EUROPEAN MICRO HOLDINGS INC
S-1, 2000-10-27
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: VERSICOR INC /CA, S-8, EX-23.1, 2000-10-27
Next: EUROPEAN MICRO HOLDINGS INC, S-1, EX-2.05, 2000-10-27



                                                    Registration No. _________
==============================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    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            (Primary Standard Industrial          (I.R.S. Employer Identification No.)
          Incorporation 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          ----------------------                       for service)
                 Business)
</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. |_|

<TABLE>
<CAPTION>
                                                            CALCULATION OF REGISTRATION FEE

=============================================================================================================================
                                                                                           PROPOSED
                                                                          PROPOSED         MAXIMUM
                                                                          MAXIMUM          AGGREGATE           AMOUNT OF
              TITLE OF EACH CLASS OF                AMOUNT TO BE       OFFERING PRICE      OFFERING          REGISTRATION
           SECURITIES TO BE REGISTERED               REGISTERED          PER SHARE (1)     PRICE (2)              FEE
-----------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                  <C>           <C>                 <C>
Common stock, par value $0.01 per share                 6,791,667            $4.03         $27,378,568         $7,227.94
-----------------------------------------------------------------------------------------------------------------------------
Warrants to purchase common stock                       1,166,666            $0.001             $1,167             $0.31
-----------------------------------------------------------------------------------------------------------------------------
Common stock, par value $0.01 per share, to be
issued upon exercise of options                           100,000            $4.55            $455,000           $120.12
-----------------------------------------------------------------------------------------------------------------------------
Common stock, par value $0.01 per share, to be
issued upon exercise of warrants                          533,333            $7.00          $3,733,331           $985.60
-----------------------------------------------------------------------------------------------------------------------------
Common stock, par value $0.01 per share, to be
issued upon exercise of warrants                          533,333           $10.00          $5,333,330         $1,408.00
-----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                   7,958,333                          $36,901,406         $9,741.97
=============================================================================================================================
</TABLE>

(1)Proposed  maximum  offering price was  calculated as follows:  (i) for common
   stock to be issued under the equity line of credit, the price is equal to the
   average high and low prices reported on the Nasdaq National Market on October
   23, 2000 and (ii) for common stock to be issued upon  exercise of options and
   warrants, the price is equal to the applicable exercise prices.

(2)Estimated  solely  for  the  purpose  of  calculating  the  registration  fee
   pursuant to Rule 457(a), (g) and (o) under the Securities Act of 1933.

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

      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 October 27, 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 in satisfaction of 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 in satisfaction of 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...............................................................22

BUSINESS....................................................................31

MANAGEMENT..................................................................39

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS..............................45

STOCK OWNERSHIP.............................................................47

COMPARATIVE STOCK PERFORMANCE...............................................49

MARKET FOR OUR COMMON STOCK.................................................50

DESCRIPTION OF CAPITAL STOCK................................................51

EXPERTS.....................................................................54

LEGAL MATTERS...............................................................54

WHERE YOU CAN FIND MORE INFORMATION.........................................54

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


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

      We are a reporting  company and intend to distribute  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 in satisfaction of 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 in satisfaction of 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 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.  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      4,933,900 as of October 23, 2000
OFFERING

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

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
      330,500 shares of common stock  issuable upon exercise of 330,500  options
      under our 1998 Stock Incentive Plan.


--------------------------------------------------------------------------------
                                       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   (38.5%  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.  As of the date
hereof, our company is in compliance with its 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. 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. All 4,000,000 of these
restricted  securities  are  immediately  eligible  for  resale  under Rule 144,
subject to the volume limitations and other resale requirements.

      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,  the approval of a majority of our
stockholders  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,  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 and 125,000  shares of common stock held by certain  stockholders  and
unrelated to 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.

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

      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.



                                       9
<PAGE>

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

                       ($ IN THOUSANDS, EXCEPT SHARE DATA)

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

                                           ACTUAL     PRO FORMA
                                         -----------  -----------

Long-term obligations, net of current        $2,373       $2,373
portion..............................
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               49          117
      actual and 11,724,041 shares
      outstanding pro forma..........

    Additional paid-in capital.......         9,191       36,882

    Accumulated other comprehensive           (550)        (550)
    loss.............................

    Retained earnings................         2,420        2,420
                                         -----------  -----------
      Total stockholders' equity.....        11,110       38,869
                                         -----------  -----------
           Total capitalization......       $13,483      $41,242
                                         ===========  ===========

      The  information  contained  above  excludes  330,500 shares of our common
stock to be issued upon the exercise of options  under our 1998 Stock  Incentive
Plan.




                                       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
                                      ---------------- ------------- --------------- -------------- ------------
<S>                                         <C>           <C>             <C>             <C>          <C>
STATEMENT OF OPERATIONS DATA:

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>

<TABLE>
                                 SUPPLEMENTARY FINANCIAL INFORMATION
<CAPTION>

         Certain quarterly financial information regarding our company is set forth below.

                                     ($ IN THOUSANDS, EXCEPT SHARE DATA)

                                                                                 NET INCOME (LOSS) PER SHARE
JUNE 30, 2000                  NET SALES       GROSS PROFIT      NET INCOME          (BASIC AND DILUTED)
-------------                  ---------       ------------      ----------          -------------------
<S>                             <C>               <C>                <C>                    <C>
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.  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.  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 (i) registering with the
Securities  and  Exchange  Commission  the sale of the common stock by Spinneret
Financial  and  (ii)  obtaining  the  affirmative  vote  of a  majority  of  our
stockholders at our annual meeting to be 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



                                       17
<PAGE>

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


         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>

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

                                       18
<PAGE>

(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.  and  Persia
Consulting Group a cash placement 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  shareholder  approval of the issuance of
shares of common  stock  under the  equity  line of  credit.  Such  approval  is
anticipated  to occur on October  30,  2000.  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  NUMBER OF CLASS
      NAME:                   A WARRANTS:      B 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         48,000           48,000
      Group

      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
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.



                                       19
<PAGE>

      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 is subject to us
obtaining the affirmative vote of a majority of our outstanding shares of common
stock. Our  stockholders  will vote on this issuance at our annual meeting to be
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 acted as a finder in assisting us to obtain financing. We paid Persia
Consulting a finders' 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 a  finders'  fee  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  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
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.




                                       21
<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>

                                                                      YEARS ENDING JUNE 30,

                                                                 2000             1999              1998
                                                                 ----             ----              ----
<S>                                                             <C>              <C>               <C>

Net sales                                                       98.0%            88.4%             73.9%
Net sales to related parties                                      2.0             11.6              26.1
                                                              -------          -------           -------
Total net sales                                                 100.0            100.0             100.0
                                                              -------          -------           -------
Cost of goods sold                                             (88.2)           (80.1)            (61.4)
Cost of goods sold to related parties                           (2.0)           (11.5)            (25.7)
                                                              -------          -------           -------
Total cost of goods sold                                       (90.2)           (91.6)            (87.1)
                                                              -------          -------           -------
Gross profit                                                      9.8              8.4              12.9
Operating expenses                                             (12.2)            (6.9)             (6.4)
                                                              -------          -------           -------
Income (loss) from operations                                   (2.4)              1.5               6.5

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

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.



                                       22
<PAGE>

      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.

      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


                                       23
<PAGE>

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,
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


                                       24
<PAGE>

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

      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  were
adopted  effective July 1, 2000,  but are not expected to materially  impact our
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 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.  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.  Management believes
that our  company  will be able to comply  with our debt  agreements,  including
these financial  covenants,  during 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


                                       25
<PAGE>

at its 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
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
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 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
($9.4  million  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 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.  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  ($5.3  million  at June 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 June 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.

      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  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 our
company.  In the event that we default 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 our company because  Messrs.  Gallagher and Shields
together own 71% of our 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,  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  for
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 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 our
consolidated  balance  sheet at June 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.  These borrowings are  cross-collateralized
and cross-defaulted with borrowings under the $1.5 million term loan to European
Micro Holdings, Inc.



                                       26
<PAGE>

      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 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.

      Certain  long-term  funding is supplied to us in the form of capital lease
agreements  and term loans.  Vehicles  owned by us secure the lease  agreements.
Typically,  these agreements are for 36 months from the date of purchase and are
typically  for 80% of the  purchase  value  of the  vehicle.  All but two of the
agreements  are subject to variable  rate  interest.  As of June 30,  2000,  the
borrowings were $49,000, of which $19,000 was due after more than one year.

      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 June 30, 2000 was 6.67%.  At June 30, 2000, the
outstanding balance on the term loan was $1,125,000. 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 waiver this
non-compliance  in October 2000 and amended the term loan  agreement,  including
revising the financial covenants.

      On July 1,  1999,  we  acquired  American  Micro for a  purchase  price of
$1,131,00,  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  ($2,580,000
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).  This loan
calls for monthly  payments of  principal  and  interest in the amount of 15,588
pounds  sterling  ($23,589  at June 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 one 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 the equity
line of credit.  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 stockholder approval and 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


                                       27
<PAGE>

common stock or common stock  equivalents,  sell  assets,  merge,  or enter into
certain other transactions.

      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
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.



                                       28
<PAGE>

      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
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


                                       29
<PAGE>

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

      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.


<PAGE>


<TABLE>
<CAPTION>
                                                          EXPECTED
                                                          MATURITY OR
                                                          TRANSACTION DATE            FAIR VALUE
                                                          ----------------            ----------
<S>                                                       <C>                         <C>

FOREIGN CURRENCY EXCHANGE CONTRACTS

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.




                                       30
<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.




                                       31
<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.



                                       32
<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  ($1,143,000 at exchange rate on June 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  ($347,000 at exchange rate on June 30, 2000) related
to software development. This amount is reflected in property and equipment, net
on the  accompanying  consolidated  balance  sheet at June 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  ($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, 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


                                       33
<PAGE>

any customer  would have a material  adverse  effect on our business,  financial
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.

      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.



                                       34
<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:



                                       35
<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             12-01-97      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.



                                       36
<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.



                                       37
<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.






















                                       38
<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.              45      Co-Chairman, Co-President
            Gallagher                    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.



                                       39
<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  2000,
respectively.  The Class III directors are up for election at our annual meeting
of stockholders to be 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 2000)

     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.



                                       40
<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.



                                       41
<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
                                                                           OTHER ANNUAL     NO. OF STOCK
  NAME AND PRINCIPAL POSITION(S)     FISCAL                                COMPENSATION        OPTIONS         ALL OTHER
                                      YEAR       SALARY         BONUS           (1)          GRANTED (2)     COMPENSATION
                                      ----       ------         -----           ---          -----------     ------------
<S>                                   <C>      <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>

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



                                       42
<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
                                                          OPTIONS AT JUNE 30, 2000      IN-THE-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
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


                                       43
<PAGE>

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
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


                                       44
<PAGE>

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  $603,205. 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.  Related  party  purchases and sales during Fiscal
2000 are as follows:



                                       45
<PAGE>

                                ($ IN THOUSANDS)

                                                    FISCAL 2000

      Sales to Technology Express                     $2,369

      Purchases from Technology Express                3,986

      Accounts Receivable from Technology                  0
      Express(1)

      Accounts Payable to Technology Express(2)           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 $895,000. These
amounts  represent  payables  incurred  in the  ordinary  course of  business of
business for sales of product by the related parties to us.













                                       46
<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.

                                                      SHARES         PERCENT
      NAME AND ADDRESS                             BENEFICIALLY     OF CLASS
                                                      OWNED

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

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.

                                       SHARES       ACQUIRABLE      PERCENT OF
      NAME AND ADDRESS              BENEFICIALLY     WITHIN 60        CLASS
                                       OWNED          DAYS(1)

      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     3,355,396          40,000        68.3%
      as a group

-----------------------
* 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
our company's indebtedness with SouthTrust Bank. If our company defaults on this


                                       47
<PAGE>

indebtedness,  then  SouthTrust  Bank may  foreclose  on these  shares of common
stock. Such an event may result in a change of control.





































                                       48
<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.

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

                                                       JUNE 12,                      JUNE 30,

                                                         1998           1998          1999            2000
                                                         ----           ----          ----            ----
<S>                                                       <C>          <C>            <C>           <C>
           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

</TABLE>






























                                       49
<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               $9.13       $3.00
             September 2001)

                                                 FISCAL YEAR 2000(1)
                                                        HIGH         LOW

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

                                                 FISCAL YEAR 1999(1)
                                                        HIGH         LOW

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

                                                 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.




                                       50
<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.  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





                                       51
<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 issued
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.

      The exercise of the warrants is conditioned upon us obtaining  shareholder
approval of the issuance of common stock under the equity line of credit.

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.

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


                                       52
<PAGE>

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.




















                                       53
<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.

                                  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.




                                       54
<PAGE>


                        INDEX TO THE FINANCIAL STATEMENTS

EUROPEAN MICRO HOLDINGS, INC.

Independent Auditors' Report                                                 F-2

Consolidated Balance Sheets as of June 30, 2000 and 1999                     F-3

Consolidated Statements of Operations for the years ended
June 30, 2000, 1999 and 1998                                                 F-4

Consolidated Statements of Changes in Shareholders' Equity
for the years ended June 30, 2000, 1999 and 1998                             F-5

Consolidated Statements of Cash Flows for the years
ended June 30, 2000, 1999 and 1998                                           F-6

Notes to Consolidated Financial Statements                                   F-8






<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-2
<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-3
<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-4
<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-5
<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-6
<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-7
<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-8
<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-9
<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-10
<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-11
<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-12
<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-13
<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-14
<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-15
<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-16
<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-17
<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-18
<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-19
<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-20
<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-21
<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-22
<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-23
<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-24
<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-25
<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-26
<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-27
<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-28
<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-29

<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.                           ----------------------

        -----------------------                          PROSPECTUS

This  prospectus does not constitute an             ---------------------
offer to sell, or a solicitation  of an
offer to buy any securities:

   O  except the common  stock  offered
      by this prospectus;                     7,958,333 SHARES OF COMMON STOCK

   O  in any  jurisdiction in which the
      offer  or   solicitation  is  not
      authorized;

   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                                __________, 2000

   O  to  any   person  who  is  not  a
      United States  resident or who is
      outside the  jurisdiction  of the
      United States.

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.





<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.

<TABLE>
<CAPTION>
<S>                                                                                      <C>
         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
</TABLE>

      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.



                                      II-1
<PAGE>

      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
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.  The exercise of options and warrants is
subject to our  company  obtaining  shareholder  approval  of the equity line of
credit  agreement  at our  annual  meeting  to be  held  on  October  30,  2000.
Accordingly, no options or warrants have been exercised as of the date hereof.

      On August 24, 2000,  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.  The issuance of the common stock and
the  exercise of the  warrants is subject to our company  obtaining  shareholder
approval at our annual meeting to be held on October 30, 2000.  Accordingly,  no
shares  of common  stock and no  warrants  have  been  exercised  as of the date
hereof.

      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:


EXHIBIT
NO.       DESCRIPTION                         LOCATION
---       -----------                         --------

  2.01    Agreement for the Acquisition of    Incorporated by reference to
          Sunbelt (UK) Limited by European    Exhibit 2.01 to  Registrant's
          Micro Plc dated October 26, 1998    Form 10-Q for the quarter ended
                                              September 30, 1998.

  2.02    Merger Agreement re: AMCC dated     Incorporated by reference to
          June 29, 1999                       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  Incorporated by reference to
          June 29, 1999                       Exhibit 2.03 to Registrant's
                                              From 10-K for the year ended
                                              June 30, 1999.

  2.04    Articles of Merger re: AMCC dated   Incorporated by reference to
          June 29, 1999                       Exhibit 2.04 to Registrant's
                                              Form 10-K for the year ended
                                              June 30, 1999.

  2.05    Amendment to Merger Agreement re:   Provided herewith.
          AMCC dated October 2, 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         Incorporated by reference to
          Articles                            of  Incorporation  Exhibit 3.02 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  Incorporated by reference to
          Plan                                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                Provided herewith.

  10.01   Form of Advice of Borrowing Terms   Incorporated by reference to
          with National Westminster Bank Plc  Exhibit No. 10.01 to the
                                              Registration Statement.

  10.02   Invoice Discounting Agreement with  Incorporated by reference to
          Lombard NatWest Discounting         Exhibit No. 10.02 to the
          Limited, dated November 21, 1996    Registration Statement.

  10.03   Commercial Credit Insurance,        Incorporated by reference to
          policy number 60322, with Hermes    Exhibit No. 10.03 to the
          Kreditversicherungs-AG dated        Registration Statement.
          August 1, 1995


                                      II-3
<PAGE>

EXHIBIT
NO.       DESCRIPTION                         LOCATION
---       -----------                         --------

  10.04   Commercial Credit Insurance,        Incorporated by reference to
          policy number 82692, with Hermes    Exhibit No. 10.04 to the
          Kreditversicherungs-AG dated        Registration Statement.
          August 1, 1995

  10.05   Consignment Agreement with          Incorporated by reference to
          European Micro Computer B.V.,       Exhibit No. 10.05 to the
          dated January 1996                  Registration Statement.

  10.06   Stockholders' Cross-Purchase        Incorporated by reference to
          Agreement by and between Jeffrey    Exhibit No. 10.07 to the
          Gerard Alnwick, Marie Alnwick,      Registration Statement.
          European Micro Plc and Big Blue
          Europe, B.V. dated August 21, 1997

  10.07   Trusteed Stockholders               Incorporated by reference to
          Cross-Purchase Agreement by and     Exhibit No. 10.08 to the
          between John B. Gallagher, Harry    Registration Statement.
          D. Shields, 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      Incorporated by reference to
          between John B. Gallagher and       Exhibit No. 10.09 to the
          European Micro Holdings, Inc.       Registration Statement.
          effective as of January 1, 1998

  10.09   Executive Employment Agreement      Incorporated by reference to
          between Harry D. Shields and        Exhibit No. 10.10 to the
          European Micro Holdings, Inc.       Registration Statement.
          effective as of January 1, 1998

  10.10   Contract of Employment Agreement    Incorporated by reference to
          between Laurence Gilbert and        Exhibit No. 10.11 to the
          European Micro UK dated March 14,   Registration Statement.
          1998

  10.11   Subscription Agreement by and       Incorporated by reference to
          between John B. Gallagher, Harry    Exhibit No. 10.13 to the
          D. Shields, Thomas H. Minkoff,      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    Incorporated by reference to
          by and between European Micro       Exhibit No. 10.14 to the
          Holdings, Inc. and European Micro   Registration Statement.
          Plc effective as of January 1, 1998

  10.13   Escrow Agreement between European   Incorporated by reference to
          Micro Holdings, Inc., Tarpon        Exhibit No. 10.15 to the
          Scurry Investments, Inc. and The    Registration Statement.
          Chase Manhattan dated as of March
          24, 1998

  10.14   Form of Indemnification Agreements  Incorporated by reference to
          with officers and directors         Exhibit No. 10.16 to the
                                              Registration Statement.

  10.15   Form of Transfer Agent Agreement    Incorporated by reference to
          with Chase Mellon Stockholder       Exhibit No. 10.17 to the
          Services, L.L.C.                    Registration Statement.


                                      II-4
<PAGE>

EXHIBIT
NO.       DESCRIPTION                         LOCATION
---       -----------                         --------

  10.16   Form of Credit Agreement by and     Incorporated by reference to
          between European Micro UK and       Exhibit No. 10.17 to the
          National Westminster Bank Plc       Annual Report on Form 10-K
                                              for the fiscal year ended June 30,
                                              1998 filed with the  Commission on
                                              September 28, 1998.

  10.17   Consulting Contract dated           Incorporated by reference to
          September 10, 1998 by and between   Exhibit 10.19 to
          European Micro Holdings, Inc. and   Registrant's Form 10-Q for
          The Equity Group                    the quarter ended
                                              September 30, 1998.

  10.18   Employment Agreement dated July 1,  Incorporated by reference to
          1999 between John B. Gallagher and  Exhibit 10.21 to
          American Micro                      Registrant's Form 10-K for
                                              the year ended June 30, 1999.

  10.19   Revolving Loan Agreement dated      Incorporated by reference to
          October 5, 2000 between  American   Exhibit 10.19 to
          Micro and SouthTrust Bank re: Line  Registrant's  Form 10-K for
          of Credit to American Micro         the year ended June 30, 2000.

  10.20   First Amendment to Loan Agreement   Incorporated by reference to
          dated October 5, 2000 among the     Exhibit 10.20 to
          Company, American Micro,            Registrant's Form 10-K for
          Nor'Easter and SouthTrust Bank,     the year ended June 30, 2000.
          N.A. re: Term Loan to the Company

  10.21   Revolving Loan Agreement dated      Incorporated by reference to
          October 5, 2000 between Nor'Easter  Exhibit 10.21 to
          and SouthTrust Bank re: Line of     Registrant's Form 10-K for
          Credit to Nor'Easter                the year ended June 30, 2000.

  10.22   Loan Agreement dated October 28,    Incorporated  by reference to
          1999 among the Company, American    Exhibit 10.23 to
          Micro,  Nor'Easter  and SouthTrust  Registrant's Form 10-Q for
          Bank, N.A. re: Term Loan to the     the quarter ended September
          Company                             30, 1999.

  10.23   Security Agreement dated October    Incorporated by reference to
          5, 2000 between Nor'Easter and      Exhibit 10.23 to
          SouthTrust Bank                     Registrant's Form 10-K for
                                              the year ended June 30, 2000.

  10.24   Security Agreement dated October    Incorporated by reference to
          5, 2000 between American Micro and  Exhibit  10.24  to
          SouthTrust   Bank                   Registrant's Form 10-K for
                                              the year ended June 30, 2000.

  10.25   Line of Credit Note given by        Incorporated by reference to
          Nor'Easter to SouthTrust Bank       Exhibit 10.25 to Registrant's
                                              Form 10-K for the year ended
                                              June 30, 2000.

  10.26   Line of Credit Note given by        Incorporated by reference to
          American Micro to SouthTrust Bank   Exhibit 10.26 to
                                              Registrant's  Form  10-K  for  the
                                              year ended June 30, 2000.

  10.27   Unconditional Guaranty given by     Incorporated by reference to
          Harry Shields to SouthTrust Bank    Exhibit 10.27 to
          Re: American Micro                  Registrant's Form 10-K for
                                              the year ended June 30, 2000.

  10.28   Unconditional Guaranty given by     Incorporated by reference to
          John Gallagher to SouthTrust Bank   Exhibit 10.28 to
          Re: American Micro                  Registrant's Form 10-K for
                                              the year ended June 30, 2000.

  10.29   Amended and Restated  Unlimited     Incorporated by reference to
          Guaranty Agreement dated October    Exhibit 10.29 to
          5, 2000 between Harry Shields and   Registrant's Form 10-K for
          SouthTrust Bank                     the year ended June 30, 2000.



                                      II-5
<PAGE>

  10.30   Amended and Restated  Unlimited     Incorporated by reference to
          Guaranty Agreement dated October    Exhibit 10.30  to
          5, 2000 between John Gallagher and  Registrant's  Form 10-K for
          SouthTrust  Bank                    the year ended June 30, 2000.

  10.31   Unconditional Guaranty given by     Incorporated by reference to
          John Gallagher to SouthTrust Bank   Exhibit 10.31 to
          Re: Nor'Easter                      Registrant's Form 10-K for
                                              the year ended June 30, 2000.

  10.32   Unconditional Guaranty given by     Incorporated by reference to
          Harry Shields to SouthTrust Bank    Exhibit 10.32 to
          Re: Nor'Easter                      Registrant's Form 10-K for
                                              the year ended June 30, 2000.

  10.33   Specific  Agreement for the         Incorporated by reference to
          Provision of Professional Services  Exhibit  10.25 to
          dated as of March  17,  2000        Registrant's  Form 10-Q for
          between the Company and Cap Gemini  the quarter ended March 31, 2000.
          UK Plc

  10.34   Equity Line of Credit Agreement     Incorporated by reference to
          dated as of August 24, 2000,        Exhibit 10.34 to
          between the Company and Spinneret   Registrant's Form 10-K for
          Financial System, Ltd.              the year ended June 30, 2000.

  10.35   Registration Rights Agreement       Incorporated by reference to
          dated as of August 24, 2000,        Exhibit 10.35 to
          between the Company and Spinneret   Registrant's Form 10-K for
          Financial System, Ltd.              the year ended June 30, 2000.

  10.36   Warrant to Purchase Common Stock    Incorporated by reference to
          dated as of August 24, 2000, given  Exhibit 10.36 to
          by the Company to Spinneret         Registrant's Form 10-K for
          Financial System,  Ltd.             the year ended June 30, 2000.

  10.37   Warrant to Purchase Common Stock    Incorporated by reference to
          dated as of August 24, 2000, given  Exhibit 10.37 to
          by the Company to the May Davis     Registrant's  Form 10-K for
          Group, Inc.                         the year ended June 30, 2000.

  10.38   Registration Rights Agreement       Incorporated by reference to
          dated as of August 24, 2000,        Exhibit 10.38 to
          between the Company and the May     Registrant's Form 10-K for
          Davis Group, Inc.                   the year ended June 30, 2000.

  10.39   Placement Agent Agreement dated as  Incorporated by reference to
          of August 24,  2000,  between  the  Exhibit  10.39 to
          Company and the May Davis Group,    Registrant's  Form 10-K for
          Inc.                                the year ended June 30, 2000.

  11.01   Statement re: Computation of        Provided herewith.
          Earnings

  15.01   Letter re: Unaudited Financial      Not applicable.
          Information

  18.01   Letter re Change in Accounting      Not applicable.
          Principles

  19.01   Report Furnished to Security        Not applicable.
          Holders

  21.01   Subsidiaries of the Registrant      Provided herewith.

  22.01   Published Report Regarding Matters  Not applicable.
          Submitted to Vote of Security
          Holders

  23.01   Consent of KPMG LLP                 Provided herewith.

  23.02   Consent of Kirkpatrick & Lockhart   Provided herewith.
          LLP

  24.01   Power of Attorney                   Provided herewith.

  27.01   Financial Data Schedule             Provided herewith.



                                      II-6
<PAGE>

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 October 27, 2000.

                                          EUROPEAN MICRO HOLDINGS, INC.

                                          By: /s/ John B. Gallagher
                                             ---------------------------------
                                                John B. Gallagher,
                                                Co-Chairman and Co-President
                                                (Principal Executive Officer)


      KNOW ALL  PERSONS BY THESE  PRESENTS,  that each  person  whose  signature
appears below  constitutes  and appoints  John B.  Gallagher his true and lawful
attorney-in-fact  and agent, with full power of substitution and resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and  all  amendments  to  this  Registration  Statement  (including  any and all
amendments, including post-effective amendments, effected pursuant to Rule 462),
and to file the same,  with all exhibits  thereto,  and other  documentation  in
connection therewith, with the Securities and Exchange Commission, granting unto
said  attorney-in-fact and agent full power and authority to do and perform each
and every  act and thing  requisite  and  necessary  to be done in and about the
premises,  as  fully  to all  intents  and  purposes  as he might or could do in
person,  hereby  ratifying and  confirming  all that said  attorney-in-fact  and
agent, or their  substitute or substitutes,  may lawfully do or cause to be done
by virtue hereof.

      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.

SIGNATURE                     TITLE                                     DATE

/s/ Harry D. Shields     Co-Chairman; Co-President;
----------------------   Director                             October 27, 2000
Harry D. Shields


/s/ John B. Gallagher    Co-Chairman; Co-President;
----------------------   Director                             October 27, 2000
John B. Gallagher


/s/ Jay Nash             Chief Financial Officer and
----------------------   Controller (Principal Financial
Jay Nash                 Officer and Controller)              October 27, 2000


/s/ Laurence Gilbert     Director                             October 27, 2000
---------------------
Laurence Gilbert


/s/ Kyle R. Saxon        Director                             October 27, 2000
---------------------
Kyle R. Saxon


/s/ Barrett Sutton       Director                             October 27, 2000
---------------------
Barrett Sutton



                                      II-8





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