in gross  margin from 3.9% to 5.8%.
American  Micro's  gross  profit  increased  even  with  lower  sales  volume by
increasing the gross margin from 10.1% to 21.5% by changing the product mix from
low margin components to higher margin complete systems.

         Gross profit  attributable to related party sales decreased $28,000, or
100%, from $28,000 in the  three-month  period ended September 30, 1999, to zero
in the  comparable  period  in  2000.  As  discussed  above,  this  decrease  is
attributable to decreased sales due to a lack of product availability.

         Gross margins  decreased by 0.4% from 11.3% in the  three-month  period
ended  September 30, 1999 to 10.9% in the comparable  period in 2000.  Excluding
related party transactions, gross margin decreased from 11.6% in the three-month
period ended September 30, 1999 to 10.9% in the comparable  period in 2000. This
change is related to the normal  fluctuations  in purchasing  opportunities  and
sales demand from quarter to quarter.

         Foreign exchange gains and losses, net, changed from a loss of $242,000
in the three-month period ended September 30, 1999, to a loss of $151,000 in the
comparable  period  in 2000.  This  adverse  movement  was  attributable  to the
weakening  of the  Euro  relative  to the  British  pound  sterling,  causing  a
devaluation of sales made in European  currencies,  and the strengthening of the
U.S.  dollar  relative  to the  Euro  and the  British  pound  sterling,  making
purchases denominated in U.S. dollars more expensive.

         OPERATING  EXPENSES.  Operating  expenses as a percentage  of total net
sales increased from 9.4% in the three-month  period ended September 30, 1999 to
9.9% in the comparable period in 2000. This increase was partially  attributable
to  expensing  $105,000  related  to the  value  of  the  Persia  stock  options
attributed to general consulting  services.  This increase was also attributable
to an increase in  operating  expenses as a  percentage  of total net sales from
8.7% to  10.6%  at  American  Micro,  which  is due to a  decrease  in  sales as
operating expenses remain constant.  Operating expenses as a percentage of total
net sales increase from 3.1% to 5.1% at Nor'Easter,  which is due to an increase
in operating expenses of approximately $111,000 from $125,000 in the three-month
period ended  September 30, 1999 to $236,000 in the  comparable  period in 2000.
This  increase in expenses is due to moving their  operations to a new building,
which has higher monthly rent, an increase in  depreciation  expense  related to
new  equipment  and  leasehold  improvements  and an  increase  in gross  profit
therefore increasing commission and bonus expense, which are a function of gross
profit.  This increase was partially offset by a decrease in operating  expenses
as a percentage of total net sales from 8.7% to 7.8% at European Micro UK, which
is due to a decrease in operating  expenses of approximately  $650,000 from $2.0
million in the  three-month  period ended  September 30, 1999 to $1.3 million in
the comparable  period in 2000.  This decrease in expenses is due to the closure
of Sunbelt's operations in January 2000 and the decrease in gross profit reduced
commission and bonus expense,  which are a function of gross profit.  Also, this
decrease was attributable to a decrease in operating expenses as a percentage of
total  net  sales  from  23.8%  to 4.2% at  Colchester,  which is due to a large
increase in sales, as operating expenses remain constant.

         INTEREST  EXPENSE.  Interest expense increased by $92,000 from $219,000
in  three-month  period ended  September 30, 1999 to $311,000 in the  comparable
period in 2000.  This was  attributable  to an increased  reliance on short-term
borrowings to finance accounts receivable and inventory balances.


                                       24
<PAGE>

         INTEREST  IN JOINT  VENTURE.  During  the  year  ended  June 30,  2000,
European  Micro UK made an  unsecured  loan to Big Blue  Europe in the amount of
$150,000.  This loan is due on demand and has an annual  interest rate of 9.25%,
payable  quarterly.  During the year ended June 30,  1999,  the Company  made an
unsecured loan to Big Blue Europe in the amount of $350,000. This loan is due on
demand and has an annual interest rate of 9.25%,  payable quarterly.  Due to the
continued  uncertainties  with the Big Blue  Europe  lawsuit,  and the  possible
liquidation  of Big Blue  Europe,  the  Company  recorded an  allowance  for the
remaining  balance of the loans to Big Blue Europe of $252,000.  The  associated
charge to  operations  is  included  in  Company's  operating  expenses  for the
three-months  ended  September 30, 2000. At September 30, 2000,  the Company has
provided an allowance for all advances to Big Blue Europe.

         INCOME  TAXES.  Income taxes as a percentage  of income  (loss)  before
income  (loss)  taxes  increased  from  53.9% in the  three-month  period  ended
September 30, 1999 to 195.6% in the comparable  period in 2000. For both periods
the Company  has not  accrued a tax expense or benefit for the U.S.  operations.
The lower  percentage  for the  three-month  period  ended  September  30,  2000
reflects  the  effects of a net  operating  loss for the U.S.  operations  being
greater than the taxable income at European Micro UK.


YEARS ENDED JUNE 30, 2000 AND 1999

         TOTAL NET SALES.  Total net sales  decreased  $16.7 million,  or 12.6%,
from  $132.2  million in the year ended June 30,  1999 to $115.5  million in the
comparable  period in 2000.  Excluding net sales to related  parties,  net sales
decreased $3.7 million,  or 3.2%, from $116.9 million in the year ended June 30,
1999 to $113.1  million in the  comparable  period in 2000.  This  decrease  was
attributable  to a reduction  of $9.1  million in the Premier  Dealers  Club,  a
reduction of $18 million from  European  Micro UK's sales  (excluding  Sunbelt's
sales) and a reduction of $6.6 million in  Nor'Easter's  sales.  The decrease in
sales at European Micro UK and  Nor'Easter  was a result of lower  quantities of
product  available in the surplus or aftermarket  supply channel.  This decrease
was mostly offset by the addition of $2.3 million of Sunbelt's  sales for a full
year, the addition of $7.3 million of Colchester's sales for a full year and the
addition of $20.4 million of American Micro's sales.

         Net sales to related parties decreased $13.0 million from $15.3 million
in the year ended June 30,  1999 to $2.3  million  in the  comparable  period in
2000.  This decrease was  attributable  to the  acquisition of American Micro on
July 1, 1999, and therefore,  net sales to American Micro after the  acquisition
are no longer included in the consolidated financial statements.  Also, sales to
Technology Express have decreased due to product shortages.

         GROSS PROFIT.  Gross profit  increased  $265,000,  or 2.4%,  from $11.1
million  in the year  ended June 30,  1999 to $11.4  million  in the  comparable
period in 2000.  Gross profit  excluding  related party  transactions  increased
$300,000,  or 2.8%,  from $11.0 million in the year ended June 30, 1999 to $11.3
million in the comparable  period in 2000. This increase was primarily due to an
increase of $2.4  million,  $350,000 and  $100,000 in gross  profits at American
Micro,  Colchester  and  Nor'Easter,  respectively.  This increase was partially
offset by a decrease of $2.3 million in gross profits at European Micro UK.

         Gross profit  attributable to related party sales decreased $47,000, or
49.0%, from $96,000 in the year ended June 30, 1999 to $49,000 in the comparable
period in 2000.  As  discussed  above,  this  decrease was  attributable  to the
acquisition of American Micro on July 1, 1999.

         Gross  margins  increased  from 8.4% in the year ended June 30, 1999 to
9.8% in the comparable  period in 2000.  Excluding  related party  transactions,
gross margin increased from 9.4% in the year ended June 30, 1999 to 10.0% in the
comparable  period in 2000.  This change was  related to the  shortage of memory
products in the quarter  ended  December 31, 1999,  resulting in higher  selling
prices and gross margins.  However,  the increase was partially  offset by lower
selling  prices and gross margins on most  products  during the remainder of the
fiscal year.

         Foreign exchange losses,  net, decreased from a loss of $579,000 in the
year ended June 30, 1999 to a loss of $325,000 in the comparable period in 2000.
This favorable  movement was attributable to the strengthening of the U.K. pound
sterling  against the Euro and the weakening of the U.K. pound sterling  against
the U.S. dollar.


                                       25
<PAGE>

         OPERATING  EXPENSES.  Operating  expenses as a percentage  of total net
sales  increased  from  6.9% in the year  ended  June  30,  1999 to 12.2% in the
comparable  period in 2000.  This increase was the result of a decrease in total
net sales  (accounting  for 1.5% increase) and increases in operating  expenses,
primarily  caused by the legal  expenses  incurred by our company in  connection
with the Big Blue  lawsuit and the expenses  incurred  with the  evaluation  and
feasibility  study  for our  business-to-business  electronic  commerce  trading
community.

         INTEREST EXPENSE.  Interest expense increased by $518,000 from $446,000
in the year ended June 30, 1999 to $964,000  in the  comparable  period in 2000.
This was  attributable to increased  borrowings  related to funding our accounts
receivable and the purchase of inventory and the U.K. office  building,  as well
as the purchase of Sunbelt and American Micro.

         INTEREST IN UNCONSOLIDATED SUBSIDIARY. Our company's share of loss from
Big Blue Europe increased from a loss of $32,000 in the year ended June 30, 1999
to a loss of $188,000 in the comparable  period in 2000. This increased loss was
attributed  to the lack of  direction  at Big  Blue  Europe  as a result  of the
disagreements  its owners and the  accompanying  lawsuit.  During the year ended
June 30, 2000,  European  Micro UK made an unsecured  loan to Big Blue Europe in
the amount of $150,000.  This loan was due on demand and has an annual  interest
rate of 9.25%,  payable  quarterly.  During the year ended  June 30,  1999,  our
company  made an  unsecured  loan to Big Blue Europe in the amount of  $350,000.
This loan was due on demand and has an annual  interest  rate of 9.25%,  payable
quarterly.  Due to the uncertainties associated with the Big Blue Europe lawsuit
and the  operating  results of Big Blue  Europe,  our  company  has  recorded an
allowance of $200,000 for the loans to Big Blue Europe. The associated charge to
operations was included in fiscal 2000 operating expenses.

         INCOME  TAXES.  Income taxes as a percentage  of income  (loss)  before
income taxes  decreased from 46.8% in the year ended June 30, 1999, to an income
tax benefit of 15.1% in the comparable period in 2000. This change was primarily
attributable  to the accrual of a tax benefit  related to the losses at European
Micro UK. We have not,  however,  accrued a tax benefit for operating  losses in
the United  States or  Singapore as  realization  of such tax benefit to be more
likely than not.

YEARS ENDED JUNE 30, 1999 AND 1998

         TOTAL NET SALES.  Total net sales  increased  $20.8 million,  or 18.6%,
from  $111.4  million in the year ended June 30,  1998 to $132.2  million in the
comparable  period in 1999.  Excluding net sales to related  parties,  net sales
increased $34.5 million, or 41.9%, from $82.4 million in the year ended June 30,
1998 to $116.9  million in the  comparable  period in 1999.  This  increase  was
attributable  to the start-up growth of Nor'Easter  which started  operations in
February 1998  (accounting for  approximately  $22.3  million),  the addition of
Sunbelt's trading sales (accounting for approximately $10.8 million), the growth
of the Premier Dealers Club (accounting for approximately  $6.6 million) and the
additional   sales  from  Sunbelt's  Nova  line  of  products   (accounting  for
approximately $1.5 million). This increase was offset by a reduction in European
Micro  UK's  trading  sales  of $6.7  million  which  was  primarily  due to the
exceptional  quarter ended March 31, 1998,  when we made a one-time  purchase of
computer  peripherals at favorable prices which were later sold at a significant
mark-up.

         Net sales to related parties decreased $13.8 million from $29.1 million
in the year ended June 30,  1998 to $15.3  million in the  comparable  period in
1999.  This decrease was primarily  attributable  to large purchases of computer
peripherals  made on behalf of related  parties in the year ended June 30, 1998,
compared to the same period in 1999.  In addition,  our  purchases  from related
parties  increased  by $7.6  million in the year  ended  June 30,  1999 from the
comparable period in 1998.

         GROSS PROFIT. Gross profit decreased $3.3 million, or 22.9%, from $14.4
million  in the year  ended June 30,  1998 to $11.1  million  in the  comparable
period in 1999. Gross profit excluding related party  transactions  decreased to
$11.0  million for the year ended June 30,  1999 from $14.0  million in the same
period of the prior year.  This  decrease  was  primarily  due to a large volume
purchase of computer peripherals in the prior year period that were purchased by
us on exceptional  terms and later sold at a significant  mark-up.  In addition,
this  decrease  was  partially  the  result  of a shift  in  market  conditions,
resulting  in a downward  pressure  on  margins  due to  currency  fluctuations,


                                       26
<PAGE>

product   availability   and  changes  in  geographic   pricing   strategies  of
manufacturers and suppliers of our products.  Gross profit was unusually high in
the period  ended June 30, 1998 due to the purchase of computer  peripherals  on
favorable terms. As indicated in our previous filings,  we expected gross profit
to be significantly lower in periods after fiscal 1998 because we did not expect
to be able to regularly  purchase  computer  peripherals  and other  products on
terms as favorable as achieved in the year ended June 30, 1998.

         Gross profit attributable to related party sales decreased $318,000, or
76.8%,  from  $414,000  in the  year  ended  June  30,  1998 to  $96,000  in the
comparable  period in 1999. The mark-up on sales to related parties is typically
one percent over cost. Therefore,  the gross profit on sales to third parties is
typically higher than the gross profit earned on sales to related parties.  This
represents a gross margin of approximately 0.6%.

         Gross margins  decreased  from 12.9% in the year ended June 30, 1998 to
8.4% in the comparable  period in 1999.  Excluding  related party  transactions,
gross margin decreased from 17.0% in the year ended June 30, 1998 to 9.4% in the
comparable  period in 1999.  The decrease in gross margins was  attributable  to
higher than usual  margins  caused by the  purchase of computer  peripherals  in
1998, which were purchased by us on exceptional  terms and subsequently  sold at
significant mark-ups.

         Foreign exchange losses,  net, increased from a loss of $510,000 in the
year ended June 30, 1998 to a loss of $579,000 in the comparable period in 1999.
This increase was attributable to a strengthening of the U.S. dollar relative to
the U.K.  pound  sterling and a weakening of the Euro relative to other European
currencies.   These  movements  created   unfavorable   purchasing  and  selling
conditions.

         OPERATING  EXPENSES.  Operating  expenses as a percentage  of total net
sales  increased  from  6.4% in the  year  ended  June  30,  1998 to 6.9% in the
comparable period in 1999. Commissions and bonus payments to employees decreased
as these  payments are tied to our gross profit and gross margin.  This decrease
was  offset by  increased  operating  expenses  related  to the  opening  of the
Singapore  office in  November  1998 and  administrative  expenses  incurred  by
European Micro Holdings,  Inc.,  which began operations in January 1998, but did
not start to incur substantial expenses until April 1998.

         INTEREST  EXPENSE.  Interest expense decreased by $13,000 from $459,000
in the year ended June 30, 1998 to $446,000  in the  comparable  period in 1999.
This was  attributable  to decreased  borrowings by us to fund our inventory and
accounts receivable after the receipt of funds from our initial public offering.

         INTEREST IN UNCONSOLIDATED SUBSIDIARY. Our share of income or loss from
Big Blue Europe changed from a gain of $3,000 in the year ended June 30, 1998 to
a loss of $32,000 in the comparable  period in 1999.  This reduction in earnings
was attributed to an increased provision for inventory obsolescence.  During the
year ended June 30, 1999,  we made an  unsecured  loan to Big Blue Europe in the
amount of $350,000.  This loan is due on demand and has an annual  interest rate
of 9.25%, payable quarterly.

         INCOME TAXES.  Income taxes as a percentage  of earnings  before income
taxes  increased  from  34.0% in the year  ended  June 30,  1998 to 46.8% in the
comparable  period in 1999.  This  increase was  primarily  attributable  to the
increase in the tax  provision for European  Micro  Germany  related to transfer
pricing from European  Micro UK,  changes in the  valuation  allowance and other
nondeductible  expenses.  Our effective income tax rate may increase or decrease
in the future as a result of our product mix and  variations in the countries to
which we sell our products.

NEW ACCOUNTING PRONOUNCEMENTS


         Effective  July 1, 2000,  our company  adopted  Statement  of Financial
Accounting Standards ("SFAS") No. 133, Accounting for Derivative Instruments and
Hedging  Activities,  as amended by SFAS No. 138.  The  Statement  requires  the
recognition of all derivatives on the balance sheet at fair value. Our company's
derivatives  are  primarily  forward  foreign  exchange  contracts.  Our forward
foreign   exchange   contracts  have  been  designated  as  economic  hedges  of
anticipated  sales and purchase  transactions.  In addition,  we utilize forward
foreign exchange  contracts as an economic hedge against foreign currency market
exposures of underlying assets liabilities and other  obligations.  Effective in
the  first  quarter  of  fiscal  2001,  changes  in  the  fair  value  of  these
derivatives,  have been recorded through earnings. At September 30, 2000, we did
not have any open forward foreign exchange  contracts.  Foreign currency losses,
net were $151,000 and $242,000 for the three months ended September 30, 2000 and
1999,  respectively.  The  effect  of the  adoption  of the new  Statements  was
immaterial.


                                       27
<PAGE>

         In December 1999, the Securities and Exchange  Commission  issued Staff
Accounting  Bulletin 101,  "Revenue  Recognition in Financial  Statements."  The
effective  date of this Bulletin for us is the fourth fiscal quarter of 2001. We
do not expect this  Bulletin to  materially  impact our  consolidated  financial
statements.


SEASONALITY

         We  typically  experience  variations  in our  total  net sales and net
income on a quarterly basis as a result of many factors.  These include seasonal
variations  in demand for our products and  services,  the  introduction  of new
hardware and software  technologies and products  offering improved features and
functionality,  the  introduction  of new  products  and  services by us and our
competitors,  the loss or consolidation  of a significant  supplier or customer,
changes  in the level of  operating  expenses,  inventory  adjustments,  product
supply  constraints,   pricing,  interest  rate  fluctuations,   the  impact  of
acquisitions,  currency fluctuations and general economic conditions. Historical
operating  results  have  included a  reduction  in demand in Europe  during the
summer months.

LIQUIDITY AND CAPITAL RESOURCES

         GENERAL.  Our company suffered an operating loss in fiscal 2000 and the
first quarter of fiscal 2001. Our operating results have been adversely impacted
by ongoing legal costs related to Big Blue Europe, the costs associated with our
electronic  commerce strategy,  increases in general overhead costs and interest
expense  and a decrease  in sales.  These  factors  may  continue  to impact our
operations in fiscal 2001.

         We were not in compliance with certain financial covenants contained in
our loan documents during fiscal 2000. The lenders waived any noncompliance with
these financial covenants that existed on June 30, 2000. In most cases, however,
these waivers do not relate to any future  reporting  period.  Also, the Company
was not in  compliance  with  certain  loan  agreement  financial  covenants  at
September  30,  2000.  The  Company  has  obtained  waivers  of certain of these
covenant violations existing at September 30, 2000. The loan agreement for which
a waiver was not obtained  did not have an  outstanding  balance  due.  With the
exception of the European  Micro UK Inventory  Facility  discussed  below and in
Note 6 to the Consolidated  Condensed Financial Statements,  management believes
that  the  Company  will be able to  comply  with  the  provisions  of its  debt
agreements,  including financial covenants, during the remainder of fiscal 2001.
However,  compliance  with these  financial  covenants  during  Fiscal 2001 will
require  improved  operating  results  compared to Fiscal 2000.  Management  has
initiated certain actions to increase the likelihood of attaining these improved
operating results.  Such actions include,  among other things, (i) modifying the
terms of certain  financial  covenants,  (ii)  entering  into the equity line of
credit,  (iii)  temporarily  suspending  activities  related  to our  electronic
commerce  strategy  until  specific  funding  can be  obtained,  (iv)  obtaining
extensions of the due date for payment of contingent  earn-out  amounts relating
to calendar year 2000 under the American Micro purchase agreement, (v) adjusting
staffing  levels,  and (vi)  implementing  steps to  increase  sales  and  lower
inventory levels. No assurances can be given that management's  initiatives will
be successful or that loan agreement defaults will not occur in the future.

         Another factor that could negatively  impact on our liquidity  position
is the terms of the  borrowing  arrangements  of European  Micro UK.  Certain of
European Micro UK's borrowing  capacity are subject to termination by the lender
at its sole  discretion.  As disclosed in Note 6 to the  Consolidated  Condensed
Financial  Statements,  European  Micro UK was not in  compliance  with  certain
financial covenants of the European Micro UK Inventory Facility at September 30,
2000.  As a result,  European  Micro UK will not be able to borrow  against this
revolving  credit  agreement  until such time that it is in compliance with such
financial  covenants.  As a result,  European Mico UK will not be able to borrow
against this revolving  credit agreement until such time that is is i compliance
with such financial  covenants.  Further, the American Micro and Nor-Easter line
of credit  facilities  and the European Micro  Holdings,  Inc. term loan contain
subjective  acceleration  clauses.  These factors increase the liquidity risk to
our company.  Management  believes that, based on the projected fiscal year 2001
operating  results of our Company and our relationship  with the creditors,  our
existing credit arrangements will remain effective during fiscal 2001.

         CASH  REQUIREMENTS.  Our primary cash  requirements  are for  operating
expenses,  funding accounts receivable,  purchasing inventory,  acquisitions and


                                       28
<PAGE>

debt service.  We have  historically  funded these cash  requirements  through a
combination of loans, internally generated cash flow and the net proceeds of our
initial public offering.


         WORKING CAPITAL.  Working capital requirements of European Micro UK are
funded by a  combination  of line of credit  facilities,  together with accounts
receivable financing. In both cases, the amounts drawn down accrue the same rate
of  interest  based  on a  markup  over the  bank-borrowing  rate in the  United
Kingdom.  The bank line of credit was 2.0 million pounds sterling ($3.0 million)
at  September  30,  2000.  The  accounts  receivable  financing  provides  for a
borrowing base of 85% of accounts receivable, with a limit of 6.2 million pounds
sterling  ($9.2 million on September 30, 2000).  This facility can be terminated
by either party giving three months'  notice.  The finance company that provides
the  receivable  financing  facility has full recourse to European Micro UK with
respect to any  doubtful  or  unrecovered  amounts.  Interest  is charged on the
receivable  financing  balance at 1.25% above the  bank-borrowing  rate of 6% at
September  30, 2000.  European  Micro UK also had a revolving  credit  agreement
secured against  inventory.  The facility allowed European Micro UK to borrow up
to 3.5 million pounds sterling ($5.2 million at September 30, 2000) to assist in
the purchase of inventory.  This revolving  credit  agreement  expired in August
2000 and was renewed,  through July 1, 2001,  by European  Micro UK in September
2000 to allow for borrowings up to 2.0 million pounds  sterling ($3.0 million at
September 30, 2000) that are secured by the general corporate assets of European
Micro  UK.  Borrowings  under  the bank  line of  credit  and  revolving  credit
agreement  are capped at a maximum of 2.0 million  pounds  sterling  outstanding
under the  combined  facilities  at any point in time.  At  September  30, 2000,
European Micro UK was not in compliance with certain financial covenants of this
revolving credit agreement. Due to the non-compliance European Micro UK will not
be able to  borrow  against  this  revolving  credit  agreement  until  it is in
compliance with such financial covenants.

         Working capital  requirements of our U.S.  operations are funded by two
lines of  credit.  On October  28,  1999,  American  Micro and  Nor'Easter  each
obtained a line of credit secured by accounts receivable and inventory.  Amounts
available  under each of the line of credit  agreements were based upon eligible
accounts  receivable and  inventory,  up to a maximum  borrowing  amount of $1.5
million  for each  agreement.  Each of these  lines of  credit  was to mature on
October 28, 2000.  Interest accrued at 0.5% over the bank-borrowing rate of 9.5%
at September 30, 2000. As partial  security for these loans,  Messrs.  Gallagher
and Shields  pledged to the lender a portion of their  shares of common stock of
our company.  In the event that we defaulted on one or more of these loans,  the
lender could have foreclosed on all or a portion of the pledged securities. Such
an event could have caused a change of control in our  company  because  Messrs.
Gallagher and Shields  together own 71% of our  outstanding  common  stock.  The
lines  of  credit  agreements   included  certain  financial  and  non-financial
covenants and  restrictions.  The agreements also contained a provision  whereby
the lender could have  declared a default based on  subjective  criteria.  As of
June 30, 2000, we were not in compliance with certain of the financial covenants
in the agreements.

         On October 5, 2000,  we  received a waiver of the  covenant  violations
existing  at the  June  30,  2000  reporting  date for the  American  Micro  and
Nor'Easter  lines of credit.  Our company and the bank  terminated  the existing
lines of credit and entered  into a new  borrowing  arrangement  whereby each of
American Micro and Nor'Easter have a working capital line of credit equal to the
lesser  of (i)  $1.5  million  or  (ii)  the  sum of  85% of  eligible  accounts
receivable,  plus the lesser of 50% of eligible inventory or $750,000.  Interest
will be paid monthly at a floating  rate of 0.5% over the bank's base rate.  The
term of the new  arrangements  is for one year from the  closing  date.  The new
facilities  also require the  companies to maintain  depository  accounts at the
bank, whose daily receipts will be applied against outstanding  borrowings under
the lines of credit.  As a result,  the  borrowings  are  classified  as current
liabilities on our consolidated  condensed  balance sheet at September 30, 2000.
The new  facilities  also  place  certain  restrictions  on our  ability  to pay
dividends and to make capital  expenditures,  among other things, and includes a
provision whereby the lender can declare a default based on subjective criteria.
Collateral  under the new credit line  facilities  consists of a first  priority
lien on all assets of  American  Micro and  Nor'Easter.  Messrs.  Gallagher  and
Shields  guaranteed the  borrowings  under these  arrangements.  Mr. Shields has
pledged  personal  assets as  additional  collateral  and has further  agreed to
maintain certain personal financial statement liquidity levels. These borrowings
are  cross-collateralized  and  cross-defaulted  with borrowings  under the $1.5
million term loan to European  Micro  Holdings,  Inc. We were not in  compliance
with certain loan  agreement  financial  covenants  at September  30, 2000.  The
Company  has  obtained  waivers  from  these  covenant  violations  existing  at
September 30, 2000.


         LONG-TERM  CAPITAL.  Our long-term capital needs have historically been
met from the sales of  securities  and  long-term  borrowings.  In June 1998, we

                                       29
<PAGE>

received  $9.3 million in gross  proceeds  from our initial  public  offering of
933,900  shares  of  common  stock.  Our  company  incurred  total  expenses  in
connection  with the offering of $2.2 million.  These proceeds have been used to
acquire Sunbelt and American Micro and to fund operations.


         On October 28, 1999,  we obtained a $1.5  million  term loan.  The term
loan  agreement  is with the same lender as the  Nor'easter  Micro and  American
Micro line of credit facilities discussed above. Further, the term loan contains
similar loan covenants. The term loan is to be repaid with quarterly payments of
$125,000 over three years.  The term loan bears interest at the one-month LIBOR,
plus 2.25%.  One-month  LIBOR at September 30, 2000 was 6.62%.  At September 30,
2000, the outstanding balance on the term loan was $1,000,000.  The term loan is
secured by substantially  all of the assets of our company.  As partial security
for this loan, Messrs.  Gallagher and Shields pledged to the lender a portion of
their  shares of common  stock of our  company.  In  addition,  Mr.  Shields has
pledged  personal  assets as  additional  collateral  and has further  agreed to
maintain certain personal financial  statement liquidity levels. In the event we
default  on this  loan,  the  lender  may  foreclose  on all or a portion of the
pledged  securities.  Such an event may cause a change of control in our company
because Messrs. Gallagher and Shields together own 71% of our outstanding common
stock.  The term loan agreement  includes  certain  financial and  non-financial
covenants and restrictions.  The agreement also contains a provision whereby the
lender can declare a default based on subjective  criteria.  As described above,
we were not in compliance  with the loan  covenants on June 30, 2000. The lender
waived this  non-compliance in October 2000 and amended the term loan agreement,
including  revising the financial  covenants.  As of September 30, 2000, we were
not  in  compliance  with  certain  of  the  revised  loan  agreement  financial
covenants.  Our company has  obtained  waivers  from these  covenant  violations
existing at September 30, 2000.

         On July 1, 1999,  we acquired  American  Micro for a purchase  price of
$1,131,000,  plus an earn-out. The portion of the purchase price paid at closing
was funded through our working capital. The contingent earn-out payment relating
to two times the after tax  earnings  for  calendar  year 1999 of  approximately
$600,000 was paid in March 2000. The remaining  earn-out portion of the purchase
price  relating to two times the after tax earnings  for  calendar  year 2000 is
expected  to be funded  through our  working  capital and a note  payable to the
former  stockholders  of  American  Micro.   Pursuant  to  the  original  merger
agreement,  the  remaining  earn-out  portion was to be due no later than May 1,
2001. The former  stockholders of American Micro have agreed that, until July 1,
2001 and  thereafter  for so long as the repayment of the earn-out is limited by
the loan covenants with SouthTrust  Bank, we will pay the  stockholders  $50,000
per month,  plus 8% interest,  commencing  April 1, 2001.  The remaining  unpaid
earn-out  amount will be payable  July 1, 2001 to the extent not limited by such
covenants.

         On July 16, 1999,  European  Micro UK purchased the office  building in
which it had  previously  been  leasing  space  for  1,705,000  pounds  sterling
($2,518,000 at September 30, 2000). The purchase price was financed in part by a
loan in the amount of 1,312,000  pounds  sterling  ($1,937,000  at September 30,
2000).  This loan calls for monthly  payments of  principal  and interest in the
amount of 15,588 pounds sterling  ($23,019 at September 30, 2000) and matures in
July 2009.  The  mortgage  loan  bears  interest  at a fixed  rate of 7.6%.  The
mortgage  loan  includes  certain  financial  and  non-financial  covenants  and
restrictions.  The agreement  also  contains a provision  whereby the lender can
declare a default based on  subjective  criteria.  The  financial  covenants are
measured using the financial results of European Micro UK as of each fiscal year
end. Based upon European Micro UK's fiscal year end operating results,  European
Micro UK was out of compliance with certain of the covenant requirements at June
30, 2000. The lender waived this non-compliance through July 1, 2001.

         On August 24,  2000,  European  Micro  Holdings,  Inc.  entered into an
equity line of credit with  Spinneret  Financial  System,  Ltd.  Pursuant to the
equity line of credit,  Spinneret  Financial agreed to acquire up to $20 million
of our common stock at a purchase price equal to 88% of the market price of such
stock.  The  timing of each  sale and the  number of shares to be sold is at our
discretion,  subject to various conditions,  including an effective registration
of the  shares.  The  dollar  amount  that our  company  can  request  under any
individual sale is subject to the average trading volume of our common stock for
the  preceding  25-day  trading  period.  The maximum term of the equity line of
credit is 30  months  from the date of the  agreement.  The  agreement  contains
various  representations,  warranties and covenants by us, including limitations
on our ability to sell common  stock or common stock  equivalents,  sell assets,
merge, or enter into certain other transactions.

         THREE  MONTHS'  ENDED  SEPTEMBER  30, 2000.  Net cash used by operating
activities  during the  three-month  period to  September  30, 2000  amounted to
$827,000.  Significant  factors in the use of cash were an increase in inventory


                                       30
<PAGE>

of $1.3  million,  a decrease in trade  payables of $596,000,  and a decrease in
accrued expenses and other current  liabilities of $274,000.  The amount of cash
used by the Company's  operations  was  partially  offset by a net income before
non-cash  expenses in the period of $434,000 and a decrease in trade receivables
of $566,000.

         Cash used in investing  activities amounted to $98,000.  This primarily
consisted of  expenditures  on fixed  assets of $144,000,  net the sale of fixed
assets of $46,000.

         Cash  provided  by  financing  activities  amounted to  $238,000.  This
primarily  consisted of $397,000 provided by short-term  borrowings and payments
on long-term debt of $159,000.

         Overall, the Company experienced a net decrease in cash of $640,000 for
the three-month period ended September 30, 2000.

         FISCAL YEAR ENDED JUNE 30, 2000. Net cash used in operating  activities
for Fiscal 2000 amounted to $1.2 million. Significant factors in the use of cash
were a net loss in the period of $3.2 million, a decrease in trade payables, net
of effects from  acquisitions,  of $2.4 million,  a decrease in accrued expenses
and other liabilities, net of effects from acquisitions,  of $1.1 million, and a
decrease in income  taxes  payable,  net of effects  from  acquisitions  of $0.4
million.  The amount of cash used in our  operations  was partially  offset by a
decrease  in  trade  receivables,  net of  effects  from  acquisitions,  of $2.5
million,  a decrease is due from related party of $1.1 million and a decrease in
inventory, net of effects from acquisitions, of $3.0 million.

         Cash  used in  investing  activities  amounted  to $5.3  million.  This
consisted of expenditures on fixed assets of $3.4 million,  largely the purchase
of European Micro UK's office building, the sale of fixed assets of $56,000, the
acquisitions of American Micro of $1.8 million and an advance to Big Blue Europe
of $150,000.

         Cash provided by financing  activities was $4.7 million,  of which $2.0
million was provided by an increase in the short-term  borrowings,  net and $3.5
million was provided by proceeds  from  long-term  borrowings.  These  long-term
borrowings  consisted of $2.1 million provided by the proceeds from the mortgage
loan secured by European Micro UK's office building and $1.5 million provided by
a term loan.  Repayments on long-term  borrowings  were $110,000 to pay down the
mortgage loan on the  building,  $375,000 to pay down the term loan and $300,000
to pay down borrowings assumed from the acquisition of AMCC.


         FISCAL YEAR ENDED JUNE 30, 1999. Net cash used in operating  activities
for fiscal 1999 amounted to $8.8 million. Significant factors in the use of cash
were a decrease in trade  payables,  net of effects from  acquisitions,  of $1.1
million,  an increase in inventories,  net of effects from  acquisitions of $5.4
million and an increase of trade  receivables,  net of effects from acquisitions

                                       31
<PAGE>

of $3.0  million.  The decrease in trade  payables was largely  attributable  to
paying  down the  large  payables  balance  that  was  acquired  in the  Sunbelt
acquisition.  The  increase  in  inventory  was  largely  attributable  to large
quantity  purchases  of computer  products at prices  that we  considered  to be
favorable and a relatively low level of inventory at June 30, 1998. The increase
in trade  receivables  is largely  attributable  to the  increase in third party
sales.  The amount of cash used in our  operations  was partially  offset by net
income in the period of  $854,000,  cash  generated  from a  reduction  in other
current assets of $1.8 million, primarily related to the prepayment of inventory
at June 30, 1998 of $2.0 million.

         Cash  used in  investing  activities  amounted  to $1.2  million.  This
consisted of expenditures on fixed assets of $155,000,  the sale of fixed assets
of $7,000, the acquisitions of Sunbelt and H&B of $720,000 and an advance to Big
Blue Europe of $350,000.

         Cash provided by financing  activities was $8.5 million,  of which $7.0
million  was  provided  by an  increase  in the  accounts  receivable  financing
facility  and $1.6  million  was  provided  by an  increase  in the bank line of
credit.

         FISCAL YEAR ENDED JUNE 30, 1998. Cash provided by operating  activities
for fiscal 1998 amounted to $1.6 million.  Significant factors in the generation
of cash were net income for the year of $4.5  million  and an  increase in taxes
payable of $2.2 million.  The cash provided by operations  was partially  offset
primarily by the increases in trade  receivables  of $2.3  million,  which was a
result of the  considerable  increase in business  during the period,  including
significant  UK sales with longer  credit terms and an advance  payment made for
the purchase of inventory of $2.0 million.  The advance payment was made to take
advantage  of  favorable  pricing.  Further,  cash was  used to pay  down  trade
payables by $400,000 and an increase in due from related parties of $329,000.

         Cash  used in  investing  activities  amounted  to  $421,000.  This was
attributed  to the purchase of fixed assets  amounting to $596,000 less the sale
of fixed assets of $175,000. The purchase of fixed assets consisted primarily of
expenditures  for office  improvements  (as we moved onto an additional floor at
our Manchester,  England office) of $150,000, new computers and office equipment
of  $103,000,  a forklift  for the  warehouse  of $22,000,  and new  vehicles of
$286,000.  The sale of fixed assets consisted  primarily of used vehicles traded
for the purchase of new vehicles.

         Cash provided by financing  activities  amounted to $3.4 million.  This
was  primarily  the  result of the  receipt  of net  proceeds  from the  initial
offering of $7.1 million ($9.3 million  proceeds less expenses of $2.2 million).
Cash  used in  financing  activities  amounted  to $3.8  million  to  repay  the
short-term  financing  facilities and the payment of a cash dividend of $550,000
prior to our initial public offering.

ASSET MANAGEMENT

         INVENTORY.  Our goal is to achieve high inventory  turns and maintain a
low inventory  level and thereby reduce our working  capital  requirements.  Our
strategy to achieve  this goal is to  effectively  manage our  inventory  and to
achieve high order fill rates.  Inventory levels may vary from period to period,
due to factors including increases or decreases in sales levels, our practice of
making large-volume purchases when it deems such purchases to be attractive, new
products and changes in our product mix.

         ACCOUNTS  RECEIVABLE.  We sell products and services to a customer base
of more than 770  value-added  resellers,  corporate  resellers,  retailers  and
direct marketers. We offer credit terms to qualifying customers and also sell on
a pre-pay and  cash-on-delivery  basis. With respect to credit sales, we attempt
to control our bad debt exposure by monitoring customers'  creditworthiness and,
where  practicable,  through  participation in credit  associations that provide
customer credit rating information for certain accounts. Also, substantially all
of European Micro UK's accounts receivables are insured. Nor'Easter,  Colchester
and American Micro generally do not insure their accounts receivable.

CURRENCY RISK MANAGEMENT

         REPORTING CURRENCY. European Micro Holding's, Nor'Easter's and American
Micro's reporting and functional currency,  as defined by Statement of Financial
Accounting  Standards No. 52, is the U.S.  dollar.  The  functional  currency of
European  Micro UK is the U.K.  pound  sterling and  Colchester is the Singapore
dollar.  European Micro UK and Colchester  translate into the reporting currency
by measuring  assets and  liabilities  using the exchange rates in effect at the
balance sheet date and results of operations  using the average  exchange  rates
prevailing during the period.

         HEDGING AND CURRENCY  MANAGEMENT  ACTIVITIES.  We occasionally hedge to
guard against currency fluctuations between the U.K. pound sterling and the U.S.
dollar.  Because  the  functional  currency  of  our  company's  main  operating
subsidiary, European Micro UK, is the U.K. pound sterling, currency fluctuations
of the U.K.  pound  sterling  relative  to the U.S.  dollar  may have a material
adverse effect on our business,  financial  condition and results of operations.
We may engage in hedging activities in the future, although no assurances can be
given  that  we  will  engage  in  such  activities  and if we do so  that  such
activities will be successful.

         Generally,  our policy is not to hedge specifically  against individual
daily transactions.  Instead, the exposure to a currency is determined every two
to three days.  This is done by comparing the bank account  balances and account
receivables  with  accounts  payable,  all in the  same  currency  to  create  a
"natural" hedge.  Thereafter,  to the extent that a bank balance and the account
receivable are not totally offset by the accounts payable, there would be a need
to cover the residual credit balance with a forward currency  contract.  We tend

                                       32
<PAGE>

to concentrate our currency  management into seven currencies:  Euro, U.K. pound
sterling,  U.S. dollar,  Dutch guilder,  Canadian  dollar,  Singapore dollar and
German Mark.  We normally  deem the exposure in other  currencies to be minimal.
However,  when we buy products in other currencies,  we may, in conjunction with
current  market  advice,  book a  forward  contract  to cover  current  and some
anticipated future purchases.

         ECONOMIC AND MONETARY UNION. On January 1, 1999,  eleven of the fifteen
member  countries of the  European  Union  established  fixed  conversion  rates
between  their  existing  sovereign  currencies  and a new  currency  called the
"Euro." These countries  adopted the Euro as their common legal currency on that
date.  The Euro is trading on currency  exchanges  and is available for non-cash
transactions.  Until January 1, 2002,  the existing  sovereign  currencies  will
remain  legal  tender  in these  countries.  On  January  1,  2002,  the Euro is
scheduled to replace the sovereign legal currencies of these countries.  Through
the operations of European Micro UK, we have significant  operations  within the
European  Union,  including  many of the  countries  that  adopted the Euro.  We
continue  to  evaluate  the  impact  that the Euro will  have on our  continuing
business operations and no assurances can be given that the Euro will not have a
material  adverse  effect on our  business,  financial  condition and results of
operations.  However, we do not expect the Euro to have a material effect on our
competitive position as a result of price transparency within the European Union
because we do not rely on  currency  imbalances  in  purchasing  inventory  from
within the  European  Union.  In the first two  quarters  of  trading,  the Euro
devalued against sterling by 12.2%,  adversely  affecting the value of our trade
receivables  denominated in Euros.  Going forward,  we cannot accurately predict
the  impact  the Euro  will  have on  currency  exchange  rates or our  currency
exchange rate risk. The Internal Revenue Service ("IRS") has requested  comments
on various  tax issues  raised by the Euro  conversion.  The IRS is  expected to
publish guidelines on this issue and, until such time, we cannot predict whether
the IRS guidelines will have any tax consequences on us.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         We  utilize  derivative  financial  instruments  in the form of forward
exchange  contracts for the purpose of economic  hedges of anticipated  sale and
purchase  transactions.  In  addition,  we enter  into  economic  hedges for the
purposes of hedging  foreign  currency  market  exposures of underlying  assets,
liabilities  and other  obligations  that exist as part of its ongoing  business
operations.

         Where the foreign  currency  exposure  is covered by a forward  foreign
exchange  contract the asset,  liability or other  obligation is recorded at the
contracted rate each month end and the resultant mark-to-market gains and losses
are recognized as cost of sales in the current period, generally consistent with
the  period  in  which  the  gain  or  loss  of the  underlying  transaction  is
recognized. Cash flows associated with derivative transactions are classified in
the  statement of cash flows in a manner  consistent  with those of the exposure
being hedged.

EXCHANGE RATE SENSITIVITY

         AS OF SEPTEMBER 30, 2000.  On September  30, 2000,  the Company did not
have any open forward foreign exchange  contracts.  Foreign currency losses, net
were $151,000 for the  three-months  ended  September 30, 2000, and $242,000 for
the comparable period in 1999.

         AS OF JUNE 30, 2000. The table below summarizes  information on foreign
currency  forward exchange  agreements.  The table presents the notional amounts
and weighted average exchange rates by expected (contractual) maturity dates (in
thousands except exchange rates). The fair value has been determined by applying
the  mid-price of the spread on the buy or sell rates,  as  appropriate,  of the
relevant  foreign currency at the balance sheet date. The mid-price used is that
quoted by the Financial Times.

                                       33
<PAGE>

<TABLE>

                                                          EXPECTED
                                                          MATURITY OR
                                                          TRANSACTION DATE            FAIR VALUE
                                                          ----------------            ----------
<CAPTION>

FOREIGN CURRENCY EXCHANGE CONTRACTS
<S>                                                       <C>                        <C>
JUNE 30, 2000
  (Receive $US / pay(pound))                              July 19, 2000
  Contract amount (in thousands)                          $2,000                      $2,012
  Average contractual exchange rate                       1.5045 $US /(pound)1

JUNE 30, 1999
  (Receive(pound)/pay euro)                               July 9, 1999
  Contract amount (in thousands)                          (pound)1,000                (pound)1,027
  Average contractual exchange rate                       1.5635 euro /(pound)1

  (Receive(pound)/pay euro)                               July 12, 1999
  Contract amount (in thousands)                          (pound)1,000                (pound)1,015
  Average contractual exchange rate                       1.546 euro /(pound)1

</TABLE>

Foreign  currency  losses,  net  were  $325,000  in 2000,  $579,000  in 1999 and
$510,000 in 1998.



                                       34

<PAGE>


                                    BUSINESS

OVERVIEW

         We are an independent distributor of microcomputer products,  including
personal  computers,  memory modules,  disc drives and networking  products,  to
customers mainly in Western Europe and the United States.  Our customers consist
of more than 770 value-added resellers,  corporate resellers,  retailers, direct
marketers and distributors. We generally do not sell to end-users. Substantially
all  of  the  products   sold  by  us  are   manufactured   by   well-recognized
manufacturers, such as IBM, Compaq and Hewlett-Packard, although we generally do
not  obtain our  inventory  directly  from such  manufacturers.  We monitor  the
geographic pricing strategies  related to such products,  currency  fluctuations
and product  availability in an attempt to obtain  inventory at favorable prices
from other distributors, resellers and wholesalers.

         We  consider  ourselves  to be a focused  distributor,  as opposed to a
broadline distributor,  dealing with a limited and select group of products from
a limited and select  group of leading  manufacturers.  We believe  that being a
focused  distributor enables us to respond more quickly to customer requests and
gives us greater  availability  of  products,  access to products  and  improved
pricing.  We believe that as a focused  distributor we have been able to develop
greater  expertise in the products that we sell. Our company places  significant
emphasis on market  awareness  and planning and shares this  knowledge  with our
customers to enhance business relations.  We strive to monitor and react quickly
to market trends in order to enable our multilingual  sales team to maintain the
highest levels of customer service.

         European Micro Holdings, Inc. was organized under the laws of the State
of Nevada in December 1997 and is the parent of European  Micro UK,  Nor'Easter,
Colchester,  American Micro and Engenis.  European Micro UK was organized  under
the laws of the United Kingdom in 1991 to serve as an independent distributor of
microcomputer  products  to  customers  mainly in Western  Europe and to related
parties in the United  States.  Nor'Easter  was organized  under the laws of the
State of Nevada on December 26, 1997 to serve as an  independent  distributor of
microcomputer products in the United States.  Colchester was organized under the
laws of Singapore in November  1998 to serve as an  independent  distributor  of
microcomputer  products in Asia.  American Micro was organized under the laws of
the State of  Florida  on June 24,  1999 to  acquire  AMCC and now  serves as an
independent  distributor of microcomputer products in the United States. Premier
Pages,  Ltd.  was  formed on  January  28,  2000 and later  changed  its name to
Engenis.com,  Ltd. on June 23, 2000. Engenis.com, Ltd. was formed under the laws
of the United  Kingdom to serve as a  business-to-business  electronic  commerce
trading company.

         European Micro UK is the parent of European Micro GmbH ("EUROPEAN MICRO
GERMANY"),  Sunbelt and European Micro B.V. ("EUROPEAN MICRO HOLLAND") and has a
50% joint  venture  interest  in Big Blue  Europe,  B.V.  ("BIG  BLUE  EUROPE").
European Micro Germany was organized under the laws of Germany in 1993 and until
August 2000 operated as a sales office in Dusseldorf,  Germany.  In August 2000,
we closed the office and  consolidated  the sales  operations of European  Micro
Germany.  Customers of European Micro Germany will be handled  through  European
Micro UK. All products sold by European  Micro Germany were procured and shipped
from the  facilities of European  Micro UK.  Sunbelt is a company  registered in
England  and Wales,  which was  established  in 1992 and is based in  Wimbledon,
England. Sunbelt operated as a distributor of microcomputer products to dealers,
value-added  resellers and mass merchants throughout Western Europe.  Except for
the  distribution of our Nova brand products (which was  discontinued in January
2000),  Sunbelt's  distribution  operations  were  integrated  with and into the
operations of European Micro UK.  European Micro Holland was organized under the
laws of Holland in 1995, and operates as a sales office near Amsterdam, Holland.
Big Blue Europe was organized under the laws of Holland in January 1997 and is a
computer parts distributor with offices located near Amsterdam, Holland, selling
primarily to computer maintenance companies.

         European Micro  Holding's  headquarters  are located at 6073 N.W. 167th
Street,  Unit C-25,  Miami,  Florida  33015,  and our telephone  number is (305)
825-2458.


                                       35
<PAGE>


INDUSTRY

         The microcomputer  products industry has grown  significantly in recent
years,  primarily due to increasing  worldwide demand for computer  products and
the use of  distribution  channels  by  manufacturers  for the  distribution  of
products.  There are two traditional  distribution channels in the microcomputer
industry: (i) those that sell directly to end-users ("RESELLERS") and (ii) those
that sell to resellers ("DISTRIBUTORS").  Distributors generally purchase a wide
range of products in bulk directly from  manufacturers and then ship products in
smaller quantities to many different types of resellers, which typically include
dealers,  value-added  resellers,  system  integrators,  mail  order  resellers,
computer  products  superstores  and  mass  merchants.  We  are  an  independent
distributor and generally do not purchase products  directly from  manufacturers
but  purchase  products  from other  distributors  in what is referred to as the
surplus or after-market.

         We  operate in a  fragmented  industry,  where  little  information  is
available  regarding our competitors and that we believe is not dominated by one
or a small number of competitors.  As a result, our competitive  position is not
known or reasonably ascertainable.  Information is available, however, for other
distributors  of computer  products,  although we do not compete  directly  with
these  companies.  These  companies  include:  Ingram Micro,  Inc. and Tech Data
Corporation.

         There are a number of emerging  trends in the  microcomputer  industry.
Some manufacturers have implemented direct sales business models and reduced the
number of distributors to which they distribute product. These efforts have been
facilitated by the use of the Internet, among other things, and have reduced the
availability of products in the surplus or  after-market.  We have  historically
relied upon the surplus or after-market to obtain products for resale. We expect
these trends to continue for the foreseeable future.

         Despite the continuing  difficulties  in the industry,  we believe that
the  microcomputer  products  industry  is still well  suited  for  distributors
because  of the large  number of  fragmented  resellers  in the  industry.  As a
result,  it is cost efficient for  manufacturers to outsource a portion of their
distribution,  credit, inventory, marketing and customer support requirements to
distributors.  In  addition,  resellers  traditionally  have  not  been  able to
efficiently  establish direct  purchasing  relationships  with each manufacturer
because of the large number of manufacturers in the industry. Instead, resellers
have  traditionally  relied on distributors to satisfy a significant  portion of
their product,  financing,  marketing and technical  support needs.  Our company
believes that resellers rely on distributors for inventory management and credit
rather than stocking large inventories  themselves and maintaining  credit lines
to finance their working capital needs.

STRATEGY

         Our  objectives  are  to  continue  to  strengthen  our  position  as a
distributor  of  microcomputer  products  within  Western  Europe and the United
States and to expand into Asia and other  markets.  We also propose to diversify
our   international   trading   operations   into  product   lines  outside  the
microcomputer  industry.  These objectives are constrained by current  liquidity
considerations.   Therefore,  the  following  strategies  are  dependent  on  us
obtaining the necessary funding:

         GROWTH THROUGH START-UPS AND  ACQUISITIONS.  We hope to expand into new
markets  and  products   through  a  combination   of  start-up   companies  and
acquisitions  of  existing  distributors.  We  intend  to  evaluate  acquisition
candidates outside the microcomputer industry to diversify our operations and to
take advantage of our ability to source inventory  worldwide.  We expect to seek
acquisition  candidates that have strong  entrepreneurial  management teams with
experience  in the local markets and the potential to benefit from the economies
of scale that we could provide  through our existing  infrastructure.  We intend
that any acquisitions will adopt our policies and financial reporting procedures
but operate as autonomous  business  units.  During the last three fiscal years,
our  company  has formed  Nor'Easter  located in New  Hampshire  and  Colchester
located in  Singapore.  Also,  we have  acquired  Sunbelt  located in Wimbledon,
England and American Micro located in Miami, Florida.


                                       36
<PAGE>

         FURTHER DEVELOP NEW INTERNATIONAL MARKETS. To date, we have focused our
activities  on the  distribution  of  microcomputer  products  mainly in Western
Europe  and the  United  States.  More  recently,  we have been  working  on new
opportunities in Asia and Eastern Europe.  During Fiscal 1999,  Colchester began
operations in Singapore.  Colchester  will source product for us and will act as
an independent  distributor  throughout Asia. We believe that our success in the
culturally  and  linguistically  diverse  markets  of  Western  Europe  will  be
advantageous to us in expanding into new markets.


         BUSINESS-TO-BUSINESS  ELECTRONIC COMMERCE STRATEGY. We have initiated a
business-to-business  electronic commerce strategy, which is focused on creating
a global,  value-added,  information  technology  equipment and service  trading
community. We have hired Cap Gemini Ernst & Young, a leading European management
consultancy  and  information   technology  services  firm,  to  assist  in  the
implementation  of this plan. Our company has incurred the sum of 755,000 pounds
sterling  ($1,115,000  at exchange rate on September  30, 2000) for  feasibility
studies  and  business  process  design.  This amount is  reflected  in selling,
general and administrative expenses on the accompanying  consolidated statements
of operations for the year ended June 30, 2000. Our company has  capitalized the
sum of 229,000 pounds sterling ($338,000 at exchange rate on September 30, 2000)
related to software  development.  This  amount is  reflected  in  property  and
equipment,  net on the accompanying  consolidated balance sheet at September 30,
2000. During May 2000, we temporarily  halted development until specific funding
is obtained to complete the project.  There can be no assurances that we will be
successful in obtaining  funding for this  project.  In the event the project is
not  continued  by November  30, 2000,  we will incur a  termination  fee to Cap
Gemini of 150,000  pounds  sterling  ($221,500 at exchange rate on September 30,
2000). If paid, this fee would be credited against future invoices of Cap Gemini
upon the continuation of the project.  During the last calendar quarter of 2000,
we will re-evaluate and re-define,  where necessary, the current assumptions and
propositions,  based on  changes in the market  over the last few  months.  This
planning  will include  detailing  the project  based on our ability to fund the
project from current working  capital,  if funding is still not available at the
planned level.


         FOCUSED  DISTRIBUTION.   Our  strategy  is  to  operate  as  a  focused
distributor  by  addressing  each  national  market in which we  operate  with a
limited  and select  group of products  from a limited and select  group of high
quality  manufacturers.  We believe this  strategy  helps us achieve a degree of
strength  within our chosen  markets.  We also believe that this  strategy  will
further  enhance our  relationship  with both our  suppliers and  customers.  In
addition,  we intend to seek new  products and  suppliers  that will reflect the
requirements  of the  marketplace  while at the same  time  remaining  a focused
distributor.  We  believe  that  this  focused  approach  also  results  in more
effective asset  management.  Generally,  because popular  products from leading
manufacturers  are in  greater  demand,  we  believe  that this  results in more
efficient  inventory  management  by  virtue of  greater  inventory  turns  and,
therefore, lower working capital requirements.

PRODUCTS AND CUSTOMERS

         Our sales  consist of  computer  hardware  products,  such as  personal
computers,  memory modules, disc drives and networking products,  which are sold
to a customer base of more than 770 value-added resellers,  corporate resellers,
retailers,  direct marketers and distributors.  Our customers  typically rely on
distributors as their principal source of microcomputer products.

         We typically purchase products from distributors and other suppliers in
large  quantities.  As a focused  distributor,  we focus on a limited and select
group of products from a limited and select group of high quality manufacturers.
As a result, we carry fewer individual  products from fewer  manufacturers  than
broadline  distributors.  We  believe  that  this  policy  enables  us to better
understand the products we sell and the geographical areas in which we operate.

         We finance a significant  portion of our total sales by extending trade
credit.  We attempt to minimize the risk of such credit by, among other  things,
monitoring  the credit  worthiness  of our  customers  and insuring  some of our
accounts receivable. European Micro UK has sought to insure substantially all of
its accounts receivable.  Nor'Easter, Colchester and American Micro generally do
not insure their accounts  receivable.  For the fiscal year ended June 30, 2000,
no single customer  accounted for more than  approximately 4.1% of our total net
sales.  Technology Express, a company  wholly-owned by Harry D. Shields,  who is
also  Co-President,  Co-Chairman  and a Director of our company,  accounted  for
about  2.1%,  6.0% and 17.2% of total net sales for the fiscal  years ended June
30, 2000, 1999 and 1998, respectively.  Our company does not believe the loss of
any customer  would have a material  adverse  effect on our business,  financial


                                       37
<PAGE>

condition  or results  of  operations.  Our  backlog  orders are not  considered
material to our business.


         Our operations involve a single industry  segment--the  distribution of
microcomputer  products.  Historically,  we  have  operated  in  one  geographic
area--the United  Kingdom--and have exported products from the United Kingdom to
other European  countries and tO related parties in the United States.  With the
addition of Nor'Easter and American Micro in the United States, and the addition
of Colchester in Singapore,  our sales to third parties in the United States and
Asia have increased.  For additional  information regarding our industry segment
and  financial   information   about  geographic  areas,  see  Note  16  to  the
Consolidated Financial Statements for the fiscal year ended June 30, 2000.


         Our net sales from  operations  outside the United States are primarily
denominated  in currencies  other than United States  dollar.  Accordingly,  our
operations  outside the United States impose risks upon our business as a result
of exchange rate fluctuations.

SOURCES OF SUPPLY

         We obtain products from distributors and other suppliers throughout the
world in an attempt to obtain  products at  favorable  prices and to maintain an
adequate  supply.  We  generally  make  purchases  based on the  most  favorable
combination  of prices,  quantities  and product  selection,  and  therefore our
suppliers are constantly changing. We do not believe that the loss of any single
supplier would have a material adverse effect on our operations.  For the fiscal
year ended June 30, 2000,  we obtained  42.2% of our products from ten suppliers
(38.4% excluding Technology  Express).  For the fiscal year ended June 30, 1999,
we obtained 58.4% of our products from ten suppliers (45.7% excluding Technology
Express).  For the fiscal year ended June 30,  1998,  we  obtained  87.2% of our
products from ten suppliers (80.4% excluding Technology Express).  This decrease
in the  percentage of products  sourced from the top ten suppliers over the last
three  years  has  resulted   from  an  increase  in  the  number  of  suppliers
attributable  to the start-up  growth of Nor'Easter  and  Colchester.  We do not
generally obtain products directly from  manufacturers and do not enter into any
distribution  agreements  with our suppliers.  In some cases  suppliers are also
customers.  Whenever possible,  products are purchased with the benefit of price
protection  so that we will  receive  the  benefit of a price  reduction  by the
manufacturer.

         Suppliers  deliver  products against purchase orders tendered by us. We
often request specific  delivery dates in our purchase orders and lead times for
delivery from suppliers are typically  short.  Delivery is, however,  subject to
availability  and, while suppliers have no liability to us for failure to meet a
delivery  date,  we may cancel  orders where the terms of an order have not been
met. From time to time we experience delivery delays and inventory shortages. We
believe  that these delays and  shortages  are common to other  distributors  of
microcomputer  products.  We do not,  like  many of our  competitors,  rely on a
single contractual source of product supply.

         Historically,  we have  paid for a  significant  amount of  product  on
delivery,  a practice that leads to lower prices and earlier delivery dates. Our
suppliers have increased  available credit  commensurate  with our growth and we
expect to continue to take advantage of credit purchases.

         Substantially  all of the products  purchased by us are  trademarked or
copyrighted  products that may have been sold to distributors  by  manufacturers
and resold to us. From time to time,  trademark  or  copyright  owners and their
licensees and trade  associations  have initiated  litigation or  administrative
agency proceedings seeking to halt the importation of such products into many of
the  countries  in which we  operate.  There  can be no  assurance  that  future
judicial,  legislative  or  administrative  agency  action  in  such  countries,
including  possible import,  export,  tariff or other trade  restrictions,  will
limit or eliminate some of our sources of supply or other  business  activities.
In addition,  there can be no assurance  that our business  activities  will not
become the subject of legal or administrative  actions brought by manufacturers,
distributors  or others based on violations of trademark or copyright  rights or
other laws. Such judicial,  legislative,  administrative  or legal actions would
negatively  impact our  company  and  business.  We sell  products in the United
States and expect to continue to do so in the future.  United  States  trademark
and  copyright  owners  and  their  licensees  and trade  associations  in other
industries  have  initiated  litigation  or  administrative  agency  proceedings
seeking to halt the importation  into the United States of foreign  manufactured
or previously exported trademarked or copyrighted products.  Such actions in the
United States may prevent us from selling certain products in the United States.


                                       38
<PAGE>

         We continue  to closely  monitor  European  and UK legal  decisions  in
respect of the importation of trademarked  goods into the European Economic Area
("EEA").  The approach of the European  Courts has allowed  trademark  owners to
prevent  re-importation  into the EEA without the owners'  consent.  However,  a
recent  decision  of  an  English  Court  has  placed  the  strictest   possible
interpretation  on that  approach.  Historically,  we have not  encountered  any
problems from our suppliers as a result of these legal decisions but we obtain a
significant  amount of our inventory from outside the EEA. Any disruption in our
ability to source goods from outside the EEA will  severely harm our company and
business.

SALES AND MARKETING

         In order to address the  individual  customs,  practices  and  business
conventions  in the  countries  in which we  operate,  we  employ a sales  staff
conversant in Chinese,  Dutch, English,  French, German, Italian and Spanish and
with a general  knowledge of the business  customs in such countries.  Oversight
and strategic direction are provided by senior management of our company.

         SALES.  We market our  products  to  distributors  and  resellers,  not
end-users.  As of June  30,  2000,  we  distributed  products  to more  than 770
value-added  resellers,  corporate  resellers,  retailers,  direct marketers and
distributors.   Our   customers   typically   place   orders   through  a  sales
representative. We maintain detailed information regarding our current inventory
levels and  pricing.  We have  historically  experienced  a reduction  in demand
during the summer months.

         MARKETING.  Our marketing  department  monitors and evaluates  national
market trends, price movements and changes in product specifications. It is also
responsible  for developing  and  implementing  our  advertising  programs.  The
marketing  department  routinely  queries our  customer  base to  ascertain  how
customers  value our  products,  services,  sales and  support  compared  to our
competitors.  The feedback  allows us to tailor our  business to our  customers'
needs.  In 1996,  we  introduced  the Premier  Dealers Club to attract small and
medium sized resellers by offering them  value-added  procurement  services that
they were not enjoying from their current broadline distributors. Members of the
Premier Dealers Club agree to purchase a target amount of products from us for a
given period and those members  achieving such goals earn rebates.  Members also
enjoy priority access to products in short supply, expedited shipment of orders,
monthly analysis of purchases and rebates earned,  internet ordering,  marketing
information and purchasing and outsourcing assistance.

COMPETITION

         We operate in an industry which is characterized by intense competition
based on price, product availability and delivery times. Our competitors include
manufacturers  and  international  distributors.  Some  competitors have greater
financial and administrative  resources than us. We believe  availability of the
right  product  at the right  price is the key  element of  competitiveness  and
attempt to  differentiate  ourself  from our  competitors  by providing a select
number  of  products  from a few name  brand  manufacturers  and  maintaining  a
sufficient  inventory  of  such  products.  Furthermore,  we  believe  that  our
competitive  position  is  enhanced  by  providing  responsible  and  responsive
customer service through our sales personnel.

INTELLECTUAL PROPERTY

         We are attempting to build a brand name in the microcomputer  industry.
To that end, we have applied for trademark protection both in the United Kingdom
and within the  European  Community.  We are  evaluating  and will  continue  to
evaluate the need to apply for trademark  protection in the United States and in
other  countries.  The  following  is a summary of the  trademarks  that we have
applied for and their current status:



                                       39
<PAGE>

<TABLE>
<CAPTION>

TRADEMARK                     CLASS(1)       NO.               APPLICANT          DATE OF FILING       COMMENTS
---------                     --------       ---               ---------          --------------       --------
<S>                           <C>        <C>           <C>                          <C>            <C>
European Micro                   9       438689        European Micro UK             12-23-96      U.K. Trademark
                                                                                                   granted

European Micro Plc & Logo        9       2119204       European Micro UK             12-20-96      U.K. Trademark
                                                                                                   granted

Premier Dealers Club & Logo      9       2152310       European Micro UK             11-29-97      U.K. Trademark
                                                                                                   granted

Premier Dealers Club & Logo      9       695072        European Micro UK              12-1-97      Community
                                                                                                   Trademark
                                                                                                   pending
</TABLE>

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

(1)     Class 9  covers  computer  software,  computer  peripherals,  parts  and
        accessories for all such goods.


EMPLOYEES

         On September  30, 2000,  we had the number of full-time  employees  set
forth in the following table:

NAME                                                 NUMBER OF EMPLOYEES

European Micro Holdings, Inc.                                 5
European Micro UK                                            30
European Micro Germany                                        1
European Micro Holland                                        1
Nor-Easter                                                    8
Big Blue Europe                                              15
Colchester                                                    3
American Micro                                               26
                                                             --
         TOTAL                                               89
                                                             ==

         Of the total  number of full-time  employees,  thirty work in marketing
and sales,  ten in  warehousing  and  delivery  and  forty-nine  are employed in
administrative  and  other  support   positions.   None  of  our  employees  are
represented by unions. There has been no disruption of operations due to a labor
dispute. Management considers our relations with employees to be good.

PROPERTIES

         The corporate headquarters of European Micro Holdings,  Inc. is located
in Miami,  Florida.  Approximately  350 square feet is dedicated  to  management
offices.


                                       40
<PAGE>

<TABLE>
<CAPTION>

   European Micro's facilities are described below:

            LOCATION                                             SQUARE FEET          LEASE EXPIRATION
            --------                                             -----------          ----------------
<S>         <C>                                                  <C>                  <C>

            Manchester,  UK(warehouse)(1)                        8,000                 2002
            Manchester,  UK (offices)(1)                         7,734                 N/A
            Dusseldorf, Germany (offices)(2)                     1,360                 2005
            Amsterdam, Netherlands
            (offices and warehouse)(3)                           18,000                2002
            Singapore (office)(4)                                500                   2001
            Miami, Florida (offices and warehouse)(5 & 6)        6,500                 2002
            Nashville, Tennessee (offices)(6)                    350                   2001
            Wimbledon, UK (offices and warehouse)(7)             5,813                 2008
            Portsmouth, New Hampshire
            (offices and warehouse)(8)                           7,700                 2005
</TABLE>

         -------------------------
         (1)  European Micro UK
         (2)  European Micro Germany
         (3)  European Micro Holland & Big Blue Europe 50% Joint Venture
         (4)  Colchester
         (5)  American Micro
         (6)  European Micro Holdings, Inc.
         (7)  Sunbelt
         (8)  Nor'Easter

         All properties are leased except as noted below.

         The Company utilizes  approximately 350 square feet of office space and
certain equipment owned by Technology Express for which it is not charged a fee.

         On July 16, 1999,  European  Micro UK purchased the office  building in
which they had  previously  been leasing  space for  1,705,000  pounds  sterling
($2,580,000 at June 30, 2000). The purchase price was financed in part by a loan
in the amount of 1,312,000  pounds sterling  ($1,985,000 at June 30, 2000) at an
annual interest rate of 7.6%,  payable over ten years.  The total square footage
of the  building  is  11,603,  of which  3,867  square  feet is being  leased to
unrelated  third  parties.  European  Micro UK continues to lease its  warehouse
space.

         The Company  considers  its existing  facilities to be adequate for its
foreseeable needs.

LEGAL PROCEEDINGS

         On November 12, 1999,  Jeffrey and Marie Alnwick (the "ALNWICKS") and a
New York corporation,  Big Blue Products,  commenced an action  individually and
derivatively for the Dutch company, Big Blue Europe, against our company and our
founders  and  officers,  John B.  Gallagher  and Harry D. Shields in the United
States District Court,  Eastern District of New York,  Jeffrey Alnwick and Marie
Alnwick v. European Micro Holdings,  Inc.,  Eastern District of New York, Docket
No. 99 CV 7380 (the "ALNWICK LITIGATION").

         The complaint alleges thirty-three causes of action.  Plaintiffs claim,
in substance,  that defendants  breached oral and written agreements relating to
the  management,  operation  and  funding  of  Big  Blue  Europe.  Specifically,
plaintiffs alleged that defendants breached the joint venture agreement by which
Big Blue Europe was  formed,  a  licensing  agreement  for use of the "Big Blue"
service mark in Europe, a non-competition  agreement  preventing Big Blue Europe
from operating in the United States and several capital contribution agreements.
Plaintiffs also claimed that defendants  breached their fiduciary  duties to the
Alnwicks,  engaged in fraudulent  acts,  aided and abetted breaches of fiduciary
duties  by  others,  misappropriated  trade  secrets  and  interfered  with  the
employment contract of Big Blue Europe's managing director.  The complaint seeks
unspecified  compensatory  and punitive  damages,  as well as injunctive  relief
restraining defendants from acting in violation of the alleged agreements.


                                       41
<PAGE>

         Defendants have moved to dismiss the complaint principally on the basis
of forum  non-conveniens  in favor of existing  proceedings  in the  Netherlands
(commenced  by  European  Micro  UK),  where  a Dutch  court  has  appointed  an
independent director to oversee the operations of the company.  Defendants argue
that any dispute  between the  stockholders  and directors of the Dutch company,
Big Blue Europe,  which operates  pursuant to Dutch law, should be resolved by a
Dutch court.

         Our company and our affiliated  defendants intend to contest the claims
in the Alnwick Litigation  vigorously,  whether asserted in the United States or
in the Netherlands courts.






                                       42
<PAGE>


                                   MANAGEMENT

         The  executive  officers and directors of our company and their ages as
of October 23, 2000, are as follows:

    NAME                       AGE        POSITION
    ----                       ---        --------

    Harry D. Shields            50        Co-Chairman, Co-President and Director

    John B. Gallagher           45        Co-Chairman, Co-President and Director

    Jay Nash                    38        Chief Financial Officer, Controller,
                                               Secretary and Treasurer

    Frank Cruz                  35        Chief Operating Officer

    Laurence Gilbert            55        Director

    Kyle R. Saxon               49        Director

    Barrett Sutton              49        Director

         HARRY D. SHIELDS is co-founder of our company and European Micro UK. He
has served as Co-Chairman, Co-President and Director of our company since it was
formed in December 1997. Mr. Shields has also served as Co-Chairman and Director
of  European  Micro UK since it was formed in 1991.  Mr.  Shields  has been Vice
President and a Director of American Micro Computer Center,  Inc. since 1999. He
has served as President of Technology  Express,  a computer  distributor,  since
1986, and was a Director of Ameritech Exports, a computer distributor, from 1992
to 1997. Mr. Shields has a Bachelor of Arts from DePaul University and a Masters
of Science from the University of Tennessee.

         JOHN B.  GALLAGHER is co-founder  of our and European  Micro UK. He has
served as  Co-Chairman,  Co-President  and Director of our company  since it was
formed in  December  1997.  Mr.  Gallagher  has also served as  Co-Chairman  and
Director  of  European  Micro UK since it was  formed in 1991 and as  President,
Secretary,  Treasurer and Director of American  Micro Computer  Center,  Inc., a
computer distributor, since 1999. Between 1989 and 1999, Mr. Gallagher served as
President of American  Surgical  Supply Corp.  of Florida d/b/a  American  Micro
Computer  Center  ("AMCC")  until it was  acquired by us in 1999 and changed its
name to American Micro Computer Center,  Inc. He was a Director and President of
Ameritech Exports, a computer distributor, from 1992 to 1997. Mr. Gallagher is a
non-practicing  attorney with a Bachelor of Arts and a Juris  Doctorate from the
University of Florida.

         JAY NASH has been Chief Financial  Officer,  Controller,  Secretary and
Treasurer  of our  company  since  January  1998.  He has  also  been  Assistant
Secretary and a Director of American Micro Computer Center,  Inc. since 1999. He
has  served  as  Vice  President  of  Technology   Express,   Inc.,  a  computer
distributor, since 1992 and was an accountant with Jacques Miller, an accounting
firm, from 1986 to 1992 and KPMG LLP, an accounting firm, from 1983 to 1986. Mr.
Nash is a Certified  Public  Accountant with a Bachelor of Science in Accounting
from the University of Tennessee.

         FRANK  CRUZ has been  Chief  Operating  Officer  of our  company  since
November  1998 and has served in the  operations  of our company  since  October
1997. He has also been a Director of American Micro Computer Center,  Inc. since
1999. From 1996 to present, Mr. Cruz has been involved in the operations of AMCC
and from 1994 to 1996 he was  International  Sales Manager of AMCC. From 1996 to
1997, Mr. Cruz was General Manager of AmeriTech Exports, a computer distributor,
and from 1988 to 1994 he was Regional Sales Manager of Promark  Distributors,  a
computer distributor.


                                       43
<PAGE>

         LAURENCE GILBERT has been a Director of our company since January 1998.
He has been  Managing  Director of European  Micro UK since 1996. He was Finance
Director to a group (the "GROUP") of related companies called the Micro Computer
Center Group from 1995 to 1996, which consisted of our company, AMCC, Technology
Express and Ameritech Exports. He served as a management consultant from 1994 to
1995 and Managing Director of Gilbert Lawton Ltd., a management-consulting firm,
from 1991 to 1994. Mr. Gilbert is a Chartered Accountant.

         KYLE R. SAXON has been a Director of our company since January 1998. He
has also been a Director  of European  Micro UK since March 1998.  He has been a
stockholder  and vice  president  with the law firm of Catlin Saxon Tuttle Evans
Fink & Kolski,  P.A. since 1988. Mr. Saxon has a Bachelor of Science in Business
Administration and a Juris Doctorate from the University of Florida.

         BARRETT  SUTTON has been a Director of our company since February 1998.
He has also been a Director of European Micro UK since March 1998. Mr. Sutton is
currently a member of the law firm of Waller, Lansden, Dortch & Davis PLLC. From
January  1, 1998 to August  31,  2000,  he had been a partner at the law firm of
Tuke Yopp & Sweeney,  Plc. Between 1995 and 1998, he was an attorney,  Executive
Vice-President  and General Counsel for General Capital  Corporation and Gen Cap
America,  Inc.  He  practiced  law with the firm of White & Reasor  from 1981 to
1994. Mr. Sutton has a Bachelor of Arts from  Vanderbilt  University and a Juris
Doctorate from the University of Virginia.

DIRECTORS

         Our board of  directors  consists  of six  seats,  divided  into  three
classes  of two  members  each.  The terms of office  of the  three  classes  of
directors  (Class I, Class II and Class III) end in successive  years. The terms
of the Class I, Class II and Class III directors  expire in 2001, 2002 and 2003,
respectively.  The Class III directors  were  reelected at our annual meeting of
stockholders held on October 30, 2000. There is one vacancy in Class I. Pursuant
to our bylaws, a majority of the remaining five members of the Board may appoint
a successor to fill the Class I vacancy.

         As of the date of this prospectus,  the name, class and expiration date
of the directors are as follows:

         CLASS I                     CLASS II                    CLASS III
         -------                     --------                    ---------
  (Terms expiring 2001)        (Terms expiring 2002)       (Terms expiring 2003)

    Laurence Gilbert              Barrett Sutton             John B. Gallagher
         Vacant                    Kyle R. Saxon             Harry D. Shields


COMMITTEES

         The  Board  has  standing   Compensation,   Stock  Option,  Audit,  and
Acquisition  Committees.  The Board does not have a nominating  committee,  such
function  being reserved to the full Board of Directors.  Committee  memberships
are as follows:

<TABLE>
<CAPTION>

COMPENSATION COMMITTEE             STOCK OPTION COMMITTEE       AUDIT COMMITTEE              ACQUISITION COMMITTEE
----------------------             ----------------------       ---------------              ---------------------
<S>                                <C>                          <C>                          <C>
John B. Gallagher (Chairman)       Kyle Saxon (Chairman)        Kyle Saxon (Chairman)        Kyle Saxon (Chairman)
Harry D. Shields                   Barrett Sutton               Barrett Sutton               Barrett Sutton
Barrett Sutton                                                  Laurence Gilbert
Kyle Saxon
</TABLE>

         COMPENSATION  COMMITTEE.  The  Compensation  Committee  is charged with
reviewing  and  making  recommendations   concerning  our  general  compensation
strategy,  establishing salaries for officers,  reviewing employee benefit plans
(other  than the  benefit  plans  reserved  for the Stock  Option  Committee  as
described below) and approving certain  employment  contracts.  The Compensation
Committee met on one occasion during Fiscal 2000.


                                       44
<PAGE>

         STOCK OPTION COMMITTEE.  The Stock Option Committee reviews,  approves,
recommends and administers our 1998 Stock Incentive Plan and 1998 Employee Stock
Purchase  Plan.  The Stock Option  Committee met on two occasions  during Fiscal
2000.

         AUDIT COMMITTEE.  The Audit Committee's  functions are to recommend the
appointment of independent accountants, review the arrangements for and scope of
the audit by  independent  accountants,  consider  the adequacy of the system of
internal  accounting  controls,  and discuss with management and the independent
accountants  our annual  financial  statements  and key accounting and reporting
matters. The Audit Committee met on three occasions during Fiscal 2000.

         ACQUISITION COMMITTEE. The Acquisition Committee was formed on February
2, 1999 to evaluate and determine  whether we should acquire  American  Surgical
Supply Corp. of Florida d/b/a American Micro Computer Center and, if so, on what
terms. The acquisition was completed on July 1, 1999. The Acquisition  Committee
remains  in effect to  carryout  certain  obligations  in  connection  with this
acquisition. The Acquisition Committee met on one occasion during Fiscal 2000.

COMPENSATION OF DIRECTORS

         BASE COMPENSATION. Non-employee directors receive $1,000 for attendance
at Board of Directors and Committee (other than Acquisition  Committee) meetings
whether  in person or by  telephone  and are  reimbursed  for all  out-of-pocket
expenses  incurred in attending such meetings.  Directors who are also employees
of our company  receive no  additional  compensation  for service as  directors.
Acquisition  Committee  members receive $150 per hour for their services on that
committee.

         OPTIONS.  Each  non-employee  director  receives an automatic  grant of
options to purchase 5,000 shares of common stock for each year of service on the
Board. In addition,  each  non-employee  director  receives  options to purchase
10,000 shares of common stock upon his or her initial election to the Board. All
options  granted  have an exercise  price equal to the fair market  value on the
date of grant,  vest  after one year of service on the Board and have a ten-year
term.  In Fiscal  2000,  the options to purchase  5,000  shares of common  stock
granted to each of Messrs.  Sutton  and Saxon had  exercise  prices of $9.25 and
$9.00 per share, respectively.

         In addition to the options  described  above,  on August 21, 2000,  the
Board granted options to three Board members.  Messrs. Gilbert, Sutton and Saxon
received  options to purchase  20,000,  5,000 and 5,000 shares of common  stock,
respectively.  These options have an exercise price of $7.0625 per share, have a
ten-year life and vest 25% immediately and 25% every six months thereafter.

1998 STOCK INCENTIVE PLAN

         OVERVIEW  OF  THE  1998  INCENTIVE  PLAN.  Incentive  compensation  for
non-employee directors, executives and other key employees is provided under our
1998  Incentive  Plan.  The  purpose  of the 1998  Plan is to (a)  increase  the
proprietary and vested interest of our non-employee  directors in the growth and
performance  of our  company,  (b) assist in  attracting  and  retaining  highly
competent  employees,  (c) provide an incentive for motivating selected officers
and  other  key  employees  of our  company,  (d)  achieve  long-term  corporate
objectives and (e) enable cash incentive awards to qualify as  performance-based
for  purposes  of the tax  deduction  limitations  under  Section  162(m) of the
Internal Revenue Code of 1986, as amended.

         Eligible  participants  include  our  non-employee  directors  and such
officers and other key employees as the plan  administrator  may designate  from
time to time. The 1998  Incentive Plan will continue in effect until  terminated
by its terms or, if earlier, by the Board of Directors.


                                       45
<PAGE>

         ADMINISTRATION.  The 1998 Plan is administered by a plan administrator,
which is currently  the Stock Option  Committee of the Board of  Directors.  The
plan administrator has been granted exclusive and final authority under the 1998
Incentive  Plan with respect to all  determinations,  interpretations  and other
actions affecting the 1998 Plan and its participants.

         SHARES SUBJECT TO THE 1998 INCENTIVE PLAN. 500,000 shares of our common
stock have been  authorized  to be issued under the 1998 Plan.  Such  authorized
shares will be  appropriately  adjusted to reflect  adjustments  (if any) to our
capital  structure.  As of October 23,  2000,  330,500  options have been issued
under the 1998 Plan.

1998 EMPLOYEE STOCK PURCHASE PLAN

         We have also adopted the 1998 Employee  Stock Purchase Plan. A total of
50,000 shares of common stock have been reserved for issuance under the Purchase
Plan.  The  Purchase  Plan will  permit  eligible  employees  of our  company to
purchase  common stock at a discount  through  accumulated  payroll  deductions.
Employees  are  generally  eligible to  participate  in the Purchase  Plan after
twelve months of full-time  employment with our company.  The Purchase Plan will
be  implemented   through  sequential   offering  periods,   each  of  which  is
approximately  three months in duration.  Participants  will purchase  shares of
common stock on the last day of each  offering  period.  Employees may end their
participation  in the  Purchase  Plan at any time during an offering  period and
participation  ends   automatically   upon  the  participant's   termination  of
employment. The Purchase Plan has never been implemented.

EXECUTIVE COMPENSATION

         The following table sets forth  compensation  information for the three
fiscal years ended June 30, 2000 for our Chief Executive Officers, the two other
executive  officers of our company  and two most  highly  compensated  executive
officers of European Micro UK for Fiscal 2000.

<TABLE>
<CAPTION>


                                                         ANNUAL COMPENSATION                  LONG-TERM
                                                                                            COMPENSATION
  NAME AND PRINCIPAL POSITION(S)     FISCAL                                OTHER ANNUAL     NO. OF STOCK
  ------------------------------     -------                               COMPENSATION       OPTIONS         ALL OTHER
                                      YEAR       SALARY         BONUS           (1)          GRANTED (2)     COMPENSATION
                                      ----       ------         -----           ---          -----------     ------------
<S>                                   <C>      <C>              <C>            <C>           <C>
John B. Gallagher                     2000     $370,667(3)           $0            $0                 0               $0
Co-Chairman and Co-President          1999         225,000      100,000             0                 0                0
                                      1998          87,500            0             0                 0                0

Harry D. Shields                      2000        $266,667           $0            $0                 0               $0
Co-Chairman and Co-President          1999         225,000      100,000             0                 0                0
                                      1998          87,500            0             0                 0                0

Jay Nash                              2000         $54,167       $5,000            $0                 0               $0
Chief Financial Officer,              1999          50,000        5,000             0                 0                0
Controller,
     Secretary and Treasurer          1998          16,666            0             0            10,000                0

Frank Cruz                            2000     $100,310(3)      $15,000            $0                 0               $0
Chief Operating Officer               1999          45,000       10,000        28,030                 0                0
                                      1998           3,750            0             0            10,000                0

Laurence Gilbert                      2000         $95,592     $159,650       $21,374                 0               $0
Managing Director (4)                 1999          98,154      178,136        20,450                 0                0
                                      1998         100,293      561,358        16,351            25,000                0

Bernadette Spofforth                  2000         $95,592     $208,383       $23,858                 0               $0
Director of Sales (5)                 1999          49,077      322,987        23,329                 0                0
                                      1998          59,716      832,017        18,475            50,000                0
</TABLE>
-----------------------

                                       46
<PAGE>

(1)     This  consists  primarily of employee  benefits,  including the use of a
        company owned car, pension plan and medical insurance.

(2)     Options to purchase shares of common stock granted  pursuant to the 1998
        Incentive Plan.  Messrs.  Nash, Cruz and Gilbert were granted options to
        purchase shares of our common stock on August 21, 2000, after the end of
        our 2000 fiscal year.  Accordingly,  these options are excluded from the
        table. See "Option Grants in Fiscal 2000."

(3)     Mr.  Gallagher's  salary  includes an annual  salary of $104,000 paid by
        American Micro Computer Center,  Inc., a wholly-owned  subsidiary of our
        company,  in Fiscal 2000. Mr. Cruz' salary also includes $29,093 paid by
        American Micro Computer Center, Inc.

(4)     Mr. Gilbert is the Managing Director of European Micro UK.

(5)     Ms.  Spofforth was the Director of Sales of European Micro UK until June
        25, 2000. She is no longer employed by European Micro UK.

OPTION GRANTS IN FISCAL 2000

         During  Fiscal  2000,  we did not  grant  options  to any of the  named
executive  officers.  On August 21, 2000,  after the end of our 2000 fiscal year
end, Messrs.  Nash, Cruz and Gilbert  received options to purchase 5,000,  5,000
and 20,000  shares,  respectively,  at an  exercise  price of $7.0625 per share.
These  options  vest 25% on August 21, 2000,  25% on February  21, 2001,  25% on
August 21, 2001 and 25% on February  21,  2002.  These  options  have a ten-year
term.

OPTION EXERCISES AND VALUES FOR FISCAL 2000

         The  following  table sets  forth  information  with  respect to option
exercises  during Fiscal 2000 by each of the named  executive  officers who hold
options and the status of their options at June 30, 2000.

<TABLE>
<CAPTION>

                                                             NO. OF UNEXERCISED        VALUE OF UNEXERCISED IN-THE-
                                                          OPTIONS AT JUNE 30, 2000    MONEY OPTIONS AT JUNE 30, 2000

                            SHARES ACQUIRED   VALUE
          NAME              ON EXERCISE (#)   REALIZED   EXERCISABLE   UNEXERCISABLE    EXERCISABLE   UNEXERCISABLE(1)
<S>                         <C>               <C>        <C>           <C>                 <C>              <C>
Jay Nash                          -0-            -0-         -0-          10,000            -0-             $0

Frank Cruz                        -0-            -0-         -0-          10,000            -0-              0

Laurence Gilbert                  -0-            -0-         -0-          25,000            -0-              0
</TABLE>

----------------
(1)  None of the options were in-the-money as of June 30, 2000.

         EMPLOYMENT  AGREEMENTS  WITH  THE  CHIEF  EXECUTIVE  OFFICERS.  We have
entered into five-year employment agreements with each of Messrs.  Gallagher and
Shields.  Pursuant to the agreements,  each executive is employed as Co-Chairman
and  Co-President of our company.  These agreements were effective as of January
1, 1998,  and each provided for initial  annual base salaries of $175,000,  plus
annual cost of living  adjustments  and other  increases to be determined at any
time or from time to time by the Board of Directors or any committee thereof. On
January 31, 1999,  the annual base  salaries for each of Messrs.  Gallagher  and
Shields were increased to $275,000. Effective May 1, 2000, Messrs. Gallagher and
Shields  voluntarily  decreased  their  annual base  salaries  from  $275,000 to
$225,000.  In addition,  each  executive is entitled to annual  incentive  bonus
compensation  in an  amount to be  determined  by the  Board of  Directors  or a
committee thereof.

         Each  agreement  further  provides  that each of Messrs.  Gallagher and
Shields will devote a significant  amount of his working time and efforts to the
business and affairs of our company (which means no less than 50% of his working
time).  Each of Messrs.  Gallagher and Shields may devote a reasonable amount of
time and effort to their business affairs disclosed to the Board.

         The agreements also provide that upon termination of employment without
"cause" or  termination  by the executive for "good  reason"  (which  includes a
change of control of our  company),  the  executive  is entitled to receive,  in

                                       47
<PAGE>

addition  to all  accrued or earned but unpaid  salary,  bonus or  benefits,  an
amount equal to three times the compensation such executive would be entitled to
receive in the then current  fiscal year,  including  base salary and  incentive
bonus compensation. For the purposes of the employment agreements, the amount of
incentive bonus  compensation each executive would be entitled to receive in the
then current  fiscal year is equal to the largest  amount accrued for any of the
two most  recently  completed  fiscal  years.  In addition,  we will pay certain
relocation  expenses  incurred  by the  executive  with  respect  to a change of
principal  residence and will  indemnify the executive for any loss sustained in
the sale of his  principal  residence.  The  agreements  also  provide  that the
executive will not compete with our company  during his  employment  (except for
activities  disclosed to the Board of  Directors)  and for two years  thereafter
unless we terminate the executive  without  "cause" or the executive  terminates
his employment for "good reason."

         In addition, the agreements grant each of Messrs. Gallagher and Shields
demand and piggy-back  registration  rights with respect to the shares of common
stock  held by  each.  Each  executive  may  individually  require  us to file a
registration  statement  with  respect  to  these  shares  on an  annual  basis.
Moreover,  each executive may include these shares in certain other offerings by
our company.

         On July 1, 1999,  Mr.  Gallagher  entered  into a  two-year  employment
agreement with American Micro Computer Center,  Inc., a wholly-owned  subsidiary
of our company.  American Micro was formed to acquire  American  Surgical Supply
Corp. of Florida d/b/a American Micro  Computer  Center,  an entity in which Mr.
Gallagher  served as  President,  a Director  and a  fifty-percent  stockholder.
Pursuant to this agreement,  Mr.  Gallagher is employed as President of American
Micro. This agreement  provides for an annual base salary of $104,000,  which is
in addition to the annual  base  salary paid by us.  Except with  respect to his
duties to our  company,  Mr.  Gallagher  must  devote  substantially  all of his
business time to the business affairs of American Micro.

         EMPLOYMENT  AGREEMENTS  WITH OTHER NAMED EXECUTIVE  OFFICERS.  European
Micro UK has entered into an employment  agreement  with Mr.  Laurence  Gilbert.
Pursuant to the  agreement,  Mr.  Gilbert is  employed  as Managing  Director of
European Micro UK. Mr. Gilbert's  agreement was effective  January 1, 1998, will
continue until  terminated by either party  delivering not less than six months'
written  notice to the other  party and  provides  for an annual  base salary of
(pound)60,000  (approximately  $96,000  assuming  an  exchange  rate of $1.60 to
(pound)1.00)  plus a bonus  based on the level of net profit  earned by European
Micro UK. The minimum bonus is (pound)30,000  (apPROXIMately $48,000 assuming an
exchange rate of $1.60 to (pound)1.00).  Mr. Gilbert is also entitled to the use
of a  vehicle  owned by  European  MICRO UK under  the  terms of his  employment
agreement.

         Neither Jay Nash nor Frank Cruz has entered into employment  agreements
with our company.  Mr. Nash is employed by our company on a part-time basis. Mr.
Nash is also  employed  by  Technology  Express,  Inc.,  an  entity in which Mr.
Shields is the  President  and sole  stockholder.  Mr. Cruz is also  employed by
American Micro, a wholly-owned subsidiary of our company formed to acquire AMCC,
and, prior to that, he was employed by American Surgical Supply Corp. of Florida
d/b/a American Micro Computer  Center,  an entity in which Mr. Gallagher was the
President and a fifty percent stockholder until it was acquired by us on July 1,
1999.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         During Fiscal 2000, our Compensation Committee was comprised of John B.
Gallagher,  Harry D. Shields,  Barrett Sutton and Kyle R. Saxon. Each of Messrs.
Gallagher and Shields is a Co-Chairman, Co-President and Director of our company
and Co-Chairman of each of the subsidiaries.  In addition,  Technology  Express,
Inc., an entity  controlled by Mr.  Shields,  has purchased and sold products to
and from us. All of these  transactions  are  described in the Section  entitled
"Certain  Relationships and Related Transaction." The Compensation  Committee is
responsible  for  making  recommendations  to the Board of  Directors  regarding
compensation arrangements for our officers.

INDEMNIFICATION

         Pursuant to  indemnification  agreements  entered into with each of the
directors,  our company has agreed to indemnify  each  director,  to the fullest
extent permitted by law, from and against any and all claims of any type arising
from or related to his past or future acts or omissions as a director or officer
of our  company  and any of our  subsidiaries,  including  liability  under  the

                                       48
<PAGE>

Securities  Act of 1933.  In  addition,  our  company  has agreed to advance all
expenses  of each  director  as they are  incurred  and in  advance of the final
disposition of any claim.  Insofar as  indemnification  for liabilities  arising
under the  Securities  Act of 1933 may be  permitted to  directors,  officers or
persons  controlling the registrant  pursuant to the foregoing  provisions,  our
company has been  informed  that in the opinion of the  Securities  and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act of 1933 and is therefore unenforceable.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         On  February  2,  1999,  our  Board  formed  an  Acquisition  Committee
consisting solely of independent  directors to evaluate and determine whether we
should acquire  American  Surgical  Supply Corp. of Florida d/b/a American Micro
Computer Center ("AMCC") and, if so, on what terms. The members of the committee
are Kyle R. Saxon and Barrett Sutton.  The committee members were compensated at
$150 per hour each for their service on the committee. John B. Gallagher, who is
a significant stockholder,  Co-Chairman and Co-President of our company, was the
President  and a Director  of AMCC and owned  fifty  percent of our  outstanding
capital stock.  Frank Cruz, who is the Chief  Operating  Officer of our company,
has been an employee of AMCC since 1994. He is currently an employee of American
Micro,  the  newly-formed,  wholly-owned  subsidiary  of our  company  formed to
acquire AMCC. The remaining  fifty percent of AMCC's  outstanding  capital stock
was owned by Mr. Gallagher's  father.  The committee's  charter authorized it to
take any action it deemed necessary to properly  evaluate and determine  whether
we should acquire AMCC,  including hiring independent advisors and ensuring that
any such transaction was fair to us and our stockholders  from a financial point
of view.  The  committee  hired  independent  legal  counsel and an  independent
financial  advisor to render a fairness  opinion.  On July 1, 1999,  we acquired
AMCC.

         The  transaction  was  structured  as a  merger  of AMCC  with and into
American  Micro,  a  newly-formed,   wholly-owned  subsidiary  of  our  company.
According  to the merger  agreement,  the  purchase  price for AMCC was equal to
$1,130,660,  plus an  earn-out  amount  payable  in cash or shares of our common
stock (at our discretion) equal to two times the after-tax  earnings of American
Micro in  calendar  year 1999 and two times the  after-tax  earnings of American
Micro  in  calendar  year  2000.  In  addition,   we  assumed  all   outstanding
indebtedness of AMCC,  including a stockholder loan in the approximate amount of
$289,000. This loan was owed to the father of John B. Gallagher,  Co-Chairman of
our company.  If we elect to pay any portion of the purchase  price in shares of
common stock, then AMCC's stockholders have fifteen days to make arrangements to
sell such shares over the next forty  trading  days.  If the sale of such shares
results in net  proceeds of less than the purchase  price,  then we will pay the
difference in cash to AMCC's stockholders. The earn-out amount paid for calendar
1999 was  approximately  $600,000.  The former  stockholders of AMCC have agreed
that,  until July 1, 2001 and  thereafter  for so long as the  repayment  of the
earn-out is limited by the loan covenants with SouthTrust  Bank, we will pay the
stockholders $50,000 per month, plus 8% interest,  commencing April 1, 2001. The
remaining  unpaid earn-out amount will be payable July 1, 2001 to the extent not
limited by such covenants.

         In connection with the merger  agreement,  our company assumed the real
property  lease of AMCC.  John B. Gallagher and his father,  John P.  Gallagher,
lease this property to AMCC.  The lease will expire on August 31, 2002,  subject
two  successive  renewal  options of three years each.  The lease  payments  are
$5,250 per month, plus a cost adjustment.

         During  Fiscal  2000,  our company and our  subsidiaries  have acted as
suppliers for, and purchasers from,  Technology Express,  Inc. Harry D. Shields,
who is the  Co-Chairman,  Co-President,  director and a significant  stockholder
(owning  approximately  32.0% of the outstanding  shares of common stock) of our
company,  is President of Technology  Express,  and owns all of the  outstanding
capital stock of that company.  In addition,  Jay Nash,  who is Chief  Financial
Officer, Controller, Secretary and Treasurer of our company, has been an officer
of Technology Express since 1992. Sales between our company and our subsidiaries
and Technology Express are typically priced at one percent above cost,  although
exceptions are sometimes made in times of short supply and other  circumstances.
This mark-up has enabled us to buy and sell product  quickly and  efficiently in
order to take advantage of bulk purchases,  logistics and financing that may not
otherwise be available to us.

                                       49
<PAGE>



         Related party transactions are summarized as follows (in thousands):

                                                    THREE MONTHS ENDED SEPTEMBER
                                                                  30,

                                                          2000             1999
                                                          ----             ----
     Sales to Technology Express                           $54           $1.019
     Purchases from Technology Express                   1,564            1,768

         Due to/from related parties was comprised of the following balances (in
thousands):

                                                   SEPT. 30, 2000  JUNE 30, 2000

     Accounts Receivable from Technology Express(1)      $0           $0

     Accounts Payable to Technology Express(2)          293           11

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

(1)     The  largest  aggregate  amount of  indebtedness  owed  from  Technology
        Express to us between  July 1, 1999 and June 30, 2000 was  approximately
        $736,000.  These amounts represent  receivables incurred in the ordinary
        course of business for sales of product by us to the related parties.

(2)     The largest  aggregate  amount of indebtedness  owed by us to Technology
        Express  between  July 1,  1999  and June  30,  2000  was  approximately
        $1,500,000.  These amounts  represent  payables incurred in the ordinary
        course of  business  of  business  for sales of product  by the  related
        parties to us.

         Related party purchases and sales during Fiscal 2000 are as follows (in
thousands):

                                                             FISCAL 2000

         Sales to Technology Express                            $2,369

         Purchases from Technology Express                       3,986


                                       50
<PAGE>


                                 STOCK OWNERSHIP

BENEFICIAL OWNERS

         The following  table shows persons  (other than directors and executive
officers) who owned  beneficially  more than five percent of our common stock as
of October 23, 2000.
<TABLE>
<CAPTION>

                                                                          SHARES BENEFICIALLY          PERCENT
         NAME AND ADDRESS                                                        OWNED                OF CLASS
<S>      <C>                                                              <C>                         <C>

         Stuart S. Southard and Robert H. True, Trustees of the 1997               390,804                7.9%
         Henry Daniel Shields Irrevocable Educational Trust
         614 Fourth Avenue
         Nashville, Tennessee 37210
</TABLE>

DIRECTORS AND EXECUTIVE OFFICERS

         The  following  table  shows the amount of common  stock of our company
beneficially owned by our directors, the executive officers named in the Summary
Compensation  Table and by all directors and executive officers as a group as of
October 23, 2000. Unless otherwise indicated, beneficial ownership is direct and
the person  indicated has sole voting and  investment  power.  As of October 23,
2000, we had 4,933,900 shares of common stock outstanding.
<TABLE>
<CAPTION>



                                                    SHARES BENEFICIALLY   ACQUIRABLE WITHIN 60        PERCENT OF
         NAME AND ADDRESS                                  OWNED                 DAYS(1)                CLASS
<S>     <C>                                                <C>              <C>                          <C>
         John B. Gallagher                                 1,775,000                     --              36.0%
         Harry D. Shields                                  1,577,696                     --              32.0%
         Jay Nash                                                 --                  1,250                  *
         Frank Cruz                                               --                  1,250                  *
         Laurence Gilbert                                         --                  5,000                  *
         Kyle Saxon                                            2,700                 16,250                  *
         Barrett Sutton                                           --                 16,250                  *
         All officers and directors as a group             3,355,396                 40,000              68.3%
</TABLE>

-----------------------
* Indicates that the ownership percent is less than one percent (1%).

(1)     Reflects  the number of shares  that could be  purchased  by exercise of
        options available at October 23, 2000 or within 60 days thereafter under
        our 1998 Stock Incentive Plan.

CHANGES IN CONTROL

         The issuance of common stock under the equity line of credit  agreement
and upon the exercise of options and warrants issued in connection therewith may
result in a change of control.  This prospectus  relates to, among other things,
the resale of up to  7,833,333  newly-issued  shares of common  stock,  which if
issued would  represent  61.4% of our  outstanding  common stock. If such shares
were purchased by one investor, or two or more investors working together,  then
a change of control may result.

         In addition, Messrs. Gallagher and Shields have pledged $3.0 million of
common stock to  SouthTrust  Bank.  The number of pledged  shares may  fluctuate
based on the market price of our common stock.  These shares secure a portion of


                                       51
<PAGE>

our company's indebtedness with SouthTrust Bank. If our company defaults on this
indebtedness,  then  SouthTrust  Bank may  foreclose  on these  shares of common
stock. Such an event may result in a change of control.






                                       52
<PAGE>


                          COMPARATIVE STOCK PERFORMANCE

         The following  graph compares the  performance of our company's  common
stock  against the Nasdaq  Stock  Market  (U.S.)  Index and a peer group for the
period  commencing with the  consummation of our initial public offering on June
12,  1998 and ending June 30,  2000.  The peer group  consists of Ingram  Micro,
Inc., Tech Data Corporation and Liuski International Inc. Historically, our peer
group  included  CHS  Electronics,  Inc.,  a company  that is the  subject  of a
liquidating  plan  of   reorganization.   As  a  result,  we  have  removed  CHS
Electronics,  Inc.  The peer group  information  set forth  below  excludes  CHS
Electronics, Inc. for each period specified.

         The graph  assumes that $100 was  invested on June 12,  1998,  and that
dividends were reinvested.

                      COMPARISON OF CUMULATIVE TOTAL RETURN
                      AMONG EUROPEAN MICRO HOLDINGS, INC.,
              THE NASDAQ STOCK MARKET (U.S.) INDEX AND A PEER GROUP

                                         JUNE 12,             JUNE 30,
                                    1998       1998          1999          2000
                                    ----       ----          ----          ----
 European Micro Holdings, Inc.       100      102.50         70.00         65.00

 Peer Group                          100      110.21         72.27         62.23

 Nasdaq Stock Market (U.S.) Index    100      108.98        156.93        231.81



                                       53
<PAGE>


                           MARKET FOR OUR COMMON STOCK

         Our shares of common stock began trading on the Nasdaq  National Market
on June 12, 1998, under the symbol "EMCC." Our company's high and low bid prices
by quarter during fiscal 2000, 1999 and 1998 are presented as follows:

                                                    FISCAL YEAR 2001(1)
                                                           HIGH             LOW
                                                           ----             ---
 First Quarter (July 2000 to September 2000)             $9.125            $3.00

                                                    FISCAL YEAR 2000(1)

                                                           HIGH             LOW
                                                           ----             ---
 First Quarter (July 1999 to September 1999)             $10.25            $6.50
 Second Quarter (October 1999 to December 1999)           8.875            4.031
 Third Quarter (January 2000 to March 2000)               16.50             5.00
 Fourth Quarter (April 2000 to June 2000)                11.625             2.50

                                                    FISCAL YEAR 1999(1)

                                                           HIGH             LOW
                                                           ----             ---
 First Quarter (July 1998 to September 1998)            $11.375            $4.50
 Second Quarter (October 1998 to December 1998)           15.75             8.00
 Third Quarter (January 1999 to March 1999)               13.75             8.50
 Fourth Quarter (April 1999 to June 1999)                 10.50             7.00

                                                    FISCAL YEAR 1998(1)

                                                           HIGH             LOW
                                                           ----             ---
 Fourth Quarter ( June 1998)                             $11.00          $9.9375

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

(1)      We were not listed on any national  exchange or inter-dealer  quotation
         system  until June 12,  1998,  subsequent  to the close of its  initial
         public offering. Therefore, the stock prices for the quarter ended June
         30,  1998  reflect  approximately  12 trading  days.  These  quotations
         reflect  inter-dealer  prices,  without  retail  mark-up,  mark-down or
         commission, and may not necessarily represent actual transactions.

         On September 11, 2000, we had  approximately 43 shareholders of record.
We believe that we have in excess of 500 beneficial owners.





                                       54
<PAGE>


                          DESCRIPTION OF CAPITAL STOCK

         Our company's authorized capital stock consists of 20,000,000 shares of
common  stock,  par value $0.01 per share,  and  1,000,000  shares of  preferred
stock, par value $0.01 per share, of which 4,933,900 shares of common stock were
issued and outstanding on October 23, 2000. In this offering, we may issue up to
an additional  7,833,333 shares of common stock,  consisting of 6,666,667 shares
of common stock under, and 1,166,666 shares of common stock upon the exercise of
options and warrants issued in connection  with, the equity line of credit.  The
rights and  preferences of the preferred  stock will be determined upon issuance
by our Board of Directors. The following description is a summary of the capital
stock of our company  and  contains  the  material  terms of the capital  stock.
Additional information can be found in the Articles of Incorporation and Bylaws,
which were filed as exhibits to our original Registration  Statement on Form S-1
with the Securities and Exchange Commission.

COMMON STOCK

         Each  share of common  stock  entitles  the  holder to one vote on each
matter  submitted  to a vote of our  stockholders,  including  the  election  of
directors.  There is no cumulative  voting.  Subject to preferences  that may be
applicable to any outstanding  preferred  stock, the holders of common stock are
entitled to receive ratably such dividends, if any, as may be declared from time
to time by the Board of  Directors  out of funds  legally  available  therefore.
Holders  of  common  stock  shall  have  no  preemptive,   conversion  or  other
subscription  rights.  There  are  no  redemption  or  sinking  fund  provisions
available  to the common  stock.  In the event of  liquidation,  dissolution  or
winding up of our  company,  the holders of common  stock are  entitled to share
ratably in all assets  remaining after payment of liabilities,  subject to prior
distribution rights of preferred stock, if any, then outstanding.

PREFERRED STOCK

         The  Board of  Directors  is  authorized,  subject  to any  limitations
prescribed by the Nevada Revised Statutes ("NRS"), or the rules of any quotation
system or  national  securities  exchange  on which  stock of our company may be
quoted or listed,  to provide for the issuance of shares of  preferred  stock in
one or more series;  to  establish  from time to time the number of shares to be
included  in each such  series;  to fix the  rights,  powers,  preferences,  and
privileges  of the shares of such series,  without any further vote or action by
the stockholders. Depending upon the terms of the preferred stock established by
the  Board of  Directors,  any or all  series  of  preferred  stock  could  have
preference   over  the  common  stock  with  respect  to  dividends   and  other
distributions  and upon  liquidation  of our  company  or could  have  voting or
conversion  rights that could  adversely  affect the holders of the  outstanding
common stock. We have no present plans to issue any shares of preferred stock.

OPTIONS


         We have issued options to purchase 330,500 shares of common stock under
our 1998 Stock Incentive  Plan. In addition,  we have issued options to purchase
100,000  shares of common stock to the Persia  Consulting  Group.  These options
were issued  outside the plan and become  exercisable  one year from the date of
issuance.  Accordingly,  as of October 23, 2000, we have outstanding  options to
purchase a total of 430,500 shares of common stock.  All options have a ten-year
term. A summary of our outstanding options is set forth below:


                NO. OF OPTIONS:     EXERCISE PRICES:
                --------------      ---------------
                          5,000               $12.00
                          5,000               $10.25
                        215,500               $10.00
                          5,000                $9.25
                          5,000                $9.00
                          2,500                $8.00
                          7,500                $7.50
                         85,000                $7.06
                        100,000                $4.55


                                       55
<PAGE>


WARRANTS

         Under the equity  line of credit,  we issued  warrants to the May Davis
Group,  Inc. to purchase up to 1,00,000 shares of common stock, of which 500,000
have an exercise  price of $7.00 per share and 500,000 have an exercise price of
$10.00 per share.  Subsequently,  the May Davis Group,  Inc.  transferred  these
warrants to Mark Angelo, Hunter Singer,  Joseph Donahue,  Robert Farrell and the
Persia Consulting Group, Inc.

         In  addition,  in  connection  with the equity line of credit,  we will
issue warrants to the Persia  Consulting Group, Inc. The number of warrants will
be equal to one  percent of the amount of each  advance,  one-half of which will
have an  exercise  price of $7.00 per share and  one-half  of which will have an
exercise price of $10.00 per share.


         In October 2000, we entered into a consulting  agreement under which we
are  obligated to grant to a consultant  warrants to purchase  50,000  shares of
common  stock at an  exercise  price of $4.00 per share.  Warrants  to  purchase
25,000  shares  become  exercisable  when the closing bid price of our company's
common stock is $10.00 per share or higher for twelve  consecutive  trading days
in the  eight  month  period  after  the  effective  date  of  the  accompanying
registration statement.  Warrants to purchase the remaining 25,000 shares become
exercisable  upon the later of the  successful  consummation  of (a) a financing
transaction or (b) an acquisition, as specified in the consulting agreement.


LIMITATION OF LIABILITY; INDEMNIFICATION

         As permitted by the NRS,  the  Articles of  Incorporation  provide that
directors  of  our  company  shall  not  be  personally  liable  to  us  or  our
stockholders  for monetary damages for breach of fiduciary duty as a director to
the fullest  extent  permitted by the NRS (which  currently  provides  that such
liability  may be so limited,  except for: (i) acts or omissions  which  involve
intentional misconduct, fraud or a knowing violation of law; or (ii) the payment
of distributions in violation of NRS 78.300.

         Each  person  who is or was a party to any action by reason of the fact
that  such  person is or was a  director  or  officer  of our  company  shall be
indemnified and held harmless by us to the fullest extent  permitted by the NRS.
This right to  indemnification  also  includes  the right to have paid by us the
expenses incurred in connection with any such proceeding in advance of its final
disposition, to the fullest extent permitted by the NRS. In addition, we may, by
action  of the  Board  of  Directors,  provide  indemnification  to  such  other
employees  and agents of our  company to such  extent as the Board of  Directors
determines to be appropriate under the NRS.

         As a result of this provision,  our company and our stockholders may be
unable to obtain  monetary  damages  from a  director  for breach of his duty of
care. Although  stockholders may continue to seek injunctive and other equitable
relief for an alleged breach of fiduciary duty by a director,  stockholders  may
not have any  effective  remedy  against  the  challenged  conduct if  equitable
remedies are unavailable.

REGISTRATION RIGHTS

         In January  1998,  each of Messrs.  Gallagher  and  Shields was granted
certain  registration  rights,  including  demand  and  piggy-back  registration
rights. Each of Messrs. Gallagher and Shields may exercise such rights once each
per calendar year. We will pay all expenses (other than  underwriting  discounts
and  commissions  of the  selling  stockholders)  in  connection  with up to two
requested  registrations,  as well as any registrations pursuant to the exercise
of  piggyback  rights.  We also will agree to  indemnify  such  persons  against
certain liabilities,  including  liabilities arising under the Securities Act of
1933,  as amended.  The  registration  rights  granted to Messrs.  Gallagher and
Shields  will  remain as long as he remains an  "affiliate"  of our  company for
purposes of Rule 144.

         In addition,  we have granted certain  registration rights to Spinneret
Financial and the May Davis Group,  Inc. The May Davis Group,  Inc.  transferred
these rights to Mark Angelo, Hunter Singer,  Joseph Donahue,  Robert Farrell and
the Persia Consulting Group.


                                       56
<PAGE>


ANTI-TAKEOVER EFFECTS OF PROVISIONS OF THE ARTICLES OF INCORPORATION AND BY-LAWS

         The following  provisions of our Articles of Incorporation  and By-laws
could discourage  potential  acquisition  proposals and could delay or prevent a
change  in  control.  Such  provisions  may also have the  effect of  preventing
changes in the management.

         DIRECTORS. Our Articles of Incorporation divides our company's Board of
Directors into three classes with regular three year staggered  terms.  Pursuant
to Section  78.335 of the NRS,  any  director  may be removed from office by the
vote of stockholders representing two-thirds of the outstanding shares of common
stock.  In addition,  all vacancies on the Board of Directors may be filled by a
majority  of  directors  even if a quorum  of  directors  is not  possible.  The
authority of the Board of Directors to fill  vacancies  may result in a majority
of remaining directors without having been elected by stockholders. Stockholders
have no right to compel an  election  in such cases.  Any  vacancies  (including
those caused by an increase in the number of directors),  however, may be filled
by a majority  of the  remaining  directors  and  therefore  the  nominees  of a
dissident stockholder may be precluded from filling any vacancies. Consequently,
a stockholder  interested in gaining control of our company will only be able to
elect a  minority  of our  company's  Board  of  Directors  in any  given  year.
Consequently,  two annual  meetings will be necessary for such a stockholder  to
gain control of our company's  Board of Directors.  There is currently a vacancy
on the Board as a result of the resignation of Bernadette Spofforth.

         AUTHORIZED BUT UNISSUED  STOCK.  The authorized but unissued  shares of
common stock and  preferred  stock are  available  for future  issuance  without
stockholder  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.

         BLANK CHECK PREFERRED  STOCK.  The existence of authorized but unissued
and  unreserved  shares of preferred  stock may enable the Board of Directors to
issue shares to persons friendly to current management,  which would render more
difficult or discourage an attempt to obtain  control of our company by means of
a proxy  contest,  tender offer,  merger or otherwise,  and thereby  protect the
continuity of our management.

TRANSFER AGENT AND REGISTRAR

         The transfer  agent and registrar  for the Common Stock is  ChaseMellon
Stockholder  Services,  L.L.C.  Its address is 4 Station  Square,  Third  Floor,
Pittsburgh, Pennsylvania 15219-1173.



                                       57
<PAGE>

                                     EXPERTS

         The consolidated financial statements of European Micro Holdings,  Inc.
and  subsidiaries as of June 30, 2000 and 1999, and for each of the years in the
three-year  period ended June 30,  2000,  have been  included  herein and in the
registration  statement  in  reliance  upon the report of KPMG LLP,  independent
certified public accountants, appearing elsewhere herein, and upon the authority
of said firm as experts in accounting and auditing.


         With respect to the unaudited  interim  financial  information  for the
periods ended  September 30, 2000 and 1999,  included  herein,  the  independent
certified public  accountants have reported that they applied limited procedures
in accordance  with  professional  standards  for a review of such  information.
However,  their separate  report included in the Company's  quarterly  report on
Form 10-Q for the quarter ended September 30, 2000, and included herein,  states
that they did not audit  and they do not  express  an  opinion  on that  interim
financial  information.  Accordingly,  the degree of reliance on their report on
such  information  should be  restricted  in light of the limited  nature of the
review  procedures  applied.  The  accountants  are not subject to the liability
provisions of section 11 of the  Securities  Act of 1933 for their report on the
unaudited interim financial information because that report is not a "report" or
a "part" of the registration  statement prepared or certified by the accountants
within the meaning of sections 7 and 11 of the Act.


                                  LEGAL MATTERS

         Kirkpatrick & Lockhart LLP, Miami, Florida, will pass upon the validity
of the shares of common stock offered under this prospectus.

                       WHERE YOU CAN FIND MORE INFORMATION

         We  have  filed  with  the   Securities   and  Exchange   Commission  a
registration  statement on Form S-1 under the Securities Act with respect to the
common stock offered under this prospectus. This prospectus does not contain all
of the information set forth in the registration  statement and the exhibits. We
have omitted  certain terms in accordance  with the rules and regulations of the
Securities and Exchange  Commission.  You can find additional  information  with
respect to our company and the common stock in the registration statement, which
you may  inspect  without  charge,  at the at the Public  Reference  Room of the
Securities and Exchange  Commission at Judiciary Plaza, 450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  and  copies  of all or any  part of the  registration
statement may be obtained from the Public  Reference  Section of the  Commission
upon the  payment  of the fees  prescribed  by the  Commission.  You may  obtain
information  on the  operation  of the  Public  Reference  Room by  calling  the
Commission  at  1-800-SEC-0330.  The  registration  statement  is also  publicly
available  through the Securities and Exchange  Commission's web site located at
http://www.sec.gov.

                                       58
<PAGE>
                          EUROPEAN MICRO HOLDINGS, INC.




                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


Financial Statements as of September 30, 2000

Independent Auditors' Review Report..........................................F-2

Consolidated Condensed Balance Sheets as of September 30, 2000 and
June 30, 2000................................................................F-3

Consolidated Condensed Statements of Operations for the three
months ended September 30, 2000 and 1999.....................................F-4

Consolidated Statement of Changes in Shareholders' Equity
for the three months ended September 30, 2000................................F-5

Consolidated Condensed Statements of Cash Flows for the three months
ended September 30, 2000 and 1999............................................F-6

Notes to Consolidated Condensed Financial Statements.........................F-8


Financial Statements as of June 30, 2000

Independent Auditor's Report................................................F-19

Consolidated Balance Sheets as of June 30, 2000 and 1999....................F-20

Consolidated Statements of Operations for the years ended June 30, 2000,
1999 and 1998...............................................................F-21

Consolidated Statements of Changes in Shareholders' Equity for the
years ended June 30, 2000, 1999 and 1998....................................F-22

Consolidated Statements of Cash Flows for the years ended
June 30, 2000, 1999 and 1998................................................F-23

Notes to Consolidated Financial Statements..................................F-24


                                      F-1
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




                       INDEPENDENT AUDITORS' REVIEW REPORT




The Board of Directors and Shareholders
European Micro Holdings, Inc.



We have reviewed the  consolidated  condensed  balance  sheet of European  Micro
Holdings,  Inc. and  subsidiaries  (the "Company") as of September 30, 2000, and
the related  consolidated  condensed  statements  of  operations,  shareholders'
equity and cash flows for the  three-month  periods ended September 30, 2000 and
1999. These consolidated  condensed financial  statements are the responsibility
of the Company's management.

We conducted our review in  accordance  with the  standards  established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance  with  generally  accepted  standards,  the objective of which is the
expression of an opinion  regarding the financial  statements  taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the consolidated condensed financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the consolidated balance sheet of European Micro Holdings,  Inc. and
subsidiaries  as of June 30, 2000,  and the related  consolidated  statements of
operations,  shareholders'  equity,  and cash flows for the year then ended (not
presented  herein);  and in our report dated August 24, 2000, except as to notes
3, 9, and 10,  which were as of October 5, 2000,  we  expressed  an  unqualified
opinion  on  those  consolidated  financial  statements.  In  our  opinion,  the
information set forth in the accompanying  condensed  consolidated balance sheet
as of June 30, 2000, is fairly stated, in all material respects,  in relation to
the consolidated balance sheet from which it has been derived.




/s/ KPMG LLP

Nashville, Tennessee
November 17, 2000


                                      F-2
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




                      CONSOLIDATED CONDENSED BALANCE SHEETS
                        (In thousands, except share data)
                                   (Unaudited)



                                           SEPTEMBER 30, 2000    JUNE 30, 2000
                                         ---------------------------------------

                                ASSETS

CURRENT ASSETS:
   Cash                                                  $582           $1,222
   Restricted Cash                                        355              364
   Trade receivables, net                              12,594           13,160
   Inventories, net                                     7,471            6,194
   Prepaid expenses                                       400              322
   Income Taxes Receivable                                899              909
   Other current assets                                   682              765
                                                   ----------       ----------
       TOTAL CURRENT ASSETS                            22,983           22,936
   Property and equipment, net                          3,819            3,927
   Goodwill, net                                        2,732            2,808
   Investments in and advances to
     unconsolidated subsidiaries                            0              252
   Other assets                                           284              290
                                                   ----------       ----------
       TOTAL ASSETS                                   $29,818          $30,213
                                                   ----------       ----------



                 LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Short-term borrowings                              $12,300          $11,903
   Current portion of long-term
     borrowings                                           697              678
   Trade payables                                       1,660            2,256
   Accrued expenses and other
     current liabilities                                1,608            1,882
   Due to related parties                                 293               11
   Income taxes payable                                     -                -
                                                   ----------       ----------
       TOTAL CURRENT LIABILITIES                       16,558           16,730
   Long-term borrowings                                 2,235            2,373
   Other liabilities                                        -                -
                                                   ----------       ----------
       TOTAL LIABILITIES                              $18,793          $19,103
                                                   ----------       ----------
SHAREHOLDERS' EQUITY:
   Preferred stock $0.01 par
       value shares:  1,000,000
       authorized, no shares
       issued and outstanding                               -                -
   Common stock $0.01 par value
       shares:  20,000,000
       authorized,
       Shares issued and
       outstanding 4,933,900                               49               49
   Additional paid-in capital                           9,512            9,191
   Prepaid offering costs (Note 10)                     (208)                -
   Accumulated other
     comprehensive income (loss)                        (680)            (550)
   Retained earnings                                    2,352            2,420
                                                   ----------       ----------
       TOTAL SHAREHOLDERS' EQUITY                      11,025           11,110
                                                   ----------       ----------

   COMMITMENTS, CONTINGENCIES AND SUBSEQUENT EVENTS         -                -

   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY         $29,818          $30,213
                                                   ==========       ==========

See accompanying notes to consolidated condensed financial statements.


                                      F-3
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




                 CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
                      (In thousands, except per share data)

                                                        (UNAUDITED)
                                              THREE MONTHS ENDED SEPTEMBER 30,
                                         ---------------------------------------
                                                   2000                  1999
                                                   ----                  ----
SALES:

    Net sales                                   $29,014               $31,745
    Net sales to related parties                     54                 1,019

                                             ----------            ----------
         Total net sales                         29,068                32,764

                                             ----------            ----------
COST OF GOODS SOLD:

    Cost of goods sold                         (25,858)              (28,076)
    Cost of goods sold to related parties          (54)                 (991)

                                             ----------            ----------
         Total cost of goods sold              (25,912)              (29,067)

                                             ----------            ----------
GROSS PROFIT                                      3,156                 3,697

OPERATING EXPENSES:
        Selling, general and
          administrative expenses               (2,883)               (3,066)

                                             ----------            ----------
INCOME FROM OPERATIONS                              273                   631

        Interest income                              15                    39
        Interest expense                          (311)                 (219)
        Equity in net loss of
          unconsolidated subsidiaries                 -                   (2)

                                             ----------            ----------
INCOME (LOSS) BEFORE INCOME TAXES                  (23)                   449

     Income tax expense                            (45)                 (242)

                                             ----------            ----------
NET INCOME (LOSS)                                 $(68)                  $207

                                             ==========            ==========
        Net income (loss) per
          share - basic                         $(0.01)                 $0.04

                                             ==========            ==========
         Net income (loss) per
           share - diluted                      $(0.01)                 $0.04
                                             ==========            ==========


See accompanying notes to consolidated condensed financial statements.


                                      F-4
<PAGE>


                                                   EUROPEAN MICRO HOLDINGS, INC.




<TABLE>
<CAPTION>

                                          CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                                 (In thousands, except share data)
                                                            (Unaudited)


                                                                                       ACCUMULATED
                                                            ADDITIONAL     PREPAID        OTHER                         TOTAL
                                                              PAID-IN     OFFERING    COMPREHENSIVE    RETAINED     SHAREHOLDERS'
                                        COMMON STOCK          CAPITAL       COSTS     INCOME (LOSS)    EARNINGS        EQUITY
                                   -------------------------------------------------------------------------------------------------
                                       SHARES      AMOUNT

<S>                                <C>               <C>        <C>         <C>             <C>          <C>             <C>
Balance at June 30, 2000            4,933,900         $49        $9,191          -           $(550)       $2,420          $11,110

Comprehensive Income (loss):
     Net income (loss)                      -           -             -          -                -         (68)             (68)
     Other comprehensive income,
     foreign currency
     translation adjustment                 -           -             -          -            (130)            -            (130)
                                                                                     -----------------------------------------------
     Total comprehensive income
     (loss)                                 -           -             -          -            (130)         (68)            (198)
Prepaid offering costs -
     options issued                         -           -           208      (208)                -            -                -
Compensation charge in relation
     to share options issued to
     non-employees                          -          --           113          -                -            -              113
                                   -------------------------------------------------------------------------------------------------
Balance at September 30, 2000       4,933,900         $49        $9,512     $(208)           $(680)       $2,352          $11,025
                                   =================================================================================================
</TABLE>


See accompanying notes to consolidated condensed financial statements.


                                      F-5
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                        (UNAUDITED)
                                              THREE MONTHS ENDED SEPTEMBER 30,
                                            ------------------------------------
                                                   2000                  1999
                                                   ----                  ----
OPERATING ACTIVITIES:
Net income (loss)                                 $(68)                  $207
ADJUSTMENTS TO RECONCILE NET INCOME TO
  NET CASH PROVIDED BY (USED IN)
  OPERATING ACTIVITIES
    Depreciation and amortization                   160                   134
    Amortization of expense related
      to contingent earn-out provisions              --                    47
    Deferred income taxes                          (23)                   (7)
    Equity in net loss of
      unconsolidated subsidiaries                    --                     2
    Provision for Note Receivable
      impairment                                    252                    --
    Compensation charge for
      non-employee stock options                    113                    14
CHANGES IN ASSETS AND LIABILITIES
    Trade receivables                               566                 1,341
    Due from related parties                         --                 1,128
    Inventories                                 (1,277)                 1,740
    Prepaid expenses and other
      current assets                                 28                   157
    Income Tax Receivable                            10                    --
    Trade payables                                (596)                   397
    Due to related parties                          282                   295
    Income taxes payable                             --                   294
    Accrued expenses and other
      current liabilities                         (274)                 (622)

                                             ----------            ----------
NET CASH PROVIDED BY (USED IN)
  OPERATING ACTIVITIES                            (827)                 5,127

                                             ----------            ----------
INVESTING ACTIVITIES:
    Purchase of fixed assets                      (144)               (2,998)
    Sale of fixed assets                             46                    21
    Payment for acquisition,
      net of cash acquired                           --               (1,220)

                                             ----------            ----------
NET CASH USED IN INVESTING ACTIVITIES              (98)               (4,197)

                                             ----------            ----------
FINANCING ACTIVITIES:
    Short-term borrowings, net                      397               (1,073)
    Proceeds from long-term borrowings            (159)                 2,429
    Issuance of common stock, net                    --                    --
    Repayment of capital leases, net                 --                  (20)

                                             ----------            ----------
NET CASH PROVIDED BY FINANCING ACTIVITIES           238                 1,336

                                             ----------            ----------
    Exchange rate changes                            47                   241

NET  INCREASE (DECREASE) IN CASH:                 (640)                 2,507
    Cash at beginning of period                   1,222                 3,168

                                             ----------            ----------
CASH AT END OF PERIOD                              $582                $5,675

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


                                      F-6
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




Non-cash investing and
  financing activities:
Fair value of assets acquired                      $ --                $3,314
Goodwill                                             --                   804
Fair value of liabilities assumed                    --               (2,817)

                                             ----------            ----------
Cash paid for acquisitions                           --                 1,301
Less cash acquired                                   --                  (81)

                                             ----------            ----------
Net cash paid for acquisitions                     $ --                $1,220


                                             ==========            ==========
Interest paid                                      $311                  $219

                                             ==========            ==========
Taxes paid                                          $84                    $5
                                             ==========            ==========

See accompanying notes to consolidated condensed financial statements.


                                      F-7
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




1        INTERIM FINANCIAL STATEMENTS

The  accompanying  unaudited  interim  financial  statements  have been prepared
pursuant to the rules and regulations  for reporting on Form 10-Q.  Accordingly,
certain   information  and  notes  required  by  generally  accepted  accounting
principles  for  complete  financial  statements  are not included  herein.  The
interim  statements  should be read in conjunction with the Company's  financial
statements  and notes thereto  included in the  Company's  2000 Annual Report on
Form 10-K.

In the Company's opinion,  all adjustments  necessary for a fair presentation of
these  interim  statements  have been included and are of a normal and recurring
nature.

2        LIQUIDITY

The Company  suffered  operating losses during fiscal year 2000 and in the first
quarter of 2001.  Ongoing legal costs associated with the litigation  related to
Big Blue Europe,  the costs  associated with the Company's  electronic  commerce
strategy,  increases in general overhead costs,  and increased  interest expense
due primarily to increased borrowings, coupled with decreasing sales volumes and
gross profit margins, have negatively impacted operating results.  These factors
may continue to impact the Company's operations.

The  Company  was  not in  compliance  with  certain  loan  agreement  financial
covenants  during fiscal year 2000.  While the Company has obtained waivers from
these  covenant  violations  existing at June 30, 2000,  in most  instances  the
waivers only address the  covenant-reporting  period ending  thereon.  Also, the
Company was not in compliance with certain loan agreement financial covenants at
September  30,  2000.  The  Company  has  obtained  waivers  of certain of these
covenant  violations  existing at September 30, 2000.  With the exception of the
European  Micro  UK  Inventory  Facility  discussed  below  and in Note 6 to the
Consolidated  Condensed  Financial  Statements,  management  believes  that  the
Company  will be able to  comply  with the  provisions  of its debt  agreements,
including financial covenants, during the remainder of the fiscal 2001. However,
compliance  with these  financial  covenants  during  fiscal  2001 will  require
improved  operating  results  compared to fiscal 2000.  Management has initiated
certain actions to increase the likelihood of attaining these improved operating
results.  Such actions include,  among other things,  (i) modifying the terms of
certain financial  covenants (ii) entering into the Equity Credit Line (See Note
10  to  the  Consolidated  Condensed  Financial  Statements),  (ii)  temporarily
suspending activities related to its electronic commerce strategy until specific
funding can be obtained  (see Note 11 to the  Consolidated  Condensed  Financial
Statements),  (iii)  obtaining  extensions  of the due date for any  payment  of
contingent  earn-out  amounts  relating to calendar year 2000 under the American
Micro purchase  agreement (see Note 5 to the  Consolidated  Condensed  Financial
Statements),  (iv) adjusting  staffing  levels,  and (v)  implementing  steps to
increase  sales volume and lower  inventory  levels.  No assurances can be given
that  management's  initiatives  will be  successful,  and that  loan  agreement
defaults will not occur in the future.

Another factor that could negatively impact the Company's liquidity is the terms
of the borrowing  arrangements of European Micro UK. As disclosed in Notes 6 and
7 to the Consolidated Condensed Financial Statements,  certain of European Micro
UK's  borrowing  capacity  is subject to  termination  by the  borrower  at such
lender's sole discretion.  As disclosed in Note 6 to the Consolidated  Condensed
Financial  Statements,  European  Micro  UK was not  incompliance  with  certain
financial covenants of the European Micro UK Inventory Facility at September 30,
2000.  As a result,  European  Micro UK will not be able to borrow  against this
revolving  credit  agreement  until such time that it is in compliance with such
financial  covenants.  Further, the American Micro and Nor-Easter line of credit
and the European Micro Holdings,  Inc. term loan contain subjective acceleration
clauses.  These factors  increase the liquidity risk to the Company.  Management
believes that, based on the projected fiscal year 2001 operating  results of the
Company  and  its   relationship   with  the  creditors,   its  existing  credit
arrangements will remain effective during fiscal 2001.


                                      F-8
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




3        INVENTORY

Inventories consist of the following (in thousands):

                                         SEPTEMBER 30, 2000      JUNE 30, 2000
                                         ------------------      -------------

Finished goods and goods
  for resale                                         $7,606             $6,818
Less: Allowance for
  inventory obsolescence                              (135)              (624)
                                                 ----------         ----------
                                                     $7,471             $6,194
                                                 ==========         ==========

A roll forward of allowance for obsolescence is as follows (in thousands):

                                               THREE MONTHS      TWELVE MONTHS
                                                      ENDED              ENDED
                                         SEPTEMBER 30, 2000      JUNE 30, 2000
                                         ------------------      -------------
Balance at beginning
  of period                                            $624               $116
Foreign currency
  translation adjustment                               (15)                (3)
Provision for obsolescence                              137                929
Amounts written off                                   (611)              (418)
                                                 ----------         ----------
Balance at end of period                               $135               $624
                                                 ==========         ==========

4        PROPERTY AND EQUIPMENT

Property and equipment consists of the following (in thousands):


                                         SEPTEMBER 30, 2000      JUNE 30, 2000
                                         ------------------      -------------

Buildings and leasehold improvements                 $2,628             $2,694
Furniture, fixtures and equipment                     1,848              1,866
Vehicles and other                                      454                447
                                                 ----------         ----------
                                                      4,930              5,007
Less: accumulated depreciation                      (1,111)            (1,080)
                                                 ----------         ----------
         NET BOOK VALUE                              $3,819             $3,927
                                                 ==========         ==========

On July 16, 1999,  European Micro Plc, a wholly-owned  subsidiary of the Company
("EUROPEAN MICRO UK"),  purchased the office building in which it had previously
leased space for a purchase price of 1,705,000  pounds  sterling  ($2,518,000 at
exchange rate on September 30, 2000). The purchase price was financed in part by
a mortgage loan note in the amount of 1,312,000  pounds sterling  ($1,937,000 at
exchange rate on September 30, 2000) (See Note 7 to the  Consolidated  Condensed
Financial Statements).

At September 30, 2000 and June 30, 2000,  vehicles with a cost of  approximately
$219,000 and $212,000, and accumulated  depreciation of approximately  [$70,000]
and $129,000, respectively, were held under capital leases.

Depreciation  expense was $120,000 and $101,000 for the periods ended  September
30, 2000 and 1999, respectively.

5        GOODWILL

On October 26, 1998, European Micro UK acquired all of the outstanding shares of
capital stock of Sunbelt (UK) Limited  ("SUNBELT").  The Sunbelt  purchase price
(to be settled in pounds sterling) is comprised of a guaranteed  portion and two


                                      F-9
<PAGE>

                          EUROPEAN MICRO HOLDINGS, INC.

contingent  earn-out  payments.  The guaranteed  portion of the purchase  price,
which was based upon  Sunbelt's  net book value at closing and a multiple of its
fiscal year 1998 pre-tax  earnings,  was 940,000 pounds sterling  (approximately
$1,388,000 at exchange rate on September 30, 2000). Of this  guaranteed  amount,
approximately 360,000 pounds sterling  (approximately  $532,000 at exchange rate
on September  30, 2000) was paid in cash at closing.  The unpaid  balance of the
guaranteed  consideration  includes a note  payable  to the  former 40%  Sunbelt
shareholder in the amount of 240,163 pounds sterling  ($355,000 at exchange rate
on September 30, 2000) to be repaid in November 2005, subject to early repayment
at the  option of the note  holder at any time  after  June 1,  1999.  Such note
payable is secured by a cash account of equal amount at September 30, 2000.  The
note  payable  and  the  cash  balances  are   reflected  on  the   accompanying
consolidated  condensed balance sheet at September 30, 2000, in accrued expenses
and other current liabilities and restricted cash, respectively. The Company has
the option of paying future  amounts due to the former Sunbelt  shareholders  in
common stock.  If the Company elects to pay any portion of the purchase price in
shares of the Company's common stock,  then Sunbelt's  shareholders have fifteen
days to make  arrangements to sell such shares over the next forty trading days.
If the sale of such shares  results in net  proceeds  of less than the  purchase
price,   then  the  Company  will  pay  the  difference  in  cash  to  Sunbelt's
shareholders.  The Company also entered into employment  agreements with the two
former shareholders of Sunbelt. The Company discontinued  Sunbelt's Nova line of
products  effective  January  31,  2000.  With the  closure  of the Nova line of
products,  the  employment  agreement  with one of the former  shareholders  was
terminated.  Also, in July 2000 the  employment  agreement with the other former
shareholder was terminated.

During  November  1999,  purchase  accounting   adjustments  were  made  to  the
calculation of the guaranteed  portion and the two contingent  earn-out amounts.
These  adjustments  resulted from the  recalculation  of fiscal year 1998 pretax
earnings  of  Sunbelt,  resulting  in a  reduction  of 134,000  pounds  sterling
($198,000 at exchange rate on September 30, 2000) to the guaranteed  portion and
32,000 pounds  sterling  ($47,000 at exchange rate on September 30, 2000) to the
contingent consideration. The portion of the guaranteed consideration due at the
end of the first contingent earn-out period,  which ran from November 1, 1998 to
October  31,  1999,  was paid in  November  1999 in the amount of 53,708  pounds
sterling ($79,000 at exchange rate on September 30, 2000).  Also, the portion of
the first  contingent  earn-out  payment  related to employee  retention and the
volume of purchases from the Far East was paid in November 1999 in the amount of
190,820 pounds sterling ($282,000 at exchange rate on September 30, 2000).

The unpaid balance of the guaranteed  purchase price of 152,656 pounds  sterling
($225,000 at exchange rate on September 30, 2000), and the portion of the second
contingent earn-out payment related to the volume purchases from the Far-East of
129,758  pounds  sterling  ($192,000 at exchange  rate on September 30, 2000) is
reflected in goodwill, net and accrued expenses and other current liabilities on
the accompanying  consolidated  condensed balance sheet at September 30, 2000 as
the   contingency   has  been  met.  At  September  30,  2000,   all  contingent
consideration  related  to the  Sunbelt  acquisition  has  either  been  paid or
accrued.  Goodwill from this  transaction is being  amortized on a straight-line
basis over 20 years.

On November  12,  1998,  European  Micro UK  acquired  the assets of H&B Trading
International  BV  ("H&B").  The  acquisition  of  H&B  was  accounted  for as a
purchase.  The base purchase  price,  subject to  adjustment,  of  approximately
125,000 Dutch guilders ($50,000 at exchange rate on September 30, 2000) exceeded
the  estimated  value of net  assets  acquired  by  approximately  85,000  Dutch
guilders  ($34,000 at  exchange  rate on  September  30,  2000),  which is being
amortized on a straight-line basis over 20 years. The financial criteria for the
period ended September 30, 2000 and 1999 were not met, therefore, the additional
consideration was not accrued or paid.

The Company acquired  American  Surgical Supply Corp. of Florida d/b/a/ American
Micro Computer Center ("AMCC"), in a merger on July 1, 1999. The transaction was
structured  as a merger  of AMCC with and into the newly  formed,  wholly  owned
subsidiary of the Company.  Upon  consummation of the merger,  the  subsidiary's
name was changed to American Micro Computer Center, Inc. ("AMERICAN MICRO"). The
purchase price for AMCC was equal to $1,131,000, plus an earn-out amount payable
in cash or shares of the Company's  common stock (at the  Company's  discretion)
equal to two times the  after-tax  earnings of American  Micro in calendar  year
1999 and two times the  after-tax  earnings of American  Micro in calendar  year
2000.  The portion of the purchase  price paid at closing was funded through the
Company's  working  capital.  In addition,  the Company  assumed all outstanding
indebtedness of AMCC,  including a shareholder loan in the approximate amount of
$289,000.  This loan was owed to the father of John B. Gallagher,  the Company's
Co-President,  Co-Chairman and significant shareholder.  This note was repaid in
full in November  1999. If the Company elects to pay any portion of the purchase
price in shares of the Company's common stock,  then AMCC's former  shareholders
have fifteen days to make  arrangements  to sell such shares over the next forty
trading  days.  If the sale of such shares  results in net proceeds of less than
the purchase  price,  then the Company will pay the difference in cash to AMCC's
shareholders.

The  acquisition  of AMCC was  accounted  for as a purchase.  The base  purchase
price, inclusive of transaction costs, of approximately  $1,315,000 exceeded the
estimated fair market value of net assets  acquired by  approximately  $817,000,

                                      F-10
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




which constitutes goodwill and which is being amortized on a straight-line basis
over 20 years. The results of operations of American Micro,  since  acquisition,
have  been  included  in  the  accompanying   consolidated  condensed  financial
statements.  The contingent earn-out payment relating to two times the after tax
earnings for calendar year 1999 of approximately $600,000 was paid in March 2000
and is reflected in goodwill,  net. The contingent  earn-out payment relating to
two times the after tax earnings for calendar year 2000 has not been  recognized
in  the  accompanying   consolidated   condensed  financial  statements  as  the
calculation  of such  amounts are not  determinable  at this point in time.  The
second earn-out  payment will be due in monthly  principal  payments of $50,000,
plus  interest at 8% commencing  on March 1, 2001 and  continuing  until July 1,
2001 at which  time the  amount is due in full  subject  to  financial  covenant
restrictions.  Such  payment  will be offset by a $261,000  receivable  due from
AMCC's former shareholders.

The  results of  operations  of the above  entities  have been  included  in the
accompanying  consolidated  condensed  financial  statements  from the  dates of
acquisition.

A roll forward of goodwill is as follows (in thousands):

                                               THREE MONTHS      TWELVE MONTHS
                                                      ENDED              ENDED
                                         SEPTEMBER 30, 2000      JUNE 30, 2000
                                         ------------------      -------------

Balance at beginning of period                       $2,808             $1,675
Foreign currency translation adjustment                (42)               (84)
Purchase accounting adjustments                          --              (251)
Additions                                                --              1,616
Amortization                                           (34)              (148)
                                                 ----------         ----------
Balance at end of period                             $2,732             $2,808
                                                 ==========         ==========


6        SHORT-TERM BORROWINGS

Short-term borrowings consists of the following (in thousands):


                                         SEPTEMBER 30, 2000      JUNE 30, 2000
                                         ------------------      -------------
Bank line of credit
 European Micro UK Working
   Capital facility                                  $2,366             $1,959
 Nor'Easter Micro facility                            1,325                975
 American Micro facility                              1,064                992
                                                 ----------         ----------
Total bank lines of credit                            4,755              3,926

Receivable financing                                  6,874              7,303
Other short-term borrowings                             671                674
                                                 ----------         ----------
Total short-term borrowings                         $12,300            $11,903

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


European  Micro UK has a bank line of credit  (the  "EUROPEAN  MICRO UK  WORKING
CAPITAL FACILITY") which is secured by a mortgage debenture on all the assets of
European Micro UK and is subordinate to the receivable financing and the capital
leases.  The  facility,  which is subject to review in July each year,  has been
extended to  September  2001 and is due on demand.  Maximum  borrowing  capacity
under this  facility is 2.0 million  pounds  sterling  ($3.0 million at exchange
rate  on  September   30,   2000).   Interest  is  charged  at  1.25%  over  the
bank-borrowing rate of 6% at September 30, 2000 and 6% at June 30, 2000.

European Micro UK also has a revolving  credit agreement (the "EUROPEAN MICRO UK
INVENTORY  FACILITY")  secured against general  corporate  assets.  The facility
allowed  European  Micro UK to borrow up to 2.0 million  pounds  sterling  ($3.0
million at exchange  rate on  September  30,  2000) to assist in the purchase of
inventory.  The bank has agreed to extend this credit agreement to July 1, 2001.
From June 30, 2000 to September 30, 2000, no amounts were outstanding  under the
agreement.  The agreement includes various financial covenants. At September 30,
2000,  European Micro UK was not in compliance with certain financial  covenants


                                      F-11
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.

of the European Micro UK Inventory Facility. As a result, European Micro UK will
not be able to borrow against this  revolving  credit  agreement  until it is in
compliance with such financial covenants.

Total combined  borrowings  under the European Micro UK Working Capital Facility
and the European  Micro UK Inventory  Facility  cannot exceed 2.0 million pounds
sterling at any date.

The Company also  obtained  two lines of credit on October 28, 1999,  to finance
operations  based in the  United  States.  American  Micro and  Nor'Easter  each
obtained a line of credit, secured by accounts receivable and inventory. Amounts
available  under each of the line of credit  agreements  are based upon eligible
accounts  receivable and  inventory,  up to a maximum  borrowing  amount of $1.5
million  for each  agreement.  Each of these  lines of  credit  was to mature on
October 28, 2000.  Interest accrued at 0.5% over the bank-borrowing rate of 9.5%
at September 30, 2000. As partial  security for these loans,  Messrs.  Gallagher
and Shields  pledged to the lender a portion of their  shares of common stock of
the  Company.  In the event the Company  defaults on one or more of these loans,
the lender may foreclose on all or a portion of the pledged securities.  Such an
event may cause a change of control in the Company because Messrs. Gallagher and
Shields together own 71% of the Company's outstanding common stock. The lines of
credit  agreements  include certain  financial and  non-financial  covenants and
restrictions.  The  agreements  also contain a provision  whereby the lender can
declare a default based on subjective criteria.

On October 5, 2000,  the Company  received a waiver of the  covenant  violations
existing  at the  June  30,  2000  reporting  date for the  American  Micro  and
Nor'Easter  lines of credit.  The Company and the bank  terminated  the existing
lines of credit and entered  into a new  borrowing  arrangement  whereby each of
American Micro and Nor'Easter have a working capital line of credit equal to the
lesser  of (i)  $1.5  million  or  (ii)  the  sum of  85% of  eligible  accounts
receivable,  plus the lesser of 50% of eligible inventory or $750,000.  Interest
will be paid monthly at a floating  rate of 0.5% over the bank's base rate.  The
term of the new  arrangements  is for one year from the  closing  date.  The new
facilities  also require the  companies to maintain  depository  accounts at the
bank, whose daily receipts will be applied against outstanding  borrowings under
the lines of credit.  As a result,  the  borrowings  are  classified  as current
liabilities on the Company's  consolidated  condensed balance sheet at September
30, 2000. The new facilities  also place certain  restrictions on the companies'
ability to pay dividends and to make capital  expenditures,  among other things,
and also include a provision  whereby the lender can declare a default  based on
subjective criteria. Collateral under the new credit line facilities consists of
a first  priority lien on all assets of American Micro and  Nor'Easter.  Messrs.
Gallagher and Shields guaranteed the obligations under these  arrangements.  Mr.
Shields has pledged  personal  assets as additional  collateral  and has further
agreed to maintain certain personal financial statement liquidity levels.  These
borrowings are  cross-collateralized  and cross-defaulted  with borrowings under
the $1.5 million term loan to European Micro Holdings,  Inc. discussed in Note 7
to the Consolidated  Condensed Financial  Statements.  As of September 30, 2000,
the Company was not in  compliance  with certain of the revised  loan  agreement
financial  covenants.  The Company has  obtained  waivers  from these  covenants
violations existing at September 30, 2000.

Receivable financing represents  borrowings secured by various trade receivables
of  European  Micro UK  totaling  $8.1  million at  September  30, 2000 and $8.6
million at June 30,  2000.  The  accounts  receivable  financing  provides for a
borrowing base of 85% of accounts receivable, with a limit of 6.2 million pounds
sterling  ($9.2 million at exchange  rate on September 30, 2000).  This facility
can be  terminated  by either  party giving three  months'  notice.  The finance
company which  provides the receivable  financing  facility has full recourse to
European Micro UK with respect to any doubtful or unrecovered amounts.  Interest
is charged on the receivable financing balance at 1.25% above the bank borrowing
rate of 6% at September 30, 2000, and 6% at June 30, 2000.

Other  short-term  borrowings  represent  various  unsecured  notes  payable  of
American Micro. The maturity dates of the notes range from on demand to June 30,
2001. The interest rates range from 11% to 12%.

7        LONG-TERM BORROWINGS

Long-term borrowings consists of the following (in thousands):


                                         SEPTEMBER 30, 2000      JUNE 30, 2000
                                         ------------------      -------------

Mortgage loan note                                   $1,796             $1,877
Note payable                                          1,000              1,125
Other long-term borrowings                              136                 49
                                                 ----------         ----------
                                                     $2,932             $3,051

                                      F-12
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




Less current maturities of
  long-term borrowings                                (697)              (678)
                                                 ----------         ----------

Total long-term borrowings                           $2,235             $2,373

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

European  Micro UK  purchased  the office  building  in which it had  previously
leased space for a purchase price of 1,705,000  pounds  sterling  ($2,518,000 at
exchange rate on September 30, 2000). The purchase price was financed in part by
a mortgage loan note in the amount of 1,312,000  pounds sterling  ($1,937,000 at
exchange rate on September 30, 2000).  This mortgage loan note bears interest at
a fixed rate of 7.6%, with monthly  payments of principal and interest of 15,588
pounds sterling ($23,000 at exchange rate on September 30, 2000), and matures in
July 2009. The mortgage loan note includes certain  financial and  non-financial
covenants and restrictions.  The agreement also contains a provision whereby the
lender  can  declare a  default  based on  subjective  criteria.  The  financial
covenants are measured  using the financial  results of European  Micro UK as of
each fiscal year end.  Based upon European  Micro UK's fiscal year end operating
results,  European  Micro UK was out of compliance  with certain of the covenant
requirements at June 30, 2000. The Company has obtained a waiver through July 1,
2001 of this non-compliance.

European Micro Holdings, Inc. obtained the term loan on October 28, 1999, in the
amount of $1,500,000.  The term loan is to be repaid with quarterly  payments of
$125,000 over three years.  The term loan bears interest at the one-month  LIBOR
plus two and one-quarter percentage points (2.25%). One-month LIBOR at September
30, 2000 was 6.6%. The term loan is secured by  substantially  all of the assets
of the Company. As partial security for this loan, Messrs. Gallagher and Shields
pledged to the lender a portion of their  shares of common stock of the Company.
Messrs. Gallagher and Shields guaranteed the obligations under the term loan. In
addition,  Mr. Shield has pledged  personal assets as additional  collateral and
has further agreed to maintain certain personal  financial  statement  liquidity
levels. In the event the Company defaults on this loan, the lender may foreclose
on all or a portion of the pledged securities.  Such an event may cause a change
of control in the Company because Messrs. Gallagher and Shields together own 71%
of the Company's outstanding common stock.

The term loan  agreement  is with the same  lender as the  Nor'Easter  Micro and
American Micro line of credit facilities discussed in Note 6 to the Consolidated
Condensed Financial Statements.  The agreement also contains a provision whereby
the lender can declare a default based on subjective criteria. Further, the term
loan  credit  agreement  contains  similar  loan  covenant  requirements  and is
cross-collateralized and cross-defaulted with the line of credit facilities.  As
such, the Company was not in compliance for the June 30, 2000 reporting  period.
On October 5, 2000, the Company received a waiver of the non-compliance with the
financial  covenants as of June 30, 2000,  and also entered into an amendment to
the term loan agreement that, among other things,  established revised financial
covenants.  As of September  30, 2000,  the Company was not in  compliance  with
certain of the  revised  loan  agreement  financial  covenants.  The Company has
obtained waivers from these covenant violations existing at September 30, 2000.


                                      F-13
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




8        EARNINGS PER SHARE

The calculation of earnings per share is detailed in the table below:

                                              THREE MONTHS ENDED SEPTEMBER 30,
                                             -----------------------------------
                                                   2000                  1999
                                                   ----                  ----

EARNINGS
Net income (loss) (in thousands)                  $(68)                  $207
                                             ----------            ----------
WEIGHTED AVERAGE NUMBER OF SHARES

Outstanding common stock during
  the period                                  4,933,900             4,933,900
Contingently issuable shares                     68,054                85,107

                                             ----------            ----------
BASIC WEIGHTED AVERAGE NUMBER OF SHARES       5,001,954             5,019,007
Effect of dilutive stock options and
  other contingent shares                            --                   995
                                             ----------            ----------
DILUTED WEIGHTED AVERAGE NUMBER OF SHARES     5,001,954             5,020,002

                                             ==========            ==========
Basic earnings per share                        $(0.01)                 $0.04

                                             ==========            ==========
Diluted earning per share                       $(0.01)                 $0.04

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


During the  three-month  period-ended  September  30, 2000,  the Company  issued
warrants  and  options  to  purchase  1,185,000  shares of its  common  stock at
exercise  prices ranging from $4.55 to $10.00.  The above dilutive  earnings per
share  calculations  exclude  the effect of  warrants  and  options to  purchase
1,185,000 and 339,000  shares of common stock for the  three-month  period ended
September 30, 2000 and 1999, respectively, at exercise prices ranging from $4.55
to $12.00 and $9.1875 to $12.00, respectively,  because they were anti-dilutive.
Also, see Note 5 to the Consolidated  Condensed Financial  Statements related to
contingently issuable shares related to an acquisition. The effect of contingent
shares related to the guaranteed  earn-out amount not paid at the closing of the
Sunbelt  acquisition  and the effect of  satisfactory  completion of part of the
second  contingent  earn-out has been  included in the above basic  earnings per
share  calculations.  The  effect  of  contingent  shares  related  to the first
earn-out of American Micro is not included,  as such payment was paid in cash in
March  2000.  The effect of  contingent  shares  related to second  earn-out  of
American Micro is not included,  as the amount of such  contingent  shares to be
issued is unable to be determined. Also see Notes 10 and 13.

9        RELATED PARTY TRANSACTIONS

Until July 1, 1999, European Micro Holdings, Inc. belonged to a group of related
companies (the  "GROUP").  The Group was comprised of Technology  Express,  Inc.
located in Nashville, Tennessee ("TECHNOLOGY EXPRESS"), and, until July 1, 1999,
AMCC which was  purchased  by European  Micro  Holdings,  Inc. See Note 5 to the
Consolidated  Condensed  Financial  Statements.  Technology Express is owned and
controlled by Harry D.  Shields,  who is  Co-President  and  Co-Chairman  of the
Company. Prior to its acquisition on July 1, 1999, AMCC was owned 50% by John B.
Gallagher, who is a Co-President and Co-Chairman of the Company.

The rates  charged  on  related  party  sales are  lower  than they  would be in
arms-length  transactions.  The Company has an oral bulk buying arrangement with
the remaining  related party,  Technology  Express,  which gives the Company the
benefit  of buying  large  job-lots  at more  competitive  prices  than it would
otherwise  be possible to do and then  immediately  sell part of the purchase to
the related party.


                                      F-14
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




Related party transactions are summarized as follows (in thousands):


                                                     THREE MONTHS ENDED
                                                        SEPTEMBER 30,
                                             -----------------------------------
                                                   2000                  1999
                                                   ----                  ----
 SALES TO:
 Technology Express                                 $54                $1,019

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

 PURCHASES FROM:
 Technology Express                              $1,564                $1,768

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


Due to related parties comprised of following balances (in thousands):


                                         SEPTEMBER 30, 2000      JUNE 30, 2000
                                         ------------------      -------------

 Technology Express                                    $293                $11

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

The entity listed above is related to the Company in the following manner:


TECHNOLOGY EXPRESS

Until  1996,  Technology  Express  was a full  service  authorized  reseller  of
computers and related products based in Nashville,  Tennessee, selling primarily
to  end-users.  Technology  Express  was  sold  to  Inacom  Computers  in  1996.
Concurrently  with the sale, Mr. Shields founded a new computer company with the
name Technology Express.  This company is a distributor of computer products and
does not sell to end-users. Harry D. Shields, who is Co-Chairman,  Co-President,
a Director and shareholder  (owning 32% of the  outstanding  shares) of European
Micro  Holdings,  Inc., is president of Technology  Express and owns 100% of the
outstanding  shares of capital  stock of that  company.  Jay Nash,  who is Chief
Financial Officer, Treasurer and Secretary of European Micro Holdings, Inc., has
been an employee of Technology Express since 1992.


FACILITIES AND EQUIPMENT

The Company utilizes  approximately  350 square feet of office space and certain
equipment owned by Technology Express for which it is not charged a fee.


EMPLOYMENT AGREEMENTS

The Company has entered into various employment agreements with certain officers
of the Company.



                                      F-15
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.

10       EQUITY LINE OF CREDIT

On August 24, 2000, European Micro Holdings, Inc. entered into an Equity Line of
Credit (the  "EQUITY  CREDIT  LINE").  Pursuant to the Equity  Credit  Line,  an
institutional  investor  agreed to  acquire up to $20  million of the  Company's
common stock at a purchase price equal to 88% of the market price of such stock,
as defined in the agreement. The timing of each sale and the number of shares to
be sold is at the  discretion  of the  Company,  subject to various  conditions,
including  an  effective  registration  of the shares.  Dollar  amounts that the
Company can request under any individual  sale is subject to the average trading
volume of the Company's  common stock for the preceding  25-day trading  period.
The  maximum  term of the Equity  Credit  Line is 30 months from the date of the
agreement.  The  agreement  contains  various  representations,  warranties  and
covenants by the Company, including limitations on the Company's ability to sell
common stock or common stock equivalents, sell assets, merge, etc. In connection
with  entering  into the Equity  Credit  Line,  the Company  also entered into a
Placement Agent Agreement.  Under the Placement Agent Agreement,  the agent will
receive a commission  equal to 7% of the gross  proceeds from each advance under
the Equity Credit Line.

The Company has issued to the  placement  agent two warrants to purchase a total
of 1,000,000  shares of the Company's  common stock.  The Class A Warrant allows
the holder to purchase  500,000  shares of common stock at an exercise  price of
$7.00 (subject to certain anti-dilution  adjustments)  commencing with the first
advance under the Equity  Credit Line. If the warrant  shares are not covered by
an effective  registration  statement for the resale of the warrant shares,  the
holder can elect a cash-less  exercise.  The warrants expire five years from the
issuance date.  The Company can force  conversion of the warrants if the closing
price of its common stock is $10.00 or higher for ten consecutive  trading days.
The Class B Warrant allows the holder to purchase 500,000 shares of common stock
at an exercise price of $10.00 (subject to similar  anti-dilution  adjustments).
The other  terms of the  Class B Warrant  are  similar  to the Class A  Warrant,
except that the Class B Warrants  are  exercisable  pro-rata to the ratio of the
advances  drawn under the Equity  Credit  Line,  and except that the Company can
force  conversion  of the  warrants if the closing  price of its common stock is
$15.00 or higher for ten consecutive trading days.

The Company has granted the Equity Credit Line investor and the placement  agent
certain registration rights. Pursuant to the registration rights agreements, the
Company is obligated to, among other things,  register the sale of the investors
shares sold to such investor under the Equity Credit Line and the sale of shares
of common stock underlying the warrants.  On October 27, 2000, the Company filed
a registration statement with the Securities and Exchange Commission to register
all such shares.

On August 8, 2000,  in  connection  with the Equity  Credit  Line,  the  Company
entered  into a  consulting  arrangement  with a third party  whereby such party
would provide certain financing and capital market  consultation.  In connection
with  the  arrangement,  the  Company  paid to the  consultant  $10,000  in cash
compensation.  The  Company  also issued to the  consultant  options to purchase
100,000 shares of its common stock at an exercise price of $4.55. Management has
attributed  $208,000 of the value of these options as incremental costs directly
attributable  to the  signing  of the  Equity  Credit  Line,  and as  such,  has
reflected  such  amounts  as  prepaid   offering   costs  in  the   accompanying
Consolidated  Condensed  Balance  Sheet at  September  30, 2000.  The  remaining
$105,000  option  value  attributed  to  general  consulting  services  has been
expensed in the quarter ended September 30, 2000. In addition,  the Company will
pay to the  consultant  cash payments and warrants to purchase  common shares of
the Company.  Each cash and warrant payment will equal 1% of the dollars amounts
drawn by the Company under the Equity Credit Line.

11       BUSINESS-TO-BUSINESS ELECTRONIC COMMERCE STRATEGY

The Company has initiated a  business-to-business  electronic commerce strategy,
which is  focused  on  creating a global,  value-added,  information  technology
equipment and service  trading  community.  The company has hired Cap Gemini,  a
leading  European  management  consultancy and information  technology  services
firm, to assist it in the  implementation of this plan. The Company has incurred
the sum of 755,000 pounds sterling ($1,115,000 at exchange rate on September 30,
2000)  related to the  feasibility  studies and business  process  design.  This
amount was  reflected  in selling,  general and  administrative  expenses on the
accompanying  consolidated  statements of operations for the year ended June 30,
2000. The Company has capitalized  the sum of 229,000 pounds sterling  ($338,000
at  exchange  rate  on  September  30,  2000)  related  to the  actual  software
development.  This amount is  reflected in property  and  equipment,  net on the
accompanying  consolidated  condensed  balance  sheets at September 30, 2000 and
June 30,  2000.  During May 2000,  the  Company  temporarily  halted the ongoing
development  being performed by Cap Gemini until specific funding is obtained to
complete the project. No further expenses have been incurred in the three months
ended  September 30, 2000.  There can be no assurances  that the Company will be
successful in obtaining  funding for this  project.  In the event the project is
not continued by November 30, 2000, the Company will incur a termination  fee to
Cap Gemini of 150,000  pounds  sterling  ($221,500 at exchange rate on September
30, 2000).  If paid,  this fee would be credited  against future invoices of Cap
Gemini upon the  continuation of the project.  By December 31, 2000, the Company

                                      F-16
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.




intends to re-evaluate  and re-define  where  necessary the current  assumptions
based on changes in the market  over the last few  months.  This  planning  will
include detailing the project based on the Company's ability to fund the project
from current working capital, if other funding is still not available.

12       COMMITMENTS AND CONTINGENCIES

On November 12, 1999,  Jeffrey and Marie Alnwick (the "ALNWICKS") and a New York
corporation,   Big  Blue  Products,   commenced  an  action   individually   and
derivatively for the Dutch company, Big Blue Europe, against our company and our
founders and officers,  John B.  Gallagher  and Harry D. Shields,  in the United
States District Court,  Eastern District of New York,  Jeffrey Alnwick and Marie
Alnwick v. European Micro Holdings,  Inc.,  Eastern District of New York, Docket
No. 99 CV 7380 (the "ALNWICK LITIGATION").

The  complaint  alleges  thirty-three  causes of action.  Plaintiffs  claim,  in
substance,  that defendants breached oral and written agreements relating to the
management,  operation and funding of Big Blue Europe. Specifically,  plaintiffs
alleged that defendants  breached the joint venture  agreement by which Big Blue
Europe was formed, a licensing  agreement for use of the "Big Blue" service mark
in Europe, a non-competition agreement allegedly preventing Big Blue Europe from
operating  in the United  States and several  capital  contribution  agreements.
Plaintiffs also claimed that defendants  breached their fiduciary  duties to the
Alnwicks,  engaged in fraudulent  acts,  aided and abetted breaches of fiduciary
duties  by  others,  misappropriated  trade  secrets  and  interfered  with  the
employment contract of Big Blue Europe's managing director.  The complaint seeks
unspecified  compensatory  and punitive  damages,  as well as injunctive  relief
restraining defendants from acting in violation of the alleged agreements.

Defendants have moved to dismiss the complaint principally on the basis of forum
non-conveniens in favor of existing proceedings in the Netherlands (commenced by
European Micro UK), where a Dutch court has appointed an independent director to
oversee the operations of the company. Defendants argue that any dispute between
the  stockholders and directors of Big Blue Europe,  which operates  pursuant to
Dutch law, should be resolved by a Dutch court.

Defendants intend to contest the claims in the Alnwicks  Litigation  vigorously,
whether  asserted in the United  States or in the  Netherlands  courts.  For the
three-month   period  ended   September  30,  2000,  the  Company  has  incurred
approximately  $119,000 in costs  related to such lawsuit.  Management  does not
believe that the ultimate  outcome of this  litigation will result in a material
liability to the Company.

Due to the continued  uncertainty of the outcome of the pending  lawsuit and the
difficulties of managing  operations of Big Blue Europe during the dispute,  the
Company has recorded during the  three-month  period ended September 30, 2000 an
additional  $252,000  provision  for  doubtful  accounts  related  to the  notes
receivable owed to the Company. At September 30, 2000, valuation allowances have
been established for all amounts due from Big Blue Europe.

13       SUBSEQUENT EVENTS

On October 11, 2000, the Company entered into a consulting agreement for general
consulting  services  and advice  with  respect to  capital  markets,  corporate
finance,  acquisitions and financing. The Company will pay the consultant $5,000
per month for four  months,  subject to extension at the  Company's  option.  In
addition,  the Company  granted to the  consultant  warrants  to acquire  50,000
shares of the  Company's  common  stock at $4.00 per share.  Warrants to acquire
25,000  common  shares  become  exercisable  when the  closing  bid price of the
Company's  common  stock is $10.00 or higher  per share for  twelve  consecutive
trading days in the eight month period after the effective date of the Company's
Registration  Statement on Form S-1 in  connection  with the Equity  Credit Line
discussed  in  Note  10 to  the  Consolidated  Condensed  Financial  Statements.
Warrants to acquire the other 25,000 common shares become  exercisable  upon the
later occurrence of the successful  consummation of (a) a financing  transaction
or (b) an  acquisition,  each as defined in the  agreement.  The agreement  also
calls for additional cash  consideration  to be paid by the Company in the event
of a successful financing transaction related to the acquisition.

14       OTHER ACCOUNTING MATTERS

Effective July 1, 2000, the Company  adopted  Statement of Financial  Accounting
Standards ("SFAS") No. 133, Accounting for Derivative and Hedging Activities, as
amended  by  SFAS  No.  138.  The  Statement  requires  the  recognition  of all
derivatives on the balance sheet at fair value.  The Company's  derivatives  are
primarily  forward foreign  exchange  contracts.  The Company's  forward foreign
exchange  contracts have been designated as economic hedges of anticipated sales
and purchase  transactions.  In addition,  the Company enters  utilizes  forward
foreign exchange  contracts as an economic hedge against foreign currency market


                                      F-17




                          EUROPEAN MICRO HOLDINGS, INC.




exposures of underlying assets liabilities and other  obligations.  Effective in
the  first  quarter  of  fiscal  2001,  changes  in  the  fair  value  of  these
derivatives,  have been recorded  through  earnings.  At September 30, 2000, the
Company  did not have any  open  forward  foreign  exchange  contracts.  Foreign
currency  losses,  net were  $151,000  and  $242,000  for the three months ended
September 30, 2000 and 1999, respectively. The effect of the adoption of the new
Statements was immaterial.

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin 101, "Revenue Recognition in Financial  Statements." The effective date
has been deferred  with respect to the Company to the fourth  fiscal  quarter of
2001  pending  additional  interpretive  guidance.  The  Company  is not able to
quantify  the  impact of SAB 101 at this  time.  However,  there is at least one
issue that could have a material impact on the Company's  consolidated condensed
financial  statements.  For  European  Micro  UK  the  standard  practice  is to
recognize  revenue on shipment.  However,  title to the goods is retained  until
full payment is received from the customer to perfect the Company's  interest in
the goods. Under possible  interpretations,  European Micro UK would not be able
to recognize  revenue until full payment is received.  In the  transition  year,
revenues  would be lower as all sales on the net terms not collected by year-end
would not be recognized.


                                      F-18



<PAGE>



                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and the Shareholders of
European Micro Holdings, Inc.

We have audited the consolidated balance sheets of European Micro Holdings, Inc.
and  subsidiaries  as of June 30, 2000 and 1999,  and the  related  consolidated
statements of operations,  shareholders'  equity, and cash flows for each of the
years in the three-year period ended June 30, 2000. These consolidated financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  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 European  Micro
Holdings,  Inc. and subsidiaries as of June 30, 2000 and 1999 and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended June 30, 2000 in conformity  with accounting  principles  generally
accepted in the United States of America.

/s/ KPMG LLP


Nashville, Tennessee

August 24, 2000, except as to notes 3, 9 and 10, which are as of October 5, 2000







                                      F-19
<PAGE>
                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                                                                           JUNE 30, 2000        JUNE 30, 1999

                                                                       -----------------------------------------
<S>                                                                              <C>                  <C>
                          ASSETS

CURRENT ASSETS:
  Cash                                                                            $1,222               $3,168
  Restricted Cash                                                                    364                  379
  Trade receivables, net                                                          13,160               14,938
  Due from related parties                                                             -                1,128
  Inventories, net                                                                 6,194                7,232
  Prepaid expenses                                                                   322                  402
  Income taxes receivable                                                            909                    -
  Other current assets                                                               765                  562
                                                                                 -------              -------

      TOTAL CURRENT ASSETS                                                        22,936               27,809
  Property and equipment, net                                                      3,927                  612
  Goodwill, net                                                                    2,808                1,675
  Investments in and advances to unconsolidated subsidiaries                         252                  503
  Other assets                                                                       290                    -
                                                                                 -------              -------

      TOTAL ASSETS                                                               $30,213              $30,599
                                                                                 =======              =======

                          LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
  Short-term borrowings                                                          $11,903               $8,614
  Current portion of long-term borrowings                                            678                    -
  Trade payables                                                                   2,256                3,484
  Accrued expenses and other current liabilities                                   1,882                2,851
  Due to related parties                                                              11                  633
  Income taxes payable                                                                 -                  383
                                                                                 -------              -------

      TOTAL CURRENT LIABILITIES                                                   16,730               15,965
  Long-term borrowings                                                             2,373                   23
  Other liabilities                                                                   -                   268

      TOTAL LIABILITIES                                                          $19,103              $16,256
                                                                                 -------              -------

SHAREHOLDERS' EQUITY:
  Preferred stock $0.01 par value shares:  1,000,000 authorized no
    shares issued and outstanding                                                     -                    -
  Common stock $0.01 par value shares:  20,000,000 authorized,
    4,933,900 shares issued and outstanding,                                          49                   49
  Additional paid-in capital                                                       9,191                8,979
  Accumulated other comprehensive loss                                             (550)                (312)
  Retained earnings                                                                2,420                5,627
                                                                                 -------              -------

      TOTAL SHAREHOLDERS' EQUITY                                                 11,110                14,343
                                                                                 -------              -------

      COMMITMENTS, CONTINGENCIES AND SUBSEQUENT EVENTS

      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                 $30,213              $30,599
                                                                                 =======              =======

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



                                      F-20
<PAGE>

                         EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

                              CONSOLIDATED STATEMENT OF OPERATIONS
                              (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                           YEARS ENDED JUNE 30,
                                            ---------------------------------------------------
                                                        2000            1999              1998
                                                        ----            ----              ----
<S>                                                 <C>             <C>                <C>
SALES:
  Net sales                                         $113,124        $116,866           $82,361
  Net sales to related parties                         2,369          15,340            29,092
                                                    --------        --------           -------

      Total net sales                                115,493         132,206           111,453
                                                    --------        --------           -------

COST OF GOODS SOLD:
 Cost of goods sold                                (101,822)       (105,876)          (68,380)
 Cost of goods sold to related parties               (2,320)        (15,244)          (28,678)
                                                   ---------       ---------          --------

     Total cost of goods sold                      (104,142)       (121,120)          (97,058)
                                                    --------        --------           -------

GROSS PROFIT                                          11,351          11,086            14,395

OPERATING EXPENSES:
  Selling, general and administrative
    expenses                                        (14,050)         (9,151)           (7,059)
  Expenses attributable to
    related parties                                        -               -             (104)
                                                    --------        --------           -------

    Total operating expenses                        (14,050)         (9,151)           (7,163)
                                                    --------        --------           -------

INCOME (LOSS) FROM OPERATIONS                        (2,699)           1,935             7,232

Interest income                                           74             147                22
Interest expense                                       (964)           (446)             (459)
Equity in net (loss) income of
  unconsolidated subsidiaries                          (188)            (32)                 3
                                                    --------        --------           -------

INCOME (LOSS) BEFORE INCOME TAXES                    (3,777)           1,604             6,798

  Income tax (expense) benefit                           570           (750)           (2,313)
                                                    --------        --------           -------

NET INCOME (LOSS)                                   $(3,207)            $854            $4,485
                                                    ========        ========           =======

Net income (loss) per share - basic                  $(0.64)           $0.17             $1.10
                                                    ========        ========           =======

Net income (loss) per share - diluted                $(0.64)           $0.17             $1.10
                                                    ========        ========           =======


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


                                              F-21
<PAGE>
<TABLE>
<CAPTION>
                                        EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

                                        CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                               (In thousands, except share data)

                                                                              ACCUMULATED
                                                               ADDITIONAL        OTHER                            TOTAL
                                                                PAID-IN      COMPREHENSIVE      RETAINED      SHAREHOLDERS'
                                          COMMON STOCK          CAPITAL      INCOME (LOSS)      EARNINGS         EQUITY
                                      ---------------------------------------------------------------------------------------
                                          Shares      Amount
                                          ------      ------
                                      ---------------------------------------------------------------------------------------
<S>                                    <C>               <C>       <C>                <C>         <C>                 <C>
Balance at June 30, 1997               4,000,000         $40       $1,624              $21          $826              $2,511
                                      ---------------------------------------------------------------------------------------
Comprehensive Income:
     Net income                                -           -            -                -         4,485               4,485
     Other comprehensive income
       for foreign currency
       translation adjustment                  -           -            -               35            40                  75
                                                                            ------------------ ------------- ----------------
    Total comprehensive income                 -           -            -               35         4,525               4,560

Dividends declared ($0.14 per share)           -           -            -                -         (550)               (550)
Issuance of common stock, net of
   $2,180 in offering costs              933,900           9        7,150                -             -               7,159
Compensation charge in relation to
   share options issued to
   non-employees                               -           -           28                -          (28)                   -
                                      ---------------------------------------------------------------------------------------
Balance at June 30, 1998               4,933,900         $49       $8,802              $56        $4,773             $13,680
                                      ---------------------------------------------------------------------------------------

Comprehensive Income:
     Net income                                -           -            -                -           854                 854
     Other comprehensive income
     for foreign currency
      translation adjustment                   -           -            -            (368)             -               (368)
                                                                            ------------------ ------------- ----------------
    Total comprehensive income                 -           -            -            (368)           854                 486
Additional offering costs                      -           -         (25)                -             -                (25)
Compensation charge in relation to
   share options issued to
   non-employees                               -           -          202                -             -                 202
                                      ---------------------------------------------------------------------------------------
Balance at June 30, 1999               4,933,900         $49       $8,979           $(312)        $5,627             $14,343
                                      ---------------------------------------------------------------------------------------

Comprehensive Income:
     Net loss                                                                                    (3,207)             (3,207)
     Other comprehensive income
     for foreign currency
      translation adjustment                                                            (238)          -               (238)
                                                                            ------------------ ------------- ----------------
     Total comprehensive loss                                                           (238)    (3,207)             (3,445)
Adjustment to accrued offering costs
                                                                      156                                                156
Compensation charge in relation to
   share options issued to
   non-employees                                                       56                                                 56
                                      ---------------------------------------------------------------------------------------
Balance at June 30, 2000               4,933,900         $49       $9,191              $(550)     $2,420             $11,110
                                      =======================================================================================

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



                                                             F-22
<PAGE>

                                  EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                  (In thousands)
<TABLE>
<CAPTION>
                                                                                YEARS ENDED JUNE 30,
                                                             ---------------------------------------------------
                                                                        2000            1999              1998
                                                                        ----            ----              ----
<S>                                                                    <C>               <C>              <C>
OPERATING ACTIVITIES:
Net income (loss)                                                      $(3,207)             $854          $4,485
ADJUSTMENTS TO RECONCILE NET INCOME (LOSS) TO NET CASH (USED
IN) PROVIDED BY OPERATING ACTIVITIES
  Depreciation and amortization                                             553              323             192
  Amortization expense related to contingent
     earn-out provisions                                                     47              112               -
  Deferred income taxes                                                   (194)             (15)            (80)
  Equity in net loss (income) of
      unconsolidated subsidiaries                                           188               32             (3)
  Compensation charge for non-employee stock options                         56              202               -
 Provision for note receivable impairment                                   200                -               -
CHANGES IN ASSETS AND LIABILITIES, NET OF EFFECTS FROM

ACQUISITIONS

  Restricted cash                                                             -            (379)               -
  Trade receivables                                                       2,498          (3,034)         (2,250)
  Due from related parties                                                1,128            (230)           (329)
  Inventories                                                             2,955          (5,407)           (155)
  Prepaid expenses and other current assets                                  38            1,840         (2,651)
  Income taxes receivable                                                 (909)                -               -
  Trade payables                                                        (2,374)          (1,139)           (400)
     Accrued expenses and other liabilities                             (1,127)            (168)             585
  Due to related parties                                                  (622)              395              50
  Income taxes payable                                                    (383)          (2,194)           2,202
                                                                       --------          -------          ------
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES                     (1,153)          (8,808)           1,646
                                                                       --------          -------          ------
INVESTING ACTIVITIES:
  Purchase of fixed assets                                              (3,407)            (155)           (596)
  Sale of fixed assets                                                       56                7             175
  Advances to unconsolidated subsidiaries                                 (150)            (350)               -
  Payment for acquisitions, net of cash acquired                        (1,834)            (720)               -
                                                                       --------          -------          ------
NET CASH USED IN INVESTING ACTIVITIES                                   (5,335)          (1,218)           (421)
                                                                       --------          -------          ------
FINANCING ACTIVITIES:
  Short-term borrowings, net                                              2,040            8,614         (3,257)
  Proceeds from long-term borrowings                                      3,485                -               -
  Repayment of long-term borrowings                                       (785)                -               -
  Dividends paid                                                              -                -           (550)
  Issuance of common stock, net                                               -             (25)           7,159
  Repayment of capital leases                                              (72)             (74)              65
                                                                       --------          -------          ------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                 4,668            8,515           3,417
                                                                       --------          -------          ------
Exchange rate changes                                                     (126)            (333)              82
                                                                       --------          -------          ------
NET INCREASE (DECREASE) IN CASH                                         (1,946)          (1,844)           4,724
Cash at beginning of year                                                 3,168            5,012             288
                                                                       --------          -------          ------
CASH AT END OF YEAR                                                      $1,222           $3,168          $5,012
                                                                       ========          =======          ======
</TABLE>


                                                       F-23
<PAGE>

                                  EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES
<TABLE>
<CAPTION>

NON-CASH INVESTING AND FINANCING ACTIVITIES:
<S>                                                                    <C>               <C>              <C>
Fair value of assets acquired                                            $3,314           $4,302               -
Goodwill                                                                  1,418            1,731               -
Fair value of liabilities assumed                                       (2,817)          (4,103)               -
Notes issued for consideration                                                -          (1,083)               -
                                                                       --------          -------          ------
Cash paid for acquisitions                                               $1,915             $847               -
Less cash acquired                                                         (81)            (127)               -
                                                                       --------          -------          ------
Net cash paid for acquisitions                                           $1,834             $720               -
                                                                       ========          =======          ======
Interest paid                                                              $532             $513            $478
                                                                       ========          =======          ======
Taxes paid                                                               $1,022           $2,637            $191
                                                                       ========          =======          ======

See accompanying notes to consolidated financial statements.

</TABLE>







                                                       F-24
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES


                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1       DESCRIPTION OF BUSINESS

        On December 23, 1997, European Micro Holdings, Inc. was incorporated and
        4,000,000  shares  of common  stock  with a par value of $0.01 per share
        were issued.  The 4,000,000  shares were issued to the  shareholders  of
        European  Micro Plc in exchange for the entire  issued share  capital of
        that company on January 31, 1998. European Micro Holdings,  Inc. and its
        subsidiaries  are  hereinafter  referred to as "European  Micro" or "the
        Company." The following  companies'  results of operations and financial
        position have been included in the consolidated  financial statements as
        follows:

<TABLE>
<CAPTION>
                                                                           COMMENCED
        COMPANIES                                      INCORPORATED         TRADING           ACQUIRED
                                                    ------------------------------------------------------
        <S>                                                <C>               <C>          <C>
        European Micro Holdings, Inc.                      1997              1998                -
        Nor'Easter Micro Inc.                              1997              1998                -
        European Micro Plc                                 1991              1992                -
        European Micro GmbH                                1993              1993                -
        European Micro BV                                  1997              1997                -
        Colchester Enterprise Pte. Ltd.                    1998              1999                -
        Sunbelt (UK) Limited                                -                  -          October 26, 1998
        American Micro Computer Center, Inc.                -                  -            July 1, 1999
        Engenis.com Ltd.                                   2000                -                 -
</TABLE>

        European  Micro  operates  in  a  single   industry   trading   computer
        components.   In  principle  the  Company   purchases   components  from
        international  suppliers,  including related parties,  and sells them in
        local  markets.  The main trading  company,  European Micro Plc, has its
        principal  operations  in  Altrincham,  England  with  its  subsidiaries
        operating  in  Germany  and  Holland.  Nor'Easter  Micro  Inc.  has  its
        operations in Portsmouth, New Hampshire. Colchester Enterprise Pte. Ltd.
        has its operations in Singapore.  American Micro Computer  Center,  Inc.
        has its operations in Miami, Florida.

        The parent company holds a 50% interest in a joint venture company,  Big
        Blue Europe BV. Big Blue Europe BV commenced  operations in January 1997
        and has been included in these consolidated  financial  statements under
        the equity method of accounting. Big Blue Europe BV operates in the same
        industry as the Company.

2       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        The  major  accounting  policies  followed  in  the  preparation  of the
        consolidated financial statements referred to above are set out below:

        PRINCIPLES OF CONSOLIDATION

        The  consolidated   results  of  the  Company  are  in  accordance  with
        accounting  principles  generally  accepted  in the  United  States  and
        include  the results of  operations  of its wholly  owned  subsidiaries,
        which  it   controls.   All   significant   intercompany   balances  and
        transactions are eliminated in consolidation.

        The  Company's  investment  in Big Blue Europe BV is accounted for under
        the equity method.

        USE OF ESTIMATES

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


                                      F-25
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        REVENUE AND EXPENSE RECOGNITION

        Revenues are recognized at the time the goods are shipped. Revenues from
        related parties are recognized when the products are sold by the related
        parties to third  parties.  Discount and  customer  rebates are deducted
        from sales revenue when earned. Costs of goods sold include material and
        freight costs. Selling,  general and administrative costs are charged to
        expense as incurred.

        INVENTORIES

        Inventories  are  stated at the lower of cost or market  value.  Cost is
        determined using the weighted average cost method.

        PROPERTY & EQUIPMENT

        Property and equipment are recorded at cost. Property and equipment held
        under  capital  leases are stated at the present  value of minimum lease
        payments  at  the  inception  of the  related  leases.  Depreciation  is
        calculated  using the straight line method over their  estimated  useful
        lives as follows:  Furniture,  fixtures & equipment, 2-7 years and motor
        vehicles and other,  4 years.  Property and equipment held under capital
        leases and leasehold improvements to property under operating leases are
        amortized on a straight-line basis over the shorter of the lease term or
        estimated useful life of the assets.

        The costs of ordinary  maintenance and repairs are charged to expense as
        incurred.

        IMPAIRMENT OF LONG-LIVED ASSETS

        The  Company  reviews   long-lived   assets  and  certain   identifiable
        intangibles for impairment  whenever events or changes in  circumstances
        indicate  that the carrying  amount of an asset may not be  recoverable.
        Recoverability of assets to be held and used is measured by a comparison
        of the carrying  amount of an asset to future net cash flows expected to
        be generated by the asset. If such assets are considered to be impaired,
        the  impairment  to be recognized is measured by the amount by which the
        carrying  amount of the  assets  exceed  the fair  value of the  assets.
        Assets to be  disposed  of are  reported  at the  lower of the  carrying
        amount or fair value less costs to sell.

        GOODWILL

        Goodwill,  which represents the excess of purchase price over fair value
        of net assets acquired,  is amortized on a straight-line  basis over the
        expected  periods  to be  benefited,  generally  20 years.  The  Company
        assesses the  recoverability  of this  intangible  asset by  determining
        whether the amortization of the goodwill balance over its remaining life
        can be recovered through undiscounted future operating cash flows of the
        acquired  operation.  The  amount of  goodwill  impairment,  if any,  is
        measured based on projected discounted future operating cash flows using
        a discount  rate  reflecting  the Company's  average cost of funds.  The
        assessment  of the  recoverability  of  goodwill  will  be  impacted  if
        estimated future operating cash flows are not achieved.

        INCOME TAXES

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



                                      F-26
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        FINANCIAL INSTRUMENTS

        The Company enters into foreign  currency  exchange  contracts to reduce
        exposure to foreign currency fluctuations associated with the settlement
        of  inter-company   receivables  and  payables  denominated  in  foreign
        currencies. Foreign exchange contracts generally have maturities of less
        than one year and are accounted for on the fair value method.  Gains and
        losses  resulting  from these  instruments  are  recognized  in the same
        period as the underlying  foreign currency  transaction gains and losses
        and are  included  in cost of sales.  The  Company  does not use foreign
        currency exchange  contracts or other derivative  financial  instruments
        for  speculative  or  trading  purposes.  The  notional  amount  of  the
        Company's  foreign  exchange  contracts  at June  30,  2000 and 1999 was
        $2,000,000  and  $3,225,000,   respectively,  versus  a  fair  value  of
        $2,012,000 and $3,159,000, respectively.

        The Company has other financial instruments  consisting of cash and cash
        equivalents,  trade receivables,  accounts payable, and borrowings.  The
        fair  value of the  Company's  financial  instruments  based on  current
        market  indicators or quotes from brokers  approximates  their  carrying
        amount.

        FOREIGN CURRENCY

        Revenues,  costs and expenses of the Company's international  operations
        denominated  in foreign  currencies  are  translated to U.S.  dollars at
        average  rates of  exchange  prevailing  during the year.  Realized  and
        unrealized gains and losses on foreign currency transactions and forward
        exchange contracts are included in cost of sales. Assets and liabilities
        are  translated  at  the  exchange  rate  on  the  balance  sheet  date.
        Translation  adjustments resulting from this process are accumulated and
        reported in shareholders' equity.

        STOCK OPTION PLANS

        The Company  accounts  for its  compensation  and stock  option plans in
        accordance  with the provisions of Accounting  Principals  Board ("APB")
        Option No. 25,  Accounting  for Stock Issued to  Employees,  and related
        interpretations.  As such, compensation expense would be recorded on the
        date of grant only if the current market price of the  underlying  stock
        exceeded  the  exercise  price.  In  accordance  with the SFAS No.  123,
        Accounting for Stock-Based Compensation,  the Company provides pro forma
        net income and pro forma  earnings  per share  disclosures  for employee
        stock  option  grants made in 1998 and  subsequent  years as if the fair
        value based method defined in SFAS No. 123 had been applied.

        The value of stock options granted to  non-employees,  calculated  using
        the black scholes option  pricing  model,  are expensed over the vesting
        period.

        EARNINGS PER SHARE

        Basic  earnings  per share is  computed  based on the  weighted  average
        shares outstanding, including contingently issuable shares for which all
        contingencies  have been  met,  and  excludes  any  potential  dilution.
        Diluted  earnings per share  reflects the  potential  dilution  from the
        exercise or  conversion  of all  dilutive  securities  into common stock
        based on the average  market price of common shares  outstanding  during
        the period.

        On  incorporation  of European  Micro  Holdings,  Inc. in December 1997,
        4,000,000  ordinary  shares  were issued with par value $0.01 per share.
        The 4,000,000  shares were issued to the  shareholders of European Micro
        Plc in exchange for the entire  issued share  capital of that company on
        January 31, 1998.

        RECLASSIFICATIONS

        Certain  prior year  amounts  have been  reclassified  to conform to the
        current year presentation.



                                      F-27
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

        NEW ACCOUNTING PRONOUNCEMENTS

        DERIVATIVE INSTRUMENTS

        SFAS  No.  133,   "Accounting  for  Derivate   Instruments  and  Hedging
        Activities,"  was issued in June 1998 and as amended by SFAS No. 137, is
        effective for fiscal years  beginning  after June 15, 2000. SFAS No. 138
        "Accounting  for Certain  Derivative  Instruments  and  Certain  Hedging
        Activities",  an amendment of FASB No. 135, was issued June 2000.  These
        statements  will  be  adopted  effective  July 1,  2000,  but  will  not
        materially impact the Company's consolidated financial statements. These
        standards  establish  accounting and reporting  standards for derivative
        instruments and hedging activities.

        REVENUE RECOGNITION

        In December 1999, the  Securities and Exchange  Commission  issued Staff
        Accounting Bulletin 101, "Revenue Recognition in Financial  Statements."
        The effective  date has been deferred with respect to the Company to the
        fourth fiscal quarter of 2001 pending additional  interpretive guidance.
        The Company is not able to quantify  the impact of SAB 101 at this time.
        However,  there is at least one issue that could have a material  impact
        on the Company's consolidated  financial statements.  For European Micro
        UK the standard practice is to recognize  revenue on shipment.  However,
        title to the goods is retained  until full payment is received  from the
        customer to perfect the Company's  interest in the goods. Under possible
        interpretations,  European  Micro  UK  would  not be able  to  recognize
        revenue until full payment is received. In the transition year, revenues
        would be lower as all sales on the net terms not  collected  by year-end
        would not be recognized.

3       LIQUIDITY

        The Company has suffered  operating  losses in the current  fiscal year.
        Ongoing legal costs  associated with the litigation  related to Big Blue
        Europe,  the costs  associated  with the Company's  electronic  commerce
        strategy,  increases in general overhead costs,  and increased  interest
        expense due primarily to increased  borrowings,  coupled with decreasing
        sales  volumes  and  gross  profit  margins,  have  negatively  impacted
        operating  results.  These  factors may continue to impact the Company's
        operations.

        The Company was not in compliance with certain loan agreement  financial
        covenants  during  fiscal  year 2000.  While the  Company  has  obtained
        waivers from these  covenant  violations  existing at June 30, 2000,  in
        most  instances the waivers only address the covenant  reporting  period
        ending  thereon.  Management  believes  that the Company will be able to
        comply with its debt agreements,  including financial covenants,  during
        the fiscal year ending June 30,  2001.  However,  compliance  with these
        financial  covenants during fiscal 2001 will require improved  operating
        results  compared  to fiscal  2000.  Management  has  initiated  certain
        actions to increase the likelihood of attaining these improved operating
        results.  Such actions  include,  among other things,  (i) modifying the
        terms of certain  financial  covenants,  (ii)  entering  into the Equity
        Credit  Line (see  note 19),  (iii)  temporarily  suspending  activities
        related to its electronic  commerce  strategy until specific funding can
        be obtained (see note 12), (iv) obtaining extensions of the due date for
        payment of contingent  earn-out  amounts  relating to calendar year 2000
        under the American Micro purchase  agreement (see note 7), (v) adjusting
        staffing levels,  and (vi)  implementing  steps to increase sales volume
        and lower inventory levels. No assurances can be given that management's
        initiatives  will be successful,  and loan  agreement  defaults will not
        occur in the future.

        Another factor that could negatively  impact the Company's  liquidity is
        the terms of the  borrowing  arrangements  of  European  Micro  Plc.  As
        disclosed  in notes 9 and 10,  certain  of this  subsidiary's  borrowing
        capacity is subject to  termination  by the lender at such lender's sole
        discretion.  Further,  the American Micro and Nor-Easter  line of credit
        facilities  and the  European  Micro  Holdings,  Inc.  term loan contain
        subjective  acceleration  clauses.  These factors increase the liquidity
        risk to the Company.  Management  believes that,  based on the projected
        fiscal year 2001 operating  results of the Company and its  relationship
        with the creditors,  that its existing credit  arrangements  will remain
        effective during fiscal 2001.



                                      F-28
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4       TRADE RECEIVABLES, NET

        Trade receivables consist of the following (in thousands):

                                                            JUNE 30,
                                                    ------------------------
                                                       2000         1999
                                                       ----         ----
        Total trade receivables                     $13,229      $15,017
        Less: Allowance for doubtful receivables       (69)         (79)
                                                    -------      -------
                                                    $13,160      $14,938
                                                    =======      =======

        At June 30, 2000, trade receivables are pledged as collateral against
borrowings (see note 9).

        A roll forward of the allowance for doubtful trade receivables is as
follows (in thousands):

                                                             JUNE 30,
                                                   -----------------------------
                                                       2000               1999
                                                       ----               ----
        Balance at beginning of year                    $79                $23
        Foreign currency translation adjustment         (3)                  -
        Acquisitions                                    116                 11
        Provision for bad debt                           80                 56
        Amounts written off                           (203)               (11)
                                                     ------              -----
        Balance at end of year                          $69                $79
                                                     ======              =====

5       INVENTORIES

        Inventories consist of the following (in thousands):

                                                             JUNE 30,
                                                   -----------------------------
                                                       2000               1999
                                                       ----               ----

        Finished goods and goods for resale          $6,818             $7,348
        Less: Allowance for inventory obsolescence    (624)              (116)
                                                     ------              -----
                                                     $6,194             $7,232
                                                     ======              =====




                                      F-29
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

5       INVENTORIES (CONTINUED)

        A roll forward of allowance for obsolescence is as follows (in
        thousands):

                                                             JUNE 30,
                                                   -----------------------------
                                                       2000               1999
                                                       ----               ----

        Balance at beginning of year                   $116                 $9
        Foreign currency translation adjustments        (3)                  0
        Provision for obsolescence                      929                602
        Amounts written off                           (418)              (495)
                                                      -----              -----
        Balance at end of year                         $624               $116
                                                      =====              =====


6       PROPERTY AND EQUIPMENT

        Property and equipment consists of the following (in thousands):

                                                             JUNE 30,
                                                   -----------------------------
                                                         2000               1999
                                                         ----               ----

        Buildings and leasehold improvements           $2,694                $-
        Furniture, fixtures and equipment (note 12)     1,866               994
        Vehicles and other                                447               416
                                                      -------             -----

                                                        5,007             1,410
        Less:  accumulated depreciation               (1,080)             (798)
                                                      -------             -----
        NET BOOK VALUE                                 $3,927              $612
                                                      =======             =====

        On July 16, 1999,  European Micro Plc, a wholly-owned  subsidiary of the
        Company ("European Micro UK"), purchased the office building in which it
        had  previously  leased space for a purchase  price of 1,705,000  pounds
        sterling  ($2,580,000  at exchange rate on June 30, 2000).  The purchase
        price was  financed  in part by a  mortgage  loan note in the  amount of
        1,312,000 pounds sterling (see note 10).

        At June  30,  2000  and  1999,  vehicles  with a cost  of  approximately
        $212,000 and $248,000,  and accumulated  depreciation  of  approximately
        $129,000 and $117,000, respectively, were held under capital leases.

        Depreciation  expense was $405,000,  $267,000 and $192,000 for the years
        ended June 30, 2000, 1999, and 1998, respectively.





                                      F-30
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7       GOODWILL

        On October 26, 1998,  European Micro UK acquired all of the  outstanding
        shares of capital stock of Sunbelt (UK) Limited ("SUNBELT"). The Sunbelt
        purchase  price (to be settled in pounds  sterling)  is  comprised  of a
        guaranteed portion and two contingent earn-out payments.  The guaranteed
        portion of the purchase  price,  which was based upon Sunbelt's net book
        value  at  closing  and a  multiple  of its  fiscal  year  1998  pre-tax
        earnings,  was 940,000  pounds  sterling  (approximately  $1,423,000  at
        exchange  rate  on  June  30,   2000).   Of  this   guaranteed   amount,
        approximately  360,000  pounds  sterling   (approximately   $545,000  at
        exchange rate on June 30, 2000) was paid in cash at closing.  The unpaid
        balance of the guaranteed  consideration  includes a note payable to the
        former 40% Sunbelt  shareholder in the amount of 240,163 pounds sterling
        ($364,000  at exchange  rate on June 30,  2000) to be repaid in November
        2005, subject to early repayment at the option of the note holder at any
        time after June 1, 1999.  Such note payable is secured by a cash account
        of equal amount at June 30, 2000. The note payable and the cash balances
        are reflected on the accompanying consolidated balance sheet at June 30,
        2000, in accrued  expenses and other current  liabilities and restricted
        cash, respectively.  The Company has the option of paying future amounts
        due to the former Sunbelt shareholders in common stock of European Micro
        Holdings,  Inc. If the Company elects to pay any portion of the purchase
        price  in  shares  of  the  Company's   common  stock,   then  Sunbelt's
        shareholders  have fifteen days to make arrangements to sell such shares
        over the next forty trading days. If the sale of such shares  results in
        net proceeds of less than the purchase price,  then the Company will pay
        the  difference  in cash to  Sunbelt's  shareholders.  The Company  also
        entered into employment  agreements with the two former  shareholders of
        Sunbelt.  The  Company  discontinued  Sunbelt's  Nova  line of  products
        effective  January  31,  2000.  With the  closure  of the  Nova  line of
        products,  the employment  agreement with one of the former shareholders
        was  terminated.  Also, in July 2000, the employment  agreement with the
        other former shareholder was terminated.

        During November 1999, purchase  accounting  adjustments were made to the
        calculation  of the guaranteed  portion and the two contingent  earn-out
        amounts.  These  adjustments  resulted from the  recalculation of fiscal
        year 1998  pretax  earnings  of Sunbelt,  resulting  in a  reduction  of
        134,000 pounds sterling  ($203,000 at exchange rate on June 30, 2000) to
        the guaranteed  portion and 32,000 pounds sterling  ($48,000 at exchange
        rate on June 30, 2000) to the contingent  consideration.  The portion of
        the  guaranteed  consideration  due at the end of the  first  contingent
        earn-out  period,  which ran from  November 1, 1998 to October 31, 1999,
        was paid in  November  1999 in the  amount  of  53,708  pounds  sterling
        ($81,276 at exchange  rate on June 30, 2000).  Also,  the portion of the
        first contingent  earn-out payment related to employee retention and the
        volume of purchases  from the Far East, was paid in November 1999 in the
        amount of 190,820 pounds sterling ($288,768 at exchange rate on June 30,
        2000).

        The unpaid  balance of the  guaranteed  purchase price of 152,656 pounds
        sterling  ($231,014 at exchange rate on June 30, 2000),  and the portion
        of  the  second  contingent  earn-out  payment  related  to  the  volume
        purchases  from the  Far-East of 129,758  pounds  sterling  ($196,363 at
        exchange  rate on June  30,  2000) is  reflected  in  goodwill,  net and
        accrued  expenses  and other  current  liabilities  on the  accompanying
        consolidated  balance sheet at June 30, 2000 as the contingency has been
        met.  At June  30,  2000 all  contingent  consideration  related  to the
        Sunbelt acquisition has either been paid or accrued.  Goodwill from this
        transaction is being amortized on a straight-line basis over 20 years.

        On November  12,  1998,  European  Micro UK  acquired  the assets of H&B
        Trading  International BV ("H&B").  The acquisition of H&B was accounted
        for as a purchase.  The base purchase price,  subject to adjustment,  of
        approximately  125,000 Dutch guilders  ($54,000 at exchange rate on June
        30,  2000)  exceeded  the  estimated  value of net  assets  acquired  by
        approximately  85,000 Dutch  guilders  ($37,000 at exchange rate on June
        30, 2000),  which is being  amortized on a  straight-line  basis over 20
        years.  The  financial  criteria  for the period ended June 30, 2000 and
        1999  were not met,  therefore,  the  additional  consideration  was not
        accrued or paid.

        The Company  acquired  American  Surgical Supply Corp. of Florida d/b/a/
        American Micro Computer  Center  ("AMCC"),  in a merger on July 1, 1999.
        The  transaction  was  structured  as a merger of AMCC with and into the
        newly formed,  wholly owned subsidiary of the Company. Upon consummation
        of the merger,  the  subsidiary's  name was  changed to  American  Micro
        Computer Center, Inc. ("AMERICAN MICRO"). The  purchase  price  for AMCC




                                      F-31
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7       GOODWILL (CONTINUED)

        was equal to  $1,131,000,  plus an  earn-out  amount  payable in cash or
        shares of the Company's common stock (at the Company's discretion) equal
        to two times the after-tax  earnings of American  Micro in calendar year
        1999 and two times the after-tax  earnings of American Micro in calendar
        year 2000.  The portion of the purchase price paid at closing was funded
        through the Company's working capital. In addition,  the Company assumed
        all outstanding  indebtedness of AMCC,  including a shareholder  loan in
        the approximate amount of $289,000.  This loan was owed to the father of
        John  B.  Gallagher,   the  Company's   Co-President,   Co-Chairman  and
        significant shareholder.  This note was repaid in full in November 1999.
        If the Company elects to pay any portion of the purchase price in shares
        of the Company's  common stock,  then AMCC's  former  shareholders  have
        fifteen  days to make  arrangements  to sell such  shares  over the next
        forty trading  days. If the sale of such shares  results in net proceeds
        of  less  than  the  purchase  price,  then  the  Company  will  pay the
        difference in cash to AMCC's shareholders.

        The  acquisition  of AMCC  was  accounted  for as a  purchase.  The base
        purchase  price,   inclusive  of  transaction  costs,  of  approximately
        $1,315,000  exceeded  the  estimated  fair  market  value of net  assets
        acquired by approximately $817,000, which constitutes goodwill and which
        is being amortized on a straight-line  basis over 20 years.  The results
        of operations of American Micro, since  acquisition,  have been included
        in  the  accompanying  financial  statements.  The  contingent  earn-out
        payment  relating to two times the after tax earnings for calendar  year
        1999 of  approximately  $600,000 was paid in March 2000 and is reflected
        in goodwill,  net. The contingent earn-out payment relating to two times
        the after tax earnings for calendar year 2000 has not been recognized in
        the  accompanying  consolidated  condensed  financial  statements as the
        calculation of such amounts are not  determinable at this point in time.
        The second earn-out payment will be due in monthly principal payments of
        $50,000, plus interest at 8% until July 1, 2001 at which time the amount
        is due in full subject to financial covenant restrictions.  Such payment
        will be offset by a $259,000 receivable due from AMCC's previous owners.

        The results of  operations  of the above  entities have been included in
        the accompanying  consolidated  financial statements from the respective
        dates of acquisition.

        The  following  summarized  unaudited  pro forma  financial  information
        assumes the  acquisition of Sunbelt and AMCC occurred on July 1, 1998 ($
        in thousands, except share data):

                                                     YEAR ENDED
                                                  JUNE 30, 1999
                                                  -------------

                  Total net sales                      $137,960
                  Net income                             $1,149
                  Earnings per share:
                     Basic                                $0.23
                     Diluted                              $0.23

        The pro forma amounts are based on certain  assumptions  and  estimates,
        and do not reflect any benefits from  economies  which might be achieved
        from the combined  operations.  The pro forma results do not necessarily
        represent results which would have occurred if the acquisition had taken
        place on the basis assumed above, nor are they indicative of the results
        of future operations.

        A roll forward of goodwill is as follows (in thousands):

                                                     YEAR ENDED
                                                  JUNE 30, 1999
                                                  -------------

        Balance at beginning of year                     $1,675
        Foreign currency translation adjustment            (84)
        Purchase accounting adjustments                   (251)
        Additions                                         1,616
        Amortization                                      (148)
                                                         ------
         Balance at end of year                          $2,808
                                                         ======



                                      F-32
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

8       INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED SUBSIDIARIES

        During the year ended June 30,  1997 the  Company  purchased  50% of the
        issued share capital in Big Blue Europe BV. Big Blue Europe BV commenced
        trading in January 1997. A roll forward of the  investment is as follows
        (in thousands):

<TABLE>
<CAPTION>
                                                                                   YEARS ENDED JUNE 30,
                                                                                   --------------------
                                                                                   2000             1999
                                                                                   ----             ----
         <S>                                                                      <C>              <C>
         Cost of investment in and advances to unconsolidated
          subsidiaries brought forward                                             $503            $194
         Foreign currency translation adjustment                                   (13)             (9)
         Equity in net loss of unconsolidated subsidiaries                        (188)            (32)
         Advance                                                                    150             350
         Allowance for uncollectable advances                                     (200)               -
                                                                                  -----            ----
         Investment in and advances to unconsolidated
           subsidiaries at end of year                                             $252            $503
                                                                                  =====            ====

        The equity share of loss is based on the results of Big Blue Europe BV.  Unaudited  earnings data
        for Big Blue Europe BV for fiscal years 2000, 1999 and 1998 is set out below (in thousands):
</TABLE>

<TABLE>
<CAPTION>
                                                                                     YEARS ENDED
                                                                                       JUNE 30,
                                                                    -------------------------------------------------
                                                                              2000            1999             1998
                                                                              ----            ----             ----
         <S>                                                               <C>             <C>              <C>
         Net sales                                                          $4,219          $4,101           $1,910
         Cost of goods sold                                                (3,310)         (3,068)          (1,394)
                                                                           -------         -------          -------
         Gross profit                                                          909           1,033              516
         Operating expenses                                                (1,198)         (1,133)            (507)
                                                                           -------         -------          -------
         Income (loss) before income taxes                                   (289)           (100)                9
         Income tax expense (benefit)                                           87            (36)                3
                                                                           -------         -------          -------
         NET (LOSS) INCOME                                                  $(376)           $(64)               $6
                                                                           -------         -------          -------
         Equity in net (loss) income of unconsolidated
            subsidiary                                                      $(188)           $(32)               $3
                                                                           =======         =======          =======
</TABLE>

9       SHORT-TERM BORROWINGS

        Short-term borrowings consists of the following (in thousands):

<TABLE>
<CAPTION>
                                                                          JUNE 30, 2000             JUNE 30, 1999
                                                                          -------------             -------------
         <S>                                                                   <C>                        <C>
         Bank lines of credit:
               European Micro UK Working Capital facility                       $1,959                    $1,581
               Nor'Easter Micro facility                                           975                         -
               American Micro facility                                             992                         -
                                                                               -------                    ------
         Total bank lines of credit                                              3,926                     1,581
         Receivable financing                                                    7,303                     7,033
         Other short-term borrowings                                               674                         -
                                                                               -------                    ------
         Total short-term borrowings                                           $11,903                    $8,614
                                                                               =======                    ======
</TABLE>




                                                  F-33
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9       SHORT-TERM BORROWINGS (CONTINUED)

        European  Micro UK has a bank line of  credit  (the  "European  Micro UK
        Working Capital  Facility") which is secured by a mortgage  debenture on
        all the assets of European Micro UK and is subordinate to the receivable
        financing  and the capital  leases.  The  facility,  which is subject to
        review in July each year, has been extended to September 2001 and is due
        on demand. Maximum borrowing capacity under this facility is 2.0 million
        pounds  sterling  ($3.0  million  at  exchange  rate on June 30,  2000).
        Interest is charged at 1.25% over the bank  borrowing rate of 6% at June
        30, 2000 and 5% at June 30, 1999.

        European Micro UK also had a revolving  credit  agreement (the "European
        Micro UK Inventory  Facility") secured against general corporate assets.
        The  facility  allowed  European  Micro UK to borrow  up to 3.5  million
        pounds  sterling  ($5.3  million at exchange  rate on June 30,  2000) to
        assist in the purchase of  inventory.  At June 30, 2000, no amounts were
        outstanding under the agreement. This revolving credit agreement expired
        in August  2000.  The bank has agreed to extend the credit  agreement to
        July 1, 2001 in the amount of 2.0 million pounds  sterling ($3.0 million
        at exchange  rate on June 30,  2000).  The  agreement  includes  various
        financial covenants.

        Total combined  borrowings  under the European Micro UK Working  Capital
        Facility and the European Micro UK Inventory  Facility cannot exceed 2.0
        million pounds sterling at any date.

        The Company also  obtained  two lines of credit on October 28, 1999,  to
        finance  operations  based in the  United  States.  American  Micro  and
        Nor'Easter  each  obtained  a  line  of  credit,   secured  by  accounts
        receivable and inventory.  Amounts  available  under each of the line of
        credit  agreements  are based  upon  eligible  accounts  receivable  and
        inventory,  up to a maximum  borrowing  amount of $1.5  million for each
        agreement.  Each of these  lines of credit were to mature on October 28,
        2000.  Interest  accrues at 0.5% over the bank borrowing rate of 9.5% at
        June 30, 2000. As partial  security for these loans,  Messrs.  Gallagher
        and  Shields  pledged to the lender a portion of their  shares of common
        stock of the Company.  In the event the Company  defaults on one or more
        of these  loans,  the  lender may  foreclose  on all or a portion of the
        pledged  securities.  Such an event may cause a change of control in the
        Company  because Messrs.  Gallagher and Shields  together own 71% of the
        Company's  outstanding  common  stock.  The lines of  credit  agreements
        include certain financial and non-financial  covenants and restrictions.
        The agreements also contain a provision whereby the lender can declare a
        default based on subjective  criteria.  As of June 30, 2000, the Company
        was not in  compliance  with certain of the  financial  covenants in the
        agreements.

        On October  5,  2000,  the  Company  received  a waiver of the  covenant
        violations  for the June 30, 2000  reporting date for the American Micro
        and Nor'Easter lines of credit.  The Company and the bank terminated the
        existing  lines of credit and entered into a new  borrowing  arrangement
        whereby  each of  American  Micro  and  Nor'Easter  will  have a working
        capital  line of credit  equal to the lesser of (i) $1.5 million or (ii)
        the sum of 85% of eligible accounts  receivable,  plus the lesser of 50%
        of eligible  inventory or $750,000.  Interest  will be paid monthly at a
        floating rate of 50 basis points over the bank's base rate.  The term of
        the new  arrangements  is for one year from the  closing  date.  The new
        facilities also require the companies to maintain depository accounts at
        the bank,  whose  daily  receipts  will be applied  against  outstanding
        borrowings  under the lines of credit.  As a result,  the borrowings are
        classified as current liabilities on the Company's  consolidated balance
        sheet  at  June  30,  2000.  The  new  facilities   also  place  certain
        restrictions  on the  companies'  ability to pay  dividends  and to make
        capital  expenditures,  among other things, and also include a provision
        whereby the lender can declare a default based on  subjective  criteria.
        Collateral  under the new credit  line  facilities  consists  of a first
        priority lien on all assets of American  Micro and  Nor'Easter.  Messrs.
        Gallagher   and   Shields   guaranteed   the   borrowings   under  these
        arrangements.  Mr.  Shields has pledged  personal  assets as  additional
        collateral and has further agreed to maintain certain personal financial
        statement  liquidity levels.  These borrowings are  cross-collateralized
        and cross-defaulted  with borrowings under the $1.5 million term loan to
        European Micro Holdings, Inc. discussed in note 10.



                                      F-34
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9        SHORT-TERM BORROWINGS (CONTINUED)

        Receivable  financing  represents  borrowings  secured by various  trade
        receivables  of European Micro UK totaling $8.6 million at June 30, 2000
        and $8.3 million at June 30, 1999.  The  accounts  receivable  financing
        provides  for a  borrowing  base of 85% of accounts  receivable,  with a
        limit of 6.2 million  pounds  sterling ($9.4 million at exchange rate on
        June 30, 2000). The limit on trade receivables  financing increased from
        a maximum of 5.5 million pounds  sterling at June 30, 1999 ($8.3 million
        at exchange rate on June 30,  1999).  This facility can be terminated by
        either party giving three  months'  notice.  The finance  company  which
        provides the receivable financing facility has full recourse to European
        Micro UK with respect to any doubtful or unrecovered  amounts.  Interest
        is charged on the receivable  financing  balance at 1.25% above the bank
        borrowing rate of 6% at June 30, 2000, and 5% at June 30, 1999.

        Other short-term borrowings represent various unsecured notes payable of
        American Micro.  The maturity dates of the notes range from on demand to
        June 30, 2001. The interest rates range from 11% to 12%.

10      LONG-TERM BORROWINGS

        Long-term borrowings consists of the following (in thousands):
<TABLE>
<CAPTION>
                                                                         JUNE 30, 2000              JUNE 30, 1999
                                                                         -------------              -------------
         <S>                                                                   <C>                           <C>
         Mortgage loan note                                                    $1,877                         $-
         Term loan                                                              1,125                          -
         Other long-term borrowings                                                49                         23
                                                                               ------                       ----
                                                                               $3,051                        $23
         Less current maturities of long-term borrowings                        (678)                          -
                                                                               ------                       ----
         Total long-term borrowings                                            $2,373                        $23
                                                                               ======                       ====
</TABLE>


        Principal  maturities of long-term  debt  (excluding  capitalized  lease
        obligations)  at June 30, 2000 for the succeeding  five fiscal years are
        as follows (in thousands):

                                              2001                     $678
                                              2002                      678
                                              2003                      296
                                              2004                      184
                                              2005                      197
                                        Thereafter                    1,018

        European  Micro  UK  purchased  the  office  building  in  which  it had
        previously  leased  space  for a  purchase  price  of  1,705,000  pounds
        sterling  ($2,580,000  at exchange rate on June 30, 2000).  The purchase
        price was  financed  in part by a  mortgage  loan note in the  amount of
        1,312,000  pounds  sterling  ($1,985,000  at  exchange  rate on June 30,
        2000).  This mortgage loan note bears  interest at a fixed rate of 7.6%,
        calls for monthly  payments of  principal  and interest in the amount of
        15,588 pounds sterling  ($23,589 at exchange rate on June 30, 2000), and
        matures in July 2009. The mortgage loan note includes certain  financial
        and  non-financial  covenants  and  restrictions.   The  agreement  also
        contains a provision  whereby the lender can declare a default  based on
        subjective  criteria.  The financial  covenants  are measured  using the
        financial results of European Micro UK as of each fiscal year end. Based
        upon  European  Micro UK's fiscal year end operating  results,  European
        Micro UK was out of compliance with certain of the covenant requirements
        at June 30, 2000. The Company has obtained a waiver through July 1, 2001
        of this non-compliance.



                                      F-35
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10      LONG-TERM BORROWINGS (CONTINUED)

        The term loan was  obtained  by European  Micro  Holdings on October 28,
        1999,  in the amount of  $1,500,000.  The term loan is to be repaid with
        quarterly  payments of $125,000  over three  years.  The term loan bears
        interest  at the  one-month  LIBOR plus two and  one-quarter  percentage
        points (2.25%). One-month LIBOR at June 30, 2000 was 6.7%. The term loan
        is secured by substantially all of the assets of the Company. As partial
        security for this loan,  Messrs.  Gallagher  and Shields  pledged to the
        lender a portion  of their  shares of common  stock of the  Company.  In
        addition,   Mr.  Shields  has  pledged  personal  assets  as  additional
        collateral and has further agreed to maintain certain personal financial
        statement  liquidity  levels.  In the event the Company defaults on this
        loan,  the  lender  may  foreclose  on all or a portion  of the  pledged
        securities.  Such an event may cause a change of control in the  Company
        because Messrs.  Gallagher and Shields together own 71% of the Company's
        outstanding common stock.

        The term loan agreement is with the same lender as the Nor'Easter  Micro
        and American Micro line of credit facilities discussed in Note 9, and is
        cross-collateralized  and  cross-defaulted  with  these  line of  credit
        facilities.  The agreement also contains a provision  whereby the lender
        can declare a default based on subjective  criteria.  Further,  the term
        loan credit agreement contains loan covenant  requirements.  The Company
        was not in compliance with certain financial  covenants for the June 30,
        2000 reporting  period. On October 5, 2000 the Company received a waiver
        of the non-compliance  with the financial covenants as of June 30, 2000.
        The Company also  entered  into an amendment to the term loan  agreement
        which among other things, established revised financial covenants.

        In  conjunction  with the purchase of AMCC,  the Company  assumed a note
        payable to John P. Gallagher,  the father of John B. Gallagher, who is a
        significant shareholder,  co-chairman,  and co-president of the Company.
        This note was paid in full during November 1999.

11      TAXES ON INCOME

        Income tax expense (benefit) consists of the following (in thousands):

<TABLE>
<CAPTION>
                                                            YEARS ENDED JUNE 30,
                                                 ------------------------------------------
                                                        2000         1999         1998
                                                        ----         ----         ----
        <S>                                          <C>          <C>          <C>
        Current
               Federal and State                     $    -       $    -       $    -
               Foreign                                (376)          765        2,393
        Deferred
               Federal and State                          -            -            -
               Foreign                                (194)         (15)         (80)
                                                     ------       ------      -------
        Total income tax expense (benefit)           $(570)         $750       $2,313
                                                     ======       ======      =======
</TABLE>

        Provision  has not been made for U.S.  or  additional  foreign  taxes on
        approximately $3,672,000,  $5,613,000,  and $4,652,000 at June 30, 2000,
        1999,  and 1998  respectively,  of  undistributed  earnings  of  foreign
        subsidiaries,   as  those   earnings  are  intended  to  be  permanently
        reinvested.

        A  reconciliation  between  actual income taxes and amounts  computed by
        applying the federal  statutory  rate of 34% to earnings  before  income
        taxes is summarized as follows (in thousands):



                                      F-36
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

11      TAXES ON INCOME (CONTINUED)

<TABLE>
<CAPTION>
                                                                   YEARS ENDED JUNE 30,
                                                        ------------------------------------------
                                                                2000         1999         1998
                                                                ----         ----         ----
         <S>                                                  <C>            <C>          <C>
         US federal statutory rate on earnings (loss)
             before income taxes                              $(1,284)       $545         $2,311
         State income tax                                         (67)          -              -
         Difference in foreign versus U.S. federal
            income tax rate                                        51          43          (204)
         Change in valuation allowance                            896          74              -
         Foreign non -deductible expenses                        (166)         88            206
                                                              -------        ----         ------
                  Income tax expense (benefit)                  $(570)       $750         $2,313
                                                              =======        ====         ======
</TABLE>

         Sources of deferred tax assets are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                   JUNE 30,
                                                             ----------------------------
                                                                   2000            1999
                                                                   ----            ----
         <S>                                                     <C>               <C>
         DEFERRED TAX ASSETS:
         Property and equipment, principally due to
           differences in depreciation                           $   9             $  42
         Net operating loss carry forwards                         949                64
         Other                                                     247                 9
                                                                 -----             -----

         Total gross deferred tax assets                         1,205               115
         Valuation allowance                                      (970)              (74)
                                                                 -----             -----
         Net deferred tax assets                                 $ 235             $  41
                                                                 =====             =====
</TABLE>
         The  Company has U.S.  federal  net  operating  loss  carryforwards  of
         approximately $948,000,  which will begin to expire in 2019. Management
         believes that it is more likely than not that the results of operations
         will generate  sufficient taxable income to realize deferred tax assets
         after giving  consideration to the valuation  allowance.  The valuation
         allowance,  which  increased in fiscal year 2000 by $896,000,  has been
         provided for U.S.  deferred tax assets as  recoverability is not deemed
         to be more likely than not.

12       BUSINESS TO BUSINESS ELECTRONIC COMMERCE STRATEGY

         The Company has  initiated a business to business  electronic  commerce
         strategy,   which  is  focused  on  creating  a  global,   value-added,
         information  technology  equipment and service trading  community.  The
         company has hired Cap Gemini, a leading European management consultancy
         and  information   technology  services  firm,  to  assist  it  in  the
         implementation  of this  plan.  The  Company  has  incurred  the sum of
         755,000 pounds sterling ($1,143,000 at exchange rate on June 30, 2000),
         related to the feasibility  studies and business  process design.  This
         amount is reflected in selling,  general and administrative expenses on
         the  accompanying  consolidated  statements of operations  for the year
         ended June 30,  2000.  The Company has  capitalized  the sum of 229,000
         pounds sterling  ($347,000 at exchange rate on June 30, 2000),  related
         to the  actual  software  development.  This  amount  is  reflected  in
         property and equipment,  net on the accompanying  consolidated  balance
         sheet at June 30, 2000. During May 2000, the Company temporarily



                                      F-37
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

12       BUSINESS TO BUSINESS ELECTRONIC COMMERCE STRATEGY (CONTINUED)

         halted the ongoing  development  being  performed  by Cap Gemini  until
         specific  funding is obtained to complete the project.  There can be no
         assurances that the Company will be successful in obtaining funding for
         this project. In the event the project is not continued by November 30,
         2000, the Company will incur a termination fee to Cap Gemini of 150,000
         pounds sterling  ($226,995 at exchange rate on June 30, 2000). If paid,
         this fee would be credited  against future  invoices of Cap Gemini upon
         the  continuation of the project.  During the last calendar  quarter of
         2000, the Company will re-evaluate and re-define,  where necessary, the
         current  assumptions and  propositions,  based on changes in the market
         over the last few months.  This  planning  will include  detailing  the
         project based on the Company's ability to fund the project from current
         working capital, if other funding is still not available.

13       COMMITMENTS AND CONTINGENCIES

         On November 12, 1999,  Jeffrey and Marie Alnwick (the "Alnwicks") and a
         New  York   corporation,   Big  Blue  Products,   commenced  an  action
         individually and  derivatively for the Dutch company,  Big Blue Europe,
         against the Company and its founders and  officers,  John B.  Gallagher
         and Harry D.  Shields  in the United  States  District  Court,  Eastern
         District of New York,  Jeffrey  Alnwick and Marie  Alnwick v.  European
         Micro Holdings,  Inc.,  Eastern District of New York,  Docket No. 99 CV
         7380 (the "Alnwick Litigation").

         The complaint alleges thirty-three causes of action.  Plaintiffs claim,
         in substance,  that  defendants  breached  oral and written  agreements
         relating to the  management,  operation and funding of Big Blue Europe.
         Specifically,  plaintiffs  allege that  defendants  breached  the joint
         venture  agreement  by which Big Blue  Europe was  formed,  a licensing
         agreement  for  use of  the  "Big  Blue"  service  mark  in  Europe,  a
         non-competition  agreement preventing Big Blue Europe from operating in
         the  United  States  and  several  capital   contribution   agreements.
         Plaintiffs also claim that defendants  breached their fiduciary  duties
         to the Alnwicks, engaged in fraudulent acts, aided and abetted breaches
         of  fiduciary  duties by  others,  misappropriated  trade  secrets  and
         interfered with the employment  contract of Big Blue Europe's  managing
         director.  The complaint seeks  unspecified  compensatory  and punitive
         damages,  as well as  injunctive  relief  restraining  defendants  from
         acting in violation of the alleged agreements.

         Defendants have moved to dismiss the complaint principally on the basis
         of  forum  non-conveniens  in  favor  of  existing  proceedings  in the
         Netherlands  (commenced by European  Micro UK), where a Dutch court has
         appointed an independent director to oversee operations of the company.
         Defendants   argue  that  any  dispute  between  the  shareholders  and
         directors  of the  Dutch  company,  Big  Blue  Europe,  which  operates
         pursuant to Dutch law, should be resolved by a Dutch court.

         The Company and its affiliated  defendants intend to contest the claims
         in the Alnwick  Litigation  vigorously,  whether asserted in the United
         States or in the Netherlands  courts. For the year ended June 30, 2000,
         the company has  incurred  approximately  $800,000 in costs  related to
         such lawsuit.  Management does not believe that the ultimate outcome of
         this litigation will result in a material liability to the Company.

         Due to the  uncertainty  of the outcome of the pending  lawsuit and the
         difficulties  of managing the  operations  of Big Blue Europe BV during
         dispute,  the Company has  recorded an  allowance  of $200,000  against
         notes receivable totaling $500,000.

         The Company leases offices and certain  equipment under  non-cancelable
         operating  leases and vehicles  under capital  leases.  Future  minimum
         lease payments under non-cancelable operating leases and capital leases
         as of June 30, 2000 in aggregate for each of the five succeeding  years
         is as follows (in thousands):



                                      F-38
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

13       COMMITMENTS AND CONTINGENCIES (CONTINUED)

                                                        CAPITAL       OPERATING
                                                        -------       ---------

         2001                                               $34            $347
         2002                                                22             276
         2003                                                 -             200
         2004                                                 -             152
         2005                                                 -             128
         Thereafter                                           -             150
                                                          -----          ------
         Total minimum lease payments                       $56          $1,253
                                                          =====          ======

         Less amount representing interest at
          rates Ranging from 4.4% to 5.1%                   (7)
                                                          -----

         Present value of net minimum capital lease
          payments                                           49
         Current portion, included in accrued expenses
          and other current liabilities                    (30)
                                                          -----
         Total obligations under capital leases
          excluding current portion                         $19
                                                          =====


         Rental expense for the years ended June 30, 2000, 1999 and 1998 was
         $260,000, $180,000, and $136,000, respectively.

14       FOREIGN EXCHANGE CONTRACTS

         The Company utilizes  derivative  financial  instruments in the form of
         forward  exchange  contracts  for the  purpose  of  economic  hedges of
         anticipated  sale and  purchase  transactions.  In addition the Company
         enters  into  economic  hedges  for the  purposes  of  hedging  foreign
         currency market exposures of underlying  assets,  liabilities and other
         obligations, which exist as part of its ongoing business operations.

         Where the foreign  currency  exposure  is covered by a forward  foreign
         exchange contract the asset,  liability or other obligation is recorded
         at the contracted rate each month end and the resultant  mark-to-market
         gains and losses are recognized as cost of sales in the current period,
         generally  consistent  with the period in which the gain or loss of the
         underlying  transaction  is  recognized.  Cash  flows  associated  with
         derivative  transactions  are classified in the statement of cash flows
         in a manner consistent with those of the exposure being hedged.

         EXCHANGE RATE SENSITIVITY

         The table below  summarizes  information on foreign  currency  exchange
         contracts. The table presents the notional amounts and weighted average
         exchange rates by expected  (contractual)  maturity dates (in thousands
         except exchange rates).

                                                    EXPECTED
                                                  MATURITY OR
                                                TRANSACTION DATE     FAIR VALUE
                                                ----------------     ----------

         FOREIGN CURRENCY EXCHANGE CONTRACTS

         JUNE 30, 2000

          (Receive $US / pay(pound))              July 19, 2000
           Contract amount                               $2,000        $2,012
           Average contractual
            exchange rate                  1.5045 $US /(pound)1



                                      F-39
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

14       FOREIGN EXCHANGE CONTRACTS (CONTINUED)

         EXCHANGE RATE SENSITIVITY (CONTINUED)

         The fair value has been  determined  by applying  the  mid-price of the
         spread on the buy or sell rates as appropriate, of the relevant foreign
         currency at the balance sheet date.  The mid-price  used is that quoted
         by the Financial Times.

         Foreign exchange losses,  net were $325,000,  $579,000 and $510,000 for
         years ending June 30, 2000, 1999 and 1998, respectively.

15       RELATED PARTY INFORMATION

         Until July 1, 1999,  European Micro Holdings,  Inc. belonged to a group
         of  related  companies  (the  "Group").  The  Group  was  comprised  of
         Technology Express, Inc. located in Nashville,  Tennessee  ("Technology
         Express"),  and,  until  July 1,  1999,  AMCC  which was  purchased  by
         European Micro Holdings,  Inc. See Note 7. Technology  Express is owned
         and controlled by Harry D. Shields, who is Co-President and Co-Chairman
         of the  Company.  Prior to its  acquisition  on July 1, 1999,  AMCC was
         owned 50% by John B. Gallagher,  who is a Co-President  and Co-Chairman
         of the Company.

         The rates  charged on related  party sales are lower than they would be
         in arms-length transactions.  The Company has a bulk buying arrangement
         with the remaining related party,  Technology Express,  which gives the
         Company the benefit of buying large job-lots at more competitive prices
         than it would  otherwise  be possible to do and then  immediately  sell
         part of the purchase to the related party.

         Related party transactions are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                       YEARS ENDED JUNE 30,
                                                        --------------------------------------------
         <S>                                              <C>            <C>            <C>

                                                              2000           1999            1998
                                                              ----           ----            ----
         SALES

         American Micro Computer Center                   $      -        $7,356         $9,875
         Technology Express                                  2,369         7,984         19,217
                                                          --------       -------        -------
                                                            $2,369       $15,340        $29,092
                                                          ========       =======        =======

         PURCHASES
         American Micro Computer Center                   $      -        $1,339           $507
         Technology Express                                  3,986        15,559          8,749
                                                          --------       -------        -------
                                                            $3,986       $16,898         $9,256
                                                          ========       =======        =======

         OPERATING EXPENSES

         CONSULTANCY FEES
         American Micro Computer Center                   $      -        $    -            $45
         Technology Express                                      -             -             45
                                                          --------        ------        -------
                                                                 -             -             90
                                                          ========        ======        =======
         MANAGEMENT FEES
         Technology Express                                      -             -             14
                                                          --------        ------        -------
                                                          $      -        $    -           $104
                                                          ========        ======        =======
</TABLE>


                                                 F-40
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15       RELATED PARTY INFORMATION (CONTINUED)

         DUE FROM/TO RELATED PARTIES

         a)  Due from related parties consists of the following (in thousands):

                                                             JUNE 30,
                                                --------------------------------
                                                         2000             1999
                                                         ----             ----

         American Micro Computer Center                $     -            $974
         Technology Express                                  -             154
                                                       -------         -------
                                                       $     -          $1,128


         b)   Due to related parties consists of following (in thousands):

                                                             JUNE 30,
                                                --------------------------------
                                                         2000             1999
                                                         ----             ----

         American Micro Computer Center                $     -           $   3
         Technology Express                                 11             630
                                                       -------         -------
                                                       $    11           $ 633
                                                       =======         =======

         FACILITIES AND EQUIPMENT

         The Company utilizes  approximately 350 square feet of office space and
         certain  equipment  owned by  Technology  Express  for  which it is not
         charged a fee.

         EMPLOYMENT AGREEMENTS

         The Company has entered into various employment agreements with certain
         officers of the Company

         NATURE OF RELATED PARTY RELATIONSHIPS

         The entities  listed above are related to the company in the  following
         manner:

         AMCC

         AMCC is a distributor  of computer  hardware  based in Miami,  Florida.
         John B.  Gallagher,  who is Co-Chairman,  Co-President,  a Director and
         shareholder  (owning 39% of the  outstanding  shares) of European Micro
         Holdings, Inc., was until July 1, 1999, the president of AMCC and owned
         50% of the  outstanding  shares of capital stock in that  company.  See
         Note 7. Frank Cruz,  who is Chief  Operating  Officer of European Micro
         Holdings, Inc., has been an employee of AMCC since 1994.

         TECHNOLOGY EXPRESS

         Until 1996,  Technology Express was a full service authorized  reseller
         of  computers  and  related  products  based in  Nashville,  Tennessee,
         selling primarily to end-users.  Technology  Express was sold to Inacom
         Computers in 1996.  Concurrently  with the sale, Mr. Shields  founded a
         new computer company with the name Technology Express.  This company is
         a  distributor  of computer  products  and does not sell to  end-users.
         Harry D.  Shields,  who is  Co-Chairman,  Co-President,  a Director and
         shareholder  (owning 32% of the  outstanding  shares) of European Micro
         Holdings, Inc., is president of Technology Express and owns 100% of the
         outstanding  shares of capital stock of that company.  Jay Nash, who is
         Chief  Financial  Officer, Treasurer and  Secretary of  European  Micro



                                      F-41
<PAGE>


                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15       RELATED PARTY INFORMATION (CONTINUED)

         Holdings, Inc., has been an employee of Technology Express since 1992.


16       SEGMENT INFORMATION

         The Company  operates  predominately  in a single industry segment as a
         wholesale   distributor  of  computer-based   technology  products  and
         services.  Geographic areas in which the Company operates include North
         America (United States and Canada), Europe (Austria,  Belgium, Denmark,
         Finland,  France,  Germany, Great Britain,  Greece,  Holland,  Ireland,
         Italy, Luxembourg,  the Netherlands,  Portugal, Spain, and Sweden), and
         Other  (Singapore).  The Company's  reportable  operating  segments are
         based on geographic location generating the revenue, and the measure of
         segment profit is income from  operations.  The accounting  policies of
         the  segments  are the same as those  described  in Note 2 - Summary of
         Significant Accounting Policies.

         Financial   information  by  geographic  segments  is  as  follows  (in
         thousands):

<TABLE>
<CAPTION>
                                                                      YEARS ENDED JUNE 30,
                                              ---------------------------------------------------------------
                                                            2000                1999                   1998
                                                            ----                ----                   ----
         <S>                                   <C>                   <C>                 <C>
         NET SALES:

         North America                         $         38,560      $      48,994       $           3,559
         Europe                                          65,822             70,262                 107,894
         Other                                           11,111             12,950                       -
                                                  -----------------------------------------------------------
              Total                            $        115,493      $     132,206       $         111,453
                                                  -----------------------------------------------------------

         INCOME (LOSS) FROM OPERATIONS:
         North America                         $          (1,835)    $        (1,293)    $            (212)
         Europe                                             (723)              3,340                 7,444
         Other                                              (141)               (112)                    -
                                                  -----------------------------------------------------------
              Total                            $          (2,699)    $         1,935     $           7,232
                                                  -----------------------------------------------------------
         IDENTIFIABLE ASSETS:

         North America                         $           8,402     $        10,594     $            8,645
         Europe                                           20,701              19,334                 10,559
         Other                                             1,110                 671                      -
                                                  -----------------------------------------------------------
              Total                            $          30,213     $        30,599     $           19,204
                                                  -----------------------------------------------------------

         The following  table  summarizes  purchases from major suppliers in excess of 10% for the period as a
         percentage of total purchases:
</TABLE>

                                           YEARS ENDED JUNE 30,
                                -------------------------------------------
                                    2000           1999           1998
                                    ----           ----           ----

         RELATED PARTY
           Technology Express          -          12.7%              -

         THIRD PARTIES
           Supplier        A           -          10.3%          38.9%
                           B           -              -          14.0%
                           C           -              -          10.0%
                           D           -          10.9%              -



                                      F-42
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

16       SEGMENT INFORMATION (CONTINUED)
         The Company did not have any suppliers  where  purchases were in excess
         of 10% as a percentage of total sales in the years ended June 30, 2000.

         The  following  table  summarizes  sales to major  customers  (sales in
         excess of 10% for the period) as a percentage of total sales:

                                              YEARS ENDED JUNE 30,

                                   -------------------------------------------
                                       2000           1999           1998
                                       ----           ----           ----

         RELATED PARTY
           Technology Express             -              -          17.2%


         The Company did not have any customers with sales in excess of 10% as a
         percentage of total sales in the years ended June 30, 2000 or 1999.

17       EARNINGS PER SHARE

<TABLE>
<CAPTION>
                                                                         YEARS ENDED JUNE 30,
                                                          -----------------------------------------------
         EARNINGS                                                    2000            1999           1998
                                                                     ----            ----           ----
         <S>                                                    <C>             <C>            <C>
         Net income (loss) (in thousands)                       $(3,207)             $854          $4,485
                                                                ========        =========      ==========


         WEIGHTED AVERAGE NUMBER OF SHARES

         Outstanding common stock during the period             4,933,900       4,933,900      4,066,524
         Contingently issuable shares                              74,251          44,714              -
                                                                ---------       ---------      ---------
         BASIC WEIGHTED AVERAGE NUMBER OF SHARES                5,008,151       4,978,614      4,066,524

         Effect of dilutive stock options and other
            contingent shares                                           -          11,347         20,942
                                                                ---------       ---------      ---------
         DILUTED WEIGHTED AVERAGE NUMBER OF SHARES              5,008,151       4,989,961      4,087,466
                                                                =========       =========      =========
         Basic earnings per share                                 $(0.64)           $0.17          $1.10
                                                                =========       =========      =========
         Diluted earning per share                                $(0.64)           $0.17          $1.10
                                                                =========       =========      =========

         During the year-ended  June 30, 2000,  the Company  issued  options to purchase  20,000 shares of its
         common stock at exercise  prices ranging from $7.50 to $9.25.  The above dilutive  earnings per share
         calculations  exclude the effect of options to  purchase  330,500 and 45,000 for the years ended June
         30, 2000 and 1999,  respectively,  shares of common  stock at exercise  prices  ranging from $7.50 to
         $12.00  because they were  anti-dilutive.  Also see Note 7 related to  contingently  issuable  shares
         related to an acquisition.  The effect of contingent shares related to the guaranteed earn-out amount
         not paid at the closing of the Sunbelt acquisition and the effect of satisfactory  completion of part
         of the  second  contingent  earn-out  has  been  included  in the  above  basic  earnings  per  share
         calculations.  The effect of contingent shares related to the first earn-out of American Micro is not
         included,  as such payment was paid in cash in March 2000. The effect of contingent shares related to
         second  earn-out of American  Micro is not included,  as the amount of such  contingent  shares to be
         issued is unable to be determined. See note 19.
</TABLE>



                                                     F-43
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

18       STOCKHOLDERS' EQUITY, STOCK OPTIONS AND INCENTIVE PLANS

         EMPLOYEE STOCK PURCHASE PLAN

         In  January  1998,  European  Micro  Holdings,  Inc.  adopted  the 1998
         Employee Stock Purchase Plan (the "employee  plan").  A total of 50,000
         common  shares have been  reserved  for  issuance  under the plan.  The
         shares  issued  under the  employee  plan will be  purchased  at 85% of
         market value or such higher  percentage  (not in excess of 100%) as may
         be established by the employee plan committee.  The employee plan shall
         remain in effect until  terminated by an action of the Board. No shares
         had been issued at June 30, 2000.

         STOCK INCENTIVE PLAN

         In January 1998,  European Micro Holdings,  Inc. adopted the 1998 Stock
         Incentive Plan (the "Plan"). A total of 500,000 common shares have been
         reserved for issuance  under the Plan.  The committee may grant to such
         participants  as  the  committee  may  select  options   entitling  the
         participants to purchase shares of common stock for the Company in such
         numbers,  at  such  prices  and on  such  terms  and  subject  to  such
         conditions,   consistent  with  the  terms  of  the  Plan,  as  may  be
         established  by the  committee.  The Plan shall  remain in effect until
         terminated by an action of the Board.

         The per share  weighted  average  fair value of stock  options  granted
         during 2000 and 1999 were $7.76 and $8.09, respectively.  The preceding
         results   were   calculated   with   the   use  of  the   Black-Scholes
         option-pricing  model.  The  assumptions  were used for the years ended
         June 30, 2000 and 1999,  respectively:  (1) risk-free interest rates of
         5.5% to 6.2% and 4.7%;  (2) dividend  yield of 0.0%; (3) expected lives
         of 7  years;  and (4)  volatility  of 128% and  84%.  Results  may vary
         depending on the assumptions applied within the model.

         The Company  applies APB Opinion No. 25 in accounting for its plan and,
         accordingly,  no  compensation  cost has been  recognized for its stock
         options  issued to employees  with a stock price at market value on the
         date of grant in the consolidated financial statements. Had the Company
         determined  compensation  cost  based on the fair  value of the date of
         grant for its stock  options  under SFAS No.  123,  the  Company's  net
         income would have been reduced to the pro forma amounts indicated below
         (in thousands, except per share data):

                                                 YEARS ENDED JUNE 30,

                                            ------------------------------
                                                 2000      1999       1998
                                                 ----      ----       ----

         NET INCOME:

                  As reported                $(3,207)      $854     $4,485
                  Pro forma                  $(3,551)      $466     $4,431

         EARNINGS PER SHARE - BASIC:

                  As reported                 $(0.64)     $0.17      $1.10
                  Pro forma                   $(0.71)     $0.09      $1.09

         EARNINGS PER SHARE - DILUTED:

                  As reported                 $(0.64)     $0.17      $1.10
                  Pro forma                   $(0.71)     $0.09      $1.08


         Compensation  cost arising during the year ended June 30, 2000 and June
         30, 1999 in relation to stock options granted to  non-employees  during
         the year  amounted to $56,000 and $202,000,  respectively.  The vesting
         period for stock options granted to non-employees  varies between 1 and
         6 years.



                                      F-44
<PAGE>

<TABLE>
<CAPTION>
                                      EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

                                NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

18       STOCKHOLDERS' EQUITY, STOCK OPTIONS AND INCENTIVE PLANS  (CONTINUED)

         A summary of the Company's stock option plan is as follows:


                                                   2000                        1999                        1998
                                                   ----                        ----                        ----
    <S>                                     <C>          <C>             <C>          <C>           <C>          <C>
                                                         WEIGHTED                     WEIGHTED                   WEIGHTED
                                             NUMBER       AVERAGE         NUMBER       AVERAGE       NUMBER       AVERAGE
                                                 OF      EXERCISE             OF      EXERCISE           OF      EXERCISE
                                             SHARES         PRICE         SHARES         PRICE       SHARES         PRICE
    Outstanding at beginning of year        339,000        $10.07        294,000       $10.00             -
    Granted                                  20,000         $8.38         45,000       $10.51       294,000       $10.00
    Exercised                                     -                            -                          -
    Forfeited                                28,500        $10.21              -                          -
                                            -------                      -------                    -------

    OUTSTANDING AT YEAR END                 330,500         $9.95        339,000       $10.07       294,000       $10.00

    Available for grant at year end         169,500                      161,000                    206,000
</TABLE>


<TABLE>
<CAPTION>
         OPTIONS OUTSTANDING

         A summary of the  options  outstanding  at June 30,  2000 is  presented below:

                                   OPTIONS OUTSTANDING                                       OPTIONS EXERCISABLE
       -----------------------------------------------------------------------------------------------------------------
                                 NUMBER            WEIGHTED            WEIGHTED            NO.             WEIGHTED
        RANGE OF EXERCISE    OUTSTANDING AT        AVERAGE             AVERAGE         EXERCISABLE         AVERAGE
              PRICES             6/30/00        REMAINING LIFE     EXERCISE PRICE       AT 6/30/00      EXERCISE PRICE
          <S>                    <C>                 <C>                <C>               <C>               <C>
          $7.50 - $12.00         330,500             8.11               $9.95             60,000            $10.19


19       SUBSEQUENT EVENTS

         On August 24, 2000,  European  Micro  Holdings,  Inc.  entered into an Equity Line of Credit (the "Equity  Credit
         Line").  Pursuant to the Equity Credit Line, an institutional investor agreed to acquire up to $20 million of the
         Company's  common  stock at a purchase  price equal to 88% of the market  price of such stock,  as defined in the
         agreement.  The  timing of each sale and the  number of shares to be sold is at the  discretion  of the  Company,
         subject to various conditions,  including  shareholder approval and an effective  registration of the shares. The
         dollar amount that the Company can request under any individual  sale is subject to the average trading volume of
         the Company's common stock for the preceding 25-day trading period. The maximum term of the Equity Credit Line is
         30 months  from the date of the  agreement.  The  agreement  contains  various  representations,  warranties  and
         covenants by the Company,  including  limitations  on the Company's  ability to sell common stock or common stock
         equivalents, sell assets, merge, etc.

         In  connection  with  entering  into the Equity  Credit Line,  the Company  also  entered into a Placement  Agent
         Agreement.  Under the Placement  Agent  Agreement,  the agent will receive a commission  equal to 7% of the gross
         proceeds from each advance under the Equity Credit Line.
</TABLE>



                                                           F-45
<PAGE>

                 EUROPEAN MICRO HOLDINGS, INC. AND SUBSIDIARIES

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

19       SUBSEQUENT EVENTS (CONTINUED)

         The Company has issued to the placement  agent two warrants to purchase
         a total of 1,000,000  shares of the Company's common stock. The Class A
         Warrant allows the holder to purchase 500,000 shares of common stock at
         an  exercise   price  of  $7.00   (subject  to  certain   anti-dilution
         adjustments)  commencing with the first advance under the Equity Credit
         Line.   If  the  warrant   shares  are  not  covered  by  an  effective
         registration statement for the resale of the warrant shares, the holder
         can elect a cash-less  exercise  provision.  The  warrants  expire five
         years from the issuance date.  The Company can force  conversion of the
         warrants if the closing  price of its common  stock is $10.00 or higher
         for ten consecutive trading days. The Class B Warrant allows the holder
         to purchase  500,000  shares of common  stock at an  exercise  price of
         $10.00 (subject to similar anti-dilution adjustments).  The other terms
         of the Class B Warrant are similar to the Class A Warrant,  except that
         the  Class B  Warrants  are  exercisable  pro-rate  to the ratio of the
         advances  drawn  under the Equity  Credit  Line,  and  except  that the
         Company can force  conversion  of the warrants if the closing  price of
         its common stock is $15.00 or higher for ten consecutive trading days.

         The  Company  has  granted  the Equity  Credit  Line  investor  and the
         placement   agent  certain   registration   rights.   Pursuant  to  the
         registration  rights  agreements,  the Company is  obligated  to, among
         other things,  register the sale of the  investors  shares sold to such
         investor  under the Equity Credit Line and the sale of shares of common
         stock underlying the warrants.

         On August 8, 2000,  the Company  entered into a consulting  arrangement
         with a third party whereby such party would provide  certain  financing
         and capital market  consultation.  In connection with the  arrangement,
         the Company will pay to the  consultant  $10,000 in cash  compensation.
         The Company also issued to the consultant  options to purchase  100,000
         shares  of  its  common  stock  at an  exercise  price  of  $4.55.  The
         expiration date of the options is August 8, 2010. All options vested on
         the  closing of the Equity  Line of Credit  agreement.  The  consultant
         agreed not to  exercise  any  options  during the first  twelve  months
         following  the grant date.  In  addition,  the Company  will pay to the
         consultant a cash payment and warrants to purchase common shares of the
         Company.  Each cash and  warrant  payment  will equal 1% of the dollars
         amounts drawn by the Company under the Equity Credit Line.



                                      F-46


<PAGE>


WE  HAVE  NOT   AUTHORIZED  ANY  DEALER,
SALESPERSON  OR OTHER  PERSON TO PROVIDE
ANY     INFORMATION    OR    MAKE    ANY
REPRESENTATIONS   ABOUT  EUROPEAN  MICRO
HOLDINGS, INC. EXCEPT THE INFORMATION OR
REPRESENTATIONS    CONTAINED   IN   THIS
PROSPECTUS.  YOU  SHOULD NOT RELY ON ANY
ADDITIONAL         INFORMATION        OR
REPRESENTATIONS IF MADE.

This  prospectus  does not constitute an               ------------------
offer to sell, or a  solicitation  of an
offer to buy any securities:                              PROSPECTUS

   o except the common stock  offered by               ------------------
     this prospectus;

   o in any  jurisdiction  in which  the
     offer   or   solicitation   is  not
     authorized;                                7,958,333 SHARES OF COMMON STOCK

   o in  any   jurisdiction   where  the
     dealer or other  salesperson is not
     qualified  to  make  the  offer  or
     solicitation;

   o to  any   person   to  whom  it  is
     unlawful   to  make  the  offer  or
     solicitation; or

   o to any  person  who is not a United
     States  resident  or who is outside
     the   jurisdiction  of  the  United
     States.                                             __________, 2000

The delivery of this  prospectus  or any
accompanying sale does not imply that:

   o there  have been no  changes in the
     affairs of European Micro Holdings,
     Inc.   after   the   date  of  this
     prospectus; or

   o the  information  contained in this
     prospectus  is  correct  after  the
     date of this prospectus.



                                      I-1

<PAGE>

                                  PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

         The  following  table  sets forth  estimated  expenses  expected  to be
incurred in  connection  with the issuance and  distribution  of the  securities
being registered.

         Securities and Exchange Commission Registration Fee....         $9,742
         Printing and Engraving Expenses........................         $7,500
         Accounting Fees and Expenses...........................         30,000
         Legal Fees and Expenses................................         25,258
         Blue Sky Qualification Fees and Expenses...............         $2,500

             Total..............................................        $75,000

         All amounts except the Securities and Exchange Commission  Registration
Fee are estimated. No portion of the expenses associated with this offering will
be borne by the selling stockholders.

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Pursuant to  indemnification  agreements  entered into with each of the
directors,  our company has agreed to indemnify  each  director,  to the fullest
extent permitted by law, from and against any and all claims of any type arising
from or related to his past or future acts or omissions as a director or officer
of our company and any of our subsidiaries.  In addition, our company has agreed
to advance all expenses of each  director as they are incurred and in advance of
the final disposition of any claim.

         Pursuant to our Articles of Incorporation,  our company is obligated to
indemnify each of our directors and officers to the fullest extent  permitted by
law with respect to all  liability and loss  suffered,  and  reasonable  expense
incurred,  by such person in any action, suit or proceeding in which such person
was or is made or  threatened  to be made a party or is  otherwise  involved  by
reason of the fact  that such  person is or was a  director  or  officer  of our
company. The Articles of Incorporation  further eliminate the personal liability
of a director  or an officer to our  company or to any of our  stockholders  for
monetary  damage for a breach of  fiduciary  duty as a director  or an  officer,
except for: (i) acts or omissions which involve intentional misconduct, fraud or
a knowing violation of law; or (ii) the payment of distributions in violation of
Section 78.300 of Nevada Revised Statutes ("NRS").  We are also obligated to pay
the reasonable  expenses of indemnified  directors or officers in defending such
proceedings if the indemnified party agrees to repay all amounts advanced should
it be ultimately determined that such person is not entitled to indemnification.

         We also maintain an insurance  policy  covering  directors and officers
under which the insurer agrees to pay,  subject to certain  exclusions,  for any
claim made against the  directors and officers of our company for a wrongful act
for which they may become legally  obligated to pay or for which we are required
to indemnify our directors and officers.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

         On January 31,  1998,  our company  issued an  aggregate  of  4,000,000
shares of common stock to John B. Gallagher (1,900,000 shares), Harry D. Shields
(1,602,696 shares),  Thomas H. Minkoff, as Trustee of the Gallagher Family Trust
(100,000) and Stuart S. Southard and Robert H, True,  Trustees of the 1997 Henry
Daniel Shields  Irrevocable  Educational  Trust (397,304) in exchange for all of
their shares of ordinary stock of European Micro UK. This transaction was exempt
from registration under Section 4(2) and Rule 506 of the Securities Act of 1933.
All stockholders were accredited  investors within the meaning of the Securities
Act of 1933.

         On August 23, 2000, we granted  options to purchase  100,000  shares of
common  stock at a purchase  price of $4.55 per share to the  Persia  Consulting

                                      II-1
<PAGE>

Group for assisting us in obtaining the equity line of credit. Persia Consulting
is also  entitled to warrants  to  purchase  one percent of the total  number of
shares of common stock issued under the equity line of credit. One-half of these
warrants  will have an exercise  price of $7.00 per share and one-half will have
an  exercise  price of $10.00  per  share.  No  options  or  warrants  have been
exercised as of the date hereof.

         Pursuant  to the equity  line of  credit,  we may,  at our  discretion,
periodically issue and sell to Spinneret Financial System, Ltd. shares of common
stock  for a total  purchase  price of $20  million.  Spinneret  Financial  will
purchase  each share of common stock issued to them for 88% of the market price.
Spinneret Financial intends to resell any shares purchased under the equity line
of credit at the market price. In connection with this transaction,  our company
granted to May Davis Group,  Inc.  warrants to purchase  500,000 share of common
stock at an exercise price of $7.00 per share and 500,000 shares of common stock
at an  exercise  price of $10.00 per share.  Subsequently,  the May Davis  Group
transferred these warrants to Mark Angelo, Hunter Singer, Joseph Donahue, Robert
Farrell  and the  Persia  Consulting  Group.  No shares  of common  stock and no
warrants have been exercised as of the date hereof.

         In October 2000, we entered into a consulting  agreement under which we
are  obligated to grant to a consultant  warrants to purchase  50,000  shares of
common  stock at an  exercise  price of $4.00 per share.  Warrants  to  purchase
25,000  shares  become  exercisable  when the closing bid price of our company's
common stock is $10.00 per share or higher for twelve  consecutive  trading days
in the  eight  month  period  after  the  effective  date  of  the  accompanying
registration statement.  Warrants to purchase the remaining 25,000 shares become
exercisable  upon the later of the  successful  consummation  of (a) a financing
transaction or (b) an acquisition, as specified in the consulting agreement.

         All of the above  transactions  were  exempt  from  registration  under
Section 4(2) and Rule 506 of the Securities Act of 1933. All investors  were, in
our reasonable belief, accredited investors within the meaning of the Securities
Act of 1933.

         This  prospectus  relates to, among other things,  the shares of common
stock to be issued  under the equity line of credit and upon the exercise of the
options and warrants issued in connection therewith.


                                      II-2
<PAGE>


ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

         (a) The  following  exhibits  are  filed  as part of this  registration
statement:

<TABLE>
<CAPTION>

EXHIBIT
-------
NO.          DESCRIPTION                                         LOCATION
---          -----------                                         --------
<S>          <C>                                                 <C>
   2.01      Agreement for the Acquisition of Sunbelt (UK)       Incorporated by reference to Exhibit 2.01
             Limited by European  Micro Plc dated                October 26, to Registrant's  Form 10-Q for
             1998                                                the quarter ended September 30, 1998.

   2.02      Merger Agreement re: AMCC dated June 29, 1999       Incorporated by reference to Exhibit 2.02
                                                                 to Registrant's From 10-K for the year
                                                                 ended June 30, 1999.

   2.03      Plan of 1999 Merger re: AMCC dated June 29, 1999    Incorporated by reference to Exhibit 2.03
                                                                 to Registrant's From 10-K for the year
                                                                 ended June 30, 1999.

   2.04      Articles of Merger re: AMCC dated June 29, 1999     Incorporated by reference to Exhibit 2.04
                                                                 to Registrant's Form 10-K for the year
                                                                 ended June 30, 1999.


   2.05      Amendment to Merger Agreement re: AMCC dated        Incorporated by reference to Exhibit 2.05
             October 2, 2000                                     to Registrant's Registration Statement on
                                                                 Form S-1 filed with the SEC on October 27,
                                                                 2000.


   3.01      Articles of Incorporation                           Incorporated by reference to Exhibit No.
                                                                 3.01 to Registrant's Registration
                                                                 Statement (the "Registration Statement")
                                                                 on Form S-1 (Registration Number
                                                                 333-44393).

   3.02      Certificate of Amendment of Articles of             Incorporated by reference to Exhibit 3.02
             Incorporation                                       to Registrant's Form 10-Q for the quarter
                                                                 ended March 31, 1998.

   3.03      Bylaws                                              Incorporated by reference to Exhibit No.
                                                                 3.02 to the Registration Statement.

   4.01      Form of Stock Certificate                           Incorporated by reference to Exhibit No.
                                                                 4.01 to the Registration Statement.

   4.02      1998 Stock Incentive Plan                           Incorporated by reference to Exhibit No.
                                                                 4.02 to the Registration Statement.

   4.03      1998 Stock Employee Stock Purchase Plan             Incorporated by reference to Exhibit No.
                                                                 4.03 to the Registration Statement.

   4.04      Form of Lock-up Agreement                           Incorporated by reference to Exhibit No.
                                                                 4.04 to the Registration Statement.

   5.01      Opinion re: Legality                                Incorporated by reference to Exhibit No.
                                                                 5.01 to the Registration Statement on Form
                                                                 S-1 filed with the SEC on October 27, 2000

  10.01      Form of Advice of Borrowing Terms with National     Incorporated by reference to Exhibit No.
             Westminster Bank Plc                                10.01 to the Registration Statement.

  10.02      Invoice Discounting Agreement with Lombard NatWest  Incorporated by reference to Exhibit No.
             Discounting Limited, dated November 21, 1996        10.02 to the Registration Statement.



                                      II-3
<PAGE>

EXHIBIT
-------
NO.          DESCRIPTION                                         LOCATION
---          -----------                                         --------

  10.03      Commercial Credit Insurance, policy number 60322,   Incorporated by reference to Exhibit No.
             with Hermes Kreditversicherungs-AG dated August 1,  10.03 to the Registration Statement.
             1995

  10.04      Commercial Credit Insurance, policy number 82692,   Incorporated by reference to Exhibit No.
             with Hermes Kreditversicherungs-AG dated August 1,  10.04 to the Registration Statement.
             1995

  10.05      Consignment Agreement with European Micro Computer  Incorporated by reference to Exhibit No.
             B.V., dated January 1996                            10.05 to the Registration Statement.

  10.06      Stockholders' Cross-Purchase Agreement by and       Incorporated by reference to Exhibit No.
             between Jeffrey Gerard Alnwick, Marie Alnwick,      10.07 to the Registration Statement.
             European Micro Plc and Big Blue Europe, B.V. dated
             August 21, 1997

  10.07      Trusteed Stockholders Cross-Purchase Agreement by   Incorporated by reference to Exhibit No.
             and between John B. Gallagher, Harry D. Shields,    10.08 to the Registration Statement.
             Thomas H. Minkoff, Trustee of the Gallagher Family
             Trust, Robert H. True and Stuart S. Southard,
             Trustees of the Henry Daniel Shields 1997
             Irrevocable Educational Trust, European Micro
             Holdings, Inc. and SunTrust Bank, Nashville, N.A.,
             as Trustee dated January 31, 1998

  10.08      Executive Employment Agreement between John B.      Incorporated by reference to Exhibit No.
             Gallagher and European Micro Holdings, Inc.         10.09 to the Registration Statement.
             effective as of January 1, 1998

  10.09      Executive Employment Agreement between Harry D.     Incorporated by reference to Exhibit No.
             Shields and European Micro Holdings, Inc.           10.10 to the Registration Statement.
             effective as of January 1, 1998

  10.10      Contract of Employment Agreement between Laurence   Incorporated by reference to Exhibit No.
             Gilbert and European Micro UK dated March 14, 1998  10.11 to the Registration Statement.

  10.11      Subscription Agreement by and between John B.       Incorporated by reference to Exhibit No.
             Gallagher, Harry D. Shields, Thomas H. Minkoff,     10.13 to the Registration Statement.
             Trustee of the Gallagher Family Trust, Robert H.
             True and Stuart S. Southard, Trustees of the Henry
             Daniel Shields 1997 Irrevocable Educational Trust,
             European Micro Holdings, Inc. effective as of
             January 31, 1998

  10.12      Administrative Services Contract by and between     Incorporated by reference to Exhibit No.
             European Micro Holdings, Inc. and European Micro    10.14 to the Registration Statement.
             Plc effective as of January 1, 1998

  10.13      Escrow Agreement between European Micro Holdings,   Incorporated by reference to Exhibit No.
             Inc., Tarpon Scurry Investments, Inc. and The       10.15 to the Registration Statement.
             Chase Manhattan dated as of March 24, 1998

  10.14      Form of Indemnification Agreements with officers    Incorporated by reference to Exhibit No.
             and directors                                       10.16 to the Registration Statement.

  10.15      Form of Transfer Agent Agreement with Chase Mellon  Incorporated by reference to Exhibit No.
             Stockholder Services, L.L.C.                        10.17 to the Registration Statement.


                                      II-4
<PAGE>

EXHIBIT
-------
NO.          DESCRIPTION                                         LOCATION
---          -----------                                         --------
  10.16      Form of Credit Agreement by and between European    Incorporated by reference to Exhibit No.
             Micro UK and National Westminster Bank Plc          10.17 to the Annual Report on Form 10-K
                                                                 for the fiscal year ended June 30,  1998
                                                                 filed with the SEC on September 28, 1998.

  10.17      Consulting Contract dated September 10, 1998 by     Incorporated by reference to Exhibit 10.19
             and between European Micro Holdings, Inc. and The   to Registrant's Form 10-Q for the quarter
             Equity Group                                        ended September 30, 1998.

  10.18      Employment Agreement dated July 1, 1999 between     Incorporated by reference to Exhibit 10.21
             John B. Gallagher and American Micro                to Registrant's Form 10-K for the year
                                                                 ended June 30, 1999.

  10.19      Revolving Loan Agreement dated October 5, 2000      Incorporated by reference to Exhibit 10.19
             between American Micro and SouthTrust Bank re:      to Registrant's Form 10-K for the year
             Line of Credit to American Micro                    ended June 30, 2000.

  10.20      First Amendment to Loan Agreement dated October 5,  Incorporated by reference to Exhibit 10.20
             2000 among the Company, American Micro, Nor'Easter  to Registrant's Form 10-K for the year
             and SouthTrust Bank, N.A. re: Term Loan to the      ended June 30, 2000.
             Company

  10.21      Revolving Loan Agreement dated October 5, 2000      Incorporated by reference to Exhibit 10.21
             between Nor'Easter and SouthTrust Bank re: Line     to Registrant's Form 10-K for the year
             of Credit to Nor'Easter                             ended June 30, 2000.

  10.22      Loan Agreement dated October 28, 1999 among the     Incorporated by reference to Exhibit 10.23
             Company, American Micro, Nor'Easter and SouthTrust  to Registrant's Form 10-Q for the quarter
             Bank, N.A. re: Term Loan to the Company             ended September 30, 1999.

  10.23      Security Agreement dated October 5, 2000 between    Incorporated by reference to Exhibit 10.23
             Nor'Easter and SouthTrust Bank                      to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.24      Security Agreement dated October 5, 2000 between    Incorporated by reference to Exhibit 10.24
             American Micro and SouthTrust Bank                  to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.25      Line of Credit Note given by Nor'Easter to          Incorporated by reference to Exhibit 10.25
             SouthTrust Bank                                     to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.26      Line of Credit Note given by American Micro to      Incorporated by reference to Exhibit 10.26
             SouthTrust Bank                                     to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.27      Unconditional Guaranty given by Harry Shields to    Incorporated by reference to Exhibit 10.27
             SouthTrust Bank Re: American Micro                  to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.28      Unconditional Guaranty given by John Gallagher to   Incorporated by reference to Exhibit 10.28
             SouthTrust Bank Re: American Micro                  to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.29      Amended and Restated Unlimited Guaranty             Incorporated by reference to Exhibit 10.29
             Agreement dated October 5, 2000 between Harry       to  Registrant's  Form 10-K for the year
             Shields and SouthTrust Bank                         ended June 30, 2000.

                                                          II-5
<PAGE>

EXHIBIT
-------
NO.          DESCRIPTION                                         LOCATION
---          -----------                                         --------

  10.30      Amended and Restated Unlimited Guaranty             Incorporated by reference to Exhibit 10.30
             Agreement dated October 5, 2000 between John        to  Registrant's  Form 10-K for the year
             Gallagher and SouthTrust Bank                       ended June 30, 2000.

  10.31      Unconditional Guaranty given by John Gallagher to   Incorporated by reference to Exhibit 10.31
             SouthTrust Bank Re: Nor'Easter                      to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.32      Unconditional Guaranty given by Harry Shields to    Incorporated by reference to Exhibit 10.32
             SouthTrust Bank Re: Nor'Easter                      to Registrant's Form 10-K for the year
                                                                 ended June 30, 2000.

  10.33      Specific Agreement for the Provision of             Incorporated by reference to Exhibit 10.25
             Professional Services dated as of March 17, 2000    to Registrant's Form 10-Q for the quarter
             between the Company and Cap Gemini UK Plc           ended March 31, 2000.

  10.34      Equity Line of Credit Agreement dated as of August  Incorporated by reference to Exhibit 10.34
             24, 2000, between the Company and Spinneret         to Registrant's Form 10-K for the year
             Financial System, Ltd.                              ended June 30, 2000.

  10.35      Registration Rights Agreement dated as of August    Incorporated by reference to Exhibit 10.35
             24, 2000, between the Company and Spinneret         to Registrant's Form 10-K for the year
             Financial System, Ltd.                              ended June 30, 2000.

  10.36      Warrant to Purchase Common Stock dated as of        Incorporated by reference to Exhibit 10.36
             August 24, 2000, given by the Company to Spinneret  to Registrant's Form 10-K for the year
             Financial System, Ltd.                              ended June 30, 2000.

  10.37      Warrant to Purchase Common Stock dated as of        Incorporated by reference to Exhibit 10.37
             August 24, 2000, given by the Company to the May    to Registrant's Form 10-K for the year
             Davis Group, Inc.                                   ended June 30, 2000.

  10.38      Registration Rights Agreement dated as of August    Incorporated by reference to Exhibit 10.38
             24, 2000, between the Company and the May Davis     to Registrant's Form 10-K for the year
             Group, Inc.                                         ended June 30, 2000.

  10.39      Placement Agent Agreement dated as of August 24,    Incorporated by reference to Exhibit 10.39
             2000, between the Company and the May Davis         to Registrant's Form 10-K for the year
             Group, Inc.                                         ended June 30, 2000.


  11.01      Statement re: Computation of Earnings               Incorporated by reference to Exhibit 11.01
                                                                 to  Registrant's  Registration  Statement
                                                                 on Form  S-1 filed with the SEC on October 27,
                                                                 2000.

  15.01      Letter re: Unaudited Financial Information          Provided herewith.

  18.01      Letter re Change in Accounting Principles           Not applicable.

  19.01      Report Furnished to Security Holders                Not applicable.


  21.01      Subsidiaries of the Registrant                      Incorporated by reference to Exhibit 21.01
                                                                 to Registrant's Registration Statement  on
                                                                 Form S-1 filed with the SEC on October 27,
                                                                 2000.


  22.01      Published Report Regarding Matters Submitted to     Not applicable.
             Vote of Security Holders

  23.01      Consent of KPMG LLP                                 Provided herewith.


                                                          II-6
<PAGE>

EXHIBIT
-------
NO.          DESCRIPTION                                         LOCATION
---          -----------                                         --------
  23.02      Consent of Kirkpatrick & Lockhart LLP               Incorporated by reference to Exhibit 23.02
                                                                 to Registrant's Registration Statement  on
                                                                 Form S-1 filed with the SEC on October 27,
                                                                 2000.

  24.01      Power of Attorney                                   Incorporated by reference to Exhibit 24.01
                                                                 to Registrant's Registration Statement  on
                                                                 Form S-1 filed with the SEC on October 27,
                                                                 2000.


  27.01      Financial Data Schedule                             Provided herewith.
</TABLE>

ITEM 28.  UNDERTAKINGS

         The undersigned registrant hereby undertakes:

                  (1) To file,  during any  period in which  offers or sales are
         being made, a post-effective amendment to this registration statement:

                  (i) To include any prospectus  required by Section 10(a)(3) of
         the Securities Act of 1933;

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

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

                  (2) That, for the purpose of determining  any liability  under
         the Securities Act of 1933, each such post-effective amendment shall be
         deemed to be a new  registration  statement  relating to the securities
         offered therein, and the offering of such securities at that time shall
         be deemed to be the initial BONA FIDE offering thereof.

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

                  (4) If the registrant is a foreign private  issuer,  to file a
         post-effective  amendment to the registration  statement to include any
         financial statements required by Rule 3-19 of this chapter at the start
         of any delayed offering or throughout a continuous offering.  Financial
         statements and information  otherwise  required by Section  10(a)(3) of
         the Act need not be furnished,  PROVIDED,  that the registrant includes
         in the prospectus,  by means of a post-effective  amendment,  financial
         statements  required  pursuant  to  this  paragraph  (a)(4)  and  other
         information  necessary  to  ensure  that all other  information  in the
         prospectus  is at least  as  current  as the  date of  those  financial
         statements. Notwithstanding the foregoing, with respect to registration
         statements on Form F-3, a post-effective amendment need not be filed to
         include  financial   statements  an  information  required  by  Section
         10(a)(3)  of the Act or Rule  3-19 of this  chapter  if such  financial
         statements and information are contained in periodic reports filed with
         or furnished to the Commission by the registrant pursuant to Section 13
         or  Section  15(d)  of the  Securities  Exchange  Act of 1934  that are
         incorporated by reference in the Form F-3.


                                      II-7
<PAGE>


                                   SIGNATURES


         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on our
behalf by the  undersigned,  thereunto  duly  authorized,  in Miami,  Florida on
November 29, 2000.


                                     EUROPEAN MICRO HOLDINGS, INC.

                                     By:   /s/ JOHN B. GALLAGHER
                                        ---------------------------------------
                                         John B. Gallagher, Co-Chairman and Co-
                                         President (Principal 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
---------                            -----                               ----
<S>                          <C>                                        <C>
  *                          Co-Chairman; Co-President (Principal
--------------------------   Executive Officer); Director               November 29, 2000
Harry D. Shields


/s/ John B. Gallagher        Co-Chairman; Co-President (Principal
--------------------------   Executive Officer); Director               November 29, 2000
John B. Gallagher


  *                          Chief Financial Officer and
--------------------------   Controller (Principal Financial
Jay Nash                     Officer and Controller)                   November 29, 2000


  *                          Director                                  November 29, 2000
--------------------------
Laurence Gilbert


  *                          Director                                  November 29, 2000
--------------------------
Kyle R. Saxton


  *                          Director                                  November 29, 2000
--------------------------
Barrett Sutton
</TABLE>


*    /s/ John B. Gallagher
     -----------------------------------
     John B. Gallagher pursuant to a Power of Attorney
     Dated as of October 27, 2000


                                      II-8


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