SMARTDISK CORP
424A, 2000-05-10
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: YOUNG AMERICA CORP, POS AM, 2000-05-10
Next: NASB FINANCIAL INC, 10-Q, 2000-05-10



THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                                                   Filed Pursuant to Rule 424(a)
                                                      Registration No. 333-35300

                             SUBJECT TO COMPLETION
                    PRELIMINARY PROSPECTUS DATED MAY 9, 2000

PROSPECTUS

                               3,900,000 SHARES

                               [GRAPHIC OMITTED]


                                 COMMON STOCK

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

     SmartDisk Corporation is selling 2,527,736 shares of our common stock and
some of our stockholders are selling 1,372,264 shares. We will not receive any
of the proceeds from the sale of shares by the selling stockholders.

     Our common stock is quoted on the Nasdaq National Market under the symbol
"SMDK." On May 8, 2000, the last sale price of the common stock as reported on
the Nasdaq National Market was $32.50 per share.

     INVESTING IN THE COMMON STOCK INVOLVES RISKS THAT ARE DESCRIBED IN THE
"RISK FACTORS" SECTION BEGINNING ON PAGE 7 OF THIS PROSPECTUS.

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

<TABLE>
<CAPTION>
                                                                   PER SHARE     TOTAL
                                                                  -----------   ------
<S>                                                               <C>           <C>
   Public offering price ......................................   $             $
   Underwriting discount ......................................   $             $
   Proceeds, before expenses, to SmartDisk ....................   $             $
   Proceeds, before expenses, to the selling stockholders......   $             $
</TABLE>

     The underwriters may also purchase up to an additional 585,000 shares from
us and some of the selling stockholders at the public offering price, less the
underwriting discount, within 30 days from the date of this prospectus to cover
over-allotments.

     Neither the Securities and Exchange Commission nor any state securities
commission has 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 shares will be ready for delivery on or about      , 2000.

                               ----------------
MERRILL LYNCH & CO.

                                  CHASE H&Q
                                                     U.S. BANCORP PIPER JAFFRAY
                               ----------------

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

                 SIMPLIFYING THE DIGITAL LIFESTYLE/trademark/

SmartDisk's flash memory card readers enable consumers to transfer digital
information from digital appliances to PCs and the Internet. Our personal
storage systems serve as libraries for digital photographs, documents, music,
video files and more.

                  [drawings of digital appliances with arrows
                   pointing to picture of FlashPath readers,
                             USB Tri-Media readers
                            and USB future readers]

<TABLE>
<S>                                   <C>                                          <C>
                FlashPath
              Floppy Drive                          USB Tri-Media                                Future
                  Readers                              Reader                                   Readers
 for SmartMedia/trademark/, Memory    for SmartMedia/trademark/, CompactFlash,     for USB and FireWire connectivity
      Stick and MultiMediaCard             IBM MicroDrive and floppy disk
</TABLE>

[arrows pointing to a personal computer with arrows pointing to pictures of
                        personal storage systems]

[Internet]                                                          [Internet]

Photo Album  Music Jukebox                               Video Library

                The products shown above highlighted in yellow
                    are part of the SmartDisk product line.
            Other products shown are manufactured by third parties.
<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                          PAGE
                                                                                         -----
<S>                                                                                      <C>
Prospectus Summary ...................................................................     1
Risk Factors .........................................................................     7
Note Regarding Forward-Looking Statements ............................................    22
Corporate History and Development ....................................................    22
Use of Proceeds ......................................................................    24
Price Range of Common Stock ..........................................................    24
Dividend Policy ......................................................................    24
Capitalization .......................................................................    25
Selected Consolidated Financial Data .................................................    26
Unaudited Pro Forma Financial Data ...................................................    28
Management's Discussion and Analysis of Financial Condition and Results of Operations     33
Business .............................................................................    47
Management ...........................................................................    66
Principal and Selling Stockholders ...................................................    76
Related Party Transactions ...........................................................    80
Description of Capital Stock .........................................................    83
Shares Eligible For Future Sale ......................................................    86
Underwriting .........................................................................    87
Legal Matters ........................................................................    89
Experts ..............................................................................    89
Where You Can Find Additional Information ............................................    89
Index to Financial Statements ........................................................    F-1
</TABLE>

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

                  We own or have rights to the product names,
                     trade names and trademarks that we use
   in conjunction with the sale of our products. This prospectus also contains
          product names, trade names and trademarks of other companies.

     You should rely only on the information contained in this prospectus. We
have not, and the underwriters have not, authorized any other person to provide
you with different information. If anyone provides you with different or
inconsistent information, you should not rely on it. We are not, and the
underwriters are not, making an offer to sell these securities in any
jurisdiction where the offer or sale is not permitted. You should assume that
the information appearing in this prospectus is accurate only as of the date on
the front cover of this prospectus. Our business, financial condition, results
of operations and prospects may have changed since that date.

                                       i
<PAGE>

                              PROSPECTUS SUMMARY

     THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION CONTAINED ELSEWHERE IN THIS
PROSPECTUS. YOU SHOULD READ THIS ENTIRE PROSPECTUS CAREFULLY.

                                 OUR BUSINESS

     SmartDisk designs, develops, manufactures and markets digital connectivity
products and personal storage systems that allow consumers to easily access and
exchange digital data. As a result, our products provide consumers with a
user-friendly way to transfer, store, manage and share digital photographs,
video, music, voice and data among digital appliances, personal computers and
the Internet. For example, with the help of our products, consumers can use
their PCs as:

     /bullet/ Electronic photo albums--to store digital still images;

     /bullet/ Video libraries--for the home video collection;

     /bullet/ Music jukeboxes--consisting of a selection of one's favorite
              music, either retrieved from the Internet, "ripped" from a CD or
              recorded from an audio cassette; and

     /bullet/ Document vaults--for the secure storage and retrieval of documents
              such as life insurance policies, mortgages, deeds and stock
              certificates.

     With the growth of digital appliances, such as digital cameras, digital
video camcorders, voice recorders and music players, consumers are increasingly
using the PC as the "multimedia center" of the home or office. These digital
appliances capture digital data on high capacity, reusable flash memory cards
that appeal to consumers because of their small size, versatility and
portability.

     Our digital connectivity products and personal storage systems provide an
easy way to transfer, store, manage and share digital data. Our products are
designed to cross PC operating systems, support most leading media types and
use high performance PC interfaces, such as universal serial bus, or USB, and
FireWire. Our patented digital connectivity products, such as our FlashPath
products for the Toshiba SmartMedia card, SanDisk MultiMediaCard and Sony
Memory Stick, as well as Smarty, allow consumers to use the familiar 3.5 inch
floppy drive--found on most PCs worldwide--to simplify the exchange of images,
music, voice and other digital data between PCs and digital appliances. Our
latest digital connectivity product, the Tri-Media Reader, utilizes a USB cable
interface to exchange digital data and is intended to address an expanding
installed base of PCs with USB cable interfaces. Our personal storage systems
include high performance, external portable hard disk drives and floppy disk
drives for desktop and notebook PCs utilizing USB and FireWire, as well as
expansion bay disk drives for notebooks. Substantially all of our personal
storage systems are compatible with Windows and Macintosh/registered trademark/
operating systems.

     We have strategic relationships with a number of leading flash memory card
manufacturers, PC manufacturers and consumer product OEMs, including Apple,
Cannon, FujiFilm, Hitachi, IBM, Iomega, JVC, NEC, Olympus, Panasonic, SanDisk,
Sony and Toshiba. As such, they actively participate in the development of our
products, provide us with access to leading-edge manufacturing capabilities and
market and/or distribute our products globally. For example, we have a
strategic relationship with Sony for the development of our FlashPath product
for the Sony Memory Stick and a strategic relationship with SanDisk for the
development of our FlashPath product for the SanDisk MultiMediaCard. In
addition, under our arrangement with Iomega, we have the exclusive right to
develop and market internal Zip drives for Apple's Macintosh PowerBooks.

                                       1
<PAGE>

   Our strategy is to use our proprietary technologies to:

     /bullet/ Establish our connectivity solutions as the industry standard for
              the transfer of data among digital appliances, PCs and the
              Internet by strengthening our position as a technological and
              market leader; and

     /bullet/ Bring our personal storage systems quickly to market with industry
              leading solutions that emphasize ease of use and portability and
              therefore capitalize on the growth of the PC as the "multimedia
              center" of the home or office.

     Key elements of this business strategy are to:

     /bullet/ Capitalize on our technology expertise and technology platforms to
              expand our product lines;

     /bullet/ Expand our customer and strategic industry relationships to take
              advantage of the significant marketing strength of our OEM
              customers and the new product designs that result from our
              cooperative development activities;

     /bullet/ Maintain media, interface and platform neutrality by supporting
              different flash memory card standards, such as those from SanDisk,
              Sony and Toshiba, as well as all rotational media, including hard
              disk drives, floppy disk drives, Iomega Zip drives and Imation
              SuperDisk drives, in order to address the data transfer and
              storage needs of purchasers of emerging digital appliances;

     /bullet/ Promote market awareness of our products, as well as the SmartDisk
              name;

     /bullet/ Continue our focus on easy-to-use digital connectivity products
              and personal storage systems that offer seamless integration with
              the PC's operating system to conveniently transfer and store
              digital information; and

     /bullet/ Capitalize on the first-to-market advantages provided by our
              technical expertise to provide various connectivity and storage
              solutions that satisfy the needs created by the proliferation of
              digital appliances.


                                       2
<PAGE>

                              RECENT DEVELOPMENTS

     ACQUISITION OF VST TECHNOLOGIES, INC. On March 6, 2000, we completed our
acquisition of VST Technologies, Inc. VST designs, develops, manufactures and
markets USB-based flash memory readers and USB and FireWire-based high
performance personal storage systems for Windows and Macintosh operating
systems. Our acquisition of VST will, therefore, expand our existing product
lines to include advanced FireWire and USB technologies and, additionally,
expand our access to the rapidly growing digital video and digital music
markets. In addition, we expect that the acquisition of VST will position us to
participate in the market for Apple products. VST's product line includes
expansion bay storage devices, such as the Zip 100 drive for Apple, IBM and
Fujitsu notebooks, SuperDisk drives for select Apple and IBM notebooks, USB
floppy drives, portable FireWire hard drives and a dual flash memory card and
rotational media reader, as well as a recently introduced 100 Gigabyte FireWire
redundant array of independent disks, or RAID array.

     We acquired VST for approximately $16.4 million in cash, approximately 1.1
million shares of our common stock and options to acquire approximately 443,000
shares of our common stock with exercise prices ranging from $0.90 to $4.45.

     VST, a Delaware corporation whose predecessor was incorporated in 1993, is
located near Boston, Massachusetts. For the year ended December 31, 1999, VST
had gross revenues of approximately $61.5 million, operating income of
approximately $6.5 million and net income of approximately $6.2 million.

     ACQUISITION OF EL GATO SOFTWARE LLC. On April 21, 2000, we completed our
acquisition of El Gato Software LLC. El Gato, a California limited liability
company, is located near San Jose, California. El Gato develops and markets USB
and FireWire drivers, applications and firmware support for leading personal
storage systems, including SmartMedia, CompactFlash, hard drives, Zip drives,
floppy drives and optical drives. We use El Gato drivers in our FireWire hard
drives, FireWire Zip drives and USB-based products, including our Tri-Media
Reader. We acquired substantially all of the intellectual property of El Gato
for approximately $755,000 in cash and approximately 37,000 shares of our
common stock. We also retained the services of El Gato's staff of five software
developers under two-year consulting agreements.

     ACQUISITION OF IMPLEO LIMITED. On April 28, 2000, we completed our
acquisition of Impleo Limited. Impleo, a corporation established under the laws
of the United Kingdom in November 1999, is based in England. Impleo
manufactures and markets digital connectivity products and personal storage
systems under the Datawise brand. We plan to use Impleo as our primary European
distributor. We acquired all of the capital stock of Impleo for approximately
$200,000 in cash and approximately 125,000 shares of our common stock.

     RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2000. On May 4, 2000, we
announced our results for the three months ended March 31, 2000. Revenues
increased approximately 216% to approximately $17.4 million compared to
approximately $5.5 million for the three months ended March 31, 1999. Net
income for the three months ended March 31, 2000, excluding amortization of
goodwill and other intangibles related to the VST acquisition, was
approximately $1.3 million or approximately $0.07 per diluted share compared
with a net loss of approximately $2.0 million or approximately $0.22 per share
for the three months ended March 31, 1999. Including amortization of goodwill
and other intangibles related to the VST acquisition, our net loss was
approximately $0.5 million or approximately $0.03 per share for the three
months ended March 31, 2000. Gross profit increased to approximately $6.1
million or approximately 35% of revenue for the three months ended March 31,
2000 compared to approximately $0.8 million or approximately 15% for the three
months ended March 31, 1999. Our first quarter results include VST's results of
operations for the period from March 6, 2000 through March 31, 2000.

                                       3
<PAGE>

          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED MARCH
                                                                                     31,
                                                                           ------------------------
                                                                               1999         2000
                                                                           -----------   ----------
<S>                                                                        <C>           <C>
Total revenues .........................................................    $  5,507      $ 17,383
Cost of revenues .......................................................       4,671        11,331
                                                                            --------      --------
Gross profit ...........................................................         836         6,052
Operating expenses
 Research and development ..............................................         881         2,004
 Sales and marketing ...................................................         385           808
 General and administrative ............................................       1,565         2,169
 Amortization of goodwill and other intangible assets ..................          --         2,238
                                                                            --------      --------
Total operating expenses ...............................................       2,831         7,219
                                                                            --------      --------
Operating loss .........................................................      (1,995)       (1,167)
Interest and other income, net .........................................          46           671
                                                                            --------      --------
Loss before income taxes ...............................................      (1,949)         (496)
Income tax expense .....................................................          17             8
                                                                            --------      --------
Net loss ...............................................................    $ (1,966)     $   (504)
                                                                            ========      ========
Net loss per share--basic and diluted ..................................    $  (0.22)     $  (0.03)
Shares used in computing net loss per share--basic and diluted .........       8,965        16,005
RESULTS ADJUSTED FOR AMORTIZATION OF GOODWILL AND OTHER INTANGIBLE ASSETS
Net loss ...............................................................    $ (1,966)     $   (504)
Adjustment for amortization of goodwill and other intangible assets
 related to the VST acquisition, net of tax ............................          --         1,779
                                                                            --------      --------
Net income (loss), as adjusted .........................................    $ (1,966)     $  1,275
                                                                            ========      ========
Net income (loss) per diluted share, as adjusted .......................    $  (0.22)     $   0.07
Shares used in diluted per share calculation, as adjusted ..............       8,965        17,756
</TABLE>

                        BALANCE SHEET DATA (UNAUDITED)
                                (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                   AS OF
                                                               MARCH 31, 2000
                                                              ---------------
<S>                                                           <C>
Cash, cash equivalents and short-term investments .........       $ 22,067
Working capital ...........................................         36,487
Total assets ..............................................        151,244
Total stockholders' equity ................................        118,549
</TABLE>

                               ----------------
     We were incorporated in Delaware on March 5, 1997 as "Fintos, Inc." and
changed our name to "SmartDisk Corporation" on September 26, 1997. Our
executive offices are located at 3506 Mercantile Avenue, Naples, Florida 34104,
and our telephone number is (941) 436-2500.

                                       4
<PAGE>

                                 THE OFFERING

<TABLE>
<S>                                               <C>
Common stock offered:

 By SmartDisk .................................    2,527,736 shares

 By the selling stockholders ..................    1,372,264 shares

    Total .....................................    3,900,000 shares

Shares outstanding after the offering .........   19,903,357 shares

Use of proceeds ...............................   We estimate that our net proceeds from this offering
                                                  without exercise of the over-allotment options will be
                                                  approximately $77.5 million. We intend to use these net
                                                  proceeds for working capital and other general corporate
                                                  purposes, including potential acquisitions of technology or
                                                  businesses. The other principal purpose of this offering is
                                                  to provide liquidity to existing stockholders. We will not
                                                  receive any proceeds from the sale of shares by the selling
                                                  stockholders.

Risk factors ..................................   See "Risk Factors" and other information included in this
                                                  prospectus for a discussion of factors you should carefully
                                                  consider before deciding to purchase shares of our
                                                  common stock.

Nasdaq National Market symbol .................   SMDK
</TABLE>

     The number of shares outstanding after the offering is based upon the
shares outstanding as of April 30, 2000 and excludes 3,367,017 shares reserved
for issuance under our stock option plans as of April 30, 2000, of which
options to purchase 2,450,515 shares at an average option price of $19.45 were
outstanding as of April 30, 2000.

                                       5
<PAGE>

                      SUMMARY CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                 YEAR ENDED DECEMBER 31,
                                                                  ------------------------------------------------------
                                                                                HISTORICAL                    PRO FORMA
                                                                  ---------------------------------------   ------------
                                                                      1997          1998          1999         1999(1)
                                                                  -----------   ------------   ----------   ------------
<S>                                                               <C>           <C>            <C>          <C>
STATEMENT OF OPERATIONS DATA:
Total revenues ................................................    $    893       $ 15,323      $40,319      $ 101,845
Cost of revenues ..............................................         301         12,600       24,820         70,594
                                                                   --------       --------      -------      ---------
Gross profit ..................................................         592          2,723       15,499         31,251
Operating expenses:
 Research and development .....................................       1,412          2,107        5,869          8,477
 Sales and marketing ..........................................          12          1,566        1,608          5,373
 General and administrative ...................................       3,184          4,631        6,259          9,161
 Amortization of goodwill and other intangible assets .........          --             --           --         28,169
                                                                   --------       --------      -------      ---------
Total operating expenses ......................................       4,608          8,304       13,736         51,180
                                                                   --------       --------      -------      ---------
Operating income (loss) .......................................      (4,016)        (5,581)       1,763        (19,929)
Net income (loss) before income taxes .........................      (4,009)        (5,605)       2,325        (20,932)
Income tax expense (benefit) ..................................         (45)          (102)       1,367         (3,261)
                                                                   --------       --------      -------      ---------
Net income (loss) .............................................    $ (3,964)      $ (5,503)     $   958      $ (17,671)
                                                                   ========       ========      =======      =========
Weighted average shares used to calculate
  earnings (loss) per share amounts:(2)
 Basic ........................................................       7,739          8,040       10,725         11,798
 Diluted ......................................................       7,739          8,040       13,349         11,798
Earnings (loss) per share:
 Basic ........................................................    $  (0.51)      $  (0.68)     $  0.09      $   (1.50)
 Diluted ......................................................    $  (0.51)      $  (0.68)     $  0.07      $   (1.50)
</TABLE>

<TABLE>
<CAPTION>
                                                                         AS OF DECEMBER 31, 1999
                                                              ---------------------------------------------
                                                                ACTUAL      PRO FORMA(3)     AS ADJUSTED(4)
                                                              ----------   --------------   ---------------
<S>                                                           <C>          <C>              <C>
BALANCE SHEET DATA:
Cash, cash equivalents and short-term investments .........    $45,720        $ 30,083          $107,627
Working capital ...........................................     46,108          34,431           111,975
Total assets ..............................................     63,444         165,890           243,434
Total stockholders' equity ................................     49,787         118,879           196,423
</TABLE>

- ----------------
(1) Gives effect to the VST acquisition as if it had occurred as of January 1,
    1999. See "Unaudited Pro Forma Financial Data."

(2) Shares used in computing earnings (loss) per share reflect the retroactive
    adjustment of outstanding shares related to the mergers of SmartDiskette
    Limited and SmartDisk Security Corporation into SmartDisk, as well as the
    one-for-four reverse stock split completed in August 1999.

(3) Gives effect to the VST acquisition as if it had occurred as of December
    31, 1999.

(4) Adjusted to give effect to (i) our sale of the 2,527,736 shares of common
    stock at an assumed public offering price of $32.50 per share (after
    deduction of the estimated underwriting discount and offering expenses)
    and the receipt and application of the net proceeds and (ii) the VST
    acquisition as if each had occurred as of December 31, 1999. See "Use of
    Proceeds," "Capitalization" and "Unaudited Pro Forma Financial Data."

                                       6
<PAGE>

                                 RISK FACTORS

     BEFORE YOU INVEST IN OUR COMMON STOCK, YOU SHOULD BE AWARE OF THE RISKS
DESCRIBED BELOW. YOU SHOULD CAREFULLY CONSIDER THESE RISK FACTORS, TOGETHER
WITH ALL OF THE OTHER INFORMATION INCLUDED IN THIS PROSPECTUS, BEFORE YOU
DECIDE WHETHER TO PURCHASE SHARES OF OUR COMMON STOCK.

WE HAVE INCURRED OPERATING LOSSES AND CANNOT GUARANTEE THAT WE WILL BE ABLE TO
SUSTAIN OUR PROFITABILITY.

     Except for the third and fourth quarter of 1999, we have incurred net
losses on a quarterly basis since inception. We had a net loss of approximately
$5.5 million during 1998. We had net income of approximately $1.0 million
during 1999 (a net loss of approximately $17.7 million on a pro forma basis
after giving effect to the VST acquisition). In addition, as of December 31,
1999, we had an accumulated deficit of approximately $21.7 million. In light of
our loss history and the VST acquisition, we cannot assure you that we will be
able to achieve profitability in the future.

WE HAVE A LIMITED OPERATING HISTORY ON WHICH TO BASE AN INVESTMENT DECISION.

     We were incorporated in March 1997, commenced operations in January 1998,
and our predecessor corporation only conducted limited operations. Further,
commercial sales of our primary product, FlashPath, only commenced in mid-1998.
As a result of our limited operating history, we have limited financial data
that can be used in evaluating our business and prospects and in projecting
future operating results.

OUR MANAGEMENT TEAM HAS ONLY RECENTLY BEEN ASSEMBLED AND MAY NOT BE ABLE TO
WORK TOGETHER AS A COHESIVE UNIT.

     Our Chief Financial Officer, Senior Vice President, Japanese Operations,
Vice President, Corporate Development and Legal Affairs and Vice President,
Audio/Video Products all joined us during 1999 and our Chief Technology Officer
and Senior Vice President and General Manager, Personal Storage Systems, joined
us in March 2000. There is the possibility that our management team may not be
able to work together as a cohesive unit.

WE MAY NOT BE ABLE TO SELL SUFFICIENT QUANTITIES OF OUR PRODUCTS TO SUSTAIN A
VIABLE BUSINESS IF THE MARKET FOR DIGITAL CONNECTIVITY PRODUCTS DOES NOT
CONTINUE TO DEVELOP OR IF A COMPETING TECHNOLOGY DISPLACES THESE PRODUCTS.

     Our current and planned FlashPath products are designed to provide
connectivity between personal computers and digital appliances that use flash
memory cards. The flash memory market is in the early stage of development and
is still evolving. Our current dependence on sales of FlashPath and lack of
product diversification exposes us to a substantial risk of loss in the event
that the flash memory market does not develop or if a competing technology
replaces flash memory cards. If a competing memory storage device replaces or
takes significant market share from the flash memory cards which our digital
connectivity products support, we will not be able to sell our products in
quantities sufficient to grow our business.

WE MAY NOT BE ABLE TO SELL SUFFICIENT QUANTITIES OF OUR FLASHPATH PRODUCTS TO
SUSTAIN OUR CURRENT BUSINESS IF A SINGLE STANDARD FOR FLASH MEMORY CARDS
EMERGES.

     We believe that demand for our flash memory connectivity products is
driven, to a large extent, by the absence of a single standard for flash memory
cards. There are currently four major flash memory cards, none of which has
emerged as the industry standard. Should one of these cards or a new technology
emerge as an industry standard, flash memory card readers could be built into
PCs, eliminating the need for our current flash memory connectivity products.

                                       7
<PAGE>

A REDUCTION IN THE USE OF THE 3.5 INCH FLOPPY DISK DRIVE BY CONSUMERS AND
MANUFACTURERS WOULD LEAD TO A REDUCTION IN DEMAND FOR OUR FLASHPATH PRODUCTS.

     Our current FlashPath products only work in conjunction with the standard
3.5 inch floppy disk drive. While the 3.5 inch floppy disk drive is today found
in most PCs, a number of newer PC models, such as the Apple iMac and the Apple
G3 desktop, do not have this device and new industry standards may emerge that
render the 3.5 inch floppy disk drive obsolete. Advances in input devices such
as CD-ROM and removable data storage disk drives, such as Zip drives, may
reduce or eliminate the need for the 3.5 floppy diskette, which will lead to a
corresponding reduction in demand for our FlashPath products. We would then
have to rely on our other products or develop new products that use a different
interface between personal computers and digital appliances. We may not be able
to redesign our FlashPath products to fit the new interface and demonstrate
technological feasibility of those products on a timely basis, if at all, or in
a cost effective manner.

SINCE OUR FLASHPATH PRODUCTS WORK ONLY IN CONJUNCTION WITH THE 3.5 INCH FLOPPY
DISK DRIVE, ADVANCES IN FLASH MEMORY CARDS MAY MAKE THESE PRODUCTS LESS
COMPETITIVE BECAUSE OF THE INCREASED TIME NEEDED TO TRANSFER DATA USING THE 3.5
INCH FLOPPY DISK DRIVE.

     Consumer acceptance of our FlashPath products will depend upon their
ability to quickly transfer information from flash memory cards to PCs.
However, the time needed to transfer information using a 3.5 inch disk drive
increases as more data is transferred. As more memory is condensed on to flash
memory cards, the time necessary to transfer all of the data from a single card
will increase. As technological advances make it possible and feasible to
produce higher density cards, our ability to create products which quickly
transfer all of the stored information on a single card will be constrained by
the inherent limitations of the 3.5 inch disk drive. In that case, our
FlashPath products would be less attractive to consumers and our sales would
decline.

WE MAY NOT BE ABLE TO SELL SUFFICIENT QUANTITIES OF OUR PERSONAL STORAGE
SYSTEMS TO SUSTAIN OUR FUTURE GROWTH IF PC MANUFACTURERS DO NOT ADOPT IEEE 1394
AS A HIGH-SPEED PERIPHERAL INTERFACE OR IF A COMPETING CPU INTERFACE DISPLACES
OR PREVENTS THE WIDESPREAD ADOPTION OF IEEE 1394.

     A substantial portion of our business depends on the adoption of Institute
of Electrical and Electronics Engineering, or IEEE, 1394 technology by PC
manufacturers. IEEE 1394 is a high speed PC interface that is replacing Small
Computer System Interface, or SCSI, and parallel interfaces. If these
manufacturers do not include an IEEE 1394 interface on their PCs or notebook
computers, then we may not be able to sell sufficient quantities of our
FireWire personal storage systems to support our future growth. FireWire is
Apple's trade name for IEEE 1394. For example, a new, competing high speed
interface, such as USB 2.0, could be developed and emerge as an industry
standard, thus limiting the demand for our FireWire technology and related
personal storage systems.

WE MAY NOT BE ABLE TO SELL SUFFICIENT QUANTITIES OF OUR PERSONAL STORAGE
SYSTEMS TO SUPPORT OUR BUSINESS IF SUPPLIERS OF OUR DRIVES DEVELOP NATIVE
FIREWIRE-BASED PERSONAL STORAGE SYSTEMS THAT DO NOT REQUIRE OUR FIREWIRE
CONVERSION TECHNOLOGY.

     We embed application specific integrated circuits, or ASICS, and
integrated software drivers in the hard disk drives and Zip drives we obtain
from our suppliers, which enable our FireWire-based personal storage systems to
be used with FireWire-equipped CPUs. We license this technology and the
firmware from LSI Logic. If our suppliers were to develop a native FireWire
solution that does not require the conversion ASICS and drivers embedded in our
products, then we may not be able to sell sufficient quantities of our FireWire
personal storage systems to support our business.

MOST OF OUR REVENUES ARE DERIVED FROM ONLY A FEW MAJOR PRODUCTS AND OUR
BUSINESS WILL BE SERIOUSLY HARMED IF DEMAND FOR THOSE PRODUCTS DECLINES.

     To date, substantially all of our revenue has been derived from the sale
of only a few major products. While our long-term strategy is to derive revenue
from multiple products, we anticipate that

                                       8
<PAGE>

the sale of our FlashPath products and our USB and FireWire storage systems
will continue to represent the most substantial portion of our revenues through
at least 2001. A decline in the price of or demand for these products as a
result of competition, technological change, the introduction of new products
by us or others, a failure to adequately manage product transitions, or for
other reasons, would seriously harm our business. On a pro forma basis after
giving effect to the VST acquisition, for the year ended December 31, 1999, we
derived approximately 36% of our product revenues from the sale of FlashPath,
19% from the sale of our USB-based personal storage systems, 20% from the sale
of our Zip drives and 8% from the sale of our FireWire-based personal storage
systems.

WE MUST DEVELOP NEW PRODUCTS AND INTRODUCE THEM IN A TIMELY MANNER IN ORDER TO
REMAIN COMPETITIVE.

     We operate in an industry that is subject to evolving industry standards,
rapid technological changes, rapid changes in consumer demands and the rapid
introduction of new, higher performance products which shorten product life
cycles. To be competitive in this demanding market, we must both continue to
refine current products so that they remain competitive, and continually
design, develop and introduce, in a timely manner, new products that meet the
performance and price demands of OEMs and consumers. These development
activities will require the investment of substantial resources before revenues
are derived from product sales. Any significant delay in releasing new products
would adversely affect our reputation, provide a competitor a first-to-market
opportunity and allow a competitor to achieve greater market share. Product
development is inherently risky because it is difficult to foresee developments
in technology, coordinate our technical personnel and strategic relationships,
and identify and eliminate design flaws. If we are unable to develop and sell
new products, we will not be able to continue our strategy of maintaining media
neutrality, and our target market will be limited. Further, we may not be able
to recoup research and development expenditures if new products are not widely
commercially accepted.

WE MAY NOT BE ABLE TO DEVELOP OR MAINTAIN THE STRATEGIC RELATIONSHIPS NECESSARY
TO PROVIDE US WITH THE INSIGHT WE NEED TO DEVELOP COMMERCIALLY VIABLE PRODUCTS.


     We may not be able to produce commercially viable products if we are
unable to anticipate market trends and the price, performance and functionality
requirements of flash memory card, PC and digital appliance manufacturers. We
must continue to collaborate closely with our customers, our OEMs and our other
contract manufacturers to ensure that critical development projects proceed in
a coordinated manner. This collaboration is also important because our ability
to anticipate trends and plan our product development activities depends to a
significant degree upon our continued access to information derived from these
strategic relationships. We currently rely on strategic relationships with
flash memory card manufacturers, such as Sony, SanDisk and Toshiba, PC
manufacturers, such as Apple, and consumer product OEMs, such as IBM and
FujiFilm. For example, through our co-development efforts with Sony, we
developed our FlashPath for the Sony Memory Stick, which began shipping in the
fourth quarter 1999, and introduced a follow-on FlashPath product for new
models of Sony's Mavica digital still camera a few months later. If we cannot
maintain our relationships with these manufacturers, like Sony, then we may not
be able to continue to develop products that are compatible with their flash
memory cards, PCs and digital appliances. However, collaboration is more
difficult because many of these companies are located overseas. If any of our
current relationships deteriorates or is terminated, or if we are unable to
enter into future alliances that provide us with comparable insight into market
trends, we will be hindered in our ability to produce commercially viable
products. For example, we depend on our relationship with Iomega Corporation in
order to produce our Zip drive products for IBM notebook computers. If we
cannot maintain our relationship with Iomega, or if Iomega wishes to produce
these products internally, then our current market for these products will
deteriorate.

                                       9
<PAGE>

WE MAY NOT BE ABLE TO SUSTAIN OUR RELATIONSHIP WITH APPLE COMPUTER WHICH WOULD
GREATLY HINDER OUR ABILITY TO TIMELY DEVELOP PRODUCTS WHICH ARE COMPATIBLE WITH
MACINTOSH OPERATING SYSTEMS.

     In 1999 on a pro forma basis after giving effect to the VST acquisition,
approximately 53% of our revenues were derived from Apple-related products.
Historically, Apple has provided us, as an Apple developer, access to selected
product road maps, which has allowed us to timely develop and engineer many of
our current products, including our current FireWire and USB storage systems.
As a result of this collaborative relationship, we are substantially dependent
on Apple for a significant portion of our historical revenues from direct sales
to Apple and Apple users. Moreover, we anticipate that a significant portion of
our product revenues will continue to be derived from sales of our Apple
compatible products in the future. If Apple were to terminate our status as an
Apple developer or if there were a material deterioration of our relationship,
we would not be able to timely develop new technologies which are compatible
with Apple's product road maps and this would have a material adverse effect on
our business. Moreover, we currently sell a number of our Apple products
through the Apple Web Store, where our products may be sold separately or may
be configured and ordered along with a Macintosh CPU. While we do not
anticipate any change in this arrangement, Apple is not contractually obligated
to offer our products on their website. In addition, Apple chooses which of our
products they wish to include on their website.

A DECLINE IN THE DEMAND FOR APPLE PRODUCTS WOULD REDUCE THE MARKET FOR MANY OF
OUR PRODUCTS.

     Our continued growth depends to a large extent on both our strategic
relationship with Apple and the continued demand for Apple products. This
dependence is due primarily to the fact that, to date, Apple has been the
principal PC manufacturer using the USB and FireWire interface technologies on
which many of our products are based. If the demand for Apple products declines
or Apple suffers a material change in its business, the market for many of our
products would be negatively impacted.

OUR OPERATING RESULTS HAVE FLUCTUATED SIGNIFICANTLY AND MAY FLUCTUATE
SIGNIFICANTLY IN THE FUTURE, WHICH COULD LEAD TO DECREASES IN OUR STOCK PRICE.

     Our operating results have fluctuated significantly in the past and we
expect that they will continue to fluctuate in the future. If our future
operating results materially fluctuate or are below the expectations of stock
market analysts, our stock price would likely decline. Future fluctuations may
result from a variety of factors including the following:

     /bullet/ The timing and amount of orders we receive from our customers,
              which may be tied to seasonal demand for the consumer products
              manufactured and sold by OEMs;

     /bullet/ Cancellations or delays of customer product orders, or the loss of
              a significant customer;

     /bullet/ Reductions in consumer demand for our customers' products
              generally or for our products in particular;

     /bullet/ The timing and amount of research and development expenditures;

     /bullet/ The availability of manufacturing capacity necessary to make our
              products;

     /bullet/ General business conditions in our markets, particularly Japan, as
              well as global economic uncertainty;

     /bullet/ Any new product introductions, or delays in product introductions,
              by us or our competitors;

     /bullet/ Increased costs charged by our suppliers or changes in the
              delivery of products to us;

     /bullet/ Increased competition or reductions in the average selling prices
              that we are able to charge;

                                       10
<PAGE>

     /bullet/ Fluctuations in the value of foreign currencies, particularly the
              Japanese yen, against the U.S. dollar; and

     /bullet/ Changes in our product mix as well as possible seasonal demand for
              our products.

     As a result of these and other factors, we believe that period-to-period
comparisons of our historical results of operations are not a good predictor of
our future performance.

WE MAY FAIL TO ADEQUATELY PROTECT OUR INTELLECTUAL PROPERTY AND, THEREFORE,
LOSE OUR COMPETITIVE ADVANTAGE.

     Our proprietary technology with respect to 3.5 inch floppy disk drive
interfaces and USB and FireWire source codes is critical to our future growth.
We rely in part on patent, trade secret, trademark and copyright law to protect
our intellectual property. However, the patents issued to us may not be
adequate to protect our proprietary rights, to deter misappropriation or to
prevent an unauthorized third party from copying our technology, designing
around the patents we own or otherwise obtaining and using our products,
designs or other information. We have, in fact, filed a complaint against one
of our former patent attorneys for improperly copying one of our patent
applications and filing a patent application without our consent naming himself
as a co-inventor. This matter was settled with no materially adverse
consequences to us. In addition, we may not receive trademark protection for
our "SmartDisk" name. We have filed for trademark registration of the name
"SmartDisk," but this has not yet been granted. We are aware of a trademark
application for the name "SmartDisk" that was filed by another company. Our
application could be denied and we could be prohibited from using the
"SmartDisk" name. In that event, we would be required to incur substantial
costs to establish new name recognition.

     We also claim copyright protection for some proprietary software and
documentation. We attempt to protect our trade secrets and other proprietary
information through agreements with our customers, employees and consultants,
and through other security measures. However, despite our efforts to protect
our intellectual property, unauthorized parties may attempt to copy aspects of
our products or obtain and use information and software that we regard as
proprietary. Those parties may have substantially greater financial resources
than we have, and we may not have the resources available to challenge their
use of our proprietary technology. If we fail to adequately protect our
intellectual property, it will be easier for our competitors to sell competing
products.

WE MAY FACE COMPETITION FROM INTEL IF IT DECIDES TO UTILIZE ITS COMPETING
PATENT.

     Intel Corporation was issued a patent in 1997 disclosing and claiming
technology substantially similar to that disclosed in one of our key patents.
The Intel patent was filed four years after our effective filing date, and we
do not believe that the Intel patent can be validly applied to any of the
technology disclosed in our patent. However, given the substantial resources
available to Intel, our financial condition could suffer if we engage in a
dispute with Intel. Our business could also be harmed if Intel's patent is
determined to be valid and Intel or any licensee of Intel decides to sue our
customers or develop and commercialize products based on its patent.

INFRINGEMENT CLAIMS BY THIRD PARTIES COULD RESULT IN COSTLY LITIGATION AND
OTHERWISE ADVERSELY IMPACT OUR BUSINESS.

     From time to time we may receive communications from third parties
asserting that our products infringe, or may infringe, the proprietary rights
of these third parties. These claims of infringement may result in protracted
and costly litigation which could require us to pay substantial damages or have
sales of our products stopped by an injunction. Infringement claims could also
cause product shipment delays, require us to redesign our products or require
us to enter into royalty or licensing agreements, any of which could harm our
business. For example, we received communications alleging that our FlashPath
products infringed a third party's patent rights. We have met with this third
party

                                       11
<PAGE>

to obtain a better understanding of its claim and have agreed to retain a
mediator to review the facts and to help us resolve this dispute. Although we
believe that we do not infringe upon this third party's patent, we cannot
guarantee that the mediation will avoid litigation, or that the outcome of any
such litigation will be favorable to us. In another instance, we received a
letter from SanDisk stating that SanDisk held two patents which it believes
might apply to our products. Although we subsequently obtained a non-exclusive
worldwide license for a 10-year period for all of SanDisk's intellectual
property rights in connection with multimedia floppy disk interfaces, if the
license terminates or expires, we could face a potential conflict with SanDisk
regarding the scope of those patents. We also received correspondence alleging
that our SafeBoot product violated another third party's intellectual property
rights. We discussed this correspondence with counsel and concluded that our
product does not infringe upon the third party's rights. While none of these
claims has resulted in litigation at this time, future claims may. In addition,
we license a portion of the intellectual property included in our products from
third parties, which may increase our exposure to infringement actions because
we rely upon those third parties for information about the origin and ownership
of the licensed intellectual property. We may also lose our license rights with
respect to the intellectual property for which infringement is claimed.
Further, if our customers are required to obtain a license on other than
commercially reasonable terms, our business could be jeopardized.

WE MAY HAVE PARTICULAR DIFFICULTY PROTECTING OUR INTELLECTUAL PROPERTY RIGHTS
OVERSEAS.

     The laws of some foreign countries do not protect proprietary rights to as
great an extent as do the laws of the United States, and many U.S. companies
have encountered substantial infringement problems in some foreign countries.
Because many of our products are sold and much of our business is conducted
overseas, primarily Japan, our exposure to intellectual property risks may be
higher.

BECAUSE MOST OF OUR SALES ARE TO A RELATIVELY SMALL NUMBER OF CUSTOMERS THE
LOSS OF ANY OF OUR KEY CUSTOMERS WOULD SERIOUSLY HARM OUR BUSINESS.

     Our business will be seriously harmed if we lose any of our significant
customers, particularly Olympus, FujiFilm or Ingram Micro, or suffer a
substantial reduction in or cancellation of orders from these customers. Our
current distribution strategy results, and will continue to result, in sales to
only a limited number of customers. Some of our products are sold as
stand-alone products by OEMs and, to a lesser extent, are bundled together and
sold with systems manufactured by third party OEMs. We currently sell to ten
OEMs, sales to which collectively accounted for approximately 57% of our
revenues for 1999 on a pro forma basis after giving effect to the VST
acquisition. More specifically, on a pro forma basis after giving effect to the
VST acquisition, Olympus, FujiFilm and Ingram Micro accounted for approximately
11%, 11% and 22% of our revenues and our top five customers collectively
accounted for approximately 58% of our revenues for fiscal 1999. Furthermore,
we expect to continue to depend on sales of our products to relatively few
customers, which will continue to account for a significant portion of our net
revenues, for the foreseeable future.

OUR CUSTOMERS COULD STOP PURCHASING OUR PRODUCTS AT ANY TIME BECAUSE WE DO NOT
HAVE LONG-TERM PURCHASE CONTRACTS WITH THEM.

     No OEM or other customer is contractually obligated to purchase products
from us. As a result, our customers are free to cancel their orders or stop
ordering our products at any time. In addition, even if we are able to
demonstrate that our products are superior, OEMs may still choose not to bundle
our products with theirs or market and distribute our products on a stand-alone
basis. OEMs may also change their business strategies and manufacturing
practices, which could cause them to purchase fewer of our products, find other
sources for products we currently manufacture or manufacture these products
internally.

                                       12
<PAGE>

OUR ABILITY TO SELL OUR PRODUCTS WILL BE LIMITED IF THE OEMS' PRODUCTS DO NOT
ACHIEVE MARKET ACCEPTANCE OR IF THE OEMS DO NOT ADEQUATELY PROMOTE OUR
PRODUCTS.

     We depend upon our OEM customers to market our products and we do not have
significant experience and resources devoted to independent marketing efforts.
Failure of the OEMs' products to achieve market acceptance, the failure of the
OEMs to bundle our products with theirs, or any other event causing a decline
in our sales to the OEMs could seriously harm our business. Even if consumers
buy OEMs' products, their ultimate decision to buy our products depends on OEM
packaging, distribution and sales efforts, which may not be sufficient to
maintain or increase sales of our products. If we cannot achieve or maintain a
sufficient consumer acceptance rate of our products concurrent with their
purchases of OEM products, our future sales to OEM customers will be adversely
affected.

A NEW OR COMPETING DATA TRANSFER SOLUTION THAT ACHIEVES SIGNIFICANT MARKET
SHARE OR RECEIVES SIGNIFICANT SUPPORT FROM FLASH MEMORY CARD OR DIGITAL
APPLIANCE MANUFACTURERS WOULD JEOPARDIZE OUR BUSINESS.

     Our products currently compete with a number of cable and non-cable
interfaces between personal computers and digital appliances, including ports,
Personal Computer Memory Card International Association, or PCMCIA, slots and
infrared interfaces, all of which are PC peripheral interfaces. It is possible
that one of these competing data transfer solutions, or another existing or new
technology, could achieve a significant market presence or become supported by
a number of significant flash memory card or digital appliance manufacturers.
Regardless of the relative benefits of our products, if a competing product
gains significant market share or significant support of flash card
manufacturers, this product would likely emerge as the industry standard and
thereby achieve a dominant market position that would jeopardize our survival.

SINCE WE SELL OUR PRODUCTS TO A LIMITED NUMBER OF LARGE CUSTOMERS, WE EXPECT
THAT THOSE CUSTOMERS MAY PRESSURE US TO MAKE PRICE CONCESSIONS, WHICH WOULD
REDUCE OUR FUTURE GROSS MARGINS.

     Our reliance on sales to a limited number of large customers may expose us
to pressure for price concessions. Because of this reliance and because of our
dependence on OEMs as our primary distribution channel, we expect that our OEM
customers may seek price concessions from us, which would reduce our average
selling prices and our gross margins. Since we do not manufacture our own
products, we may be unable to reduce our manufacturing costs in response to
declining average per unit selling prices.

WE EXPECT TO CONTINUE OUTSOURCING KEY OPERATIONAL FUNCTIONS AND OUR ABILITY TO
DO SO WILL BE IMPAIRED IF WE ARE UNABLE TO MAINTAIN OUR STRATEGIC
RELATIONSHIPS.

     We have formed strategic relationships with a number of significant
industry participants, including Apple, FujiFilm, Hitachi, IBM, Iomega,
Olympus, Rohm, SanDisk, Sony, Toshiba, Visa and Yamaichi. We depend upon these
corporations to provide technical assistance and perform key manufacturing,
marketing, distribution and other functions. For example, Yamaichi is currently
one of three manufacturers of our FlashPath products, Toshiba, Apple and IBM
provide technological assistance in the development of our products, and
Olympus and FujiFilm market our products. We expect that these and similar
types of relationships will be critical to our growth because our business
model calls for the continued outsourcing of many key operational functions and
we do not currently have the resources to perform these functions ourselves.

WE MUST OVERCOME GEOGRAPHIC AND CULTURAL DIFFERENCES IN ORDER TO MAINTAIN OUR
STRATEGIC RELATIONSHIPS.

     There are inherent difficulties in developing and maintaining
relationships with foreign entities. Language and cultural differences often
impair relationships, and geographical distance, at times, is also an
impediment. We must overcome these difficulties. If any of our current
relationships is impaired, or if we are unable to develop additional strategic
relationships in the future, our product development costs would significantly
increase and our business would be materially and adversely affected.

                                       13
<PAGE>

OUR SALES AND EXPENSES ARE GEOGRAPHICALLY CONCENTRATED IN JAPAN, AND,
THEREFORE, WE COULD SUFFER FROM EXCHANGE RATE FLUCTUATIONS.

     On a pro forma basis after giving effect to the VST acquisition,
approximately 31% of our revenues for 1999 were attributable to sales to
Japanese customers, and we expect that sales to Japanese customers will
continue to account for a significant portion of our total revenues for the
foreseeable future. All of our Japanese sales, as well as the related expenses,
are denominated in yen. Fluctuations in exchange rates between the yen and the
U.S. dollar, particularly with respect to Japanese transactions denominated in
a currency other than the yen, could adversely impact our financial results.
Some transactions and accounts of our Japanese subsidiary are U.S. dollar
denominated. Since the Japanese subsidiary's accounting records are kept in
yen, those U.S. dollar denominated transactions are accounted for in yen at the
time of the transaction. U.S. dollar denominated accounts are remeasured at the
end of the accounting period. This remeasurement results in adjustments to
income. In addition, the balance sheet accounts of our Japanese subsidiary are
translated to the U.S. dollar for financial reporting purposes and resulting
adjustments are made to stockholders equity. The value of the yen may
deteriorate against the dollar, which would impair the value of stockholders'
investment in us. Since a substantial portion of our revenues and receivables
are denominated in yen, the longer our Japanese receivables remain outstanding,
the greater the risk to our stockholders of an impairment of their investment
due to a deterioration of the yen relative to the U.S. dollar. Deterioration of
the yen against the dollar has occurred in recent years, resulting in a foreign
currency loss of approximately $48,000 and a foreign currency translation
adjustment to equity of approximately $290,000 for 1998. In 1999, we had a
foreign currency gain of approximately $30,000 and a foreign currency
translation adjustment to equity of approximately $277,000. Further, we do not
currently hedge against foreign currency exposure. In the future, we could be
required to denominate our product sales in other currencies, which would make
the management of currency fluctuations more difficult and expose us to greater
currency risks.

OUR SALES ARE GEOGRAPHICALLY CONCENTRATED IN JAPAN, AND, THEREFORE, WE COULD
SUFFER FROM ECONOMIC AND POLITICAL DIFFICULTIES.

     We are also subject to risks associated with a significant amount of sales
being made to one geographical area. An economic downturn in Asia generally,
and Japan in particular, could lead to a reduced demand for our products. In
recent years, Japan has been subject to political and economic instability and,
while that instability has not yet adversely impacted us, if it continues,
sales of our products in Japan may be adversely affected.

     Given our dependence on sales to Japanese customers, we must develop and
maintain alliances in Japan to help with the promotion and distribution of our
products. We may not be able to develop or maintain these alliances.

OUR FOREIGN OEM CUSTOMERS MAY CHOOSE TO WORK WITH A LOCAL COMPETITOR, WHICH
WOULD ADVERSELY IMPACT OUR SALES.

     Our OEM customers, most of which are based in Japan and to whom most of
our sales are made, may choose to work with, and purchase products from, a
local competitor if one were able to provide a substitute product. This may
occur because of geographic distance, time differences, or for other reasons.
In that event, we may not be able to find other OEM customers and our sales
could decline.

WE DEPEND ON A LIMITED NUMBER OF CONTRACT AND OFFSHORE MANUFACTURERS, AND IT
MAY BE DIFFICULT TO FIND REPLACEMENT MANUFACTURERS IF OUR EXISTING
RELATIONSHIPS ARE IMPAIRED.

     We contract with offshore manufacturers to produce many of our products
and our dependence on a limited number of contract manufacturers exposes us to
a variety of risks, including shortages of manufacturing capacity, reduced
control over delivery schedules, quality assurance, production yield and costs.
For example, Yamaichi, Hitachi and Mitsumi are the sole manufacturers of our
FlashPath

                                       14
<PAGE>

products. We do not have contracts with any of Yamaichi, Hitachi or Mitsumi. If
Yamaichi, Hitachi or Mitsumi terminates production or cannot meet our
production requirements, we may have to rely on other contract manufacturing
sources or identify and qualify new contract manufacturers. The lead time
required to qualify a new manufacturer could range from approximately three to
six months. Despite efforts to do so, we may not be able to identify or qualify
new contract manufacturers in a timely manner and these new manufacturers may
not allocate sufficient capacity to us in order to meet our requirements. Any
significant delay in our ability to obtain adequate quantities of our products
from our current or alternative contract manufacturers would cause our sales to
decline.

TOSHIBA INTRODUCED US TO ONE OF OUR MANUFACTURERS AND WE MAY NOT BE ABLE TO
RETAIN THE SERVICES OF THE MANUFACTURER IF OUR RELATIONSHIP WITH TOSHIBA IS
IMPAIRED.

     Yamaichi, one of the manufacturers of our FlashPath products, was
introduced to us by Toshiba, which is one of our major stockholders. If our
relationship with Toshiba is impaired, we may not be able to retain the
services of Yamaichi in manufacturing our products.

OUR DEPENDENCE ON FOREIGN MANUFACTURING AND INTERNATIONAL SALES EXPOSES US TO
DIFFICULTIES OFTEN NOT ENCOUNTERED BY EXCLUSIVELY DOMESTIC COMPANIES.

     Many of our products are manufactured overseas and a substantial portion
of our revenues are derived from overseas sales. On a pro forma basis after
giving effect to the VST acquisition, approximately 38% of our revenues in 1999
were derived from customers located outside the United States, primarily in
Japan. Our dependence on foreign manufacturers and international sales poses a
number of risks, including:

     /bullet/ Difficulties in monitoring production;

     /bullet/ Transportation delays and interruptions;

     /bullet/ Unexpected changes in regulatory requirements;

     /bullet/ Currency exchange risks;

     /bullet/ Tariffs and other trade barriers, including import and export
              restrictions;

     /bullet/ Difficulties in staffing and managing disparate branch operations;

     /bullet/ Political or economic instability;

     /bullet/ Compliance with foreign laws;

     /bullet/ Difficulties in protecting intellectual property rights in foreign
              countries;

     /bullet/ Exchange controls; and

     /bullet/ Potential adverse tax consequences, including with respect to
              repatriation of earnings.

     We intend to continue manufacturing our products overseas and we
anticipate that international sales will continue to account for a significant
portion of our revenues. Therefore, we expect to be subject to the risks
outlined above for the foreseeable future.

WE HAVE A LIMITED NUMBER OF SUPPLIERS OF KEY COMPONENTS AND OUR ABILITY TO
PRODUCE FINISHED PRODUCTS WILL BE IMPAIRED IF WE ARE UNABLE TO OBTAIN
SUFFICIENT QUANTITIES OF SOME COMPONENTS.

     Rohm is our sole provider of ASICs for our FlashPath products and we
purchase ASICs for Smarty from Rohm and Atmel. In our products, the specific
function of these integrated circuits is the

                                       15
<PAGE>

conversion of digital and analog data. In addition, Iomega is a sole source
supplier of Zip drives, and LSI Logic is our primary supplier of ASICs for our
FireWire products. Our dependence on a limited number of suppliers and our lack
of long-term supply contracts exposes us to several risks, including a
potential inability to obtain an adequate supply of components, price
increases, late deliveries and poor component quality. Disruption or
termination of the supply of components could delay shipments of our products.
The lead time required for orders of some of our components is as much as six
months. In addition, the lead time required to qualify new suppliers for our
components is as much as 12 months. If we are unable to accurately predict our
component needs, or if our component supply is disrupted, we may miss market
opportunities by not being able to meet the demand for our products. This may
damage our relationships with current and prospective customers. For example,
in 1997 and 1998 we experienced a nine-month delay in the shipment of our first
notebook Zip drives resulting from delays in deliveries of Zip mechanisms from
our sole supplier. We suffered additional costs as a result of these delays
which adversely affected our gross margin.

OUR CURRENT AND POTENTIAL COMPETITORS HAVE SIGNIFICANTLY GREATER RESOURCES THAN
WE DO, AND INCREASED COMPETITION COULD HARM SALES OF OUR PRODUCTS.

     Increased competition is likely to result in price reductions, reduced
operating margins and loss of market share. Many of our current and potential
competitors have significantly greater financial, technical, marketing,
purchasing and other resources than we do. As a result, our competitors may be
able to respond more quickly to new or emerging technologies or standards and
to changes in customer requirements. Our competitors may also be able to devote
greater resources to the development, promotion and sale of products, and may
be able to deliver competitive products at a lower end-user price. Current and
potential competitors have established or may establish cooperative
relationships among themselves or with third parties to increase the ability of
their products to address the needs of our prospective customers. Therefore, it
is possible that new competitors or alliances among competitors may emerge and
rapidly acquire significant market share.

OUR BUSINESS MAY SUFFER IF WE ARE UNABLE TO MANAGE OUR GROWTH.

     Failure to effectively manage our growth could impair our ability to
execute our business strategy. Our business has grown substantially in recent
periods, with revenues increasing from approximately $15.3 million in 1998 to
approximately $102 million in 1999, on a pro forma basis after giving effect to
the VST acquisition. The growth of our business has placed a strain on our
management, operations and financial systems. In addition, the number of
employees has increased from 16 at January 1, 1998 to 128 as of April 30, 2000.
We expect to continue to increase the number of employees as our business
grows, and may expand operations to locations other than those in which we
currently operate.

     Continued growth is likely to place a greater burden on our operating and
financial systems as well as our senior management and other personnel.
Existing and new members of management may not be able to improve existing
systems and controls or implement new systems and controls in response to
anticipated growth. Management of our operations in diverse locations may also
complicate the task of managing our growth.

WE MAY NOT BE ABLE TO INTEGRATE THE BUSINESS OF COMPANIES WE ACQUIRE AND
THEREFORE THESE ACQUISITIONS MAY NOT PROVIDE ADDITIONAL VALUE TO OUR
STOCKHOLDERS.

     We continually evaluate potential acquisitions of complementary
businesses, products and technologies. We acquired VST Technologies, Inc.,
located near Boston, Massachusetts, in March 2000. In addition, in April 2000,
we acquired El Gato Software LLC, located near San Jose, California, and

                                       16
<PAGE>

Impleo Limited, based in England. We may not realize the desired benefits of
these transactions or of future transactions. In order to successfully
integrate acquired companies we must, among other things:

     /bullet/ Continue to attract and retain key management and other personnel;

     /bullet/ Integrate the acquired products from both an engineering and sales
              and marketing prospective;

     /bullet/ Establish a common corporate culture; and

     /bullet/ Integrate geographically distant facilities, systems and
              employees.

     If our management's attention to day-to-day operations is diverted to
integrating acquired companies or if problems in the integration process arise,
our business could be adversely affected and we could be required to use a
significant portion of our available cash. If an acquisition is made utilizing
our securities, a significant dilution to our stockholders and significant
acquisition related charges to earnings could occur.

     Our acquisition of VST was dilutive and we expect that our earnings per
share will remain negative for the foreseeable future as a result of the VST
acquisition. We may incur additional charges in the future resulting from
redundancies in product lines, customer lists and sales channels associated
with these acquisitions. Acquisitions may also cause us to incur or assume
additional liabilities or indebtedness, including liabilities that are unknown
or not fully known to us at the time of the acquisition, which could have an
adverse effect on us. Furthermore, we cannot assure that any products we
acquire in connection with any acquisition will gain acceptance in our markets.


OUR GROWTH PROSPECTS WILL BE REDUCED IF WE CANNOT SUCCESSFULLY MARKET AND SELL
OUR NEW FIREWIRE RAID ARRAY PRODUCT.

     We recently introduced a 100 Gigabyte FireWire RAID array. We do not know
whether this product will achieve any significant level of consumer acceptance.
In addition, because this product is more expensive than our other products, we
cannot distribute this product though our normal sales channels. If we are not
be able to develop the marketing and sales infrastructure necessary to
successfully distribute this product, our growth prospects will be reduced.
Finally, our ability to exploit this technology in the future depends on our
continued renewal of an exclusive license of source codes from a third party.

OUR GROWTH PROSPECTS WILL BE REDUCED IF THE SMART CARD MARKET DOES NOT DEVELOP.


     Our future growth and operating results will depend, in part, on whether
our Smarty family of smart card readers achieves significant sales. A smart
card reader retrieves information from a card that uses a microprocessor or
memory chip for security and data storage purposes. The current primary use for
Smarty is as a smart card token-based security application designed to provide
protection from unauthorized access to digital information. However, the market
for network and electronic commerce security applications is still emerging and
the smart card may not become the industry standard for these applications.
Similarly, the market for other smart card applications may not develop, or may
develop more slowly than we expect. If the market for the Smarty family of
products fails to develop or develops more slowly than expected, or if any of
the standards supported by us do not achieve or sustain market acceptance, our
growth prospects would be reduced.

WE HAVE INDEMNIFICATION OBLIGATIONS RELATED TO OUR INTELLECTUAL PROPERTY, WHICH
MAY REQUIRE US TO PAY DAMAGES.

     Our arrangements with SanDisk, Iomega, Sony, Toshiba and others require us
to indemnify them for any damages they may suffer if a third party claims that
we are violating their intellectual property

                                       17
<PAGE>

rights. While, to date, we have not received indemnification claims, there may
be future claims. Any indemnification claim may require us to pay substantial
damages, which could negatively impact our financial condition.

OUR PRODUCTS MAY BE RETURNED TO US BY OUR CUSTOMERS IF PROJECTED CONSUMER
DEMAND DOES NOT MATERIALIZE, WHICH WOULD LEAD TO A REDUCTION IN OUR REVENUES.

     Lack of consumer demand for our products may result in efforts by OEMs and
our other customers to return products to us. While we are contractually
obligated to accept returned products only on a limited basis, we may determine
that it is in our best interest to accept returns in order to maintain good
relations with our customers. Product returns reduce our revenues. While we
have experienced very limited product returns to date, returns may increase in
the future.

WE COULD BE HELD LIABLE FOR PRODUCT DEFECTS, WHICH COULD REQUIRE US TO PAY
SUBSTANTIAL DAMAGES AND HARM OUR REPUTATION WITH OUR CUSTOMERS.

     Complex products such as ours can contain errors, defects and bugs when
first introduced or as new versions are released. Delivery of products with
production defects or reliability, quality or compatibility problems could
hinder market acceptance of our products, which could damage our reputation and
harm our ability to attract and retain customers. Errors, defects or bugs could
also cause interruption, delays or a cessation of sales to our customers, and
could subject us to warranty claims from our customers. We would have to expend
significant capital and resources to remedy these problems. Errors, defects or
bugs could be discovered in our new products after we begin commercial
production of them, despite testing by us and our suppliers and customers. This
could result in additional development costs, loss of, or delays in, market
acceptance, diversion of technical and other resources from our other
development efforts, claims by our customers or others against us or the loss
of credibility with our current and prospective customers.

OUR EXECUTIVE OFFICERS AND KEY PERSONNEL ARE CRITICAL TO OUR BUSINESS, AND
THESE OFFICERS AND PERSONNEL MAY NOT REMAIN WITH US IN THE FUTURE.

     We depend upon the continuing contributions of our key management, sales
and product development personnel. The loss of any of those personnel could
seriously harm us. Although some of our officers are subject to employment
agreements, we cannot be sure that we will retain their services. In addition,
we have not obtained key-person life insurance on any of our executive officers
or key employees.

OUR LOCATION IN NAPLES, FLORIDA MAKES IT MORE DIFFICULT TO HIRE QUALIFIED
TECHNICAL PERSONNEL.

     Our technology is specialized and complex, requiring us to recruit and
train qualified technical personnel. However, there are many employers
competing to hire qualified technical personnel and we may have difficulty
attracting and retaining qualified technical personnel. Our recruiting efforts
are further hindered by the lack of a readily available pool of candidates in
Naples, Florida, where we are headquartered. The inability to attract and
retain qualified personnel could make it more difficult to develop our products
and execute our business strategy.

ONE OF OUR PRINCIPAL STOCKHOLDERS CAN EXERT SIGNIFICANT INFLUENCE OVER US AND
MAY PREVENT OR DELAY A CHANGE OF CONTROL AND WHOSE INTERESTS MAY BE DIFFERENT
FROM THOSE OF OUR OTHER STOCKHOLDERS.

     Addison Fischer, the Chairman of our board of directors, will beneficially
own approximately 39% of our common stock after the offering. Accordingly, Mr.
Fischer will be able to exert significant influence over SmartDisk, subject to
his fiduciary duty as a director under Delaware law. The interests of Mr.
Fischer may not always coincide with our interests or the interests of other
stockholders, and he could cause us to enter into transactions or agreements
which we would not otherwise consider absent his influence.

                                       18
<PAGE>

     The purchasers of common stock in this offering will not have sufficient
voting power to elect any members of our board of directors. As a result, Mr.
Fischer will be able to exert significant influence over all matters requiring
stockholder approval, including the election of directors and approval of
significant corporate transactions, which could have the effect of delaying or
preventing a change of control of SmartDisk.

OUR BUSINESS COULD STILL BE AFFECTED BY YEAR 2000 ISSUES.

     The "Year 2000 Issue" refers generally to the problems that some software
may have in determining the correct century of the year. Many existing
electronic systems, including computer systems, use only the last two digits to
refer to a year. Therefore, these systems may recognize a date using "00" as
1900 rather than the year 2000. If not corrected, these electronic systems
could fail or create erroneous results when addressing dates on and after
January 1, 2000. Although to date we have not experienced any material effect
on our business or operations as a result of any Year 2000 Issues, we believe
that it is impossible to determine with certainty that all Year 2000 Issues
affecting our business have been identified and/or corrected. The Year 2000
Issue could adversely impact our business. For a more complete discussion
regarding our efforts to minimize the effects of these problems, see
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Year 2000 Issues."

WE HAVE ANTITAKEOVER DEFENSES THAT COULD DELAY OR PREVENT AN ACQUISITION OF OUR
COMPANY.

     Some provisions of our certificate of incorporation and bylaws and the
provisions of Delaware law could have the effect of delaying, deferring or
preventing an acquisition of SmartDisk. For example, we have a staggered board
of directors, the members of which may only be removed for cause, authorized
but unissued shares of preferred stock which could be used to fend off a
takeover attempt, our stockholders may not take actions by written consent and
our stockholders are limited in their ability to make proposals at stockholder
meetings.

MANAGEMENT MAY APPLY THE PROCEEDS OF THIS OFFERING TO USES THAT DO NOT INCREASE
OUR OPERATING RESULTS OR MARKET VALUE.

     We currently have no specific use planned for the net proceeds from this
offering. As a consequence, our management will have broad discretion to
allocate a large percentage of these proceeds to uses which the stockholders
may not deem desirable, and there can be no assurance that the proceeds can or
will yield a positive return. We may use a portion of these funds for the
acquisition of complementary businesses, products and technologies. See "Use of
Proceeds."

WE MAY NEED TO RAISE ADDITIONAL CAPITAL WHICH MIGHT NOT BE AVAILABLE OR WHICH,
IF AVAILABLE, MIGHT ONLY BE AVAILABLE ON TERMS ADVERSE TO PERSONS BUYING SHARES
IN THIS OFFERING.

     We expect the net proceeds from this offering, our current cash and cash
equivalents and cash from commercial borrowing availability under credit
facilities will meet our working capital and capital expenditure needs for at
least one year. After that, we may need to raise additional funds, and we
cannot be certain that we will be able to obtain additional financing on
favorable terms, if at all. We may also require additional capital for the
acquisition of businesses, products and technologies that are complementary to
ours. Further, if we issue equity securities, the ownership percentage of our
stockholders would be reduced, and the new equity securities may have rights,
preferences or privileges senior to those of existing holders of our common
stock. If we cannot raise needed funds on acceptable terms, we may not be able
to develop or enhance our products, take advantage of future opportunities or
respond to competitive pressures or unanticipated requirements, which could
seriously harm our business, operating results and financial condition.

                                       19
<PAGE>

OUR STOCK HAS BEEN, AND MAY CONTINUE TO BE, VOLATILE, WHICH MIGHT MAKE IT HARD
FOR INVESTORS TO SELL THEIR SHARES AT A PREDICTABLE PRICE, OR AT ALL.

     Our common stock has only been trading on a public market since October 6,
1999. The trading price has been, and is likely to continue to be, highly
volatile. The market price of our common stock is likely to fluctuate
significantly in response to the following factors, some of which are beyond
our control:

     /bullet/ Variations in our quarterly operating results;

     /bullet/ Changes in financial estimates of our revenues and operating
              results by securities analysts;

     /bullet/ Announcements by us or our competitors of significant contracts,
              acquisitions, strategic partnerships, joint ventures or capital
              commitments;

     /bullet/ Loss of or decrease in sales to a major customer or failure to
              complete significant transactions;

     /bullet/ Additions or departures of key personnel;

     /bullet/ Future sales of our common stock, including sales which dilute
              existing investors;

     /bullet/ Stock market price and volume fluctuations attributable to
              inconsistent trading volume levels of our stock;

     /bullet/ General stock market conditions;

     /bullet/ Commencement of or involvement in litigation; and

     /bullet/ Announcements by us or our competitors of key innovations or
              product introductions.

WE COULD BE SUBJECT TO CLASS ACTION LITIGATION DUE TO STOCK PRICE VOLATILITY,
WHICH, IF IT OCCURS, WILL DISTRACT MANAGEMENT, RESULT IN SUBSTANTIAL COSTS AND
HARM OUR BUSINESS.

     In the past, securities class action litigation has often been brought
against companies following periods of volatility in the market price of their
securities. We may be the target of similar litigation in the future.
Securities litigation could result in substantial costs and divert management's
attention and resources, which could cause serious harm to our business.

FUTURE SALES OF OUR COMMON STOCK MAY DEPRESS OUR STOCK PRICE.

     After this offering, we will have approximately 19.9 million shares of
common stock outstanding. Of these shares, the 3.45 million shares sold in our
initial public offering are, and the 3.9 million shares sold in this offering
will be, freely tradable without restriction under the Securities Act, except
for any shares held by our "affiliates" as that term is defined in Rule 144 of
the Securities Act. As of April 30, 2000, approximately 12.6 million of the
outstanding shares of common stock were "restricted shares" as that term is
defined in Rule 144. In addition, all our executive officers and some of our
directors and stockholders, including some selling stockholders, who together,
assuming no exercise of the underwriters' over-allotment option, will hold an
aggregate of approximately 7.3 million shares of common stock upon completion
of the offering, have agreed that they generally will not offer, sell, contract
to sell or otherwise dispose of any common stock or any securities that are
convertible into common stock for a period of 90 days after the date of this
prospectus without the prior written consent of Merrill Lynch, Pierce, Fenner &
Smith Incorporated. As a result of these lock-up agreements, notwithstanding
possible earlier eligibility for sale under the provisions of Rules 144, 144(k)
and 701, none of their shares will be eligible for resale until 91 days after
the date of this prospectus. Merrill Lynch, Pierce, Fenner & Smith Incorporated
may, at its sole discretion, and at any time without notice, release all or any
portion of the securities subject to lock-up agreements.

                                       20
<PAGE>

     As of April 30, 2000, options to purchase 2,450,515 shares of our common
stock were outstanding. Should the holders of these options exercise their
options, there will be additional shares eligible for sale. In addition,
several of our stockholders have the right to require us to file a registration
statement to enable them to sell their shares. These include three of our
principal stockholders, holders of a majority of the shares of our common stock
issued to former management stockholders of VST, holders of a majority of the
shares of our common stock issued to former non-management stockholders of VST
and holders of shares of our common stock issued to former Impleo stockholders.
These and one other stockholder also have the right to require us to include
their shares in subsequently filed registration statements. If our stockholders
sell substantial amounts of the common stock, including shares issued upon the
exercise of outstanding options, in the public market, the market price of our
common stock could fall.

                                       21
<PAGE>

                   NOTE REGARDING FORWARD-LOOKING STATEMENTS

     This prospectus includes forward-looking statements. You can find many of
these statements by looking for words like "will," "should," "believe,"
"expect," "anticipate," "estimate," "intend," "may," "pro forma," "plan" or
similar expressions used in this prospectus. We have based these forward-looking
statements on our current expectations and projections about future events.
These forward-looking statements include, among other things:

     /bullet/ Our anticipated growth strategies, including trends in revenues,
              costs, gross margins and profitability;

     /bullet/ Our intention to develop, market and introduce new products;

     /bullet/ Anticipated growth of the personal computer and technology
              industries;

     /bullet/ Anticipated trends in our businesses, including trends in the
              demand for digital appliances and, therefore, demand for our
              products;

     /bullet/ Expectations of consumer preferences and desires;

     /bullet/ Future projections of our financial performance;

     /bullet/ Future expenditures for capital projects;

     /bullet/ The emergence of certain competing technologies;

     /bullet/ Potential uses for and applications of our products;

     /bullet/ Our ability to continue to control costs and maintain quality; and

     /bullet/ Other forward-looking statements in the document.

     The forward-looking statements included in the prospectus are subject to
risks, uncertainties and assumptions about our company. Our results of
operations may differ materially from the forward-looking statements as a
result of, among other things, the risk factors described under "Risk Factors."
We undertake no obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events or otherwise.
In light of these risks, uncertainties and assumptions, the forward-looking
events discussed in this prospectus might not occur.

                       CORPORATE HISTORY AND DEVELOPMENT

     SmartDisk Security Corporation, or SDSC, our predecessor, was incorporated
in May 1993. At the time of incorporation, SDSC was 100% beneficially owned by
Addison Fischer, the Chairman of our board of directors and our principal
stockholder. Upon formation, SDSC entered into a manufacturing license
agreement with SmartDiskette Limited, or SDL, the indirect owner of our key
patents, which was also controlled by Mr. Fischer. Under this agreement, SDL
granted SDSC a license to manufacture, distribute and sell diskettes or
diskette connectors relating to the fields of data and computer security,
validation, and access control.

     From 1993 to 1995, SDSC exploited the licensed technology on its own
behalf. However, in 1996 it entered into an operating agreement with Fischer
International Systems Corporation, a data security company also controlled by
Mr. Fischer, to provide operating services to enhance, manufacture and sell
products using this technology. Under this arrangement, SDSC developed
SafeBoot, a software product for computer and network security, as well as our
initial Smarty and FlashPath products.

     On March 5, 1997 SmartDisk Corporation was incorporated. Our initial name
was "Fintos, Inc." which was changed to "SmartDisk Corporation" in September
1997.

     In January 1998, we entered into an operating agreement with SDSC and
Fischer International and commenced operations. Under this operating agreement,
we agreed, along with Fischer International, to provide operating services to
SDSC and to market and develop SafeBoot, Smarty and FlashPath on behalf of
SDSC.

                                       22
<PAGE>

     In February 1998, Phoenix House Investments, LP (Formerly Phoenix House
Investments, L.L.C.), an investment company controlled by Mr. Fischer, Fischer
International and Toshiba entered into a joint venture agreement which detailed
a plan of capital contribution, corporate governance and business strategies
for us. Although we commenced operations in January 1998, it was under this
strategic arrangement that we received our first significant capital
contributions and became the successor-in-interest to SDSC.

     In May 1998, Mr. Fischer contributed his shares of SDSC to Phoenix House
in exchange for ownership interests in Phoenix House. Phoenix House was, for a
short time, the sole owner of SDSC.

     Before the significant capital contributions discussed below,
substantially all outstanding shares of our common stock were owned by our
employees or consultants as a result of the exercise of stock options.

     The joint venture arrangement became effective in May 1998, with the
following results:

     /bullet/ Toshiba purchased 2,487,500 shares of our common stock,
              representing approximately 23% of our common stock immediately
              after the purchase, in exchange for approximately $10.0 million,
              consisting of a cash payment of approximately $5.0 million and the
              cancellation of a $5.0 million note which evidenced a prior loan
              made by Toshiba to us;

     /bullet/ Phoenix House purchased 7,350,000 shares of our common stock,
              representing approximately 69% of our common stock immediately
              after the purchase, in exchange for all of the outstanding shares
              of SDSC;

     /bullet/ Fischer International purchased 150,000 shares of our common
              stock, representing approximately 1% of our common stock
              immediately after the purchase, in exchange for trademarks it
              owned relating to SafeBoot, FlashPath and Smarty;

     /bullet/ SDSC became our wholly owned subsidiary; and

     /bullet/ Fischer International, Toshiba, and Phoenix House became our major
              stockholders.

     In June 1998, SDSC was merged into SmartDisk and the separate corporate
existence of SDSC ended.

     In May 1999, Phoenix House and the other stockholders of SDL exchanged all
of their SDL shares for 515,500 shares of our common stock. As a result of the
exchange, SDL became our wholly-owned subsidiary.

     In March 2000, we acquired VST Technologies, Inc. in exchange for
approximately $16.4 million in cash, approximately 1.1 million shares of our
common stock and options to purchase approximately 443,000 shares of our common
stock at exercise prices ranging from $0.90 to $4.45. Upon consummation of the
merger, VST's name was changed to SmartDisk Personal Storage Systems
Corporation and it became our wholly owned subsidiary.

     In April 2000, we acquired substantially all of the intellectual property
of El Gato Software LLC for approximately $755,000 in cash and approximately
37,000 shares of our common stock. We also retained the services of El Gato's
staff of five software developers under two-year consulting agreements.

     In April 2000, we acquired all of the capital stock of Impleo Limited for
approximately $200,000 in cash and approximately 125,000 shares of our common
stock.

                                       23
<PAGE>

                                USE OF PROCEEDS

     Assuming an offering price of $32.50 per share, we estimate that our net
proceeds from the sale of the 2,527,736 shares of common stock that we are
offering will be approximately $77.5 million, after deducting estimated
offering expenses of approximately $500,000 and underwriting discounts and
commissions payable by us. However, to the extent that the selling stockholders
offer less than 1,372,264 shares of common stock, we will offer additional
shares so that the aggregate number of shares offered is 3,900,000. We will not
receive any of the proceeds from the sale of common stock by the selling
stockholders. We intend to use the net proceeds of this offering for working
capital and other general corporate purposes. We have not yet determined the
amount of net proceeds to be used for any specific purpose. Therefore,
management will have significant flexibility in applying the net proceeds of
this offering.

     We may use a portion of the net proceeds to acquire or invest in
complementary businesses, products or technologies or to obtain the right to
use complementary technologies. We have no agreements or commitments with
respect to any acquisition or investment, and are not involved in any
negotiations with respect to any transaction.

     Pending use of the net proceeds for the above purposes, we intend to
invest the net proceeds of this offering in short-term, interest bearing,
investment grade securities.

                          PRICE RANGE OF COMMON STOCK

     Our common stock has been quoted on the Nasdaq National Market under the
symbol "SMDK" since October 6, 1999. The following table sets forth for the
periods indicated the range of high and low closing sales prices per share of
our common stock as reported by the Nasdaq National Market:

<TABLE>
<CAPTION>
                                                               HIGH        LOW
                                                            ---------   ---------
<S>                                                         <C>         <C>
   1999
    Fourth Quarter (commencing October 6, 1999) .........    $55.19      $23.56
   2000
    First Quarter .......................................    $65.13      $24.13
    Second Quarter (through May 8, 2000) ................    $36.50      $16.38
</TABLE>

     On May 8, 2000, the last sale price of our common stock, as reported by
the Nasdaq National Market, was $32.50 per share. As of April 30, 2000, we had
approximately 80 stockholders of record. We believe that the number of
beneficial owners of our common stock is in excess of 1,250.

                                DIVIDEND POLICY

     We have never declared or paid any cash dividends on our common stock or
other securities and do not anticipate paying cash dividends in the foreseeable
future. In addition, our line of credit prohibits the payment of cash
dividends.

                                       24
<PAGE>

                                CAPITALIZATION
                       (IN THOUSANDS, EXCEPT SHARE DATA)

   The following table sets forth our capitalization as of December 31, 1999:

     /bullet/ On an actual basis;

     /bullet/ On a pro forma basis to reflect the acquisition of VST; and

     /bullet/ On a pro forma as adjusted basis to reflect the acquisition of VST
              and the sale of the 2,527,736 shares of common stock offered by
              this prospectus at an assumed offering price of $32.50 per share,
              and the application of the net proceeds we will receive from the
              offering in the manner described in "Use of Proceeds."

<TABLE>
<CAPTION>
                                                                            AS OF DECEMBER 31, 1999
                                                                -----------------------------------------------
                                                                                                   PRO FORMA
                                                                   ACTUAL       PRO FORMA(1)     AS ADJUSTED(2)
                                                                ------------   --------------   ---------------
<S>                                                             <C>            <C>              <C>
Cash, cash equivalents and short-term investments ...........    $  45,720       $  30,083         $ 107,627
Stockholders' equity:
 Common Stock, $0.001 par value; 60,000,000 shares
   authorized; 16,072,399 shares issued and 15,991,422 shares
   outstanding, actual; 17,145,892 shares issued and
   17,064,915 shares outstanding, pro forma; and 19,673,628
   shares issued and 19,592,651 shares outstanding,
   pro forma as adjusted ....................................           16              17                20
 Capital in excess of par value .............................       71,247         140,338           217,879
 Treasury stock .............................................          (58)            (58)              (58)
 Accumulated other comprehensive income .....................          712             712               712
 Notes receivable from officers/employees ...................         (388)           (388)             (388)
 Accumulated deficit ........................................      (21,742)        (21,742)          (21,742)
                                                                 ---------       ---------         ---------
  Total stockholders' equity ................................       49,787         118,879           196,423
                                                                 ---------       ---------         ---------
   Total capitalization .....................................    $  49,787       $ 118,879         $ 196,423
                                                                 =========       =========         =========
</TABLE>

- ----------------
(1) Gives effect to the VST acquisition as if it had occurred as of December
    31, 1999. See "Unaudited Pro Forma Financial Data."

(2) Gives effect to (i) our sale of 2,527,736 shares of common stock offered
    hereby at an assumed public offering price of $32.50 per share (after
    deduction of the estimated underwriting discount and offering expenses)
    and the receipt and application of the net proceeds and (ii) the VST
    acquisition as if each had occurred as of December 31, 1999. To the extent
    that the selling stockholders offer less than 1,372,264 shares of common
    stock, we will offer additional shares so that the aggregate number of
    shares offered is 3,900,000.

     The table does not reflect the issuance of approximately 99,000 shares of
our common stock upon the exercise of options since January 1, 2000, the
issuance approximately 37,000 shares of our common stock on April 21, 2000 in
connection with the El Gato acquisition or the issuance of approximately
125,000 shares of our common stock on April 28, 2000 in connection with the
Impleo acquisition.

     The outstanding share information excludes the following:

     /bullet/ 1,136,750 shares of common stock issuable on exercise of
              outstanding options as of December 31, 1999 with a weighted
              average exercise price of $7.19 per share;

     /bullet/ 2,329,000 shares of common stock reserved for grant and issuance
              under our stock option plans as of December 31, 1999; and

     /bullet/ 80,977 shares of common stock held in treasury as of December 31,
              1999.

     This table should be read together with the sections entitled
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," "Use of Proceeds" and "Management--
Employee Benefit Plans" and the financial statements and the notes included
elsewhere in this prospectus.

                                       25
<PAGE>

                     SELECTED CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

     Our consolidated statements of operations data set forth below for the
years ended December 31, 1997, 1998 and 1999 and the consolidated balance sheet
data as of December 31, 1998 and 1999 have been derived from audited
consolidated financial statements which are in this prospectus. Our
consolidated statement of operations data set forth below for the year ended
December 31, 1996 and the consolidated balance sheet data as of December 31,
1996 and 1997 have been derived from audited consolidated financial statements
which are not included in this prospectus. Our selected financial data as of
and for the year ended December 31, 1995, have been derived from unaudited
consolidated financial statements, which are not included in this prospectus.
The following selected financial data should be read together with the
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the financial statements and notes beginning on page F-1 of
this prospectus.

<TABLE>
<CAPTION>
                                                                         YEAR ENDED DECEMBER 31,
                                                  ---------------------------------------------------------------------
                                                      1995           1996           1997          1998          1999
                                                  ------------   ------------   -----------   ------------   ----------
                                                   (UNAUDITED)
<S>                                               <C>            <C>            <C>           <C>            <C>
STATEMENT OF OPERATIONS DATA:
Revenues:
 Product sales ................................     $    316      $     500      $    893       $ 15,038      $37,262
 Research and development revenue .............           --             --            --             --        2,587
 Royalties ....................................           --             --            --            285          470
                                                    --------      ---------      --------       --------      -------
Total revenues ................................          316            500           893         15,323       40,319
Cost of revenues ..............................          486            367           301         12,600       24,820
                                                    --------      ---------      --------       --------      -------
Gross profit (loss) ...........................         (170)           133           592          2,723       15,499
Operating expenses:
 Research and development .....................          331            720         1,412          2,107        5,869
 Sales and marketing ..........................           48              6            12          1,566        1,608
 General and administrative ...................        1,728          3,418         3,184          4,631        6,259
 Impairment loss ..............................           --          7,807            --             --           --
                                                    --------      ---------      --------       --------      -------
Total operating expenses ......................        2,107         11,951         4,608          8,304       13,736
                                                    --------      ---------      --------       --------      -------
Operating income (loss) .......................       (2,277)       (11,818)       (4,016)        (5,581)       1,763
Gain (loss) on foreign exchange ...............           --             --            --            (48)          30
Interest and other income .....................           38             --             8             76          586
Interest expense ..............................           --             --            (1)           (52)         (54)
                                                    --------      ---------      ---------      --------      -------
Net income (loss) before income taxes .........       (2,239)       (11,818)       (4,009)        (5,605)       2,325
Income tax expense (benefit) ..................           --         (2,348)          (45)          (102)       1,367
                                                    --------      ---------      --------       --------      -------
Net income (loss) .............................     $ (2,239)     $  (9,470)     $ (3,964)      $ (5,503)     $   958
                                                    ========      =========      ========       ========      =======
Weighted average shares used to calculate
 earnings (loss) per share amounts:(1)
 Basic ........................................        7,350          7,579         7,739          8,040       10,725
 Diluted ......................................        7,350          7,579         7,739          8,040       13,349
Earnings (loss) per share:
 Basic ........................................     $  (0.30)     $   (1.25)     $  (0.51)      $  (0.68)     $  0.09
 Diluted ......................................     $  (0.30)     $   (1.25)     $  (0.51)      $  (0.68)     $  0.07
</TABLE>

                                       26
<PAGE>

<TABLE>
<CAPTION>
                                                                                  DECEMBER 31,
                                                       -------------------------------------------------------------------
                                                           1995           1996          1997          1998         1999
                                                       ------------   -----------   -----------   -----------   ----------
                                                        (UNAUDITED)
<S>                                                    <C>            <C>           <C>           <C>           <C>
BALANCE SHEET DATA:
Cash, cash equivalents and short-term
 investments .......................................     $     51      $      8      $    330      $  2,920      $45,720
Working capital (deficit) ..........................       (3,579)       (2,191)       (4,753)        2,869       46,108
Total assets .......................................          437           250         1,607        11,136       63,444
Long-term debt (including current portion) .........           --            93           645           648           --
Redeemable common stock ............................           --            --            --         9,992           --
Total stockholders' equity (deficit) ...............       (3,580)       (2,017)       (4,626)       (6,336)      49,787
</TABLE>

- ----------------
(1) Shares used in computing earnings (loss) per share reflect the retroactive
    adjustment of outstanding shares related to the mergers of SmartDiskette
    Limited and SmartDisk Security Corporation into SmartDisk, as well as the
    one-for-four reverse stock split completed in August 1999.

                                       27
<PAGE>

                      UNAUDITED PRO FORMA FINANCIAL DATA

     The following unaudited pro forma combined condensed statement of
operations for the year ended December 31, 1999, and the unaudited pro forma
combined condensed balance sheet as of December 31, 1999 give effect to the VST
acquisition as if it had occurred on (i) January 1, 1999 in the case of the
statement of operations and (ii) December 31, 1999 in the case of the balance
sheet. These unaudited pro forma combined condensed financial statements are
based upon the historical financial information appearing elsewhere in this
prospectus.

     The VST acquisition was accounted for as a purchase business combination
for financial accounting purposes. The total purchase price of the acquisition
was allocated to the tangible and intangible assets and liabilities of VST
based upon their respective fair values as of the date of the closing of the
acquisition, pending final determination of certain acquired balances. In the
opinion of management, the appropriate adjustments have been made to the
historical financial statements which are necessary to fairly present the pro
forma combined condensed data. These pro forma adjustments are described in the
notes accompanying these unaudited pro forma combined condensed financial
statements. These unaudited pro forma combined condensed financial statements
are provided for information purposes only and do not purport to represent what
our results of operations or financial position would actually have been had
the transactions in fact occurred at such dates or to project our results of
operations or financial position at or for any future date or period.

     These unaudited pro forma combined condensed financial statements and
accompanying notes should be read in conjunction with "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and the
financial statements and notes beginning on page F-1 of this prospectus.

                                       28
<PAGE>

                             SMARTDISK CORPORATION

             UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET
                            AS OF DECEMBER 31, 1999
                                (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                 HISTORICAL
                                                     --------------------------------
                                                         SMARTDISK           VST             PRO FORMA          PRO FORMA
                                                      CORPORATION(1)   TECHNOLOGIES(2)      ADJUSTMENTS         COMBINED
                                                     ---------------- ----------------- -------------------   ------------
<S>                                                  <C>              <C>               <C>                   <C>
ASSETS
Current assets:
 Cash, cash equivalents and short-term
   investments .....................................    $  45,720         $    797          $  (16,434)(a)     $  30,083
 Restricted cash ...................................        1,050               --                                 1,050
 Accounts and notes receivable, net ................       10,168           11,178                                21,346
 Inventories, net ..................................        1,475           10,799                                12,274
 Other current assets ..............................        1,353              166                                 1,519
 Deferred tax asset ................................           --            1,485                                 1,485
                                                        ---------         --------          ----------         ---------
Total current assets ...............................       59,766           24,425             (16,434)           67,757
Property and equipment, net ........................        2,623            1,288                                 3,911
Goodwill and other intangible assets, net ..........          883               --              93,167 (a)        94,050
Deposits and other assets ..........................          172               --                                   172
                                                        ---------         --------          ----------         ---------
Total Assets .......................................    $  63,444         $ 25,713          $   76,733         $ 165,890
                                                        =========         ========          ==========         =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Accounts payable ..................................    $   5,330         $  9,122          $                  $  14,452
 Bank line of credit and discounted notes ..........        4,894            4,500                                 9,394
 Other accrued liabilities .........................        2,015            1,624               2,975 (a)         6,614
 Income taxes payable ..............................        1,110            1,448                                 2,558
 Deferred revenue ..................................          308               --                                   308
                                                        ---------         --------          ----------         ---------
Total current liabilities ..........................       13,657           16,694               2,975            33,326
Deferred income taxes and other ....................           --                5              13,680 (a)        13,685
Redeemable convertible preferred stock .............           --           11,974             (11,974)(a)            --
Stockholders' equity (deficit):
 Common stock ......................................           16                1                  (1)(a)            17
                                                                                                     1 (a)
 Capital in excess of par value ....................       71,247              744                (744)(a)       140,338
                                                                                                69,091 (a)
 Treasury stock, at cost ...........................          (58)              --                                   (58)
 Accumulated other comprehensive income ............          712               --                                   712
 Notes receivable from officers/employees ..........         (388)              --                                  (388)
 Accumulated deficit ...............................      (21,742)          (3,705)              3,705 (a)       (21,742)
                                                        ---------         --------          ----------         ---------
Total stockholders' equity (deficit) ...............       49,787           (2,960)             72,052           118,879
                                                        ---------         --------          ----------         ---------
Total Liabilities and Stockholders' Equity .........    $  63,444         $ 25,713          $   76,733         $ 165,890
                                                        =========         ========          ==========         =========
</TABLE>

- ----------------
(1) Represents the balance sheet for SmartDisk as of December 31, 1999. See
    our financial statements and notes beginning on page F-2 of this
    prospectus.

(2) Represents the balance sheet for VST, which we acquired on March 6, 2000,
    as of December 31, 1999. See VST's financial statements and notes
    beginning on page F-26 of this prospectus.

                                       29
<PAGE>

                             SMARTDISK CORPORATION

        UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1999
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                               HISTORICAL
                                                   ----------------------------------
                                                       SMARTDISK            VST             PRO FORMA         PRO FORMA
                                                    CORPORATION(1)    TECHNOLOGIES(2)      ADJUSTMENTS        COMBINED
                                                   ----------------  -----------------  -----------------   ------------
<S>                                                <C>               <C>                <C>                 <C>
Revenues:
 Product sales ...................................      $37,262           $61,526          $                 $  98,788
 Research and development revenue ................        2,587                --                                2,587
 Royalties .......................................          470                --                                  470
                                                        -------           -------          ---------         ---------
  Total revenues .................................       40,319            61,526                              101,845
Cost of revenues .................................       24,820            45,774                               70,594
                                                        -------           -------          ---------         ---------
Gross profit .....................................       15,499            15,752                               31,251
Operating expenses:
 Research and development ........................        5,869             2,608                                8,477
 Sales and marketing .............................        1,608             3,765                                5,373
 General and administrative ......................        6,259             2,902                                9,161
 Amortization of goodwill and other
   intangible assets .............................           --                --             28,169 (b)        28,169
                                                        -------           -------          ---------         ---------
  Total operating expenses .......................       13,736             9,275             28,169            51,180
                                                        -------           -------          ---------         ---------
Operating income (loss) ..........................        1,763             6,477            (28,169)          (19,929)
Interest and other income (expense), net .........          562              (265)            (1,300)(c)        (1,003)
                                                        -------           -------          ---------         ---------
Net income (loss) before income taxes ............        2,325             6,212            (29,469)          (20,932)
Income tax expense ...............................        1,367                --              1,965 (d)
                                                                                              (6,593)(e)        (3,261)
                                                        -------           -------          ---------         ---------
Net income (loss) ................................      $   958           $ 6,212          $ (24,841)        $ (17,671)
                                                        =======           =======          =========         =========
  Earnings (loss) per share--basic ...............      $  0.09                                              $   (1.50)
  Earnings (loss) per share--diluted .............      $  0.07                                              $   (1.50)
Weighted average shares used to calculate
 earnings (loss) per share amounts
  Basic ..........................................       10,725                                1,073 (f)        11,798
  Diluted ........................................       13,349                                1,073 (f)        11,798
</TABLE>

- ----------------
(1) Represents actual results of operations for SmartDisk for the year ended
    December 31, 1999. See our financial statements and notes beginning on
    page F-2 of this prospectus.

(2) Represents the actual results of operations for VST, which we acquired on
    March 6, 2000, for the year ended December 31, 1999. See VST's financial
    statements and notes beginning on page F-26 of this prospectus.

                                       30
<PAGE>

     NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

NOTE 1. UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET

     The pro forma combined condensed balance sheet gives effect to the
acquisition as if it had occurred on December 31, 1999.

     On March 6, 2000, we acquired all the outstanding shares of VST stock in
exchange for approximately 1.073 million shares of our common stock and
approximately $16.4 million in cash. In addition, we issued options to purchase
a total of approximately 443,000 shares of our common stock in exchange for all
issued and outstanding VST options. The following adjustment has been reflected
in the unaudited pro forma combined condensed balance sheet.

(a) To reflect cash, common stock and options issued to the shareholders of
    VST, and applicable purchase accounting entries, including the elimination
    of VST's common stock, capital in excess of par value and retained
    earnings. We also recorded additional goodwill and a deferred income tax
    liability associated with separately identified intangible assets.

     Under purchase accounting, the total purchase price of the acquisition was
allocated to VST's assets and liabilities based on their relative fair values
as of the date of the closing of the acquisition pending final determination of
certain acquired balances. The amounts and components of the purchase price
along with the allocation of the purchase price to net assets acquired are
presented below (in thousands).

                                PURCHASE PRICE

<TABLE>
<S>                                                     <C>
   Cash .............................................    $  16,434
   Common stock .....................................            1
   Capital in excess of par .........................       49,299
   Value of SmartDisk options issued ................       19,792
   Transaction costs ................................        2,975
                                                         ---------
   Total purchase price .............................    $  88,501
                                                         =========
                           NET ASSETS ACQUIRED

   Book value of net tangible assets of VST .........    $   9,551
   Intangible assets:
    Non-compete agreements ..........................       21,300
    Distribution channels ...........................        4,900
    VST trade name ..................................        4,800
    Patents .........................................        2,200
    Workforce in place ..............................        1,000
   Deferred income taxes ............................      (13,680)
   Goodwill .........................................       58,430
                                                         ---------
   Net assets acquired ..............................    $  88,501
                                                         =========
</TABLE>

                                       31
<PAGE>

           NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL
                            STATEMENTS--(CONTINUED)

NOTE 2. UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS

     The pro forma combined condensed statement of operations gives effect to
the acquisition as if it had occurred on January 1, 1999.

(b) Adjustment to reflect the amortization of goodwill and other intangible
    assets resulting from the allocation of purchase price. The pro forma
    adjustment assumes goodwill and other intangible assets will be amortized
    on a straight-line basis over the following lives. Historical amortization
    of goodwill and other intangible assets for SmartDisk has been included in
    general and administrative expenses.

<TABLE>
<S>                                       <C>
      Intangible assets:
       Non-compete agreements .........   2 years
       Distribution channels ..........   2 years
       VST trade name .................   2 years
       Patents ........................   3 years
       Workforce in place .............   4 years
      Goodwill ........................   5 years
</TABLE>

(c) To reflect an increase in interest expense assuming we borrowed the
    approximately $16.4 million cash paid to VST security holders at
    SmartDisk's effective borrowing rate of 8.5% on January 1, 1999 until the
    date of our IPO at which time we would have paid down the debt. The
    resulting decrease in cash proceeds would correspondingly decrease
    interest income associated with cash, cash equivalents and short-term
    investments.

(d) To reflect income tax expense at a rate of approximately 40% on income
    earned by VST less pro forma interest expense.

(e) To reflect an income tax benefit at a rate of approximately 40% on
    amortization expense on separately identified intangible assets.

(f) To reflect the shares issued as consideration for the acquisition.

                                       32
<PAGE>

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

     THE FOLLOWING DISCUSSION OF OUR FINANCIAL CONDITION AND RESULTS OF
OPERATIONS SHOULD BE READ TOGETHER WITH OUR FINANCIAL STATEMENTS AND THE NOTES
TO THOSE STATEMENTS INCLUDED IN THIS PROSPECTUS.

COMPANY BACKGROUND

     SmartDisk Corporation was incorporated in March 1997 and commenced
operations in January 1998. From May 1993 until May 1998, we conducted
operations primarily through our predecessor, SmartDisk Security Corporation,
or SDSC. SDSC became a wholly owned subsidiary of SmartDisk in May 1998 and was
merged into SmartDisk in June 1998. Moreover, during 1996 and 1997, Fischer
International Systems Corporation, a company controlled by our principal
stockholder and Chairman of the Board, conducted all of SDSC's operations and
development activities pursuant to an operating agreement. Most of our 1996
expenses related to our acquisition and development activities for a product
that was eventually abandoned in late 1996. Moreover, in 1997, we were
primarily a development stage company with limited revenues. We did not begin
to recognize significant revenues from our Smarty and FlashPath products until
mid-1998. For additional information, see "Related Party Transactions" and note
1 of the notes to our financial statements.

     On March 6, 2000, we completed our acquisition of VST Technologies, Inc.
VST designs, develops, manufactures and markets USB-based flash memory readers
and USB and FireWire-based high performance personal storage systems for
Windows and Macintosh platforms. Our acquisition of VST will expand our product
lines to include advanced FireWire and USB technologies and additionally expand
our access to the rapidly growing digital video and digital music markets. In
addition, we expect that the acquisition of VST will position us to participate
in the market for Apple products. VST's product line includes expansion bay
storage devices, such as the Zip 100 drive for Apple, IBM and Fujitsu
notebooks, SuperDisk drives for select Apple and IBM notebooks, USB floppy
drives, portable FireWire hard drives and a dual flash memory card and
rotational media reader, as well as a recently introduced 100 Gigabyte FireWire
RAID array.

     We acquired VST for approximately $16.4 million in cash, approximately 1.1
million shares of our common stock and options to acquire approximately 443,000
shares of our common stock with exercise prices ranging from $0.90 to $4.45.
VST, a Delaware corporation whose predecessor was incorporated in 1993, is
located near Boston, Massachusetts. For the year ended December 31, 1999, VST
had gross revenues of approximately $61.5 million, operating income of
approximately $6.5 million and net income of approximately $6.2 million. We
have accounted for the VST acquisition under the purchase method of accounting.
Because of the significant amount of goodwill and other intangible assets which
we recognized in respect of the VST acquisition (approximately $93.2 million),
the acquisition was dilutive to our stockholders. We will amortize goodwill
over five years and the various components of other intangible assets over
lives ranging from two to four years.

     On April 21, 2000, we completed our acquisition of El Gato Software LLC.
El Gato, a California limited liability company, is located near San Jose,
California. El Gato develops and markets USB and FireWire drivers, applications
and firmware support for leading personal storage systems, including
SmartMedia, CompactFlash, hard drives, Zip drives, floppy drives and optical
drives. We use El Gato drivers in our FireWire hard drives, FireWire Zip drives
and USB-based products, including our Tri-Media Reader. We acquired
substantially all of the intellectual property of El Gato for approximately
$755,000 in cash and approximately 37,000 shares of our common stock. We also
retained the services of El Gato's staff of five software developers under
two-year consulting agreements.

     On April 28, 2000, we completed our acquisition of Impleo Ltd. Impleo, an
English corporation established in November 1999, is based in England. Impleo
manufactures and markets digital connectivity products and personal storage
systems under the Datawise brand. We plan to use Impleo as our primary European
distributor. We acquired all of the capital stock of Impleo for approximately
$200,000 in cash and approximately 125,000 shares of our common stock.

                                       33
<PAGE>

OVERVIEW

     We design, develop, manufacture and market digital connectivity products
and personal storage systems that allow consumers to easily access and exchange
digital data. As a result, our products provide consumers with a user friendly
way to transfer, store, manage and share digital photographs, video, music,
voice and data among digital appliances, personal computers and the Internet.
With the growth of digital appliances, such as digital cameras, digital video
camcorders, voice recorders and music players, consumers are increasingly using
the PC as the "multimedia center" of the home or office. These digital
appliances capture digital data on high capacity, reusable flash memory cards
that appeal to consumers because of their small size, versatility and
portability. Our digital connectivity products and personal storage systems are
designed to provide an easy way to transfer, store, manage and share digital
data. Our products are designed to cross PC platforms, support most leading
media types and use high performance PC interfaces, such as USB and FireWire.
Our patented digital connectivity products, such as our FlashPath products for
the Toshiba SmartMedia card, SanDisk MultiMediaCard and Sony Memory Stick, as
well as Smarty, allow consumers to use the familiar 3.5 inch floppy
drive--found on most PCs worldwide--to simplify the exchange of images, music,
voice and other digital data between PCs and digital appliances. Our latest
digital connectivity product, the Tri-Media Reader, utilizes a USB cable
interface to exchange digital data and is intended to address an expanding
installed base of PCs with USB cable interfaces. Our personal storage systems
include high performance external portable hard disk drives and floppy disk
drives for desktop and notebook PCs utilizing USB and FireWire interfaces with
the PC, as well as expansion bay disk drives for notebooks. Substantially all
of our personal storage systems are compatible with Windows and Macintosh
operating systems.

     Our principal digital connectivity products, our FlashPath family of
products, are used primarily to transfer images to PCs from digital cameras. We
develop and market three FlashPath products, one for each of three different
flash memory cards: SanDisk's MultiMediaCard, Sony's Memory Stick and Toshiba's
SmartMedia card. These flash memory cards are used in cameras and video
camcorders made by a number of leading camera manufacturers, including
FujiFilm, JVC, Olympus, Panasonic, Sanyo, Sharp, Sony and Toshiba. During the
year ended December 31, 1999, we sold over one million FlashPaths for the
SmartMedia card. During the fourth quarter of 1999, we completed development of
our first FlashPath product for the Memory Stick and began full-scale
production and shipping to Sony for distribution. In the fourth quarter of
1999, we also shipped working samples of our FlashPath product for the
MultiMediaCard. We began volume production of FlashPath for the MultiMediaCard
in the first quarter of 2000. In the first quarter of 2000, we also introduced
a follow-on FlashPath product for new models of Sony's Mavica digital still
camera. In January 2000, we introduced a USB Tri-Media Reader which reads and
writes to SmartMedia cards, CompactFlash cards and rotational media, such as a
1.44 Mega-byte floppy disk, all in a single USB cable-powered device for both
Windows and Macintosh systems. We believe that as consumers embrace the digital
lifestyle, the number of applications for flash memory cards will grow. These
flash memory cards are designed for applications in "smart" cellular phones,
digital still cameras and camcorders, digital audio players, digital voice
recorders and video game devices. In addition to our product development
efforts with Sony and SanDisk, we also have strategic relationships with a
number of key electronics industry participants, including Hitachi, NEC and
Toshiba.

     Our personal storage systems enhance the user's ability to store and
manage digital data. Our personal storage systems are compatible with both
Windows and Macintosh operating systems and support very high transfer rates,
up to 400 Megabits per second and 100 Gigabytes of capacity. Since 1992, we
have worked with Apple as an Apple developer. Through this relationship, Apple
has provided us access to selected product road maps which has allowed us to
focus on new opportunities in the development and engineering of many FireWire
and USB systems. Through our strategic relationship with Iomega, we build
Iomega Zip drive products for Apple, IBM and Fujitsu. Iomega designs,
manufactures and markets disk drives that can be purchased as aftermarket
products to be added to PCs and other electronic devices or as a built-in
feature incorporated in PCs. In 1999, we were one of the first companies to
ship FireWire personal storage systems for both Macintosh and

                                       34
<PAGE>

Windows operating systems, as well as FireWire Zip drives. In the first quarter
of 2000, we introduced one of the first 100 Gigabyte portable FireWire RAID
arrays.

     Our strategic partners actively participate in the development of our
products, provide us with access to leading-edge manufacturing capabilities and
market and/or distribute our products globally.

RESULTS OF OPERATIONS

 SMARTDISK

     In 1997, we were primarily a development stage company with limited
revenues. We did not begin to recognize significant revenues from our FlashPath
and Smarty products until mid-1998. During 1999 and 1998, substantially all of
our product revenues were derived from the sale of our FlashPath product that
works with SmartMedia flash memory cards. Moreover, most of our product
revenues in 1999 were derived from sales to relatively few OEM customers.
FujiFilm and Olympus collectively accounted for approximately 55% of our 1999
revenues, down from 70% in 1998, and our top five customers accounted for
approximately 81% of our revenues, down from 93% in 1998. In 1999, on a pro
forma basis after giving effect to the VST acquisition, Olympus, FujiFilm and
Ingram Micro accounted for approximately 11%, 11% and 22% of our revenues and
our top five customers collectively accounted for approximately 58% of our
revenues. We expect to continue to depend on sales of our products to
relatively few customers, which will continue to account for a significant
portion of our net revenues, for the foreseeable future. Although we work
closely with the OEMs to forecast sales, we do not have purchase contracts with
any of our customers that obligate them to continue to purchase our products,
and they could cease purchasing products from us at any time.

     Our operating results fluctuate based on the timing and amount of orders
we receive from our customers, which may be tied to seasonal demand for both
our digital connectivity products and our personal storage systems, as well as
the consumer electronic products manufactured and sold by our OEM customers.
Because fluctuations in orders from our major customers could cause our net
revenues to fluctuate significantly in any given quarter or annual period, we
do not believe that period-to-period comparisons of our financial results are
necessarily meaningful and should not be relied upon as an indication of future
performance. In addition, historically the average selling prices of our
products have declined and we expect that our OEM customers may seek price
concessions, which would reduce our average selling prices and our gross
margins in the future.

     Our fiscal year ended December 31, 1999 was our first full year of
profitability and we were profitable in the third and fourth quarters of 1999.
Our net losses in 1998 and 1997 resulted from our significant investment in
research and development and in building sales and marketing and general and
administrative infrastructure. We expect to continue to invest significantly in
research and development related to new digital connectivity products and
personal storage systems, as well as marketing and sales activities to support
those products. No assurance can be given that the introduction or market
acceptance of new products will be successful.

     We purchase a substantial portion of our products from contract
manufacturers located in Asia. As a result, a substantial portion of our costs
and expenses are denominated in currencies other than the U.S. dollar,
primarily the Japanese yen. In addition, approximately 85% of our 1999 revenues
were derived from customers located outside the United States, most of which
were denominated in yen. See note 1 of the notes to our financial statements
for additional information with respect to our foreign operations.

     While most of the transactions and accounts of our United States and
Japanese operations are dollar or yen denominated, some accounts are
denominated in other currencies. Since the accounting records of our Japanese
operations are kept in yen, any non-yen denominated transactions are accounted
for in yen at the time of the transaction. Upon settlement of such a
transaction, any foreign currency gain or loss results in an adjustment to
income. We could be required to denominate our

                                       35
<PAGE>

product sales in currencies other than yen in the future, which would make the
management of currency fluctuations more difficult and expose us to greater
currency risk. Some accounts of our U.S. and Japanese operations are
denominated in currencies other than the dollar or yen and are remeasured to
the dollar or yen at the end of the accounting period. This remeasurement also
results in an adjustment to income. Additionally, the balance sheet accounts of
our Japanese operations are translated to dollars for financial reporting
purposes and resulting adjustments are made to stockholders' equity. The value
of the yen may strengthen or weaken against the dollar, which would impact the
value of stockholders' investment in our common stock. The strengthening of the
yen against the U.S. dollar in 1999 contributed the most significant portion of
the foreign currency translation gain adjustment. This amount is included in
accumulated other comprehensive income and shown in the equity section of our
balance sheet. We do not currently hedge against foreign currency exposure. The
lack of a hedging program exposes us to foreign currency gains and losses.

     Our backlog at December 31, 1999 was approximately $5.4 million, compared
to approximately $2.7 million at December 31, 1998. On a pro forma basis after
giving effect to the VST acquisition, our backlog at December 31, 1999 was
approximately $9.1 million. The increase in backlog of approximately $2.7
million resulted primarily from the year-end introduction of the Memory Stick
FlashPath for use with Sony digital appliances and the MultiMediaCard FlashPath
which utilizes SanDisk's latest flash memory card. However, a substantial
portion of our backlog is typically scheduled for delivery within 60 days.
Variations in the size and delivery schedules of purchase orders received by
us, as well as changes in customers' delivery requirements, may result in
substantial fluctuations in backlog from period to period. Accordingly, we
believe that backlog cannot be considered a meaningful indicator of future
financial results.

  COMPARISON OF YEARS ENDED DECEMBER 31, 1999 AND 1998

     REVENUES. Total product revenues were approximately $37.3 million for the
year ended December 31, 1999 compared to approximately $15.0 million for the
year ended December 31, 1998. This increase was primarily attributable to
higher sales of our FlashPath for SmartMedia product, which we commercially
introduced in mid-1998, and, to a lesser extent, sales of our newest product,
FlashPath for the Sony Memory Stick, which we commercially introduced in the
fourth quarter of 1999. Foreign sales accounted for 85% of our 1999 revenues,
compared to 90% of our 1998 revenues. We expect that the acquisition of VST
will significantly increase our revenues for fiscal year 2000.

     Our product revenues from the sale of FlashPath increased from $13.8
million for the year ended December 31, 1998 to $36.4 million for the year
ended December 31, 1999. This increase was partially offset by decreases in the
sale of our Smarty product from $1.3 million for the year ended December 31,
1998 to $836,000 for the year ended December 31, 1999. As a result of the
growth of our FlashPath revenues and the decrease in Smarty sales, Smarty
revenues represented less than 3% of product revenues for the year ended
December 31, 1999 compared to approximately 9% in the year ended December 31,
1998. Our product revenues from the sale of our FlashPath and Smarty products
are recognized at the time of shipment to customers.

     Fiscal year 1999 was the first year that we have had revenues from our
research and development efforts. During 1999, we entered into a development
agreement with a customer for the development of new products. Upon acceptance
of the product by the customer in the fourth quarter of 1999, we recognized
approximately $2.6 million in revenue. During the fourth quarter, we entered
into an additional research and development agreement with the same customer,
which is expected to be completed during the first half of 2000. Our research
and development revenue is recognized upon final customer acceptance of our
work performed under the terms of the agreement.

     Our royalty revenues consist of royalties earned on the sales of our first
product, SafeBoot, which is licensed to and sold by Fischer International, an
affiliate. As our FlashPath revenues continue to increase, these royalties
represent a smaller portion of our total revenues and have decreased to
approximately 1% of our total revenues for the year ended December 31, 1999.
Our royalty revenues

                                       36
<PAGE>

from the sale of our SafeBoot product increased to $470,000 in the year ended
December 31, 1999 as compared to $284,000 in December 31, 1998.

     COST OF REVENUES. Cost of revenues includes the purchased cost of product,
packaging, storage, freight, scrap, inventory and royalty provisions and
royalties for our FlashPath and Smarty products. Cost of revenues increased to
approximately $24.8 million for the year ended December 31, 1999 compared to
approximately $12.6 million for the year ended December 31, 1998. This increase
in costs was due primarily to the increase in sales of our FlashPath product.
With the acquisition of VST, we expect that our cost of revenues will increase
significantly next year as we add infrastructure to expand our product
offerings, particularly for FireWire and USB products, and support anticipated
sales growth.

     GROSS PROFIT. Our gross profit for the year ended December 31, 1999
increased to approximately $15.5 million or 38% of total revenue, compared to
approximately $2.7 million or 18% of total revenue for the year ended December
31, 1998. These increases in the gross profit and gross profit percentage are
primarily the result of revenue growth and improved margins on our FlashPath
product. The improved FlashPath product margins achieved in 1999 are a result
of our efforts to reduce our costs per unit. The improved margins also resulted
from a favorable mix associated with higher shipments to customers other than
our largest OEMs which we intend to continue. Because we expect OEMs to
continue to account for a large portion of our sales, we expect gross margins
on our FlashPath products to remain relatively consistent with the current
level. However, our largest OEM customers may seek price concessions, which
could cause a reduction in our gross margins. Another contributor to our
improved gross profit in 1999 was the research and development revenue earned
under the research and development agreement we have with one of our customers.
Without the research and development revenue, our gross margin would be
approximately 35% of total revenue. With the acquisition of VST in March 2000,
we expect the actual amount of our gross profit to increase next year, however,
we anticipate our overall gross margin percentage will decrease. In 1999, VST
had a gross margin of 26% of revenues, and on a pro forma basis after giving
effect to the VST acquisition, our gross margin was approximately 31%.

     RESEARCH AND DEVELOPMENT EXPENSES. Our research and development expenses
consist primarily of salaries and payroll-related expenses for our design and
development engineers, as well as prototype supplies and contract or
professional services. These expenses increased to approximately $5.9 million,
or 15% of revenues, for the year ended December 31, 1999 compared to
approximately $2.1 million, or 14% of revenues, for the year ended December 31,
1998. This increase was the result of hiring additional technical personnel,
including salaries and related payroll expenses, costs incurred in conjunction
with one of our research and development contracts and the outsourcing of
product development.

     All of these expenses were incurred to support our development of enhanced
versions of our existing FlashPath and Smarty products, as well as our
development of our new FlashPath products designed to work with the Sony Memory
Stick and the SanDisk MultiMediaCard. We expect that our research and
development expenses will continue to increase in connection with the
enhancement of our existing FlashPath products and the expansion of the
FlashPath line to support additional flash memory card formats. In addition, we
expect to incur additional costs as we develop other digital connectivity
products to conveniently transfer digital data from competing flash memory
cards to existing, non-PC technologies, such as our recently-announced
FlashTrax/registered trademark/ product, and other products that support
computer interfaces other than the 3.5 inch floppy disk drive, such as our
recently-introduced USB Tri-Media Reader.

     VST had research and development expenses of $2.6 million, or 4% of
revenues, for the year ended December 31, 1999 to support the development of
many of their products. On a pro forma basis after giving effect to the VST
acquisition, our 1999 research and development expenses were approximately $8.5
million, or 9% of revenues. We expect our consolidated research and development
expenses to increase but represent a decreasing percentage of our total product
revenues.

                                       37
<PAGE>

     SALES AND MARKETING EXPENSES. Sales and marketing expenses include
salaries, benefits and travel expenses for our sales, marketing and product
management personnel in the United States and Japan. These expenses also
include other selling and marketing expenditures for items such as trade shows,
marketing and promotional programs. Sales and marketing expenses increased by
less than $100,000 to approximately $1.6 million for the year ended December
31, 1999 compared to the year ended December 31, 1998. The change from 1998 to
1999 reflects various additional costs incurred in 1998 in connection with the
introduction of the FlashPath product for SmartMedia, including salaries and
payroll related expenses associated with the opening of our Tokyo, Japan office
in March 1998. In connection with the VST acquisition we added approximately 70
new products to our existing product lines. Therefore, we anticipate that the
sales and marketing efforts related to these new products will significantly
increase our expenses.

     GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
include the salaries and related expenses of our executive management, finance,
information systems, human resources, legal and administrative functions, as
well as lease rental expense, utilities, maintenance expenses, taxes,
insurance, legal and accounting professional fees, depreciation and
amortization. General and administrative expenses increased to approximately
$6.3 million in the year ended December 31, 1999 compared to approximately $4.6
million in 1998. This increase is primarily due to increases in professional
services, legal fees and personnel related costs including salaries, bonuses
and relocation expenses. We also expect that these expenses will increase
significantly in 2000 as a result of the VST acquisition due to the addition of
VST's general and administrative expenses. For the year ended December 31,
1999, VST had 46 employees and general and administrative expenses of $2.9
million.

     INTEREST AND OTHER INCOME/INTEREST EXPENSE. Interest and other income
includes interest earned on cash balances and gains or losses on foreign
exchange. Interest expense is incurred on the bank line of credit in Japan. The
average outstanding balance on the line of credit in Japan remained consistent
between 1999 and 1998, therefore, interest expense remained consistent between
years. The significant component of interest and other income is interest
earned on the proceeds from our initial public offering in October 1999.

     Most of our revenues in 1999, as well as related expenses, were
denominated in Japanese yen. Gain (loss) on foreign exchange generally reflects
the remeasurement of cash and inter-company accounts that are denominated in
different currencies into U.S. dollars. We had a gain of approximately $30,000
in 1999 compared to a loss of approximately $48,000 in 1998. See note 1 of the
notes to our financial statements for additional information.

     PROVISION FOR INCOME TAXES. We are subject to tax in Japan and a number of
other jurisdictions where we do business, including the United States and
United Kingdom. These jurisdictions have different marginal tax rates. For the
year ended December 31, 1999, we provided for Japanese withholding tax of
approximately $585,000 on royalty income from Japan. We also provided for
Japanese income tax of approximately $780,000 due to income earned in Japan. As
of December 31, 1999 we had a net operating loss carry forward of approximately
$1.5 million for United States federal income tax purposes. However, we have
provided a valuation allowance to reduce the related deferred tax asset to
zero. See note 11 of the notes to our financial statements for additional
information. Our effective tax rate in 1999 was 58%. We expect this to improve
as a result of the anticipated implementation of proposed tax planning
measures; however, any such improvements will be offset by the acquisition of
VST.

  COMPARISON OF YEARS ENDED DECEMBER 31, 1998 AND 1997

     REVENUES. Our revenues increased to approximately $15.3 million in 1998
from $893,000 in 1997. This increase was the result of approximately $13.4
million in sales of our FlashPath for SmartMedia product, which was
commercially introduced in mid-1998, and increased sales of Smarty of
approximately $1.0 million. Substantial shipments of these products did not
occur until the first quarter of 1998 for Smarty and the second quarter of 1998
for FlashPath.

                                       38
<PAGE>

     COST OF REVENUES. Cost of revenues increased to approximately $12.6
million for the year ended December 31, 1998 from $301,000 in 1997. This
increase in costs was primarily due to the increase in sales of our FlashPath
product since substantial shipment of our FlashPath and Smarty products did not
occur until 1998. The cost of revenues in 1997 was primarily related to our
SafeBoot product.

     GROSS PROFIT. Gross profits increased to approximately $2.7 million in
1998 from approximately $592,000 in 1997. This increase resulted primarily from
the market introduction of our FlashPath product in mid-1998. Gross profit as a
percentage of revenues decreased to 18% in 1998 compared to 66% in 1997. This
decrease was the result of lower overall margins from sales of FlashPath to our
major OEM customers at quantity pricing levels. The margins generated in 1997
were unrealistically high and could not be maintained with increases in volume
sales to large customers.

     RESEARCH AND DEVELOPMENT EXPENSES. Research and development expenses
increased to $2.1 million in 1998 from $1.4 million in 1997. The increase was
attributable to the hiring of additional technical personnel to support the
development of our FlashPath and Smarty products.

     SALES AND MARKETING EXPENSES. Sales and marketing expenses increased to
approximately $1.5 million in 1998 from approximately $12,000 in 1997. This
increase was due to the hiring of sales, marketing and product management
personnel to support our FlashPath and Smarty products, and in particular, the
opening of our Tokyo, Japan office in March 1998.

     GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
increased to approximately $4.6 million in 1998 from approximately $3.2 million
in 1997. This increase was attributable to our hiring of additional executives
to support our growth, including executives to staff our Tokyo office, which
opened in March 1998.

 VST

     Fiscal 1999 represented VST's second consecutive year of substantial
revenue growth and the first year of profitability. Prior to 1999, all of VST's
sales consisted of expansion bay storage devices and peripheral power
management products for notebook computers. Prior to 1998, all of VST's sales
consisted of peripheral products for Macintosh Powerbooks. In 1998, VST
successfully launched its notebook Zip drives, diversifying its products for
Windows-compatible notebooks. VST's first non-Apple sales in 1998 were from
notebook Zip drives sold for IBM ThinkPads, Fujitsu Lifebooks and NEC Versa
notebooks. Revenue growth in 1999 was due to VST's successful entry into the
desktop marketplace for personal storage systems, as VST began shipping
FireWire and USB-based storage devices for Windows and Macintosh desktop
platforms. These new FireWire and USB personal storage systems represented
approximately 44% of 1999 revenues. Customers purchased most of these desktop
peripherals for use with desktops sold by Apple. USB storage devices sold
particularly well, accounting for approximately two thirds of VST's sales of
new personal storage systems. We expect sales of the FireWire family of
products to grow as the number of PCs featuring FireWire ports increases.

     Most of VST's products are sold to domestic customers through the retail
distribution channel, consisting of sales to Apple, national and worldwide
distributors, mail order and catalog houses, and established retail chain
stores. Sales to the retail distribution channel accounted for 74% of 1999
sales and 60% of 1998 sales. VST also sells directly to major OEMs, such as IBM
and Fujitsu. VST's sales to OEMs were 15% of 1999 sales and 24% of 1998 sales.

     VST's backlog of orders was approximately $3.7 million at December 31,
1999, compared to approximately $3.0 million in 1998. The increase in the
backlog reflects both the higher sales and increased product offerings at the
end of 1999 compared to 1998. Since most of VST's customers expect product
deliveries shortly after order placement, VST's backlog is usually less than
one month's sales. In addition, VST often builds a backlog of orders for new
products that have been announced but are not yet shipping.

                                       39
<PAGE>

  COMPARISON OF FISCAL YEARS ENDED DECEMBER 31, 1999 AND 1998

     REVENUES. Revenues for the year ended December 31, 1999 were approximately
$61.5 million, an increase of approximately 150% over approximately $24.6
million for the year ended December 31, 1998. The increase in revenue was
primarily attributable to sales of the new USB-based personal storage systems,
which VST commercially introduced in late 1998, and FireWire-based personal
storage systems, which VST commercially introduced in the first half of 1999,
and an increase in sales of expansion bay hard drives and SuperDisk drives for
use with Apple notebook computers. The increase in sales of expansion bay hard
drives and SuperDisk drives was due in part to the fact that Apple began
shipping their notebook computers without floppy drives in the expansion bays
during 1999, and many Powerbook customers bought VST's SuperDisk drives for the
expansion bays in order to have floppy capability. The remainder of the 1999
sales were Zip drives for Apple, Fujitsu, and IBM notebooks and power
peripherals sold into the Apple market. Foreign sales accounted for 8% of total
1999 sales, compared to 9% of 1998 sales.

     Revenues from the sale of USB-based personal storage systems increased to
approximately $19.0 million for the year ended December 31, 1999 from
approximately $100,000 for the year ended December 31, 1998. VST began shipping
its first FireWire-based personal storage systems in April 1999, and its
product revenues from the sale of these products were approximately $8.0
million for the year ended December 31, 1999. Revenues from the sale of Zip
drives, primarily for Apple, IBM, Fujitsu and NEC notebooks, decreased to
approximately $20.0 million for the year ended December 31, 1999 from
approximately $22.0 million for the year ended December 31, 1998. Product
revenues are recognized at the time of shipment to customers.

     COST OF REVENUES. Cost of revenues includes amounts paid to contract
assembly houses for purchases of finished assemblies and amounts paid to
fulfillment houses for product packaging, handling, storage and shipping
services, as well as provisions to product warranty reserves and reserves for
excess and obsolete inventory. Cost of revenues increased to approximately
$45.8 million for the year ended December 31, 1999 compared to approximately
$19.2 million for the year ended December 31, 1998. This increase in costs was
due primarily to the increase in sales of products. We expect cost of revenues
to increase as we add infrastructure, including tooling, to expand our product
offerings. Cost of revenues in 1998 included significant costs due primarily to
an approximately nine-month delay in the shipment of VST's first notebook Zip
drives resulting from delays in deliveries of Zip mechanisms from VST's
supplier.

     GROSS PROFIT. Gross profit margins increased to approximately $15.7
million or 26% of revenues for the year ended December 31, 1999 from
approximately $5.4 million or 22% of revenues for the year ended December 31,
1998. The cost of revenue associated with the delayed shipment of VST's first
notebook Zip drives adversely impacted 1998 gross margin. Overall gross margin
results generally reflect decreasing prices during the life cycle of the
product due to competitive dynamics and aging platforms, counterbalanced by
higher margins for new products and economies of scale.

     RESEARCH AND DEVELOPMENT. Research and development expenses consist
primarily of salaries and payroll-related expenses for design and development
engineers, as well as prototype supplies and contract or professional services.
Research and development expenses increased by approximately 137% to
approximately $2.6 million, or 4% of revenues, for the year ended December 31,
1999 compared to approximately $1.1 million, or 5% of revenues, for the year
ended December 31, 1998. The increase is primarily attributable to additional
engineering personnel and to prototype costs for new product development. The
decrease in research and development expense as a percentage of revenue from
1998 to 1999 is attributable to an increase of approximately 150% in revenue.
We believe that the continued introduction of new personal storage products
with an emphasis on being first-to-market is essential to growth and will
require an increase in the absolute dollars spent on research and development.

     SALES AND MARKETING. Sales and marketing expenses include salaries,
benefits and travel expenses for our sales, marketing and product management
personnel in the United States. These expenses also

                                       40
<PAGE>

include other selling and marketing expenditures for items such as trade shows,
marketing and promotional programs. Sales and marketing expenses increased to
approximately $3.8 million for the year ended December 31, 1999 compared to
approximately $2.8 million for the year ended December 31, 1998. The increase
is primarily attributable to increased product advertising and promotion, and
the additional sales personnel and associated expenses required to achieve
$61.5 million sales volume in 1999 compared to the $24.6 million sales volume
in 1998.

     GENERAL AND ADMINISTRATIVE. General and administrative expenses include
the salaries and related expenses of executive management, finance, information
systems, human resources, legal and administrative functions, as well as lease
rental expense, utilities, maintenance expenses, insurance, legal and
accounting professional fees, depreciation and amortization. General and
administrative expenses increased to approximately $2.9 million for the year
ended December 31, 1999 compared to approximately $2.2 million for the year
ended December 31, 1998. The increase is primarily attributable to additional
operating and clerical personnel, additional compensation related to
performance-based bonus programs, additional executive travel and general
increases in most other administrative expenses.

     INTEREST AND OTHER EXPENSE. Interest and other expense includes interest
on the outstanding balance of VST's line of credit and convertible demand notes
and a loan from strategic partners. Interest expense was approximately $261,000
in 1999 compared to approximately $473,000 in 1998. Although the average
outstanding balance on VST's line of credit was higher in 1999 than in 1998,
interest expense in 1998 also included interest on convertible demand notes
that converted to equity in December 1998 and a note payable to a vendor that
was paid in full during December 1998.

     INCOME TAXES. Through fiscal 1998, VST had not been profitable since its
inception, and had accumulated a net operating loss carryforward to be used to
offset future taxable income. Although VST reported over $6.0 million of
pre-tax income in 1999, VST did not record any income tax expense due to the
net operating loss carryforward VST had accumulated. However, VST recorded a
current income tax liability of $1.5 million at December 31, 1999, and also
recorded a deferred tax asset of $1.5 million to recognize the estimated future
effects of temporary differences between the carrying value of assets for
financial reporting and tax reporting purposes. VST recognized this deferred
tax asset in 1999 due to the belief that it was more likely than not that VST
would be able to realize this asset.

  COMPARISON OF FISCAL YEARS ENDED DECEMBER 31, 1998 AND 1997

     REVENUES. Revenues for the year ended December 31, 1998 were approximately
$24.6 million, an increase of approximately 224% over the approximately $7.6
million for the year ended December 31, 1997. The increase in revenue was
primarily attributable to sales of Zip drives for Apple, Fujitsu, and IBM
notebooks, which VST began shipping in small quantities during November 1997.
The remainder of VST's sales in 1997 were non-Zip expansion bay storage devices
and power peripherals sold into the Apple market, primarily through master
distributors, catalog/mail order houses, and retail resellers. In addition,
foreign sales accounted for 9% of total 1998 sales, compared to 22% of 1997
sales, as VST phased-out its line of notebook magneto optical drives sold in
Japan.

     Revenues from the sale of USB-based personal storage systems, which VST
introduced in late 1998, were approximately $100,000 for the year ended
December 31, 1998. Revenues from the sale of notebook Zip drives increased to
approximately $22.0 million for the year ended December 31, 1998 from
approximately $1.5 million for the year ended December 31, 1997. Revenues from
the sale of non-Zip expansion bay storage devices and power peripherals
decreased to approximately $3.0 million for the year ended December 31, 1998
from approximately $6.0 million for the year ended December 31, 1997.

     COST OF REVENUES. Cost of revenues increased to approximately $19.2
million for the year ended December 31, 1998 compared to approximately $6.2
million for the year ended December 31, 1997.

                                       41
<PAGE>

The increased costs were primarily due to the increase in sales of products and
an approximately nine-month delay in the shipment of VST's first notebook Zip
drives resulting from delays in deliveries of Zip mechanisms from VST's
supplier.

     GROSS PROFIT. Gross profit margins increased to approximately $5.4 million
or 22% of revenues in 1998 from approximately $1.5 million or 19% of revenues
in 1997. Cost of revenue associated with the delayed shipment of VST's first
notebook Zip drives adversely impacted 1998 gross margins. Excluding the effect
of these costs, gross profit margins decreased to 26% in 1998 from 27% in 1997.
VST's 1997 sales mix included a greater percentage of higher margin power
products than the lower margins associated with the notebook storage drives
that dominated the 1998 sales mix. Overall gross margin results generally
reflect decreasing prices during the life cycle of the product due to
competitive dynamics and aging platforms, counterbalanced by higher margins for
new products and economies of scale.

     RESEARCH AND DEVELOPMENT. Research and development expenses decreased by
approximately 6% to approximately $1.1 million or 5% of revenues for the year
ended December 31, 1998 compared to approximately $1.2 million or 15% of
revenues for the year ended December 31, 1997 due in part to research and
development funding from strategic partners in 1998. This decrease in research
and development expense as a percentage of revenue from 1997 to 1998 was
attributable to an increase of approximately 224% in revenue.

     SALES AND MARKETING. Sales and marketing expenses increased to
approximately $2.8 million for the year ended December 31, 1998 compared to
approximately $2.2 million for the year ended December 31, 1997. The increase
was primarily attributable to the increased infrastructure required to support
VST's approximately $24.6 million sales volume in 1998 compared to supporting
an approximately $7.6 million sales volume in 1997. The increased
infrastructure included additional leased space, additional sales, customer and
technical support personnel, and the increased depreciation from the supporting
computer equipment, office furniture and fixtures.

     GENERAL AND ADMINISTRATIVE. General and administrative expenses increased
to approximately $2.2 million for the year ended December 31, 1998 compared to
approximately $1.4 million for the year ended December 31, 1997. The increase
is primarily attributable to the increased infrastructure required to support
VST's higher sales volume in 1998 compared to 1997.

     INTEREST AND OTHER EXPENSE. Interest expense was approximately $457,000 in
1998 compared to approximately $348,000 in 1997. Increase in interest expense
in 1998 was primarily the result of interest on convertible demand notes issued
in September and October 1998 and interest on a loan from strategic partner. A
higher average balance on VST's bank line of credit during 1998 compared to
1997 also contributed to the higher interest expense.

     INCOME TAXES. Through fiscal 1997, VST had not achieved profitability and
had accumulated a net operating loss carryforward to be used to offset future
taxable income.

QUARTERLY RESULTS

     The following table sets forth unaudited quarterly operating data for each
of the eight quarters ended December 31, 1999. In the opinion of management,
these data have been prepared substantially on the same basis as the audited
financial statements appearing elsewhere in this prospectus, and include all
adjustments, consisting only of normal recurring adjustments, necessary for a
fair presentation of the data. However, our operating results have fluctuated
significantly in the past and we expect that they will continue to fluctuate in
the future. Future fluctuations may be a result of a variety of factors,
including the timing and amount of orders we receive from our customers,
reductions in average selling prices, the timing and level of our research and
development expenditures, the availability of manufacturing capacity necessary
to make our products. In addition, this historical data does not include the
financial performance of VST which we acquired in

                                       42
<PAGE>

March 2000. Therefore, we believe that period-to-period comparisons of our
historical results are neither meaningful nor predictive of our future
performance. The quarterly data should be read together with the financial
statements and the notes to those statements appearing elsewhere in this
prospectus.

<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDING
                               -------------------------------------------------------------------------------------------------
                                  MARCH        JUNE     SEPTEMBER    DECEMBER      MARCH        JUNE     SEPTEMBER    DECEMBER
                                   31,         30,         30,          31,         31,         30,         30,          31,
                                   1998        1998        1998        1998         1999        1999        1999        1999
                               ----------- ----------- ----------- ------------ ----------- ----------- ----------- ------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                            <C>         <C>         <C>         <C>          <C>         <C>         <C>         <C>
Revenues .....................  $    532    $  3,440     $ 4,889     $  6,462    $  5,507     $ 8,486    $ 11,463     $ 14,863
Gross profit .................        91         629       1,520          483         836       2,886       4,495        7,282
Gross profit margin ..........        17%         18%         31%           7%         15%         34%         39%          49%
Total operating expenses .....     1,297       2,205       2,187        2,615       2,831       3,037       3,548        4,320
Operating income (loss) ......    (1,206)     (1,576)       (667)      (2,132)     (1,995)       (151)        948        2,961
Net income (loss) ............  $ (1,189)   $ (1,540)    $  (690)    $ (2,084)   $ (1,967)    $  (189)   $    702     $  2,412
</TABLE>

     As a result of our extremely limited operating history, we do not have
historical financial data for a significant number of periods on which to base
planned operating expenses. Our expense levels are based in part upon our
expectations concerning future revenue and, to an extent, are fixed. Quarterly
revenues and operating results depend substantially upon the timing and amount
of orders we receive from our relatively small number of customers, which may
be tied to seasonal demand for both our digital connectivity products and our
personal storage systems, as well as the consumer electronic products
manufactured and sold by our OEM customers. Accordingly, the cancellation or
delay of customer orders, or the loss of a significant customer, could have a
material adverse effect on our business. We may be unable to adjust spending
for our research and development or other activities in a timely manner to
compensate for any unexpected revenue shortfall, and any significant shortfall
in revenue in relation to our expectations would have an immediate adverse
effect on our business, results of operations and financial condition.

     Due to the above factors, quarterly revenues and results of operations are
difficult to forecast, and we believe that period-to-period comparisons of our
operating results are neither meaningful nor predictive of future performance.
In one or more future quarters our results of operations may fall below the
expectations of securities analysts and investors. In that event, the trading
price of our common stock would likely be materially adversely affected.

LIQUIDITY AND CAPITAL RESOURCES

<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                              -------------------------------------
                                                                  1998          1999       % CHANGE
                                                              ------------   ----------   ---------
                                                                     (DOLLARS IN THOUSANDS)
<S>                                                           <C>            <C>          <C>
Cash, cash equivalents and short-term investments .........     $  2,920      $45,720     1,466%
Working capital ...........................................     $  2,869      $46,108     1,507%
Stockholders' equity (deficit) ............................     $ (6,336)     $49,787         *
</TABLE>

- ----------------
* not meaningful

     During 1997, we financed our operations principally through loans payable
to related parties. During 1998 and 1999, we financed our operations and repaid
loans outstanding through short-term borrowings and the sale of equity
securities in private placements with several strategic investors including
Hitachi, NEC, Rohm, Toshiba and Yamaichi. In October 1999, we completed an
initial public offering of our common stock which raised capital in the amount
of $39.14 million.

     VST financed its operations and met its capital requirements since its
inception in 1993 primarily through private placements of common and preferred
stock, convertible demand notes from existing investors and loans from
strategic partners, and from working capital lines of credit with commercial
banks.

                                       43
<PAGE>

     We maintain a line of credit under which we may borrow up to $5 million.
Any amounts borrowed under this line of credit bear interest at 2% over the
30-day LIBOR rate and are secured by substantially all of the assets of the
Company. This line of credit expires on December 15, 2000. We have not borrowed
against this line of credit and we have no current plans to borrow any amounts
under this line of credit.

     Our Japanese branch has a line of credit with maximum borrowing capacity
of approximately $2.9 million, or 295 million yen. The facility, which has no
fixed term, is secured by a time deposit and accounts receivable. The branch
maintains a time deposit with the bank that had a balance at December 31, 1999
of approximately $1.0 million. We may borrow up to 90% of this amount. The
credit agreement corresponding to the time deposit collateral is renewable
automatically on May 31, 2000. In addition, accounts receivable of up to $2
million, or 200 million yen, of specified trade customers may be used as
additional collateral. The credit agreement corresponding to the accounts
receivable collateral is renewable automatically on January 31, 2001. The
interest rate on borrowings under the credit facility is 1.38% per year. The
outstanding balance under the line of credit was approximately $2 million, or
200 million yen, as of December 31, 1999 compared to approximately $0.9 million
at December 31, 1998.

     The Japanese branch also discounts certain short-term promissory notes
received from trade customers with the bank. Bank borrowings collateralized by
promissory notes totaled approximately $2.9 million, or 302 million yen, at
December 31, 1999 and approximately $1.4 million, or 160 million yen, at
December 31, 1998.

     Net cash used in operating activities was approximately $0.2 million for
the year ended December 31, 1999 as compared to approximately $6.0 million and
$4.1 million for the years ended December 31, 1998 and 1997. Net cash used in
operating activities in 1999 was due to increases in accounts and notes
receivable of approximately $6.7 million, prepaid expenses and other current
assets of approximately $0.9 million. These amounts were partially offset by
approximately $1.0 million of net income and increases in accounts payable of
approximately $1.6 million, accrued expenses of approximately $2.4 million and
deferred research and development revenues of approximately $0.3 million. At
December 31, 1999, approximately $6.3 million, or 62%, of our trade
receivables, substantially all of which related to sales to Asian OEMs, were
subject to extended payment term arrangements secured by promissory notes. This
is a normal business practice in Asia, particularly in Japan, and, in these
cases, credit terms generally ranged from 90 to 150 days. The OEMs are required
to pay for the products that they order from us and which we deliver to them
whether or not they ultimately resell the products. Product returns are
contractually required only for defective products and, to date, returns have
been negligible. In addition, our allowance for doubtful accounts at December
31, 1999 was minimal in relation to the value of the accounts receivable, but
we believe it to be adequate because the majority of our revenues are derived
from sales in Japan to "blue chip" customers, who either secure the accounts
receivable with a promissory note or have historically consistently paid
without default. Since a substantial portion of our revenues and receivables
are denominated in yen, the longer our Japanese receivables remain outstanding,
the greater the risk to our stockholders of an impairment of their investment
due to a deterioration of the yen relative to the U.S. dollar.

     Net cash used for VST's operating activities in 1999 was approximately
$1.7 million, compared to $2.8 million during 1998. Cash used for operating
activities in 1998 was primarily for funding receivables growth and its
operating loss. VST also invested in approximately $1.2 million of new property
and equipment during 1999 compared to approximately $0.6 million during 1998.
VST total assets grew from $8.5 million at December 31, 1998 to $25.7 million
at December 31, 1999. VST leveraged the growth in assets primarily through
supplier trade debt and bank debt. VST's trade debt increased by $5.7 million
while the bank debt increased by $3.0 million in 1999.

     Net cash used in investing activities was approximately $30.2 million for
1999 compared to $2.1 million in 1998 and $0.3 million in 1997. The most
significant use of cash in 1999 was for the purchase

                                       44
<PAGE>

of short-term investments with a portion of the proceeds from our initial
public offering in October 1999. Cash was also used for capital expenditures,
primarily the acquisition of production equipment for the manufacture of our
products in Japan.

     Net cash provided by financing activities was approximately $46.6 million
in 1999 compared to $10.4 million in 1998 and $4.8 million in 1997. This was
primarily attributable to approximately $43.8 million in proceeds from private
sales and the initial public offering of our common stock, as well as,
approximately $2.6 million in net borrowings under our line of credit with a
Japanese bank.

     During 1998 VST raised approximately $4.4 million in cash from the
issuance of convertible demand notes and its Series C preferred stock,
including the conversion of $663,000 of notes payable from 1997. The
approximately $483,000 balance of a loan from a strategic partner was paid in
full during 1998. All outstanding convertible demand notes converted into
shares of Series C preferred stock on December 23, 1998.

     On October 6, 1999, we completed our initial public offering. We realized
net proceeds of approximately $39.14 million from the sale of 3,450,000 shares
of our common stock, including 450,000 shares issued upon the exercise of the
underwriters' over allotment option, at an initial public offering price of
$13.00 per share after deducting underwriting discounts and commissions of
approximately $3.14 million and offering expenses of approximately $2.57
million.

     The net proceeds from our initial public offering have been invested in
cash, cash equivalents and short-term investments. In early March 2000, in
connection with the acquisition of VST, we paid $19.0 million dollars in
purchase price consideration and other acquisition related costs. Following the
acquisition, we funded VST's current operations with approximately $3.0 million
and repaid the balance of approximately $4.3 million of VST's revolving line of
credit, which is secured by a security interest in substantially all of VST's
assets, including all of its intellectual property. As of March 31, 2000, no
amounts were outstanding under this line of credit. We plan to use the net
proceeds from this offering and the remaining net proceeds from our initial
public offering for general corporate purposes, including working capital and
capital expenditures, as well as potential acquisitions of technology and
businesses. The use of the proceeds from our initial public offering does not
represent a material change in the use of proceeds described in our prospectus
dated October 5, 1999.

     We believe that the net proceeds of this offering, along with our cash and
cash equivalents, short-term investments, credit facility and the remaining net
proceeds of the initial public offering, will be sufficient to meet our working
capital and anticipated capital expenditure needs for at least the next 12
months. We may need to raise additional capital if we expand more rapidly than
initially planned, to develop new or enhanced products and/or services, to
respond to competitive pressures or to acquire complementary products,
businesses or technologies. The capital, if needed, may not be available or may
not be available on terms acceptable to us.

YEAR 2000 ISSUES

     The "Year 2000 Issue" refers generally to the problems that some software
may have in determining the correct century of the year. Many existing
electronic systems, including computer systems, use only the last two digits to
refer to a year. Therefore, these systems may recognize a date using "00" as
1900 rather than the year 2000. If not corrected, these electronic systems
could fail or create erroneous results when addressing dates on and after
January 1, 2000.

     In 1999, we completed our remediation and testing of hardware and software
systems to assess their Year 2000 readiness. Our costs associated with Year
2000 compliance have been minimal, and, therefore, these costs have not been
accounted for separately. To date, we have not experienced any material adverse
effect on our business or operations as a result of any Year 2000 Issues. In
addition, we have not deferred any material information technology projects or
equipment purchases as a result of our Year 2000 activities. However, we
believe that it is not possible to determine with complete

                                       45
<PAGE>

certainty that all Year 2000 Issues affecting us have been identified or
corrected. If we, our customers, our providers of hardware and software or our
third-party computer network providers fail to remedy any Year 2000 Issues, the
reasonably likely worst case scenario would be a disruption in the supply of
our products from our subcontractors or an interruption of our research
programs, which could have a material adverse affect on our business, financial
conditions and results of operations. Presently we are unable to quantitatively
estimate the duration and extent of any such disruption or interruption, or
estimate the effect such disruption or interruption may have on our future
revenue. However, we believe that the impact of any Year 2000 Issue on the
supply of our products or on our research programs will be limited to our
ongoing operations. We do not expect that any historical data will be affected.


MARKET RISK

     We do not currently use derivative financial instruments. We currently
place our marketable security investments in high-quality credit instruments,
primarily U.S. Government obligations and corporate obligations with
contractual maturities of less than two years. We do not expect any material
loss from our marketable security investments and, therefore, believe that our
potential interest rate exposure is not material.

RECENT ACCOUNTING PRONOUNCEMENTS

     In December 1999, the SEC issued Staff Accounting Bulletin No. 101,
"Revenue Recognition." This bulletin established guidelines for revenue
recognition and is effective for periods beginning after March 15, 2000. We do
not expect the adoption of the guidelines required by SAB No. 101 to have a
material impact on our financial condition or results of operations.

     In June 1998, the Financial Standards Board issued Statement of Financial
Accounting Standards No. 133 "Accounting for Derivative Instruments and Hedging
Activities." SFAS No. 133 establishes accounting and reporting standards for
derivative instruments and hedging activities. SFAS No. 133, as amended by SFAS
No. 137, will be effective for our financial reporting beginning in the first
quarter of fiscal 2001. SFAS No. 133 will require us to recognize all
derivatives as either assets or liabilities in the statement of financial
position and measure those instruments at fair value. The accounting for gains
and losses from changes in the fair value of a particular derivative will
depend on the intended use of the derivative. We do not expect the adoption of
SFAS No. 133 to have a material impact on our results of operations or
financial position.

                                       46
<PAGE>

                                   BUSINESS

OVERVIEW

     We design, develop, manufacture and market digital connectivity products
and personal storage systems that allow consumers to easily access and exchange
digital data. As a result, our products are designed to provide consumers with
a user friendly way to transfer, store, manage and share digital photographs,
video, music, voice and data among digital appliances, personal computers and
the Internet. With the growth of digital appliances, such as digital cameras,
digital video camcorders, voice recorders and music players, consumers are
increasingly using the PC as the "multimedia center" of the home or office.
These digital appliances capture digital data on high capacity, reusable flash
memory cards that appeal to consumers because of their small size, versatility
and portability. Our digital connectivity products and personal storage systems
provide an easy way to transfer, store, manage and share digital data. Our
products are designed to cross PC platforms, support most leading media types
and use high performance PC interfaces, such as USB and FireWire. Our patented
digital connectivity products, such as our FlashPath products for the Toshiba
SmartMedia card, SanDisk MultiMediaCard and Sony Memory Stick, as well as
Smarty, are designed to allow consumers to use the familiar 3.5 inch floppy
drive - found on most PCs worldwide - to simplify the exchange of images,
music, voice and other digital data between PCs and digital appliances. Our
latest digital connectivity product, the Tri-Media Reader, utilizes a USB cable
interface to exchange digital data and is intended to address an expanding
installed base of PCs with USB cable interfaces. Our personal storage systems
include high performance external portable hard disk drives and floppy disk
drives for desktop and notebook PCs utilizing USB and FireWire interfaces with
the PC, as well as expansion bay disk drives for notebooks. Substantially all
of our personal storage systems are compatible with Windows and
Macintosh/registered trademark/ operating systems.

     Our principal digital connectivity products, our FlashPath family of
products, are used primarily to transfer images to PCs from digital cameras. We
develop and market three FlashPath products, one for each of three different
flash memory cards: SanDisk's MultiMediaCard, Sony's Memory Stick and Toshiba's
SmartMedia card. These flash memory cards are used in cameras and video
camcorders made by a number of leading camera manufacturers, including
FujiFilm, JVC, Olympus, Panasonic, Sanyo, Sharp, Sony, and Toshiba. During the
12-month period ended December 31, 1999, we sold over one million FlashPaths
for the SmartMedia card. During the fourth quarter of 1999, we completed
development of our first FlashPath product for the Memory Stick and began
full-scale production and shipping to Sony for distribution. In the fourth
quarter of 1999, we also shipped working samples of our FlashPath product for
the MultiMediaCard. We began volume production of FlashPath for the
MultiMediaCard in the first quarter of 2000. In the first quarter of 2000, we
also introduced a follow-on FlashPath product for new models of Sony's Mavica
digital still camera. In January 2000, we introduced a USB Tri-Media Reader
which reads and writes to SmartMedia cards, CompactFlash cards and rotational
media, such as a 1.44 Mega-byte floppy disk, all in a single USB cable-powered
device for both Windows and Macintosh systems. We believe that as consumers
embrace the digital lifestyle, the number of applications for flash memory
cards will grow. These flash memory cards are designed for applications in
"smart" cellular phones, digital still cameras and camcorders, digital audio
players, digital voice recorders and video game devices. In addition to our
product development efforts with Sony and SanDisk, we also have strategic
relationships with a number of key electronics industry participants, including
Hitachi, NEC, and Toshiba.

     Our personal storage systems enhance the user's ability to store and
manage digital data. Our personal storage systems are compatible with both
Windows and Macintosh operating systems and support very high transfer rates,
up to 400 Megabits per second and 100 Gigabytes of capacity. Since 1992, we
have worked with Apple as an Apple developer. Through this relationship, Apple
has provided us access to selected product road maps which has allowed us to
focus on new opportunities in the development and engineering of many FireWire
and USB systems. Through our strategic relationship with Iomega, we build
Iomega Zip drive products for Apple, IBM and Fujitsu. Iomega designs,
manufactures and markets disk drives that can be purchased as aftermarket
products to be

                                       47
<PAGE>

added to PCs and other electronic devices or as a built-in feature incorporated
in PCs. In 1999, we were one of the first companies to ship FireWire personal
storage systems for both Macintosh and Windows operating systems, as well as
FireWire Zip drives. In addition, in the first quarter of 2000, we introduced
one of the first 100 Gigabyte portable FireWire RAID array. In recognition of
our technological innovation, in 1999 we received the Pinacor Best of Show
Award and the IBM Technologies Group Achievement Award for our FireWire hard
drive.

     Our strategic partners actively participate in the development of our
products, provide us with access to leading-edge manufacturing capabilities,
and market and/or distribute our products globally.

INDUSTRY OVERVIEW

     Consumer lifestyles are being transformed by the increasing use of digital
information in the home and workplace. Individuals increasingly rely upon PCs,
computer networks and the Internet to access digital information for
entertainment and productivity purposes. The proliferation of PCs in both the
home and office, as well as the growth of Internet use, has led to widespread
consumer familiarity with the storage, manipulation, transfer and management of
digital data. In addition, the convergence of advanced consumer electronic
products, PCs and the Internet offers consumers the opportunity to personalize,
exchange, store and manage digital data generated from a wide range of sources.
This convergence has precipitated greater demand for connectivity and data
storage and management.

     In recent years, digital computing and processing have expanded beyond the
boundaries of desktop computer systems to include a broader array of
sophisticated consumer electronic products. These products, often referred to
as digital appliances, include digital still cameras, digital voice recorders,
digital camcorders, digital music players, electronic photo albums, personal
digital assistants and "smart" phones. We believe that approximately 18 million
of these types of digital appliances were shipped in 1999, and we believe that
this number will grow to approximately 78 million by 2002. One of the most
popular digital appliances today is the digital camera. Approximately 5 million
digital cameras were shipped in 1999, and we believe that this number will grow
to approximately 15 million by 2002.

     A major challenge created by the digitization of audio and video is the
increasing need for portable mass storage devices for the PC and high
performance interfaces, such as USB and FireWire, to connect these storage
devices to the PC. MP3 and other compression methods, voice recognition
software, video movies, video conferencing, the Internet, digital video cameras
and digital still camera images have all driven the digitization of audio and
video. For example, one hour of digital video requires approximately 14
Gigabytes of memory and one hour of MP3 near-CD quality music requires
approximately 60 Megabytes of memory.

     As a result of their high performance capabilities, USB and FireWire
interfaces are quickly beginning to be installed on new desktop and notebook
PCs. For example, most new PCs, including all Apple PCs, feature USB ports. In
addition, FireWire ports have recently started to appear on PCs from Compaq,
Dell, Gateway, Sony and NEC, and all of Apple's Macintosh CPUs except the
entry-level iBook.

     USB is a high performance PC interface technology that is replacing low to
medium speed CPU interfaces such as serial ports, which are generally used for
mice, keyboards, floppy disk drives and tablets. FireWire is Apple's trade name
for Institute of Electrical and Electronics Engineering, or IEEE, 1394, a high
speed PC interface that is replacing SCSI and parallel interfaces, which are
generally used for digital appliances, hard disk drives and Zip drives.

                                       48
<PAGE>

     The following table depicts the relationship among digital applications,
storage technologies and capacities and transfer technologies.

<TABLE>
<CAPTION>
     TRANSFER TECHNOLOGY          APPLICATION       STORAGE TECHNOLOGY     STORAGE CAPACITY
- ----------------------------- ------------------ ------------------------ ------------------
<S>                           <C>                <C>                      <C>
                                                        RAID Array        100 GB        High

       FireWire; USB 2.0             Video         Large Hard Disk Drive  25 GB

             SCSI                                 Medium Hard Disk Drive  6 GB

                                                          DVD RAM

           USB 1.1                   Music                 CD RW          650 MB

                                                           LS120                      Medium

   Electronic Parallel Port                              ZIP Drive        100 MB
                                 Still Images
     Floppy Disk Emulation           Data            Floppy Disk Drive    1.4 MB
                               Electronic Books
                                     Voice

                                                                                         Low
</TABLE>

 -
 MB denotes Megabyte; and GB denotes Gigabyte. Cable transfer rates are
 generally stated in Megabits, while drive capacities and drive transfer rates
 are generally stated in Megabytes or Gigabytes.

     One of the principal challenges to connectivity between digital appliances
and PCs is the variety of non-standardized flash memory cards available in the
market today. Flash memory cards are the miniature devices used by many of the
emerging digital appliances to store digital data. There are currently five
major removable flash memory cards, none of which has emerged as an industry
standard and none of which is compatible or operable with any of the others:

     /bullet/ the Toshiba SmartMedia card;

     /bullet/ the SanDisk CompactFlash card;

     /bullet/ the SanDisk MultiMediaCard;

     /bullet/ the Sony Memory Stick; and

     /bullet/ the SanDisk, Toshiba and Matsushita Secure Digital (SD) Card.

     A second major challenge to connectivity between digital appliances and
PCs is the current lack of convenient connection methods. While consumers' use
of digital appliances is becoming increasingly popular, the inherent difficulty
of connecting digital appliances to PCs due to non-conforming interfaces
continues to be a major barrier to widespread acceptance. As a result, we
believe that the continued growth of the consumer-oriented digital appliance
market will depend in large part upon the ability of users to conveniently
transfer stored digital data which is captured by digital appliances. The
popularity of the PalmPilot was also largely fueled by the ability of consumers
to easily connect and transfer data to and from their PCs. Therefore, one of
the principal challenges faced by manufacturers of other consumer digital
appliances is the interface between their appliances and PCs or other digital
appliances.

                                       49
<PAGE>

     There are currently a number of interfaces used to transfer data from
digital appliances to personal computers:

     /bullet/ Cable interfaces that connect to serial ports, parallel ports, USB
              and FireWire; and

     /bullet/ Non-cable interfaces such as infrared interfaces, Personal
              Computer Memory Card International Association, or PCMCIA, and
              floppy disk drive slots.

     We believe that serial port and parallel port interfaces have
disadvantages that make them less desirable for use with consumer-oriented
digital appliances. Those interfaces require the use of cumbersome cables and
limited PC peripheral ports, which are frequently dedicated to connecting the
PC to devices such as printers, scanners, modems and other peripherals. In
addition, direct digital appliance-to-PC connections via serial or parallel
port consume the appliances' battery power and render the appliances unusable
while data is being transferred.

     While USB and FireWire solutions utilize direct cable connection, they do
not have the same limitations of serial or parallel port interfaces. In
general, USB and FireWire have the ability to provide a direct source of power
to the digital appliance and therefore do not drain the appliances' batteries.
Moreover, USB and FireWire interfaces allow much faster data transfer rates
than their traditional serial or parallel port alternatives, can accommodate
numerous serial devices and offer hot-plug and plug-n-play connections so that
storage devices can be connected and disconnected without shutting down or
restarting the PC. In addition, while many of the current installed base of
desktop PCs worldwide are not equipped with USB or FireWire ports, most new
computers are shipped with USB or FireWire support. Similarly, some of the
non-cable interfaces have inherent limitations. For example, while virtually
all portable PCs being sold today contain a PCMCIA slot or infrared interface
as a standardized feature, we believe that neither the PCMCIA slot nor the
infrared interface is generally available on desktop computers.

THE SMARTDISK SOLUTIONS

     We design, develop, manufacture and distribute easy-to-use, portable and
low cost devices that facilitate data exchange, manipulation and storage among
digital appliances, PCs and the Internet. Our products include our FlashPath
flash memory card readers, USB Tri-Media Reader, Smarty smart card readers,
external portable hard disk drives and floppy disk drives for desktop and
notebook PCs, as well as expansion bay disk drives for notebook PCs. Our
products are available for both Windows and Macintosh operating systems,
allowing the OEMs that market our consumer products to reach a large installed
base of potential users. Our current and planned digital connectivity products
and personal storage systems are designed to offer the following principal
benefits:

     EASE OF USE. Our products are easy to use and install. FlashPath transfers
digital data to the PC through the familiar and ubiquitous 3.5 inch floppy disk
drive. This widely recognized format reduces consumer intimidation frequently
created by new technologies, facilitating the adoption of our products and
various consumer-oriented digital appliances. A consumer using a digital camera
removes the flash memory card that serves as the camera's digital film, places
that flash memory card into our FlashPath product, and then inserts the
FlashPath into the PC's 3.5 inch floppy disk drive. While the flash memory card
stores the digital images captured by the digital camera, FlashPath easily
transfers the digital images from the flash memory card to the PC. The consumer
can then use the PC to edit and print the image, add sound or text, transmit
the image over the Internet or incorporate the image in advertisements,
newsletters, reports or other documents produced using the PC. Our USB
Tri-Media Reader reads and writes to flash memory cards, as well as rotational
media such as floppy disks, allowing consumers to use a single flash memory
card reader to transfer digital data from multiple digital appliances, flash
memory cards and/or rotational media at a rapid transfer rate. Our personal
storage systems address the needs of today's consumers: portability, user
friendliness, reliability and seamless integration with the computer's
operating system, or plug-n-play. Our personal storage systems also offer our
proprietary product-specific software that enhances the user's experience,
further differentiating our products from competitors' offerings.

                                       50
<PAGE>

     PRODUCTS COMPATIBLE WITH MULTIPLE MEDIA. We believe that our established
ability to design products that support competing flash memory cards is
critical because of the lack of flash memory industry standards. Our FlashPath
product is designed to transfer digital data, images and audio from the Toshiba
SmartMedia card, the Sony Memory Stick, and the SanDisk MultiMediaCard to a
standard 3.5 inch floppy disk drive. Our USB Tri-Media Reader also supports the
SanDisk CompactFlash card and the Toshiba SmartMedia card. Our ability to
design products compatible with multiple media is enhanced by our strategic
relationships with the three leading manufacturers of flash memory storage
cards--SanDisk, Sony and Toshiba. By supporting various media, we will be able
to address the data transfer needs of purchasers of existing and emerging
digital appliances that use different flash memory cards. In addition, our
Smarty product supports various smart card formats. Our personal storage
systems also support most leading rotational storage media, including hard disk
drives, floppy disk drives, Iomega Zip drives and Imation SuperDisk drives.
They can also store high quality digital still images and video movies and
digital music due to their ability to support very high transfer rates of up to
400 Megabits per second and 100 Gigabytes of capacity.

     VERSATILE. Our products can be used with a variety of PC hardware
platforms and software environments. Our driver software is included with our
products and can also be downloaded free of charge from the Internet. The
software enables our products to operate with Windows 95, Windows 98, Windows
NT, Windows 2000, NEC Windows and Macintosh operating systems. As a result, the
same FlashPath that is used to transfer images from one digital camera to a
Microsoft-based PC can be used to transfer images from another digital camera
to an Apple computer. Similarly, the same FlashPath that is used to transfer
images may also be used to transfer voice, images and other digital data from a
variety of digital appliances that use the same flash memory card. The
versatility of our products will become more important as consumers
increasingly rely on flash memory cards to store and transfer digital data
where traditional memory storage devices such as floppy disks are inadequate
due to capacity or form factor constraints. Our personal storage systems are
also compatible with both Windows and Macintosh operating systems.

     INDEPENDENT POWER SOURCE. Unlike serial and parallel port cables, our
flash memory and smart card reader products do not rely upon a digital
appliance's power source to transfer digital data from a flash memory card to a
PC. For example, our FlashPath and Smarty products run on two replaceable
batteries and our USB Tri-Media Reader uses the PC's power source. Our
USB-based and FireWire-based personal storage systems also utilize the PC's
power source rather than the appliance's power supply. This is important
because digital appliances, such as digital cameras, consume significant
amounts of power and require frequent battery replacement or recharging.
Products that use serial or parallel cable interfaces quickly drain power from
digital appliances, making those competing products less attractive.

BUSINESS STRATEGY

     Our strategy is to use our proprietary technologies to:

     /bullet/ Establish our connectivity solutions as the industry standard for
              the transfer of data among digital appliances, PCs and the
              Internet by strengthening our position as a technological and
              market leader; and

     /bullet/ Bring our personal storage systems quickly to market with industry
              leading solutions that emphasize ease of use and portability and
              therefore capitalize on the growth of the PC as the "multimedia
              center" of the home or office.

     Key elements of this business strategy are to:

     CAPITALIZE ON TECHNOLOGY EXPERTISE TO EXPAND OUR PRODUCT OFFERINGS. We
have developed extensive expertise, intellectual property and core capabilities
in digital connectivity, personal storage systems and flash memory card and
smart card technologies. We intend to capitalize on our

                                       51
<PAGE>

technology base, partnerships and patents to design, develop and market a broad
range of digital connectivity and personal storage systems that can operate
across a variety of flash memory products, hardware platforms and software
environments. In addition, we are using our technology expertise, patents and
trade secrets to develop application-specific, non-PC based devices that will
permit flash memory cards to be used with other existing technologies, such as
our recently announced FlashTrax/registered trademark/ product which enables
conventional audio cassette players to play MP3-formatted music downloaded from
the Internet or copied from an existing CD collection to a flash memory card.

     EXPAND CUSTOMER AND STRATEGIC INDUSTRY RELATIONSHIPS. We have formed
strategic relationships with a number of leading consumer product OEMs and
other key industry participants, including Apple, FujiFilm, Hitachi, IBM, JVC,
NEC, Olympus, Panasonic, SanDisk, Sony and Toshiba. We intend to continue to
develop long-term alliances with a diversified base of OEMs and other industry
participants in additional consumer electronics segments. We believe that these
relationships provide significant operating leverage and a number of other
important benefits:

     /bullet/ Many of our OEM customers advertise, promote, package, sell and
              distribute our products under some of the world's most recognized
              brand names. OEM customers that perform some of or all of these
              activities include Apple, FujiFilm, Hitachi, JVC, Olympus,
              Polaroid, SanDisk, Sharp, Sony and Toshiba. As a result, we have
              access to extraordinary market strength without the need to invest
              heavily in our own marketing programs and distribution
              infrastructure.

     /bullet/ Our product development relationships have provided access to
              flash memory card and PC manufacturers early in the design phase
              of their product development process. This has allowed us to
              anticipate these manufacturers' future technological requirements
              and to develop long-term relationships across a number of products
              and through multiple product generations. In addition, these
              partners have assisted with engineering and design for
              manufacturability, which helps ensure that mechanical and
              electrical considerations are integrated into a total systems
              approach to achieve a high quality and cost-effective product.

     MAINTAIN MEDIA, INTERFACE AND PLATFORM NEUTRALITY. We are using our
flexible technology architecture and core capabilities to create connectivity
and personal storage products that enable consumers to use all leading flash
memory cards and rotational media. There is a rapidly growing number of digital
appliances that use competing flash memory technologies, none of which we
currently expect to become an industry standard. We are committed to
maintaining media neutrality to enable users of various leading flash memory
technologies to transfer data quickly and easily among devices that use
different flash memory card formats, as well as to support all of the leading
rotational media with our personal storage systems, including hard disk drives,
floppy disk drives, Iomega Zip drives and Imation SuperDisk drives.

     PROMOTE BRAND AWARENESS OF OUR PRODUCTS. It is critical that we obtain
ultimate consumer acceptance of and demand for our products independent of
sales that occur in conjunction with sales of our OEMs' products. To this end,
we intend to build upon our initial success by promoting the FlashPath and
Smarty brand names, as well as the SmartDisk name wherever possible. We are
able to benefit from the powerful advertising and promotion of our products by
the OEMs while simultaneously building our brand identity. In addition, we
intend to expand our use of advertising and other marketing programs designed
to promote our brand and enhance brand awareness. We also intend to increase
distribution channels for our products by promoting direct sales via the
Internet and through retailers. Recently, we formed a strategic relationship
with Tech Data Corporation, a leading global provider of information technology
products and logistics services. Under our arrangement, Tech Data will
distribute our FlashPath for SmartMedia to its customers, which we believe is
an important first step toward our goal of enhancing the penetration of our
digital connectivity products throughout retailers worldwide.

     EMPHASIZE USER-FRIENDLY PRODUCTS. We are committed to capitalizing on our
patent portfolio of user-friendly digital connectivity products and personal
storage systems that offer seamless integration

                                       52
<PAGE>

with the PC's operating system to enable consumers to conveniently transfer and
store images, music, voice and other types of digital data among consumer
electronic devices, the Internet and PCs, including portable personal storage
systems.

     CAPITALIZE ON FIRST-TO-MARKET ADVANTAGES. Our focus is on technologies and
market segments where we can maximize the first-to-market advantages provided
by our technical expertise to provide various connectivity and storage
solutions to the needs presented by the proliferation of digital appliances.
Our products are developed using a building block approach which leverages
previously developed technologies. This ability to modify and extend our
existing base of technologies to yield new product offerings, allows us to
rapidly respond to industry developments, provides first-to-market advantages
and reduces development costs for future products. To augment the
time-to-market advantages provided by our building block approach, we also draw
on the substantial capabilities of an extensive list of development partners
including major OEMs, key component suppliers, manufacturers, and firms that
specialize in rapid prototyping. We have also developed an expertise in compact
packaging techniques and driver integration for our personal storage systems
that also provide first-to-market advantages. We intend to use these
first-to-market advantages to lengthen our product life cycles and increase our
market share. Our internal processes and external relationships are tightly
integrated, and are designed to enable us to rapidly develop products from
design stage to commercial launch. For example, in 1996 we completed the
development of a miniaturized, portable Zip drive for the Macintosh PowerBook
in less than 6 weeks. In 1997, we introduced one of the first miniaturized
SuperDisk and Zip drive products for the IBM ThinkPad series of notebook
computers. In 1998, we were the largest OEM provider of Iomega Zip drives for
notebooks, and shipped product to Fujitsu, Apple Computer and IBM. In 1999, we
remained one of the largest OEM providers of Iomega Zip drives.

     Our products have won many industry awards including the following:

       Best of Show, MacWorld EXPO 1996 for our Zip drive for PowerBook

       Windows Sources Stellar Award, April 1998 for our Zip100

       MacAddict Freakin Awesome Award, October 1999 for our FireWire hard
       drive

       Pinacor Best of Show Award, November 1999 for our FireWire hard drive

       Wired for 3D Editors Choice Winner, 1999 for our FireWire hard drive

       IBM Technologies Group, 1999 Achievement Award, for our FireWire hard
       drive

PRODUCTS

     Our products are designed to easily transfer digital data among digital
appliances, PCs and the Internet and to store and manage that digital data.

  DIGITAL CONNECTIVITY PRODUCTS

     FLASHPATH PRODUCTS. FlashPath is a solid state electronic device in the
shape of a 3.5 inch floppy diskette. It works in any standard 3.5 inch floppy
drive found in most PCs today. The current principal use of our FlashPath
product is to transfer images from digital cameras to PCs. Digital cameras use
flash memory cards as film. After the flash memory card captures and stores
images, the flash memory card is removed from the camera and is placed into
FlashPath. FlashPath is then inserted into the PC's floppy disk drive and the
images are transferred to the PC. With the aid of readily available software,
the consumer may then edit the images, add text, graphics or sound, or mail the
images over the Internet. Because FlashPath transfers images from the camera to
the PC without using cables or PC peripheral ports and without any hardware
installation, the consumer has a device that is familiar, easy to use, not
intimidating and transportable among multiple PCs. FlashPath uses our
proprietary driver software provided with our products and available free of
charge from the Internet. Our driver software enables our products to operate
with Windows 95, Windows 98, Windows NT, Windows 2000, NEC Windows and
Macintosh operating systems.

                                       53
<PAGE>

     Our current FlashPath products transfer images from digital cameras using
the SmartMedia, MultiMediaCard, and Memory Stick flash memory cards. A number
of manufacturers use these flash cards in their digital cameras, including
Agfa, FujiFilm, JVC, Olympus, Ricoh, Sanyo, Sharp, Sony and Toshiba. In
addition, we expect that these FlashPath adapters will support other
applications, including digital audio players, "smart" cellular phones,
camcorders and voice recorders. We expect that these new applications will
enable us to reach new markets and new customers. In addition, we are
developing a new consumer-oriented product that is designed to allow flash
memory cards to be used with an existing, non-PC technology.

     USB-BASED DIGITAL CONNECTIVITY PRODUCTS. Our recently introduced USB
Tri-Media Reader reads and writes to SmartMedia, Compact Flash and 3.5-inch
floppy disks in a single USB cable-powered device. This product is designed to
be extensible to other flash memory cards, such as the SanDisk MultiMediaCard
and the Sony Memory Stick. It is compatible with both Windows and Macintosh
operating systems.

  PERSONAL STORAGE SYSTEMS

     EXPANSION BAY STORAGE DEVICES. We market floppy disk drives, Iomega Zip
drives, Imation SuperDisk drives and hard drives to OEMs for inclusion in the
expansion bays of IBM, Apple and Fujitsu notebooks. We design, manufacture and
ship Zip drives to IBM for their most recent three models of high performance
ThinkPad notebooks, including the model 600, 600E and 570 lines. In addition,
we also market products for other ThinkPad product lines with an UltraBay under
the "ThinkPad Proven" certification logo. We are a leading supplier of notebook
Zip drive products and we sell both the 100 Megabyte and 250 Megabyte Iomega
FireWire Zip drives. In addition, we provide many personal storage systems for
the expansion bays of the Apple PowerBook line, including the Iomega Zip drive,
the Imation SuperDisk drive, a DVD-ROM drive and a recently introduced CD-R/W.
SuperDisk drives read and write to either a SuperDisk 120 MB removable storage
cartridge or a standard 3.5 inch floppy diskette.

     USB-BASED PRODUCTS. We offer USB hard drives and floppy disk drives that
are compatible with both Windows and Macintosh operating systems. They operate
seamlessly with the PC's operating system, offering hot-plug and plug-n-play
connections so that storage devices can be connected and disconnected without
shutting down or restarting the PC. Our portable external USB floppy disk drive
is one of the highest volume products for all Macintosh CPUs in the U.S. and
addresses the need of Macintosh users for floppy capability since Apple no
longer includes floppy disk drives in its PCs. Our USB floppy disk drive is
very compact and light weight, and requires no external power supply. Our line
of 6 and 12 Gigabyte USB ultra-slim hard drives, weighing approximately 6.5
ounces, are among the smallest, lightest and most portable products in their
class. Our 6, 12, 18 and 25 Gigabyte USB/
FireWire combination drive offers both USB and FireWire interfaces in a single
device, while maintaining the ultra-compact footprint, light weight and
plug-n-play ease of use. We believe that this personal storage system is one of
the industry's best for backup and portability for large volumes of digital
data.

     FIREWIRE-BASED PRODUCTS. We offer FireWire hard drives, floppy disk drives
and Zip drives. Our line of 4 to 25 Gigabyte ultra-slim FireWire hard drives
provide the fastest data transfer rates of any portable storage device. We
believe that these drives have great appeal to the mobile user of digital video
cameras. We also market a line of full-height FireWire hard drives in various
capacities up to 37 Gigabytes. Our FireWire cardbus card allows users to plug
these devices into notebooks that do not yet have FireWire ports. Substantially
all of these products are compatible with both Windows and Macintosh operating
systems. Our FireWire hard drives combine portability, modularity and FireWire
connectivity to offer high performance, mobile storage solutions. Reflecting
our expertise in the notebook market, our ultra-slim FireWire hard drives are
compact and truly portable with the smallest measuring only 3" x 5.5" x 0.7"
and weighing as little as 6.5 ounces. The full-height FireWire drives address
the demand for larger capacities for a variety of digital video, audio and
multimedia applications. Our FireWire hard drives offer not only hot-plug and
plug-n-play functionality, but also

                                       54
<PAGE>

transfer speeds of 12 to 25 Megabytes per second, fast enough for digital video
recording and playback. These drives do not require an AC power adapter since
they are efficient enough to be powered by the FireWire connection. When our
FireWire hard drive is connected to the computer with a single FireWire cable,
the drive interacts with the computer's operating system, automatically
configures itself, and mounts to the desktop. This allows the user to easily
transport our FireWire hard drive in a shirt pocket from the "home office" to
the "work office" with all operating systems, applications, and document files
intact.

     Our recently introduced 100 Gigabyte FireWire RAID array offers even
higher storage capacity than standard large hard disk drives. It also offers
transfer speeds of up to 35 Megabytes per second, fast enough to capture and
store live digital video. In the first quarter of 2000, we introduced a line of
250 Megabyte Iomega FireWire Zip drives.

  OTHER

     Our Smarty product enables smart cards to store and retrieve information
through a PC's floppy disk drive, thereby eliminating the need for dedicated
smart card reader peripherals. Like our FlashPath products, the Smarty product
is a solid state electronic device the size of a 3.5 inch floppy disk, is
powered by two replaceable batteries and requires no external power source,
cable connections or hardware installation. A user simply places the smart card
into Smarty, inserts Smarty into the 3.5 inch floppy disk drive and connects
with the smart card application. Smart cards are typically used to store
information such as medical information, digital money and security codes.
Accordingly, smart cards can serve as personal identification, a credit card, a
mass transit pass and as a cash substitute for purchases at stores or over the
Internet.

     We also offer a line of power management products such as power adapters,
smart-chargers and long-life, lithium-ion batteries for the Macintosh PowerBook
series.

     In March of this year, we announced the development of a patented
technology, called FlashTrax, that enables conventional audio cassette players,
particularly those installed in automobiles, to play MP3-formatted music
downloaded from the Internet or copied from an existing CD collection to a
flash memory card. FlashTrax resembles a conventional audio cassette but has a
slot that accepts a removable flash memory card on which digital audio files
are stored. We recently demonstrated the FlashTrax technology in a working
prototype model that uses MultiMediaCard flash memory cards.

     We are also currently developing driver and applications software called
Media Manager which is designed to enhance consumers' ability to manage digital
information, including information stored and transferred from many of our
products.

TECHNOLOGY

     Since our inception, we have focused our research and development efforts
in the area of digital connectivity on designing and developing products that
facilitate the transfer of data from digital appliances using flash memory
cards and smart cards to PCs. We have been actively involved in all aspects of
this development process, including the development of a proprietary technology
architecture which supports all of our FlashPath and Smarty products and can be
used as the basis for new products. We believe that our patents provide
substantial proprietary protection relating to the transfer of digital data
through floppy disk interfaces. We also believe that we have developed
particular expertise in driver technologies, product design and product
development of USB-based and FireWire-based personal storage systems.

     Another element of our business strategy is to enter into strategic
alliances without licensing our proprietary digital connectivity technology to
OEMs. Our strategic alliances with Hitachi, NEC, SanDisk, Sony and Toshiba
began with their initial inquiries to license our FlashPath technology. Those
preliminary overtures developed into more extensive dialogues and the exchange
of

                                       55
<PAGE>

information that permitted us to better demonstrate our technology platform,
proprietary rights and research, design and development expertise. We believe
that the broad scope of our strategic alliances with these leading industry
participants demonstrates the appeal and strength of our proprietary
technology. Many of these alliances have led to equity investments and
cooperative development arrangements.

     DIGITAL CONNECTIVITY. Our digital connectivity products are compatible
with a broad range of hardware platforms and software environments. Our floppy
disk drive interface architecture builds upon key elements of our technology,
including digital and analog ASICs, driver software and key mechanical
components, and allows us to develop products that support different flash
memory cards and smart cards. In addition, we believe that this architecture
improves reliability, decreases time to market and lowers new product
development costs. For example, the development of our FlashPath product for
SmartMedia flash memory cards took approximately 18 months from determining
product feasibility to commencing commercial production, while the time for the
development of our products for the SanDisk MultiMediaCard and Sony Memory
Stick was shortened to less than 12 months. We are also utilizing our core
technological capabilities to develop products that conveniently transfer
digital data from competing flash memory cards to existing, non-PC
technologies, such as our recently announced FlashTrax product which enables
conventional audio cassette players to play MP3-formatted music downloaded from
the Internet or copied from an existing CD collection to a flash memory card,
as well as products that support computer interfaces other than the 3.5 inch
floppy disk drive, such as our recently introduced USB Tri-Media Reader which
utilizes a USB cable interface to the PC, rather than a floppy disk drive.

     The technology comprised in our digital connectivity product offerings
consists of five key components:

     /bullet/ FLASH MEMORY OR SMART CARD READ/WRITE SYSTEM. This proprietary
              system uses the central processing logic to store data on and
              retrieve data from the flash memory card in the product.

     /bullet/ DIGITAL ASIC. Our proprietary digital ASIC prepares the digital
              data to be retrieved from the flash memory, encodes it and sends
              it to the analog ASIC. The digital ASIC also decodes data from the
              analog ASIC for use with the flash memory or smart card read/write
              system.

     /bullet/ ANALOG ASIC. Our proprietary analog ASIC converts the digital data
              to analog signals for retrieval from the flash memory card.

     /bullet/ CENTRAL PROCESSING UNIT. This unit consists of an industry
              standard microprocessor, memory and other processing logic to
              control the functions of the digital and analog ASICs and the
              flash memory or smart card read/write system.

     /bullet/ DRIVER SOFTWARE. Our proprietary driver software enables our
              products to operate with a variety of commonly installed PC
              operating systems such as Windows and Macintosh.

     PERSONAL STORAGE SYSTEMS. Our personal storage systems are compatible with
a broad range of hardware platforms and software environments, as well as with
both Windows and Macintosh operating systems. Our Macintosh-compatible hard
drives also include key features, such as encryption, password protection, boot
capability and partitioning features. We were one of the first manufacturers to
ship with all of these features integrated into our Macintosh-compatible
products. Our FireWire hard drives were also one of the first-to-market in the
Macintosh platform and also the first to be certified by Microsoft for Windows
98SE and 2000.

     USB is a high performance PC interface technology that is replacing low to
medium speed CPU interfaces such as serial ports. USB interfaces offer data
transfer speeds of up to 12 Megabits per second, as compared to one or two
Megabits per second for traditional serial ports. USB interfaces are used for
mice, keyboards, floppy disk drives and tablets. FireWire is Apple's trade name
for

                                       56
<PAGE>

IEEE 1394, a high speed PC interface that is replacing SCSI and parallel
interfaces. Other manufacturers may adopt the IEEE 1394 standard under their
own trade names, such as Sony's iLink. Sony and Apple are currently licensing
these trade names at no charge. FireWire interfaces offer data transfer speeds
of up to 400 Megabits per second, as compared to 50 Megabits per second for
traditional SCSI and parallel ports. FireWire interfaces are used for digital
appliances, hard disk drives and Zip drives. Both USB and FireWire are
intelligent serial buses that can support new digital appliance hot-plug and
plug-n-play connections so that storage devices can be connected and
disconnected without shutting down or restarting the PC. USB and FireWire can
also accommodate multiple devices connected to the PC, up to 127 in the case of
USB and 63 in the case of FireWire, as compared to one or two for serial and
parallel interfaces and seven for SCSI interfaces. Furthermore, USB-based and
FireWire-based personal storage systems may be powered directly from the USB or
FireWire cable, eliminating the need for external power adapters.

     We expect IEEE 1394 to become a new standard for connecting high-speed
serial devices to CPUs, replacing the parallel and SCSI interfaces. Speeds in
the 1 Gigabit range are expected in 2001, which makes FireWire conducive even
to internal interfaces such as hard drives. Multiple CPUs can be connected to a
single FireWire device, allowing multiple computers to share the same digital
video camera for the first time. FireWire is also much more user-friendly than
Small Computer System Interface, or SCSI. The device drivers are loaded
automatically and there are no bulky cables, terminators or SCSI ID switches
that must be set. FireWire also employs a memory bus architecture that allows
peripherals to communicate directly with each other, without burdening the
host. Software drivers are loaded automatically, simplifying the user
experience. In addition, we expect next generation technologies, including
high-end Digital Subscriber Line, or DSL, and cable modems, to be supported
with FireWire.

     We introduced one of the first personal storage systems utilizing a
FireWire RAID array in January 2000, and volume production is scheduled for the
second quarter of 2000. This FireWire RAID array product is a very compact,
high capacity, high-performance system of proprietary hardware and software in
which four large hard disk drives are arrayed in a series and connected to the
PC through a FireWire cable interface. This array format multiplies the drive's
data capacity to 100 Gigabytes, compared to 32 Gigabytes for standard large
hard disk drives, and the drive's data transfer rate to 35 Megabytes per second
compared to 12 Megabytes per second for standard large hard disk drives,
enabling it to store and manage live digital video. The FireWire RAID array
also uses battery operation for portability. We believe that our FireWire RAID
array is especially useful in that it is one of the only currently available
personal storage systems that takes full advantage of the very high data
transfer speeds of FireWire cables, which currently reach 400 Megabits, or 40
Megabytes, per second. We believe that there are significant opportunities in
professional and consumer digital still image, digital video capture and
editing and also potential Internet server-related applications for this future
product.

     The technology comprised in our FireWire personal storage product
offerings consists of five components:

     /bullet/ FIREWIRE-BASED POWER SOURCING. An embedded, integrated and wide
              range power supply allows our FireWire drives to run from FireWire
              bus power, so no external power supply is required.

     /bullet/ DIGITAL BRIDGE ASIC. This device is an ASIC bridge that allows
              high performance transmission of digital data from the disk drive
              to the FireWire cable. We currently license this technology and
              the firmware from LSI Logic.

     /bullet/ FIREWIRE DRIVERS. We design and own separate and integrated
              drivers for all of our FireWire products. These drivers provide a
              high level of integration to the operating system and, we believe,
              allow more flexibility and features than those found on
              competitive products.

     /bullet/ FIREWIRE APPLICATIONS. We offer the first fully integrated
              FireWire formatting, utility, benchmarking and updated application
              for FireWire products. This application provides performance
              improvements, data security and protection.

                                       57
<PAGE>

     /bullet/ INTEGRATED RAID FAMILY OF PRODUCTS. Our FireWire storage systems
              can be embedded into a RAID array system that we expect to ship in
              the second quarter of 2000. This hardware and software solution
              allows individual FireWire drives to be used together to achieve
              higher data transmission, or striping, and for data protection, or
              mirroring.

     DEVELOPMENT EFFORTS. During the remainder of 2000 and in 2001, we expect
that our development efforts will be primarily focused on the following
initiatives:

     /bullet/ Expanding our FlashPath product line to support the SD flash
              memory card and new operating systems, such as Millenium and
              Linux;

     /bullet/ Expanding our USB reader product line to support other flash
              memory cards;

     /bullet/ Introducing new, audio products that will allow flash memory cards
              to be used with existing non-PC technologies;

     /bullet/ Expanding our USB product line to support the faster USB 2.0
              standard;

     /bullet/ Expanding our FireWire product line to support the FireWire RAID
              array and software;

     /bullet/ Further reducing our product costs;

     /bullet/ Enhancing product performance; and

     /bullet/ Media management software.

MARKETING, CUSTOMERS AND STRATEGIC RELATIONSHIPS

     SALES AND MARKETING. We market and sell our products primarily through a
combination of OEMs, distributors and resellers. We sell our current flash
memory products to OEMs, including FujiFilm, JVC, Olympus, Panasonic, Ricoh,
SanDisk, Sanyo, Sharp, Sony, and Toshiba. These OEMs compete in some of the
fastest growing segments of the electronics industry, including digital
cameras, digital audio players and digital camcorders. We sell a portion of our
personal storage systems to OEMs such as IBM, which sells several of our
products under the "Options By IBM" program. In addition, we sell our personal
storage system products to Apple which, in turn, distributes them on a
consignment basis to their customers. Most of these sales are made through the
Apple Web Store, where our products may be configured and ordered along with a
Macintosh CPU.

     Often, both the OEM's brand name and our FlashPath trade name appear on
the product packaging. As a result, we benefit from the powerful advertising
and promotion of our products by the OEMs without having to incur significant
additional marketing expenses. For example, our products have been featured in
OEM advertisements in major publications, including THE WALL STREET JOURNAL,
TIME MAGAZINE and USA TODAY.

     The marketing of our FlashPath product with FujiFilm's, Olympus' and
Sony's digital cameras illustrates the cooperative relationships we have with
some of our customers. Their marketing campaigns have emphasized the
convenience of using the FlashPath product to transfer digital photographs to
the PC. We believe that our FlashPath adapter is one of the key reasons that
many of the top selling digital cameras in the world use Toshiba's SmartMedia
card. We shipped more than one million FlashPath for SmartMedia units during
the 12-month period ended December 31, 1999 largely as a result of our
customers' extensive market penetration.

     Recently, we formed a strategic relationship with Tech Data Corporation, a
leading global provider of information technology products and logistics
services, to distribute some of our flash memory products. Under our
arrangement, Tech Data will distribute our FlashPath for SmartMedia to

                                       58
<PAGE>

its customers, which we believe is an important first step toward our goal of
enhancing the penetration of our digital connectivity products throughout
retailers worldwide. We market and sell most of our personal storage systems
through distributors and resellers. Ingram Micro and Pinacor handle our
distribution to the vast majority of our U.S. resellers. We sell our personal
storage systems to the major catalog and mail order houses with Micro Warehouse
as our largest customer of the group. We also sell directly to end users such
as CompUSA, Inc. and Fry's Electronics, Inc.

     We support the marketing activities of our customers with a dedicated
product manager for each of our principal product lines. In addition, we
support their sales efforts through sales training courses, public relations
activities, trade shows and industry education programs. We also employ
marketing communications personnel to develop packaging, brochures and other
collateral materials.

     We market and sell our Smarty product to financial institutions and other
service providers who promote Smarty to their customers as part of their smart
card-based programs. Our Smarty customers include ABN Amro Bank (The
Netherlands), Bally Gaming, Bank of America, la Caixa Bank (Spain), Hitachi and
Visa-related banks in Latin America. Bank of America, for example, distributes
Smarty to some of its corporate customers for use in making secure electronic
funds transfers. Visa distributes Smarty with its Platinum card in some Latin
American regions for use in authenticating permitted access to restricted areas
on the Visa Platinum website.

     In addition to catalogs, we promote our products through print and Web
advertising. Some of the OEMs with whom we have developed or manufactured
products prohibit us from marketing those products outside of their own
marketing programs. Our Web-based sales, though modest, have grown steadily
since we implemented the capability on our site. We have also been featured in
many ads and technical write-ups in the press and magazines.

     As of April 30, 2000, we had 23 full-time employees engaged in sales and
marketing activities. We also use the services of Japan-based dealers to serve
as our agents in connection with sales to OEMs based in that country. Those
intermediaries generally mark up the selling price to the OEM purchaser by
approximately 3% to 4%. Our customers generally place orders for our products
on an as-needed basis, with no long-term commitments. We also sell our personal
storage systems through a manufacturing representative organization.

     STRATEGIC RELATIONSHIPS. An important element of our business strategy is
to develop strategic relationships with industry participants that can assist
us in the development of new products, provide us with access to leading-edge
manufacturing capabilities and market and distribute our products globally.
This approach allows us to concentrate our resources on our core expertise of
product design and development, reduces our capital requirements and generally
provides a high degree of operating leverage. In addition, our close
relationships with flash memory card manufacturers, PC manufacturers, and
consumer product OEMs frequently provide insight into the current and future
needs of these companies, enabling us to design specific products to meet these
needs. OEMs frequently distribute our flash memory products in connection with
the distribution of their consumer electronic products. Similarly, other OEMs
frequently distribute our personal storage systems in connection with the
distribution of their premium products. As a result, we believe that these
strategic relationships allow us to take advantage of OEMs' direct sales
organization, distributors and manufacturers' representatives. We evaluate
potential collaborative arrangements on an ongoing basis and intend to continue
to pursue additional strategic relationships.

     Set forth below are brief descriptions of some of our strategic
relationships:

     APPLE COMPUTER. Apple has led the industry in forging transitions to new
interface technologies, such as USB, FireWire and Airport, or IEEE 802.11.
Since 1992, we have worked with Apple as an Apple developer. Through this
relationship, Apple has provided us access to selected product road maps, which
has allowed us to focus on new opportunities in the development and engineering
of many FireWire and USB systems. We sell these products to Apple which, in
turn, distributes them on

                                       59
<PAGE>

a consignment basis to their customers. Most of these sales are made through
the Apple Web Store, where our products may be configured and ordered along
with a Macintosh CPU. In addition, we provide many personal storage systems for
the expansion bays of Apple's PowerBook line, including the Iomega Zip drive,
the Imation SuperDisk drive, a DVD-ROM drive and a recently introduced CD-R/W.

     IBM. We design, manufacture and ship Zip drives to IBM for their most
recent three models of high performance ThinkPad notebooks, including the model
600, 600E and 570 lines. We build these under the IBM logo. In addition, we
also market products for other ThinkPad product lines with an UltraBay under
the "ThinkPad Proven" certification logo, which IBM sells under the "Options By
IBM" program. We have also developed Imation SuperDisk products for certain
ThinkPad lines. Separately, IBM's Storage Division also provides components for
many of our notebook, USB and FireWire products.

     IOMEGA CORPORATION. Through a strategic relationship with Iomega, we build
Iomega Zip drive products for Apple, IBM and Fujitsu. Iomega designs,
manufactures and markets disk drives that can be purchased as aftermarket
products to be added to PCs and other electronic devices or as a built-in
feature incorporated in PCs. We are one of Iomega's leading notebook suppliers
of Zip drive solutions, and in the first quarter of 2000, shipped one of the
first FireWire Zip drives in 100 Megabyte and 250 Megabyte capacities. Our
FireWire Zip drives enjoy the same Windows and Macintosh operating system
compatibility, ease of use and plug-n-play performance users expect from all of
our integrated FireWire products. We own portions of the source code required
for the operation of the Zip drive on the Macintosh operating system. Through a
cross-licensing agreement with Iomega, we have the exclusive right to produce
Zip drives for the PowerBook series of Macintosh computers.

     SANDISK. We also have a co-development agreement with SanDisk, a leading
developer and marketer of flash memory storage products, including
CompactFlash, MultiMediaCard and the SD Card. Under this arrangement, we
jointly developed a FlashPath product to support the SanDisk MultiMediaCard. We
funded the development costs and are entitled to revenues derived from the sale
of our FlashPath for the MultiMediaCard. We pay SanDisk a royalty based on the
portion of those revenues derived from sales other than to SanDisk. In June
1999, we issued 37,500 shares of our common stock to SanDisk as partial payment
for entering into the co-development agreement.

     SONY. Under our co-development agreements with Sony, we have developed
FlashPath products for use with the Sony Memory Stick. Sony reimburses us for a
portion of our development expenses and pays us additional fees during the
course of development. We are manufacturing, and Sony is marketing and
distributing, these co-developed products.

     TOSHIBA. Toshiba Corporation, a leading electronics company, played a
critical role in our early development stage. Toshiba made an equity investment
of approximately $10.0 million in SmartDisk and introduced us to most of the
key technical personnel that now constitute our Tokyo-based applied engineering
and production engineering team. Toshiba also assisted us in the development
and engineering of FlashPath, helped guide our selection of manufacturing
techniques, aided our introduction into mass production and introduced our
management to potential strategic partners. Toshiba continues to provide
cooperative support in several areas.

                                       60
<PAGE>

   The following table illustrates the nature of some of our strategic
                           relationships:

                        TYPE OF STRATEGIC RELATIONSHIP

<TABLE>
<CAPTION>
                                            ASSISTED IN                                       MANUFACTURER
                           INVESTED IN        PRODUCT         PROVIDED        SUPPLIER OF     OF SMARTDISK     CUSTOMER OF
NAME                        SMARTDISK       DEVELOPMENT        LICENSE        COMPONENTS        PRODUCTS        SMARTDISK
- ----------------------   --------------   --------------   --------------   --------------   --------------   -------------
<S>                      <C>              <C>              <C>              <C>              <C>              <C>
Apple ................                     /check mark/     /check mark/     /check mark/                      /check mark/
Atmel ................                     /check mark/                      /check mark/
Hitachi ..............    /check mark/     /check mark/                                       /check mark/     /check mark/
IBM ..................                     /check mark/                      /check mark/                      /check mark/
Iomega Corp. .........                     /check mark/     /check mark/     /check mark/
LSI Logic ............                     /check mark/     /check mark/     /check mark/
Mitsumi ..............                     /check mark/                                       /check mark/
Rohm .................    /check mark/     /check mark/                      /check mark/
SanDisk ..............    /check mark/     /check mark/     /check mark/                                       /check mark/
Sony .................                     /check mark/     /check mark/
Toshiba ..............    /check mark/     /check mark/     /check mark/                                       /check mark/
Y-E Data .............                     /check mark/     /check mark/     /check mark/     /check mark/
Yamaichi .............    /check mark/     /check mark/                      /check mark/     /check mark/
</TABLE>

RESEARCH AND DEVELOPMENT

     Our product design and development activities are conducted in our offices
in San Jose, California; Naples, Florida; Atlanta, Georgia; Boston,
Massachusetts; and Tokyo, Japan. Our research and development teams at all
locations regularly collaborate and share data and research protocols in order
to maximize innovation and development.

     NAPLES. Our Naples team is primarily responsible for our core research and
development activities, including product conceptualization, software and
firmware development, technical writing, printed circuit board layouts and
mechanical engineering. Our Naples team has significant expertise with floppy
disk drive interfaces, flash memory media and smart card interfaces, driver,
user and utility software interfaces, and firmware design and ASIC design. Our
engineers and other research and development employees also develop design
specifications based on customer requirements and supervise our quality
assurance activities. This team consists of executive management, line
management, engineers, developers and quality assurance personnel.

     BOSTON. Our Boston research and development team designs and develops
FireWire, USB and notebook product lines for Macintosh and Windows-based
systems. This team has primary responsibility for Macintosh software
integration, FireWire ASIC integration and ultra-compact industrial product
design, prototyping and tooling design functions. Extensive use of Computer
Aided Design provides very fast product development cycles, which enabled the
Boston-based operation to provide in excess of forty new products in 1999.
Industrial design, product design, tooling design, mold flow analysis,
electronics design, printed circuit layout, mechanical design and high volume
manufacturing test fixtures are all performed in our Boston design center.

     ATLANTA. Our Atlanta team focuses their research and development
activities on product conceptualization relative to audio and video digital
appliance hardware and software. The first audio product under development is
our recently announced FlashTrax product, a flash memory-based adapter that
facilitates the transfer of digital music files from the Internet to the
well-established base of cassette players. Additionally, the team is focused on
a family of products that will allow consumers to conveniently download, play,
and manage a library of digital music files.

     TOKYO. Our Tokyo research and development team actively assists in the
implementation of our product designs, with primary responsibility for applied
engineering, production engineering and the

                                       61
<PAGE>

supervision of our contract manufacturers. Our Tokyo team also plays a
principal role in coordinating our development activities with the leading
flash memory card manufacturers and refining the product requirements of our
OEM customers. Other activities include the localization/translation of our
products for the Japanese market, debugging and quality assurance. Our Tokyo
research and development team consists of our Japanese subsidiary's Vice
President of Engineering, the Senior Manager of Audio/Video products and four
Toshiba engineers who provide services on a contract basis.

     SAN JOSE. Our San Jose team designs and develops USB and FireWire drivers,
applications and firmware support for our personal storage systems.

     For 1997, 1998, and 1999, our research and development expenditures were
approximately $1.4 million, $2.1 million and $5.9 million ($8.5 million in 1999
on a pro forma basis after giving effect to the VST acquisition).

     In addition, we have endeavored to develop and maintain close
relationships with key suppliers of components and technologies in order to
enable us to quickly introduce new products that incorporate the latest
technological advances. As a result, the substantial resources of companies
such as Apple, Hitachi, Iomega, LSI Logic, Mitsumi, NEC, Rohm, SanDisk, Sony,
Toshiba and Yamaichi augment our internal research and development efforts.
These cooperative arrangements take many forms and provide a number of
benefits. For example, SanDisk, Sony and Toshiba have licensed technology to us
that allows our products to interface with their flash memory cards and provide
extensive engineering support. We believe that our close relationships with
flash card manufacturers and consumer product OEMs also provide insight into
their current and future needs, enabling us to design specific products that
meet those requirements.

MANUFACTURING AND SOURCES OF SUPPLY

     We currently outsource our manufacturing and plan to continue to outsource
manufacturing for the foreseeable future. This strategy allows us to focus on
our core research, product design and development capabilities, and to reduce
the substantial capital investment required to manufacture our products. We
believe that our use of experienced, high-volume manufacturers provides greater
manufacturing specialization and expertise, higher levels of flexibility and
responsiveness, and faster delivery of product than in-house manufacturing. In
particular, we have developed a system of managing the supply chain for our
personal storage systems which is designed to enable us to move quickly from
initial design phase to market introduction in 8-16 weeks. In addition, we
frequently seek the advice of our experienced manufacturers with respect to
design changes that reduce manufacturing costs or lead times or increase the
manufacturing yields and the quality of our finished products.

     Our digital connectivity products are currently manufactured in the
Philippines and Japan at facilities operated by Hitachi, Yamaichi and Mitsumi.
We currently outsource all of our personal storage system manufacturing to four
contract manufacturers located in New England, yet we maintain multiple global
sourcing capabilities for PC board fabrication. We design and own substantially
all of our personal storage system tooling. Our personal storage system
products are distributed from one of two fulfillment centers, both of which are
located in Massachusetts. Under our manufacturing arrangements, we receive
fully assembled and tested products based upon our proprietary designs and
specifications. We selected our manufacturers based upon their reputations for
quality, their cost structures, their production capacities and their support
of state-of-the-art manufacturing processes and systems. However, our current
dependence on a limited number of manufacturers exposes us to a variety of
risks, including shortages of manufacturing capacity and reduced control over
delivery schedules, quality assurance, production yields and costs.
Accordingly, we intend to seek additional manufacturing capacity and, in
particular, at least two manufacturers for each of our products.

     To ensure that our products manufactured by others meet our standards, our
production engineers generally work with our contract manufacturers throughout
the production process. We

                                       62
<PAGE>

establish product specifications, select the components to be used to produce
our products, select the suppliers, and negotiate the prices for most of these
components. We also work with our contract manufacturers to improve process
control and product design, and conduct periodic, on-site inspections of our
manufacturers. In addition, our production engineers conduct regular review
meetings with our manufacturers to discuss sales forecasts and the procurement
of long lead-time parts, production capacities and facilities.

     We rely upon a limited number of suppliers of several key components used
in our digital connectivity products. In particular, Rohm manufactures our
proprietary ASICs used in our FlashPath products and our proprietary analog
ASICs used in our Smarty products, and Atmel manufactures our proprietary
digital ASICs used in our Smarty products. Moreover, we purchase ASICs and
other components pursuant to purchase orders placed from time to time and have
no guaranteed supply arrangements. Our reliance on limited source suppliers
involves several risks, including a potential inability to obtain an adequate
supply of required components, unexpected price increases, lack of timely
delivery and variable component quality.

COMPETITION

     There are no competitors known to us that offer a digital connectivity
product for flash memory or smart cards using a 3.5 inch floppy drive. However,
we face competition from numerous providers of cable and other non-cable
interfaces, including ports, USB and infrared interfaces, including:

     /bullet/ In the case of flash memory card interfaces, Hagiwara, SanDisk and
              SCM Microsystems; and

     /bullet/ In the case of smart card interfaces, Gemplus, Hitachi, SCM
              Microsystems and Toshiba.

     We face competition from numerous providers of stand-alone FireWire and
USB personal storage devices. These competing products are offered by a number
of companies, including:

     /bullet/ In the case of USB devices, iDrive, Imation, La Cie, Newer
              Technology and Teac; and

     /bullet/ In the case of FireWire devices, ADS Technologies, Evergreen
              Technologies, EZQuest, FireStorm, FireWire Direct, La Cie, QPS,
              SANCube, Seagate Technologies, Western Digital and Yano.

     The market for digital connectivity and storage products is intensely
competitive and characterized by rapidly changing technology and rapid changes
in consumer preference. We believe that competition is likely to intensify as a
result of increasing demand for digital appliances using USB-based and
FireWire-based technology. Future competition may also accelerate as
Windows-based PCs migrate towards USB-based and FireWire-based interfaces.

     Many of our current and potential competitors have greater financial,
technical, marketing, purchasing and other resources than we do. As a result,
some of our competitors may be able to respond more quickly to new or emerging
technologies or standards or to changes in customer requirements. Our
competitors may also be able to devote greater resources to the development,
promotion and sale of products, and may be able to deliver competitive products
at a lower end-user price. Current and potential competitors have established
or may establish cooperative relationships among themselves or with third
parties to increase the ability of their products to address the needs of our
prospective customers. Therefore, it is possible that new competitors or
alliances among competitors may emerge and rapidly acquire significant market
share. Increased competition is likely to result in price reductions, reduced
operating margins and loss of market share. Any of these factors could have a
material adverse effect on our business and operating results.

                                       63
<PAGE>

     We believe that the principal competitive factors affecting the market for
digital connectivity products and personal storage systems include:

     /bullet/ Ease of use;

     /bullet/ Quality and reliability;

     /bullet/ Rate of throughput, or data transfer speed;

     /bullet/ Strength of distribution channels;

     /bullet/ Price; and

     /bullet/ The extent to which our products work with existing and will work
              with future digital appliances.

     We believe that our products compete successfully on most of these bases.

INTELLECTUAL PROPERTY

     We do not intend to license our proprietary digital connectivity
technology to flash memory card manufacturers, consumer product OEMs or other
third parties in the future. We have granted Fischer International a
non-exclusive license to produce our SafeBoot product until 2001. We have
granted certain USB and FireWire product manufacturers who are competitors a
limited, non-exclusive license to include our USB and FireWire drivers in
specific products for certain periods. In all cases, these versions of the USB
and FireWire drivers are base level drivers, without the benefit of our
complete feature set, which adds significant value to our products. The
protection of our intellectual property rights is critical to our future
success, and we rely in part on patent, trade secret, trademark, maskwork and
copyright law. We own 11 United States patents and approximately 60 foreign
patents. We also have a number of pending patent applications in various
countries. Our patents and patent applications cover various aspects of our
technology.

     Although we believe that our patent rights, when considered in conjunction
with our allowed patent applications and trade secret protection, should limit
another party's ability to manufacture and sell competing data transfer
products that use a floppy disk drive or FireWire interface, we cannot
guarantee that the steps we have taken to protect our technology will be
successful. The patents issued to us may not be adequate to protect our
proprietary rights, to deter misappropriation or to prevent an unauthorized
third party from copying our technology, designing around the patents we own or
otherwise obtaining and using our products, designs or other information. In
addition, patents may not be issued under our current or future patent
applications, and the patents issued under those patent applications could be
invalidated, circumvented or challenged. It may also be particularly difficult
to protect our products and intellectual property under the laws of some
countries in which our products are or may be manufactured or sold.

     Moreover, third parties could develop technologies that are similar or
superior to our technology or could make infringement claims against us.
Regardless of the outcome, an infringement claim would likely result in
substantial cost and diversion of our resources. In addition, we may not
prevail in litigation or be able to license any valid and infringed patents
from third parties on commercially reasonable terms, if at all. Any
infringement claim or other litigation against us or by us could therefore harm
our business, financial condition and results of operations.

     Our FlashPath and Smarty trademarks are registered in the United States
and a variety of other countries in which we do business, and we will continue
to evaluate the registration of additional trademarks as appropriate. However,
we do not have the rights to the Smarty trade name in Germany, Japan or The
Netherlands, and our trademark application for the SmartDisk name is still
pending in

                                       64
<PAGE>

the United States. Our FlashTrax trademark is registered in the United States.
We also claim copyright protection for some of our proprietary software and
documentation. In addition, we generally enter into confidentiality and
non-disclosure agreements with our employees and with key consultants, vendors
and suppliers.

EMPLOYEES

     As of April 30, 2000, we had 128 full-time employees, including 63
employees (all of whom work in the United States or Japan) engaged in research
and development, 23 engaged in sales and marketing, 18 engaged in operations
and 24 engaged in general and administrative activities. Our employees are not
represented by any collective bargaining agreements, and we have never
experienced a work stoppage. We believe our employee relations are good.

PROPERTIES

     Our corporate and technical headquarters are located in Naples, Florida.
We lease approximately 15,000 square feet of space in Naples, Florida under a
three-year lease which expires in December 2001. We also lease approximately
1,400 square feet of space in Alpharetta, Georgia for a portion of our research
and development efforts. The lease on our Alpharetta facility expires in
September 2000. We also lease approximately 22,000 square feet in our Acton,
Massachusetts facility under a five-year lease which expires in April 2002. We
also lease approximately 3,500 square feet of space in Tokyo for our Japanese
operations. This lease expires in April 2002. We believe that our existing
facilities are adequate to support our existing operations and that, if needed,
we will be able to obtain suitable additional facilities on commercially
reasonable terms.

LITIGATION

     SmartDisk is not a party to any material legal proceedings.

                                       65
<PAGE>

                                  MANAGEMENT

EXECUTIVE OFFICERS, DIRECTORS AND KEY EMPLOYEES

     Our executive officers, directors and key employees, and their ages as of
April 30, 2000, are as follows:

<TABLE>
<CAPTION>
NAME                               AGE                            POSITION
- -------------------------------   -----   --------------------------------------------------------
<S>                               <C>     <C>
Addison M. Fischer ............    51     Chairman of the Board of Directors
Michael S. Battaglia ..........    55     President, Chief Executive Officer and Director
Vincent Fedele ................    44     Chief Technology Officer
James M. Giarrusso ............    49     Senior Vice President and General Manager,
                                          Personal Storage Systems
Douglas R. Kraul ..............    44     Vice President, Audio/Video Products
Michael R. Mattingly ..........    51     Chief Financial Officer
Robert Protheroe ..............    43     Senior Vice President, Research and Development
Daniel E. Reed ................    32     Vice President, Corporate Development and Legal Affairs
Quresh Sachee .................    37     Vice President, Sales and Marketing
Yoshiaki Uchida ...............    57     Senior Vice President and General Manager,
                                          Japanese Operations
D. James Bidzos ...............    45     Director
Anthony A. Ibarguen ...........    40     Director
Shigeki Morita ................    55     Director
Timothy Tomlinson .............    50     Director
Joseph M. Tucci ...............    52     Director
Hatim Tyabji ..................    55     Director

Other Key Employees:

NAME                              AGE                             POSITION
- --------------------------------  --      --------------------------------------------------------
O. Lee Drennan ................    42     Director of Product Engineering
Kazuhisa Fukatsu ..............    58     Senior Manager, Production Control and Assistant to the
                                          President of SmartDisk International
Kazuhiro Iwata ................    53     Vice President, Engineering of SmartDisk International
Jon Kaplan ....................    41     Vice President, Software Development
Konosuke Nakamura .............    52     Vice President, Marketing of SmartDisk International
</TABLE>

     ADDISON M. FISCHER has served as Chairman of the Board of Directors since
our inception in 1997. Mr. Fischer has been an investor in numerous emerging
technology companies as his principal occupation for at least the past five
years. Many of these companies are involved in the fields of computer security
and office automation. He also serves on the board of directors of a number of
companies, including Fischer International Systems Corporation, a
privately-held software company which he controls. He was also a long-time
board member of and significant investor in RSA Data Security, Inc., a leader
in cryptographic software, until its merger in 1996 with Security Dynamics
Technologies, Inc., a network security company. Mr. Fischer also controls
Phoenix House Investments, LP, one of our principal stockholders. In addition,
Mr. Fischer was one of the founders of VeriSign, Inc., a publicly-held
electronic credentials/digital certificate company. Mr. Fischer is a member of
committees that set U.S. standards for computer security and electronic
commerce. He has addressed the U.S. Congress, by invitation, on several topics,
including digital signature standards, proposed FBI digital telephony
legislation, and global U.S. competitiveness. Mr. Fischer holds numerous U.S.
and international patents, and is a lifetime member of the Association of
Former Intelligence Officers.

     MICHAEL S. BATTAGLIA has served as our President and Chief Executive
Officer since January 1998 and as a director since October 1998. From May 1995
to December 1998, Mr. Battaglia was President and Chief Executive Officer of
Fischer International Systems Corporation, a company controlled by

                                       66
<PAGE>

Addison Fischer, our Chairman of the Board of Directors and holder of a
majority interest in Phoenix House Investments, LP, one of our principal
stockholders. During 1998, Mr. Battaglia also served as an officer of Fischer
International. From August 1992 to December 1994, Mr. Battaglia was President
of Mosler Inc., a provider of electronic security systems and security
equipment. For the 25-year period prior to his Mosler tenure, Mr. Battaglia
held various senior management positions in the computer and information
systems industry. He spent most of his professional career at Sperry
Corporation in New York City and Philadelphia. Mr. Battaglia also serves on the
board of directors of Fischer International and Xcert International, which are
privately-held.

     VINCENT FEDELE has served as our Chief Technology Officer since March
2000. Mr. Fedele was the founder of VST, which we acquired on March 6, 2000. He
served as Chairman of the Board of Directors of VST from its inception until
joining us. In addition, from June 1993 until October 1998, he served as
President and Chief Executive Officer of VST. Most recently, Mr. Fedele managed
new business development, strategic marketing and new product development for
VST.

     JAMES M. GIARRUSSO has served as our Senior Vice President and General
Manager, Personal Storage Systems, since March 2000. Mr. Giarrusso served as
Chief Operating Officer of VST from July 1998 until July 1999 and as Chief
Executive Officer from July 1999 until joining us in March 2000. He also served
as a director of VST from July 1993 to July 1995. For the ten years prior to
joining VST, he served in various senior management positions for Data General
Corporation, a computer storage and server developer and manufacturer, most
recently as Director-Customer Fulfillment.

     DOUGLAS R. KRAUL has served as our Vice President, Audio/Video Products
since July 1999. From February 1997 to June 1999, Mr. Kraul was President and
Chairman of Harmony Systems, Inc., a developer of Internet desktop client
software and applications for information management and electronic musical
products. From October 1993 until February 1997, Mr. Kraul served in several
positions with Motorola, Inc., an electronic and communications company, most
recently as Vice President, General Manager, Motorola Platform Software
Division and Vice President, General Manager, Personal Communicator Systems &
Software Division.

     MICHAEL R. MATTINGLY has served as our Chief Financial Officer since May
1999 and was our Corporate Controller from February 1999 to May 1999.
Previously, Mr. Mattingly was employed by Mosler Inc., a provider of electronic
security systems and security equipment. During a 20-year career at Mosler, Mr.
Mattingly held various positions in finance and accounting, most recently Cost
Controller and Company Controller. Prior to his service with Mosler, Mr.
Mattingly served in various financial and accounting positions with American
Standard, Inc., a public company whose shares are traded on the New York Stock
Exchange. His professional background includes 28 years of general accounting,
cost accounting, planning and budgeting, as well as management of those
functions.

     ROBERT PROTHEROE has served as our Senior Vice President, Research and
Development since March 1999. From November 1995 to March 1999, Mr. Protheroe
held senior management positions, most recently Vice President of Engineering,
at IVI/Checkmate Electronics, Inc., an Atlanta-based designer and manufacturer
of point-of-sale payment systems. Prior to joining IVI/Checkmate, Mr. Protheroe
was employed by Electronic Power Technologies, Inc., AT&T Global Information
Systems and by NCR Corporation in various engineering and engineering
management positions.

     DANIEL E. REED has served as our Vice President, Corporate Development and
Legal Affairs since May 1999. From August 1994 to May 1999, Mr. Reed was an
attorney with the law firm of Greenberg Traurig, P.A., Miami, Florida, where he
concentrated his law practice in the areas of mergers and acquisitions, public
offerings and private financings, representing both public and private
companies. From August 1989 to April 1991, Mr. Reed served as a senior auditor
with Ernst & Young, LLP, New York City, New York, concentrating his practice in
the financial services and electronics industries.

     QURESH SACHEE has served as our Vice President, Sales and Marketing, since
May 1998. From 1993 to May 1998, Mr. Sachee was employed by IVI/Checkmate
Electronics, Inc., a designer and

                                       67
<PAGE>

manufacturer of point-of-sale systems, in various positions, including
Executive Vice President, Senior Vice President of Product Management, and
prior to that, Vice President, International Sales. Prior to that time, Mr.
Sachee was employed by VeriFone Inc., a Hewlett Packard company, in various
product development and marketing management positions, and by Unisys
Corporation.

     YOSHIAKI UCHIDA has served as our Senior Vice President and General
Manager, Japanese Operations, since February 2000, and previously served as our
Vice President and General Manager, Asian Operations since November 1998. Prior
to that time, Mr. Uchida spent 33 years with Toshiba Corporation in various
management positions. He served as Deputy General Manager of Toshiba's OME
manufacturing and development facility, and most recently was Senior Executive
Vice President of MediaServe Corporation, a Toshiba affiliate.

     D. JAMES BIDZOS has served as a director since May 1998. Since March 1999,
Mr. Bidzos has served as Vice Chairman of the Board of Directors of RSA
Security, Inc., a network security company, and served as its Executive Vice
President from July 1996 to February 1999. From 1986 to February 1999, Mr.
Bidzos served as President, Chief Executive Officer and a director of RSA Data
Security, Inc., an encryption software company that was acquired by Security
Dynamics Technologies, which subsequently changed its name to RSA Security, in
July 1996. Mr. Bidzos has served as Chairman of the Board of Directors of
VeriSign, Inc., a publicly-held electronic credentials/digital certificate
company, since its inception in April 1995, and was Chief Executive Officer of
that company from April 1995 to July 1995.

     ANTHONY A. IBARGUEN has served as a director since August 1999. Since
December 1999, Mr. Ibarguen has served as a Managing Director, Operations and
President of Professional Services of Internet Capital Group, an Internet
holding company. In addition, from September 1996 through December 1999, he
served in varying capacities at Tech Data Corp., a manufacturer of micro-
computer hardware and software, including President and Chief Operating
Officer. From August 1993 to August 1996, he was employed by ENTEX Information
Services, Inc., an information technology company, as Executive Vice President
of Sales and Marketing. Mr. Ibarguen is also a director of eMerge Interactive,
Inc., a publicly-held provider of an online marketplace for the cattle
industry.

     SHIGEKI MORITA has served as a director since April 1999. Since 1994, Mr.
Morita has served in various capacities with Toshiba Corporation, including his
current position as Technology Executive, Semiconductor Company, which he has
held since November 1998.

     TIMOTHY TOMLINSON has served as a director since our inception in 1997. He
co-founded Tomlinson Zisko Morosoli & Maser LLP, a law firm, in 1983, and has
been a partner there since that time. Mr. Tomlinson also serves on the board of
directors of VeriSign, Inc., Oak Technology, Inc. and Portola Packaging, Inc.,
which are publicly-held, as well as other, privately-held companies, including
Fischer International where he has served since April 1999.

     JOSEPH M. TUCCI has served as a director since August 1999. Since January
2000, Mr. Tucci has served as President and Chief Operating Officer of EMC
Corporation, a publicly-held company that designs and manufactures
storage-related hardware and software products. Prior to joining EMC, Mr. Tucci
served as Deputy Chief Executive Officer of Getronics N.V., a provider of
information and communication technology services, from June 1999 through
December 1999. From August 1990 through June 1999, Mr. Tucci was employed by
Wang Laboratories, Inc., a provider of information technology services and
solutions, initially as Executive Vice President, Operations, and, from January
1993 until June 1999, as President and Chief Executive Officer. Mr. Tucci
served as Chairman of the Board of Directors of Wang Laboratories from October
1993 until June 1999. Getronics acquired Wang in June 1999, and Wang
Laboratories is currently a subsidiary of Getronics. Mr. Tucci is also a
director of Telecom Italia, S.p.A. and Paychex, Inc., a company engaged in
providing computerized payroll accounting services, which are publicly-held.

     HATIM TYABJI has served as a director since August 1999. Since September
1998, Mr. Tyabji has been Chairman and Chief Executive Officer of Saraide,
Inc., a provider of Internet and wireless data

                                       68
<PAGE>

services. From 1986 until 1998, Mr. Tyabji served as President and Chief
Executive Officer of VeriFone, Inc., a company which designs systems for
automated payment transactions. He also served as Chairman of Verifone from
1992 until 1998. Mr. Tyabji is also a director of Best Buy Co., Inc.,
PubliCARD, Inc., Deluxe Corporation and Ariba, Inc., which are publicly-held.

     O. LEE DRENNAN has served as our Director of Product Engineering since
January 1998. From March 1991 to January 1998, he served in a number of
positions for Fischer International and SmartDisk Security Corporation, most
recently as Director of Product Engineering for Fischer International.

     KAZUHISA FUKATSU has served as Senior Manager, Production Control and
Assistant to the President of SmartDisk International since June 1998. From
July 1996 to May 1998, he served in the position of Director of Akia
Corporation, a computer and electronics company. From September 1992 to July
1996, he served as Controller for Serano Japan Co., Ltd., a pharmaceutical
company.

     KAZUHIRO IWATA has served as Vice President, Engineering of SmartDisk
International since April 1999. Prior to that time, Mr. Iwata spent almost 28
years with Toshiba Corporation where he held a number of management positions,
most recently Chief Specialist, Engineering Administration.

     JON KAPLAN has served as our Vice President, Software Development since
January 1998. Prior to that time, he spent 8 years with Fischer International
as Vice President, Product Development.

     KONOSUKE NAKAMURA has served as Vice President, Marketing of SmartDisk
International since March 1999. Prior to that time, Mr. Nakamura spent nearly
29 years with Toshiba Corporation in various management positions. Most
recently, he served as a Senior Manager, International Sales & Marketing,
Storage Device Division for Toshiba.

BOARD OF DIRECTORS AND COMMITTEES

     Our certificate of incorporation provides for a board of directors
consisting of three classes serving three-year staggered terms. Class I
Directors consist of Michael S. Battaglia, Timothy Tomlinson and Joseph M.
Tucci, with the initial term of office of the Class I Directors expiring at the
annual meeting of stockholders in 2000. Class II Directors consist of Shigeki
Morita and D. James Bidzos, with the initial term of office of Class II
Directors expiring at the annual meeting of stockholders in 2001. Class III
Directors consist of Addison M. Fischer, Anthony A. Ibarguen and Hatim Tyabji,
with the initial term of office of Class III Directors expiring at the annual
meeting of stockholders in 2002.

     The board of directors has a compensation committee and an audit
committee.

     COMPENSATION COMMITTEE. The compensation committee of the board of
directors reviews and makes recommendations to the board regarding all forms of
compensation provided to our executive officers and directors and our
subsidiaries including stock compensation and loans. In addition, the
compensation committee reviews and makes recommendations on stock compensation
arrangements for all of our employees. The compensation committee also
administers our 1999 Incentive Compensation Plan, 1999 Employee Stock Purchase
Plan, 1998 Employee Stock Option Plan and 1998 Directors and Consultants Stock
Option Plan. The current members of the compensation committee are D. James
Bidzos, Hatim Tyabji and Joseph M. Tucci, with Mr. Bidzos chairing the
committee.

     AUDIT COMMITTEE. The audit committee of the board of directors reviews and
monitors the corporate financial reporting and the external audit of SmartDisk,
including, among other things, our internal control structure, the results and
scope of the annual audit and other services provided by our independent
auditors and our compliance with legal requirements that have a significant
impact on our financial reports. The audit committee also consults with our
management and our independent auditors regarding the preparation of financial
statements and, as appropriate, initiates inquiries into

                                       69
<PAGE>

aspects of our financial affairs. In addition, the audit committee has the
responsibility to consider and recommend the appointment of, and to review fee
arrangements with, our independent auditors. The current members of the audit
committee are Timothy Tomlinson and Anthony A. Ibarguen, with Mr. Tomlinson
chairing the committee.

DIRECTOR COMPENSATION

     Our 1999 Incentive Compensation Plan includes an automatic option grant
program for non-employee directors of SmartDisk. See "Employee Benefit
Plans--1999 Incentive Compensation Plan" for a description of the automatic
grant program.

     Timothy Tomlinson, one of our directors, received a stock grant of 2,500
shares of our common stock upon completion of our initial public offering in
October 1999.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The compensation committee of the board of directors consisted in 1999 of
D. James Bidzos, Hatim Tyabji and Joseph M. Tucci. There were no compensation
committee interlocks during our last fiscal year.

EXECUTIVE COMPENSATION

     The following table sets forth compensation information for the fiscal
years ended December 31, 1998 and 1999 paid by us for services by our Chief
Executive Officer and our four most highly compensated executive officers who
served in such capacities as of December 31, 1999, collectively referred to
below as the "named executive officers":

                          SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                LONG-TERM
                                                                               COMPENSATION
                                                ANNUAL COMPENSATION               AWARDS
                                         ----------------------------------   -------------
                                                                                SECURITIES
                                                                                UNDERLYING      ALL OTHER
NAME AND PRINCIPAL POSITION      YEAR         SALARY             BONUS           OPTIONS       COMPENSATION
- -----------------------------   ------   ----------------   ---------------   -------------   -------------
<S>                             <C>      <C>                <C>               <C>             <C>
Michael S. Battaglia            1999       $  275,000         $ 109,500          200,000                --
 Chief Executive Officer        1998          100,440(1)         45,000(1)       426,136                --
 and President

Quresh Sachee                   1999          146,667            69,304           50,000                --
 Vice President,                1998           89,306            47,500           50,000                --
 Marketing and Sales

Robert L. Protheroe             1999          142,500            25,000          100,000                --
 Senior Vice President,
 Research and Development

Yoshiaki Uchida                 1999          168,800            39,475           50,000                --
 Senior Vice President and      1998           25,000                --           25,000                --
 General Manager,
 Japanese Operations

Michael R. Mattingly            1999          105,972            14,750           75,000                --
 Chief Financial Officer
</TABLE>

- ----------------
(1) In addition, Mr. Battaglia received $100,440 in salary and $60,000 in bonus
    from Fischer International for services rendered to Fischer International
    in 1998. Commencing January 1, 1999, Mr. Battaglia became our full-time
    employee.

                                       70
<PAGE>

OPTION GRANTS IN LAST FISCAL YEAR

     The following table sets forth each grant of stock options during the
fiscal year ended December 31, 1999 to each of the named executive officers. No
stock appreciation rights were granted to these individuals during that year.

                             OPTION GRANTS IN 1999

<TABLE>
<CAPTION>
                                                                                              POTENTIAL REALIZABLE VALUE
                                                                                               AT ASSUMED ANNUAL RATES
                                                                                              OF STOCK PRICE APPRECIATION
                                                     INDIVIDUAL GRANTS                            FOR OPTION TERM(1)
                                 ----------------------------------------------------------   --------------------------
                                   NUMBER OF      % OF TOTAL
                                  SECURITIES        OPTIONS
                                  UNDERLYING      GRANTED TO      EXERCISE OR
                                    OPTIONS      EMPLOYEES IN     BASE PRICE     EXPIRATION
NAME                                GRANTED       FISCAL YEAR     ($)(SH)(2)      DATE(2)        5%($)         10%($)
- ------------------------------   ------------   --------------   ------------   -----------   -----------   ------------
<S>                              <C>            <C>              <C>            <C>           <C>           <C>
Michael S. Battaglia .........       87,500           8.5%           $4.80        2/11/09      $264,136     $ 669,372
                                    112,500          11.0%            8.00        5/13/09       563,490     1,427,993

Quresh Sachee ................        6,250           0.6%            4.80        2/11/09        18,867        47,812
                                     43,750           4.3%            8.00        5/13/09       220,113       557,810

Robert L. Protheroe ..........       40,000           3.9%            4.80        3/16/09       120,748       305,999
                                     60,000           5.9%            8.00        5/13/09       301,869       764,996

Yoshiaki Uchida ..............       12,500           1.2%            4.80        2/11/09        37,734        95,625
                                     37,500           3.7%            8.00        5/13/09       188,668       478,123

Michael R. Mattingly .........       25,000           2.4%            4.80        2/14/09        75,467       191,249
                                     50,000           4.9%            8.00        5/13/09       251,558       637,497
</TABLE>

- ----------------
(1) Potential realizable value is based on the assumption that the common stock
    price appreciates at the annual rate shown, compounded annually, from the
    date of grant until the end of the option term. The amounts have been
    calculated based on the requirements promulgated by the Securities and
    Exchange Commission. The actual value, if any, a named executive officer
    may realize will depend on the excess of the stock price over the exercise
    price on the date the option is exercised, if the executive were to sell
    the shares on the date of exercise, so there is no assurance that the
    value realized will be equal to or near the potential realizable value as
    calculated in this table.

(2) Prior to our initial public offering on October 6, 1999, there was no
    public market for our common stock. The exercise price of each of these
    options granted prior to that time is equal to the fair market value of
    our common stock on the date of grant as determined by our board of
    directors.

(3) Each of the options granted have a term of ten years from the date of
    grant, subject to acceleration upon a change of control of our company.

                                       71
<PAGE>

AGGREGATE OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END OPTION
VALUES

     The following table sets forth information concerning the year-end number
and value of unexercised options for each of the named executive officers.
These values have been calculated based on a price of $32.75 per share, which
is equal to the closing price of our common stock on December 31, 1999 as
reported on the Nasdaq National Market. We have never granted stock
appreciation rights. Value realized is calculated by subtracting the aggregate
exercise price paid from the likely value of the shares on completion of this
offering.

         AGGREGATE OPTION EXERCISES IN 1999 AND YEAR-END OPTION VALUES

<TABLE>
<CAPTION>
                                                             NUMBER OF SECURITIES
                                                            UNDERLYING UNEXERCISED         VALUE OF UNEXERCISED
                                                                    OPTIONS                IN-THE-MONEY OPTIONS
                                SHARES                      AT DECEMBER 31, 1999(#)      AT DECEMBER 31, 1999($)
                               ACQUIRED         VALUE    ----------------------------- ----------------------------
                            ON EXERCISE(#)   REALIZED($)  EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
                           ---------------- ------------ ------------- --------------- ------------- --------------
<S>                        <C>              <C>          <C>           <C>             <C>           <C>
Michael S. Battaglia .....             --            --          --        200,000              --     $5,230,000
Quresh Sachee ............             --            --      20,000         50,000        $575,000      1,257,500
Robert L. Protheroe ......             --            --          --        100,000              --      2,603,000
Yoshiaki Uchida ..........             --            --          --         75,000              --      1,996,250
Michael R. Mattingly .....             --            --          --         75,000              --      1,936,250
</TABLE>

EMPLOYMENT AGREEMENTS

     MICHAEL S. BATTAGLIA. Mr. Battaglia's employment agreement has a
three-year term ending December 31, 2002. His annual base salary is $275,000
and he is eligible for annual merit increases at the discretion of our board of
directors and an annual bonus of $125,000 for 2000 if we achieve specific
revenue and profitability goals. Bonuses for the remaining years in the term
are at the discretion of the compensation committee of our board of directors.
If we terminate Mr. Battaglia without cause, we must pay him severance of six
months' base salary plus fifty percent of his bonus, if any, for the year in
which he was terminated. Mr. Battaglia has agreed not to compete with us for
one year after his employment if he resigns and for six months after his
employment if we terminate him.

     ROBERT PROTHEROE. Mr. Protheroe's employment agreement has a three-year
term ending March 15, 2002. His annual base salary is $190,000 and he is
eligible for a bonus of $60,000 for 2000 if we achieve specific revenue and
profitability goals. Bonuses for the remaining years are at the discretion of
the compensation committee of our board of directors. If we terminate Mr.
Protheroe without cause, we must pay him severance of six months' base salary.
Mr. Protheroe has agreed not to compete with us for one year after termination
of his employment.

     QURESH SACHEE. Mr. Sachee's employment agreement has a two-year term
ending May 3, 2000. His annual base salary is $150,000 and he is eligible for a
bonus of $50,000 for 2000 if we achieve specific revenue and profitability
goals. If we terminate Mr. Sachee without cause, we must pay him severance of
three months' base salary. Mr. Sachee has agreed not to compete with us for one
year after termination of his employment if he resigns and for six months after
his employment if we terminate him.

     VINCENT FEDELE. Mr. Fedele's employment agreement with our subsidiary,
SmartDisk Personal Storage Systems Corporation, has a two year term ending
March 6, 2002. His annual base salary is $200,000 and he is eligible for a
bonus of $60,000 if we achieve specific revenue and profitability goals. If we
elect not to renew his employment agreement upon its expiration, we must pay
Mr. Fedele severance of three months base salary. In addition, if we terminate
him without cause, we must pay him severance of three months' base salary and
his pro rata portion of any bonus compensation to which he is entitled. Mr.
Fedele has agreed not to compete with us for two years after termination of his
employment if we terminate him for cause and for the later of one year
following the termination date or March 6, 2002 if he resigns or we terminate
him without cause.

                                       72
<PAGE>

     JAMES M. GIARRUSSO. Mr. Giarrusso's employment agreement with our
subsidiary, SmartDisk Personal Storage, has a two year term ending March 6,
2002. His annual base salary is $200,000 and he is eligible for a bonus of
$60,000 if we achieve specific revenue and profitability goals. If we elect not
to renew his employment agreement upon its expiration, we must pay Mr.
Giarrusso severance of three months base salary. In addition, if we terminate
him without cause, we must pay him severance of three months' base salary and
his pro rata portion of any bonus compensation to which he is entitled. Mr.
Giarrusso has agreed not to compete with us for two years after termination of
his employment if we terminate him for cause and for the later of one year
following the termination date or March 6, 2002 if he resigns or we terminate
him without cause.

EMPLOYEE BENEFIT PLANS

     1999 INCENTIVE COMPENSATION PLAN. Our board of directors adopted our 1999
Incentive Compensation Plan in July 1999 and our stockholders approved the
adoption of the plan in July 1999. We have reserved 2,500,000 shares of common
stock for issuance under the plan, of which options to purchase 1,496,330
shares were outstanding as of April 30, 2000. There remain 916,502 shares of
common stock available for issuance under the plan. Under the plan, officers,
employees, members of the board of directors and consultants are eligible to
receive awards. The types of awards that may be made under the plan are options
to purchase shares of common stock, stock appreciation rights, restricted
shares, deferred shares, bonus shares, dividend equivalents and other
stock-based awards. Options may be either incentive stock options that qualify
for favorable tax treatment for the optionee under Section 422 of the Internal
Revenue Code of 1986 or nonstatutory stock options not designed to qualify for
favorable tax treatment. If shares awarded under the plan are forfeited, then
those shares will again become available for new awards under the plan. Annual
cash awards are limited to $10,000,000 per person, and annual cash performance
awards are limited to $20,000,000 per person.

     The compensation committee of our board of directors administers the plan.
The committee has complete discretion to make all decisions relating to the
interpretation and operation of the plan, including the discretion to determine
which eligible individuals are to receive any award, and to determine the type,
number, vesting requirements and other features and conditions of each award.

     The exercise price for incentive stock options granted under the plan may
not be less than 100% of the fair market value of the common stock on the
option grant date. The exercise price may be paid in cash or by other means,
including a cashless exercise method as determined by the compensation
committee.

     The plan includes an automatic grant program for our non-employee
directors. Under the plan, non-employee directors are automatically granted
options to purchase 15,000 shares of common stock upon their initial election
to the board of directors and 500 shares upon appointment to any committee of
the board and upon appointment as chairman of a committee. Prior to January 1,
2000, directors were granted options to purchase an additional 6,000 shares in
January of each year that they served on the board and 500 each year that they
served as a member, and 500 each year that they served as chairman, of a
committee. Pursuant to an amendment to the plan adopted by the board of
directors effective January 1, 2000, directors are granted options to purchase
an additional 7,500 shares in January of each year that they serve on the board
and 2,000 each year that they serve as a member, and 1,000 each year that they
serve as chairman, of a committee. All options granted under the automatic
grant program vest 2% a month for each month after the grant. Directors who
were serving on the board on the date that the plan was adopted are eligible to
participate in the program in 2001. Otherwise, directors are eligible upon
election.

     Our board of directors may amend or terminate our plan at any time. If the
board amends the plan, stockholder approval of the amendment will be sought
only if required by an applicable law. The plan will continue in effect
indefinitely unless the board decides to terminate the plan earlier.

                                       73
<PAGE>

     On March 24, 2000 the board of directors adopted an amendment to the plan,
subject to the approval of our stockholders at the 2000 Annual Meeting,
scheduled to be held on May 23, 2000. If the amendment is approved by our
stockholders, the amended plan will differ from our current plan as follows:

     /bullet/ the number of shares of common stock reserved and available for
              delivery in connection with awards under the plan will be
              increased to 3,000,000 shares from 2,500,000 shares; and

     /bullet/ the number of shares of common stock reserved and available for
              delivery in connection with awards under the plan will
              automatically increase on the first trading day of each calendar
              year, commencing 2001 and continuing through 2005, by an amount
              equal to 3.0% of the total number of shares of our common stock
              outstanding on the last trading day of the immediately preceding
              calendar year.

     1999 EMPLOYEE STOCK PURCHASE PLAN. Our board of directors adopted our 1999
Employee Stock Purchase Plan in July 1999, and our stockholders approved the
adoption of the plan in July 1999. We have reserved 465,000 shares of common
stock for issuance under the plan, of which 15,411 shares have been issued as
of April 30, 2000. There remain 449,589 shares of common stock available for
issuance under the plan. Once an employee enters the plan, on the first day of
each offering period he or she is granted an option to purchase shares of our
common stock, up to a maximum of 1,000 shares, on June 30 and December 31 of
each offering period. The plan, which is intended to qualify under Section 423
of the Internal Revenue Code of 1986, is implemented through successive twelve-
month offering periods, generally commencing the first of January each year.
The initial offering period commenced on October 6, 1999, the date of the
initial public offering of our common stock, and runs through December 31,
2000. The plan is administered by the compensation committee. Employees become
eligible to participate when they have been employed for more than five (5)
months in a calendar year, working at least 20 hours a week. The plan permits
eligible employees to purchase common stock through payroll deductions, which
may not exceed 15% of an employee's compensation. The price of stock purchased
under the plan will be 85% of the lower of the fair market value of the common
stock at either the beginning of the offering period or the day that the
employee became eligible under the plan (if after the beginning of such
period), whichever is higher, or the end of each six-month exercise period.
Employees may not be granted shares under the plan if immediately following a
grant they would hold stock and/or options to acquire stock possessing more
than 5% of the total voting power of the shares of our company. In addition,
employees may be granted options to purchase a maximum of $21,250 worth of
stock per year under the plan. Employees may end their participation at any
time and participation ends automatically upon termination of employment with
us. Our board of directors may amend or terminate the plan at any time. If the
board amends the plan, stockholder approval of the amendment will be sought
only if required by an applicable law.

     1998 EMPLOYEE STOCK OPTION PLAN. Our board of directors adopted a 1998
Employee Stock Option Plan in January 1998, and our stockholders approved the
adoption of the plan in March 1998. Although we terminated this plan in July
1999, options to purchase 814,592 shares were outstanding as of April 30, 2000.
We have reserved shares of common stock for issuance upon the exercise of these
options.

     The plan required that the exercise price for incentive stock options
granted under the plan may not be less than 100% of the fair market value of
the common stock on the option grant date. The exercise price may be paid in
cash or, at the discretion of the compensation committee, in outstanding shares
of common stock, by delivery of a promissory note, or by any combination of
cash, shares of common stock or promissory notes. At the discretion of the
compensation committee, the exercise price may also be paid by using a cashless
exercise method.

     If a merger or other reorganization occurs, and our stockholders before
the transaction hold a majority of the voting securities of the acquiring or
surviving corporation after the transaction,

                                       74
<PAGE>

outstanding options under the plan shall become exercisable for securities of
the acquiring or surviving corporation. If our stockholders before the
transaction hold less than a majority of the voting securities of the acquiring
or surviving corporation after the transaction, outstanding options shall
generally be canceled unless the merger or reorganization agreement provides
otherwise.

     1998 DIRECTORS AND CONSULTANTS STOCK OPTION PLAN. Our board of directors
adopted a 1998 Directors and Consultants Stock Option Plan in January 1998, and
our stockholders approved the adoption of the plan in March 1998. Although we
terminated this plan in July 1999, options to purchase 139,593 shares were
outstanding as of April 30, 2000. We have reserved shares of common stock for
issuance upon the exercise of these options.

     The plan required that the exercise price for stock options granted under
the plan shall be determined by the compensation committee at the time of
grant. The exercise price may be paid in cash or, at the discretion of the
committee, in outstanding shares of common stock, by delivery of a promissory
note, or by any combination of cash, shares of common stock or promissory
notes. At the discretion of the committee, the exercise price may also be paid
by using a cashless exercise method.

     If a merger or other reorganization occurs, and our stockholders before
the transaction hold a majority of the voting securities of the acquiring or
surviving corporation after the transaction, outstanding options under the plan
shall become exercisable for securities of the acquiring or surviving
corporation. If our stockholders before the transaction hold less than a
majority of the voting securities of the acquiring or surviving corporation
after the transaction, outstanding options shall generally be canceled unless
the merger or reorganization agreement provides otherwise.

                                       75
<PAGE>

                      PRINCIPAL AND SELLING STOCKHOLDERS

     The table below sets forth information regarding the beneficial ownership
of our common stock as of April 30, 2000, by the following individuals or
groups:

     /bullet/ Each person or entity who is known by us to own beneficially more
              than 5.0% of our outstanding stock;

     /bullet/ Each of the our executive officers;

     /bullet/ Each of our directors;

     /bullet/ All directors and executive officers as a group; and

     /bullet/ Each of the stockholders selling shares of our common stock in
              this offering.

     Unless otherwise indicated, the address of each of the individuals listed
in the table is c/o SmartDisk Corporation, 3506 Mercantile Avenue, Naples,
Florida 34104. Except as otherwise indicated, the persons named in the table
have sole voting and investment power with respect to all shares of common
stock held by them.

     Percentage ownership in the following table is based on 17,375,621 shares
of common stock outstanding as of April 30, 2000. Beneficial ownership is
determined in accordance with the rules of the Securities and Exchange
Commission and generally includes voting or investment power with respect to
securities. Shares of our common stock subject to options that are presently
exercisable or exercisable within 60 days of April 30, 2000 are deemed to be
outstanding and beneficially owned by the person holding the options for the
purpose of computing the percentage of ownership of that person, but are not
treated as outstanding for the purpose of computing the percentage of any other
person.

     The number of shares offered does not reflect the possible sale of shares
upon the exercise of the underwriters' over-allotment option. We and some of
the selling stockholders have granted an option to the underwriters,
exercisable for 30 days after the date of this prospectus, to purchase up to an
aggregate of 585,000 additional shares of our common stock at the public
offering price set forth on the cover page of this prospectus, less the
underwriting discount. The members of management who have granted these options
are Michael S. Battaglia, O. Lee Drennan, Kazuhisa Fukatsu, Jon Kaplan, Douglas
R. Kraul, Michael R. Mattingly, Konosuke Nakamura, Robert Protheroe, Daniel E.
Reed, Quresh Sachee and Yoshiaki Uchida. In addition, to the extent that the
selling stockholders offer less than 1,372,264 shares of common stock, we will
offer additional shares so that the aggregate number of shares offered is
3,900,000.

<TABLE>
<CAPTION>
                                               SHARES BENEFICIALLY                   SHARES BENEFICIALLY
                                                   OWNED PRIOR                           OWNED AFTER
                                                 TO THE OFFERING         NUMBER          THE OFFERING
                                             -----------------------    OF SHARES   ----------------------
NAME OF BENEFICIAL OWNER                        NUMBER      PERCENT      OFFERED       NUMBER      PERCENT
- ------------------------------------------   -----------   ---------   ----------   -----------   --------
<S>                                          <C>           <C>         <C>          <C>           <C>
DIRECTORS, EXECUTIVE OFFICERS
  AND 5% STOCKHOLDERS
Phoenix House Investments, LP(1) .........    7,382,917       42.5%     100,000      7,282,917      36.6
Toshiba Corporation(2) ...................    2,537,500       14.6      500,000      2,037,500      10.2
Michael S. Battaglia(3) ..................      447,480        2.6           --        447,480       2.2
D. James Bidzos(4) .......................       29,200          *           --         29,200         *
Vincent Fedele(5) ........................      253,501        1.4       63,375        190,126       1.0
Addison M. Fischer(6) ....................    7,961,685       45.8      300,000      7,661,685      38.5
James M. Giarrusso(7) ....................       85,455          *       15,000         70,455         *
Anthony A. Ibarguen(8) ...................        9,050          *           --          9,050         *
Douglas R. Kraul(9) ......................          676          *           --            676         *
Michael R. Mattingly(10) .................        8,332          *           --          8,332         *
Shigeki Morita ...........................           --         --           --             --        --
Robert Protheroe(11) .....................       13,256          *           --         13,256         *
</TABLE>

                                       76
<PAGE>

<TABLE>
<CAPTION>
                                                 SHARES BENEFICIALLY                     SHARES BENEFICIALLY
                                                     OWNED PRIOR                             OWNED AFTER
                                                   TO THE OFFERING          NUMBER          THE OFFERING
                                               ------------------------    OF SHARES   -----------------------
NAME OF BENEFICIAL OWNER                          NUMBER       PERCENT      OFFERED       NUMBER       PERCENT
- --------------------------------------------   ------------   ---------   ----------   ------------   --------
<S>                                            <C>            <C>         <C>          <C>            <C>
Daniel E. Reed(12) .........................        6,679           *           --          6,679          *
Quresh Sachee(13) ..........................       52,596           *           --         52,596          *
Timothy Tomlinson(14) ......................       31,134           *           --         31,134          *
Joseph M. Tucci(15) ........................        7,550           *           --          7,550          *
Hatim Tyabji(16) ...........................       12,050           *           --         12,050          *
Yoshiaki Uchida(17) ........................       14,260           *           --         14,260          *
All directors and executive officers,
  as a group (16 persons)(18) ..............    8,932,904        50.4      378,375      8,554,529       42.2
OTHER SELLING STOCKHOLDERS
Add Venture Associates .....................       12,397           *       11,157          1,240          *
Mark S. Ain ................................        5,913           *        5,221            592          *
Alson Partners III .........................       44,958           *        9,000         35,958          *
Ascent Venture Partners, L.P. ..............       14,733           *        3,300         11,433          *
Ascent Venture Partners II, L.P. ...........      147,360           *       33,300        114,060          *
Martin Boorstein ...........................          680           *          612             68          *
John Boyne .................................        6,468           *        1,294          5,174          *
Lawrence Owen Brown Family Trust ...........        3,763           *        3,387            376          *
John Constantino ...........................          680           *          612             68          *
Derek Cook .................................        1,078           *          216            862          *
Henry Crouse ...............................        7,645           *        3,000          4,645          *
O. Lee Drennan(19) .........................       15,930           *           --         15,930          *
Kazuhisa Fukatsu(20) .......................        4,891           *           --          4,891          *
Germanium Power Devices Corp. ..............        7,859           *        7,073            786          *
Germanium Power Devices Corp. Profit
  Sharing Trust Group F ....................       10,998           *        9,898          1,100          *
Deidre Giese ...............................        2,156           *          432          1,724          *
Green Mountain Capital, L.P. ...............       62,497           *       30,000         32,497          *
Allen Greenberg ............................          680           *          612             68          *
Jon Kaplan(21) .............................       41,252           *           --         41,252          *
Keystone Venture Partners V, L.P. ..........      277,142         1.6       70,000        207,142        1.0
Konosuke Nakamura(22) ......................        6,203           *           --          6,203          *
Le Serre ...................................        1,711           *        1,539            172          *
Massachusetts Technology Development
  Corporation ..............................       55,809           *       50,228          5,581          *
Grant Morgan ...............................       16,170           *        3,342         12,828          *
Anthony P. Morris ..........................        4,867           *        4,380            487          *
NEC Corporation ............................      125,000           *       25,000        100,000          *
Leonard & Dena Oppenheim ...................        3,906           *        3,515            391          *
Rhovin Engineering Pension Plan ............        4,702           *        4,231            471          *
Rohm Company, Ltd. .........................      250,000         1.4       50,000        200,000        1.0
Rufus R. Ward ..............................        1,568           *        1,411            157          *
Richard Scherr .............................        1,949           *          949          1,000          *
T & B Investors, LLC .......................       76,770           *       15,000         61,770          *
William Thalheimer .........................          921           *          180            741          *
Yamaichi Electronics Company, Ltd. .........      250,000         1.4       50,000        200,000        1.0
Zero Stage Capital V, L.P. .................      190,590         1.1       95,000         95,590          *
Other selling stockholders,
  as a group (35 persons)(22) ..............    1,659,797         9.6      493,889      1,165,908        5.9
</TABLE>

                                                 FOOTNOTES ON THE FOLLOWING PAGE

                                       77
<PAGE>
- ----------------
 *   Less than one percent.

(1)  The address for Phoenix House is Phoenix House Investments, LP, 101
     Convention Center Drive, Suite 850, Las Vegas, Nevada 89109. Phoenix House
     is controlled by Addison M. Fischer, the Chairman of our board of
     directors.

(2)  The address for Toshiba Corporation is 1-1 Shibaura 1-Chome, Minato-ku,
     Tokyo 105, Japan.

(3)  Includes 36,344 shares subject to options either currently exercisable or
     exercisable by Mr. Battaglia within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Battaglia will sell 80,000 shares, resulting in him owning 367,480 shares
     (2.2%) after the closing of the offering.

(4)  Includes 300 shares subject to options either currently exercisable or
     exercisable by Mr. Bidzos within 60 days of April 30, 2000. Excludes shares
     held by Phoenix House, in which Mr. Bidzos owns a 2.5% ownership interest.
     Mr. Bidzos disclaims beneficial ownership of the shares held by Phoenix
     House.

(5)  Includes 200,048 shares subject to options either currently exercisable or
     exercisable by Mr. Fedele within 60 days of April 30, 2000 and 16,521
     shares owned by Mr. Fedele's wife and minor children, as to which Mr.
     Fedele disclaims beneficial ownership. Of the 63,375 shares offered by Mr.
     Fedele, 4,129 are offered on behalf of his wife and minor children.

(6)  Includes 7,382,917 shares held of record by Phoenix House and 150,000
     shares held by Fischer International. Mr. Fischer effectively controls both
     entities.

(7)  Includes 40,242 shares subject to options either currently exercisable or
     exercisable by Mr. Giarrusso within 60 days of April 30, 2000 and 5,255
     shares held by Mr. Giarrusso as custodian for his minor son, as to which
     Mr. Giarrusso disclaims beneficial ownership.

(8)  Includes 4,050 shares subject to options either currently exercisable or
     exercisable by Mr. Ibarguen within 60 days of April 30, 2000.

(9)  Does not reflect the possible sale of shares upon the exercise of the
     underwriters' over-allotment option. If the underwriters exercise the
     option in full, Mr. Kraul will sell 676 shares, resulting in him owning no
     shares after the closing of the offering.

(10) Includes 7,813 shares subject to options either currently exercisable or
     exercisable by Mr. Mattingly within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Mattingly will sell 8,332 shares, resulting in him owning no shares after
     the closing of the offering.

(11) Includes 12,500 shares subject to options either currently exercisable or
     exercisable by Mr. Protheroe within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Protheroe will sell 10,000 shares, resulting in him owning 3,256 shares
     after the closing of the offering.

(12) Includes 6,250 shares subject to options either currently exercisable or
     exercisable by Mr. Reed within 60 days of April 30, 2000. Does not reflect
     the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Reed will sell 5,000 shares, resulting in him owning 1,679 shares after the
     closing of the offering.

(13) Includes 21,954 shares subject to options either currently exercisable or
     exercisable by Mr. Sachee within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Sachee will sell 15,000 shares, resulting in him owning 37,596 shares after
     the closing of the offering.

(14) Includes 1,050 shares subject to options either currently exercisable or
     exercisable by Mr. Tomlinson within 60 days of April 30, 2000. Includes
     1,500 shares held by trusts for which Mr. Tomlinson and his wife are the
     sole trustees. Mr. Tomlinson disclaims beneficial ownership of those
     shares. Also includes 7,417 shares held by an investment fund of which Mr.
     Tomlinson is a general partner. Mr. Tomlinson disclaims beneficial
     ownership of such shares except to the extent of his pecuniary interest
     therein.

(15) Includes 4,050 shares subject to options either currently exercisable or
     exercisable by Mr. Tucci within 60 days of April 30, 2000.

(16) Includes 4,050 shares subject to options either currently exercisable or
     exercisable by Mr. Tyabji within 60 days of April 30, 2000.

(17) Includes 13,283 shares subject to options either currently exercisable or
     exercisable by Mr. Uchida within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Uchida will sell 10,977 shares, resulting in him owning 3,283 shares after
     the closing of the offering.

(18) See footnotes (3) through (17) above.

(19) Includes 15,625 shares subject to options either currently exercisable or
     exercisable by Mr. Drennan within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Drennan will sell 9,900 shares, resulting in him owning 6,030 shares after
     the closing of the offering.

                                       78
<PAGE>

(20) Includes 4,531 shares subject to options either currently exercisable or
     exercisable by Mr. Fukatsu within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Fukatsu will sell 3,360 shares, resulting in him owning 1,531 shares after
     the closing of the offering.

(21) Includes 781 shares subject to options either currently exercisable or
     exercisable by Mr. Kaplan within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Kaplan will sell 8,000 shares, resulting in him owning 33,252 shares after
     the closing of the offering.

(22) Includes 5,469 shares subject to options either currently exercisable or
     exercisable by Mr. Nakamura within 60 days of April 30, 2000. Does not
     reflect the possible sale of shares upon the exercise of the underwriters'
     over-allotment option. If the underwriters exercise the option in full, Mr.
     Nakamura will 734 sell shares, resulting in him owning 5,469 shares after
     the closing of the offering.

(23) See footnotes (19) through (22) above.

                                       79
<PAGE>

                          RELATED PARTY TRANSACTIONS

PRE-FORMATION ADVANCES

     Prior to 1997, Addison Fischer and his affiliates, including Fischer
International, advanced SDSC, our predecessor, non-interest bearing loans in
the aggregate amount of approximately $9.6 million in order to fund our
operations. Of the total amount advanced to SDSC, approximately $4.6 million
was contributed to the capital stock of SDSC in 1996 and 1997. SDSC repaid the
remaining $5.0 million of advances in May 1998, of which $1,045,000 was paid to
Fischer International and $3,955,000 was paid to Addison Fischer.

     In addition, from 1996 to March 1999, Addison Fischer and his affiliates,
including Fischer International, advanced SmartDiskette Limited, or SDL,
non-interest bearing loans in the aggregate amount of approximately $600,000.
In May 1999, prior to our acquisition of SDL, these advances were converted
into 96,710 shares of SDL common stock and, after the acquisition in May 1999,
these shares were in turn converted into 76,018 shares of our common stock.

FORMATION TRANSACTIONS

     Although we commenced operations in January 1998, we did not receive
significant capital contributions until February of that year. In February
1998, we entered into a joint venture agreement along with Toshiba and Phoenix
House which detailed a plan of capital contribution, corporate governance and
business strategies for us. Pursuant to this agreement, each of Toshiba,
Fischer International and Phoenix House agreed to purchase shares of our common
stock and become our principal stockholders. Before the May 1998 stock
purchases described below substantially, all outstanding shares of our common
stock were owned by employees of, or consultants to, SmartDisk, as a result of
the exercise of stock options.

     The joint venture agreement called for Toshiba to make an immediate loan
to us of $5.0 million in exchange for a convertible note. The note had an
interest rate of 4% per annum. The note remained outstanding until May 22,
1998. At that time, Toshiba acquired 2,487,500 shares of our common stock in
exchange for a cash payment of $4,950,000 and delivery and cancellation of the
February 1998 note, including accrued interest.

     At the same time that Toshiba purchased its shares of our common stock,
both Phoenix House and Fischer International acquired shares of our common
stock. Both Phoenix House and Fischer International are controlled by Addison
Fischer, the Chairman of our board of directors. Phoenix House acquired
7,350,000 shares of our common Stock in exchange for all of the outstanding
shares of SDSC. As a result, SDSC became our wholly owned subsidiary and we
became the owner of the exclusive patent licenses owned by SDSC. Fischer
International acquired 150,000 shares of our common stock in return for
trademarks it owned relating to the SafeBoot, FlashPath and Smarty products.
Immediately after their capital contributions, Phoenix House, Toshiba and
Fischer International owned 68.8%, 23.3% and 1.4% of our outstanding common
stock.

     On May 26, 1999, the shareholders of SDL, which included Addison Fischer
and Phoenix House, exchanged all of their shares of SDL for 515,500 shares of
our common stock. Of the total number of our shares issued, Addison Fischer
received 428,768 shares, Phoenix House received 32,918 shares and the other
shareholders of SDL received the remaining 53,814 shares. As a result of this
transaction, we acquired 100% of SDL, the indirect owner of its current
principal patents.

FISCHER TRANSACTIONS

     In 1996 and 1997, all of the products of SDSC were sold through Fischer
International and its affiliates. Under this arrangement, Fischer International
and its affiliates received a fee of approximately 25% of the sales of SDSC.
The consolidated revenues shown in our 1996 and 1997

                                       80
<PAGE>

financial statements, which reflect the revenue of SDSC, are net of the fees
paid to Fischer International and its affiliates. In addition, operating
expenses totaling approximately $4.0 million in 1997 were incurred by Fischer
International on behalf of SDSC.

     In January 1998, SDSC entered into an operating agreement with Fischer
International and SmartDisk to provide operating services to SDSC, including
developing and marketing the SafeBoot, FlashPath and Smarty products. SDSC
agreed in return to reimburse Fischer International and us for the expenses
related to providing those services. Upon our obtaining control of SDSC in May
1998, this agreement was terminated and replaced with a new operating agreement
between Fischer International and us. Under this new agreement, as amended in
June 1999, we reimburse Fischer International for marketing, accounting and
other similar services. In addition, until recently we have shared office space
with Fischer International. We have reimbursed Fischer International for the
cost of this office space as well as other general and administrative expenses.
Our share of these expenses is based on an internal analysis of the relative
amount of time devoted to our business by employees of Fischer International as
well as the overhead charges attributable to these employees. In 1998 and 1999,
we paid Fischer International approximately $1.5 million and $300,000 under
this arrangement for the reimbursement of expenses under the operating
agreement and for the other shared services.

     In May 1998, we entered into license and distribution agreements with
Fischer International. Under these agreements, we granted Fischer International
a non-exclusive license to our SafeBoot product and distribution rights to our
SafeBoot, Smarty and FlashPath products until 2001. Pursuant to this agreement,
Fischer International agreed to pay us 33.3% of the net revenue derived from
the sale of our products on a stand-alone basis and 5% of the net revenue
derived from the sale of our products which are bundled with the products of
third parties. In 1998 and 1999, we received approximately $285,000 and
$470,000 from Fischer International under these agreements in royalties related
to SafeBoot, and no royalties related to Smarty and FlashPath.

TOSHIBA TRANSACTIONS

     In May 1998, we entered into a license agreement with Toshiba, which was
contemporaneously becoming one of our principal stockholders. Under this
agreement, Toshiba granted us a non-exclusive license to patents relating to
the interface with Toshiba's SmartMedia cards. We paid a one-half of 1% royalty
on the net sales price of our products that use the Toshiba license through
March 1999. This agreement was amended in September 1998 to expand the field of
use for the non-exclusive license. In April 1999, we again amended the Toshiba
license. In exchange for 50,000 shares of our common stock, Toshiba agreed to
grant us a fully-paid license as of April 1999, at which time we stopped paying
royalties. In 1998 and 1999, we paid approximately $69,000 and $25,600 to
Toshiba under this license.

     In addition, we sell a number of our products to an affiliate of Toshiba
which in turn serves as sales agent to Toshiba in its role as an OEM customer.
In 1997, 1998 and 1999, we had aggregate sales to Toshiba or the sales agent of
approximately $495,000, $0 and $815,000.

     Also, since September 1998, four engineers from Toshiba have worked for us
on a contract basis. In 1998 and 1999, we paid Toshiba approximately $74,000
and $474,000 for these services.

EMPLOYEE ADVANCES

     On March 3, 1998, we loaned Michael Battaglia $305,114 in connection with
Mr. Battaglia's exercise of an option to purchase 426,136 shares of our common
stock. The loan bears interest at the rate of 5.47% per year and the interest
is payable quarterly. The principal balance is due on the earlier of March 3,
2003 or the end of his employment with us or an affiliate of ours.

     On March 29, 1999, we loaned Robert Protheroe $60,000 in connection with
his repayment of amounts owed to his previous employer. The loan bears interest
at the rate of 4.71% per year and is

                                       81
<PAGE>

due in four annual installments ending in 2003, unless his employment with us
ends at an earlier date, in which case the principal balance and accrued
interest are due within 30 days after termination of employment. The
outstanding principal balance of the loan as of March 31, 2000 is $45,000.

OTHER TRANSACTIONS

     On May 28, 1998, we sold 28,750 shares of our common stock at a price of
$4.00 per share to First TZMM Investment Partnership, an entity affiliated with
Tomlinson Zisko Morosoli & Maser LLP. Timothy Tomlinson, one of our directors,
is a partner of Tomlinson Zisko Morosoli & Maser LLP.

     On July 1, 1999, as part of a larger round of investments led by SCM
Microsystems, we sold an aggregate of 20,000 shares of common stock to Messrs.
Tomlinson and Bidzos, two of our directors, for $160,000, or $8.00 per share.
Individually, Mr. Tomlinson received 7,500 shares and Mr. Bidzos received
12,500 shares. In addition, First TZMM Investment Partnership acquired 27,500
shares for $220,000.

     On January 21, 2000, we granted options to acquire 15,000 shares of common
stock to Mr. Tomlinson with an exercise price of $35.00 per share. Options to
purchase 6,000 shares vested immediately, options to purchase 6,000 shares
vested 12.5% per quarter and options to purchase 3,000 shares vested 2% per
month. On January 31, 2000, we loaned Mr. Tomlinson $209,994 in connection with
his exercise of options to purchase 6,000 shares of our common stock for $35.00
per share. The loan bears interest at the rate of 6.07% per year and the
interest is payable quarterly. The principal balance is due on January 31,
2005.

     Mr. Tomlinson is a partner of Tomlinson Zisko Morosoli & Maser LLP, which
provided legal services to us in 1999. Fees paid in 1999 to Mr. Tomlinson's
firm did not exceed 5% of the law firm's gross revenues for its last full
fiscal year.

                                       82
<PAGE>

                         DESCRIPTION OF CAPITAL STOCK

GENERAL

     Our authorized capital stock consists of 60,000,000 shares of common
stock, $0.001 par value, and 5,000,000 shares of preferred stock, $0.001 par
value.

COMMON STOCK

     As of April 30, 2000, there were 17,375,621 shares of common stock
outstanding that were held of record by approximately 80 stockholders. There
will be 19,903,357 shares of common stock outstanding, assuming no exercise
after April 30, 2000 of outstanding options, after giving effect to the sale of
the shares of common stock offered to the public by this prospectus but not the
exercise of the underwriters' over-allotment option.

     The holders of common stock are entitled to one vote per share on all
matters to be voted upon by the stockholders. Subject to any preferential
rights of preferred stockholders, the holders of common stock are entitled to
receive dividends on a pro rata basis, if any, declared from time to time by
the board of directors out of legally available funds. We have never paid
dividends in the past and do not intend to do so in the future. In the event of
our liquidation, dissolution or winding up, subject to any preferential rights
of preferred stockholders, the holders of common stock are entitled to share on
a pro rata basis in all assets remaining after payment of liabilities. The
common stock has no preemptive or conversion rights or other subscription
rights. There are no redemption or sinking fund provisions applicable to the
common stock. All outstanding shares of common stock are fully paid and
nonassessable, and the shares of common stock to be issued upon completion of
this offering will be fully paid and nonassessable.

PREFERRED STOCK

     On the closing of this offering, no shares of preferred stock will be
outstanding. The board of directors has the authority to issue the preferred
stock in one or more series and to fix the rights, preferences, privileges and
restrictions of the preferred stock, including dividend rights, dividend rates,
conversion rights, voting rights, terms of redemption, redemption prices,
liquidation preferences and the number of shares constituting any series or the
designation of any series, without further vote or action by the stockholders.
The issuance of preferred stock may have the effect of delaying, deferring or
preventing a change in control of our company without further action by the
stockholders and may adversely affect the voting and other rights of the
holders of common stock. The issuance of preferred stock with voting and
conversion rights may adversely affect the voting power of the holders of
common stock, including the loss of voting control to others. At present, we
have no plans to issue any preferred stock.

REGISTRATION RIGHTS

     Concurrently with the purchase of our common stock by Toshiba Corporation,
Phoenix House Investments, LP and Fischer International Systems Corporation, we
entered into an agreement providing registration rights for Toshiba, Phoenix
House and Fischer International. At any time after 90 days following the date
of this prospectus, Toshiba, Phoenix House or the holders of a majority of the
shares held by them may require us to file a registration statement under the
Securities Act covering at least 20% of the securities of SmartDisk held by
them, or a lesser percentage if the net aggregate offering price would exceed
$10.0 million. We will not be required to comply with a request for
registration on more than three occasions or within 60 days before or 90 days
after our good faith estimate of the effective date of another registration
statement filed pursuant to a request.

     When we are eligible to utilize a registration statement on Form S-3 to
register an offering of our securities, holders of 20% of the shares held by
Toshiba, Phoenix House and Fischer International may

                                       83
<PAGE>

request that we file a registration statement on Form S-3, covering all or a
portion of securities of SmartDisk held by them, provided that the aggregate
public offering price is at least $500,000. These holders can request only two
S-3 registrations.

     These registration rights will be subject to our right to delay the filing
of a registration statement if, in the view of our board of directors, a filing
would be seriously detrimental to us, not more than once in any 12-month
period, for not more than 150 days after the appropriate number of holders have
requested we file a registration statement.

     In addition, in connection with our acquisition of VST Technologies, Inc.,
we entered into agreements providing registration rights for the management
stockholders and other specified non-management stockholders of VST. At any
time after 90 days following the date of this prospectus, holders of a majority
of our common stock received by the management stockholders or holders of a
majority of our common stock received by the non-management stockholders of VST
in connection with the acquisition may require us to file a registration
statement under the Securities Act. The management stockholders may neither
require registration in any one filing of more than 25% of the shares received
by them in connection with the acquisition nor require us to file more than
four registration statements. Only one request for registration may be made by
the management stockholders in any six month period. The non-management
stockholders may neither require registration in any one filing of more than
50% of the shares received by them in connection with the acquisition nor
require us to file more than one registration statement. In addition, under the
agreements, we are required to file a registration statement on Form S-3 as
soon as we are eligible but no later than October 16, 2000 covering all of the
common stock issued in the acquisition and maintain the effectiveness of such
registration statement until the one-year anniversary of the VST acquisition.

     The registration rights given in connection with the VST acquisition are
subject to our right to delay the filing of a registration statement for no
more than 60 days if our board of directors determines in good faith that a
filing would have a material adverse affect on any proposal or plan of ours to
engage in a material acquisition or disposition of assets or a material merger,
consolidation, tender offer or other similar transaction. We may not delay a
filing more than once in any nine-month period.

     In addition, in connection with our acquisition of Impleo Limited, we
provided registration rights for the stockholders of Impleo. Under the
acquisition agreement, we are required to file a registration statement on Form
S-3 as soon as we are eligible but no later than November 5, 2000 covering all
of the common stock issued in the acquisition and maintain the effectiveness of
such registration statement until the one-year anniversary of the acquisition.
At any time after November 5, 2000, if we are not eligible to file a shelf
registration statement, then the former stockholders of Impleo may require us
to file a registration statement under the Securities Act.

     In addition, Toshiba, Phoenix House, SCM Microsystems, Inc., Fischer
International, the former stockholders of VST and the former stockholders of
Impleo Limited have "piggyback" registration rights. If we propose to register
any common stock under the Securities Act, those stockholders may require us to
include all or a portion of their securities in the registration. However, the
managing underwriter, if any, of any offering has the right to limit the number
of securities proposed to be included in the registration.

     We are required to bear all registration expenses incurred in connection
with these registrations. Toshiba, Phoenix House, Fischer International, the
former management and non-management stockholders of VST and the former
stockholders of Impleo will pay all underwriting discounts and selling
commissions applicable to the sale of their securities.

     We also agreed to indemnify Toshiba, Phoenix House, Fischer International
and the former management and non-management stockholders of VST for any
damages they suffer due to any untrue statement or omission that we make in a
registration statement covering their shares.

                                       84
<PAGE>

     The registration rights of Toshiba, Phoenix House and Fischer
International under the agreement providing registration rights will terminate,
as to each of them, when it may sell all its shares in a three-month period
under Rule 144 under the Securities Act.

ANTITAKEOVER EFFECTS OF DELAWARE LAW AND PROVISIONS OF OUR CERTIFICATE OF
INCORPORATION AND BYLAWS

     CERTIFICATE OF INCORPORATION AND BYLAWS. Our certificate of incorporation
provides that all stockholder actions must be effected at a duly called meeting
and not by a consent in writing. Our certificate of incorporation also provides
that the affirmative vote of 80% of our outstanding stock is required to remove
any of our directors, to approve a business combination involving our company
or for our stockholders to amend our bylaws or the anti-takeover provisions of
our certificate of incorporation. Our bylaws provide that our stockholders may
not call a special meeting of stockholders. The bylaws also include advance
notice procedures with regard to the nomination, other than by the board of
directors, of candidates for director elections. These provisions of our
certificate of incorporation and bylaws could discourage potential acquisition
proposals and could delay or prevent a change in control of SmartDisk. These
provisions are intended to enhance the likelihood of continuity and stability
in the composition of our board of directors and in the policies formulated by
our board of directors and to discourage some types of transactions that may
involve an actual or threatened change of control of SmartDisk. These
provisions are designed to reduce our vulnerability to an unsolicited
acquisition proposal. The provisions also are intended to discourage tactics
that may be used in proxy fights. However, these provisions could have the
effect of discouraging others from making tender offers for our shares or proxy
fights and, as a consequence, they also may inhibit fluctuations in the market
price of our shares that could result from actual or rumored takeover attempts.
These provisions also may have the effect of preventing changes in our
management.

     DELAWARE ANTITAKEOVER LAW. SmartDisk is subject to Section 203 of the
Delaware General Corporation Law, an antitakeover law. In general, Section 203
prohibits a publicly held Delaware corporation from engaging in a "business
combination" with an "interested stockholder" for a period of three years
following the date the person became an interested stockholder, unless the
"business combination" or the transaction in which the person became an
interested stockholder is approved in a prescribed manner. Generally, a
"business combination" includes a merger, asset or stock sale, or other
transaction resulting in a financial benefit to the interested stockholder.
Generally, an "interested stockholder" is a person who, together with
affiliates and associates, owns or within three years prior to the
determination of interested stockholder status, did own, 15.0% or more of a
corporation's voting stock. The existence of this provision may have an
antitakeover effect with respect to transactions not approved in advance by the
board of directors, including discouraging attempts that might result in a
premium over the market price for the shares of common stock held by
stockholders.

TRANSFER AGENT AND REGISTRAR

     The Transfer Agent and Registrar for the common stock is American Stock
Transfer & Trust Company.

                                       85
<PAGE>

                        SHARES ELIGIBLE FOR FUTURE SALE

     Upon completion of this offering, we will have outstanding 19.9 million
shares of common stock based upon shares outstanding as of April 30, 2000,
assuming no exercise of outstanding options prior to completion of this
offering and no exercise of the underwriters' over-allotment option. Of these
shares, the 3.45 million shares sold in our initial public offering are, and
the 3.9 million shares sold in this offering will be, freely tradable without
restriction under the Securities Act except for any shares purchased by
"affiliates" of SmartDisk as that term is defined in Rule 144 under the
Securities Act. As of April 30, 2000, approximately 12.6 million of the
outstanding shares of common stock are "restricted securities" as that term is
defined in Rule 144. In addition, all our executive officers and some of our
directors and stockholders, including some selling stockholders, who together,
assuming no exercise of the underwriters' over-allotment option, will hold an
aggregate of approximately 7.3 million shares of common stock upon the
completion of the offering, have agreed that they generally will not offer,
sell, contract to sell or otherwise dispose of any common stock or any
securities that are convertible into common stock for a period of 90 days after
the date of this prospectus without the prior written consent of Merrill Lynch,
Pierce, Fenner & Smith Incorporated. As a result of these lock-up agreements,
notwithstanding possible earlier eligibility for sale under the provisions of
Rules 144, 144(k) and 701, none of their shares will be eligible for resale
until 91 days after the date of this prospectus. Merrill Lynch, Pierce, Fenner
& Smith Incorporated may, at its sole discretion, and at any time without
notice, release all or any portion of the securities subject to lock-up
agreements.

     In general, the volume limitations under Rule 144, as currently in effect,
provide that a person who has beneficially owned restricted shares for at least
one year, including the holding period of any prior owner except an affiliate,
would be entitled to sell in any three-month period a number of shares that
does not exceed the greater of:

     /bullet/ 1.0% of the number of shares of our common stock then outstanding,
              which will equal approximately 199,000 shares immediately after
              this offering; or

     /bullet/ the average weekly trading volume of our common stock during the
              four calendar weeks preceding the filing of Form 144 with respect
              to the sale.

     Sales under Rule 144 must also be made in broker's transactions and are
subject to notice requirements and to the public availability of current
information about SmartDisk.

     Toshiba, Phoenix House, Fischer International, the former management and
non-management stockholders of VST and the former stockholders of Impleo are
entitled to registration rights for sale of their shares in the public market.
Registration of those shares under the Securities Act would result in those
shares becoming freely tradable without restriction under the Securities Act,
except for shares purchased by affiliates, immediately upon the effectiveness
of the registration and this could affect the stock price at that time.

                                       86
<PAGE>

                                 UNDERWRITING

     Merrill Lynch, Pierce, Fenner & Smith Incorporated, Chase Securities Inc.
and U.S. Bancorp Piper Jaffray Inc. are acting as representatives of the
underwriters named below. Subject to the terms and conditions described in a
purchase agreement among us, the selling stockholders and the underwriters, we
and the selling stockholders have agreed to sell to the underwriters, and the
underwriters severally have agreed to purchase from us and the selling
stockholders, the number of shares listed opposite their names below. To the
extent that the selling stockholders offer less than 1,372,264 shares of common
stock, we will offer additional shares so that the aggregate number of shares
offered is 3,900,000.

<TABLE>
<CAPTION>
                                                NUMBER
       UNDERWRITER                             OF SHARES
       -----------                            ----------
<S>                                           <C>
  Merrill Lynch, Pierce, Fenner & Smith
         Incorporated .....................
  Chase Securities Inc. ...................
  U.S. Bancorp Piper Jaffray Inc. .........
                                              ---------
        Total .............................   3,900,000
                                              =========
</TABLE>

     The underwriters have agreed to purchase all of the shares sold under the
purchase agreement if any of these shares are purchased. If an underwriter
defaults, the purchase agreement provides that the purchase commitments of the
nondefaulting underwriters may be increased or the purchase agreement may be
terminated.

     We and the selling stockholders have agreed to indemnify the underwriters
against certain liabilities, including liabilities under the Securities Act, or
to contribute to payments the underwriters may be required to make in respect
of those liabilities.

     The underwriters are offering the shares, subject to prior sale, when, as
and if issued to and accepted by them, subject to approval of legal matters by
their counsel, including the validity of the shares, and other conditions
contained in the purchase agreement, such as the receipt by the underwriters of
officer's certificates and legal opinions. The underwriters reserve the right
to withdraw, cancel or modify offers to the public and to reject orders in
whole or in part.

COMMISSIONS AND DISCOUNTS

     The representatives have advised us and the selling stockholders that the
underwriters propose initially to offer the shares to the public at the public
offering price on the cover page of this prospectus and to dealers at that
price less a concession not in excess of $   per share. The underwriters may
allow, and the dealers may reallow, a discount not in excess of $   per share
to other dealers. After the initial public offering, the public offering price,
concession and discount may be changed.

     The following table shows the public offering price, underwriting discount
and proceeds before expenses to SmartDisk and the selling stockholders. The
information assumes either no exercise or full exercise by the underwriters of
their over-allotment options.

<TABLE>
<CAPTION>
                                                                                     WITHOUT      WITH
                                                                       PER SHARE      OPTION     OPTION
                                                                      -----------   ---------   -------
<S>                                                                   <C>           <C>         <C>
   Public offering price ..........................................        $            $          $
   Underwriting discount ..........................................        $            $          $
   Proceeds, before expenses, to SmartDisk ........................        $            $          $
   Proceeds, before expenses, to the selling stockholders .........        $            $          $
</TABLE>

     The expenses of the offering, not including the underwriting discount, are
estimated at $500,000 and are payable by SmartDisk.

                                       87
<PAGE>

OVER-ALLOTMENT OPTION

     We and some of the selling stockholders have granted options to the
underwriters to purchase up to 585,000 additional shares at the public offering
price less the underwriting discount. The underwriters may exercise these
options for 30 days from the date of this prospectus solely to cover any
over-allotments. If the underwriters exercise these options, each will be
obligated, subject to conditions contained in the purchase agreements, to
purchase a number of additional shares proportionate to that underwriter's
initial amount reflected in the above table.

NO SALES OF SIMILAR SECURITIES

     We, some selling stockholders, our executive officers and some of our
directors have agreed, with exceptions, not to sell or transfer any common
stock for 90 days after the date of this prospectus without first obtaining the
written consent of Merrill Lynch. Specifically, we and these other individuals
have agreed not to directly or indirectly

     /bullet/ offer, pledge, sell or contract to sell any common stock,

     /bullet/ sell any option or contract to purchase any common stock,

     /bullet/ purchase any option or contract to sell any common stock,

     /bullet/ grant any option, right or warrant for the sale of any common
              stock,

     /bullet/ lend or otherwise dispose of or transfer any common stock,

     /bullet/ request or demand that we file a registration statement related to
              the common stock, or

     /bullet/ enter into any swap or other agreement that transfers, in whole or
              in part, the economic consequence of ownership of any common stock
              whether any such swap or transaction is to be settled by delivery
              of shares or other securities, in cash or otherwise.

     This lockup provision applies to common stock and to securities
convertible into or exchangeable or exercisable for or repayable with common
stock. It also applies to common stock owned now or acquired later by the
person executing the agreement or for which the person executing the agreement
later acquires the power of disposition.

QUOTATION ON THE NASDAQ NATIONAL MARKET

     Our common stock is quoted on the Nasdaq National Market under the symbol
"SMDK."

PRICE STABILIZATION AND SHORT POSITIONS

     Until the distribution of the shares is completed, SEC rules may limit
underwriters and selling group members from bidding for and purchasing our
common stock. However, the representatives may engage in transactions that
stabilize the price of the common stock, such as bids or purchases to peg, fix
or maintain that price.

     If the underwriters create a short position in the common stock in
connection with the offering, i.e., if they sell more shares than are listed on
the cover of this prospectus, the representatives may reduce that short
position by purchasing shares in the open market. The representatives may also
elect to reduce any short position by exercising all or part of the
over-allotment option described above. Purchases of the common stock to
stabilize its price or to reduce a short position may cause the price of the
common stock to be higher than it might be in the absence of such purchases.

     Neither we nor any of the underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the transactions
described above may have on the price of the

                                       88
<PAGE>

common stock. In addition, neither we nor any of the underwriters makes any
representation that the representatives or the lead managers will engage in
these transactions or that these transactions, once commenced, will not be
discontinued without notice.

PASSIVE MARKET MAKING

     In connection with this offering, underwriters and selling group members
may engage in passive market making transactions in the common stock on the
Nasdaq National Market in accordance with Rule 103 of Regulation M under the
Exchange Act during a period before the commencement of offers or sales of
common stock and extending through the completion of distribution. A passive
market maker must display its bid at a price not in excess of the highest
independent bid of that security. However, if all independent bids are lowered
below the passive market maker's bid, that bid must then be lowered when
specified purchase limits are exceeded.

                                 LEGAL MATTERS

     The validity of the common stock offered by this prospectus will be passed
upon for SmartDisk by Greenberg Traurig, P.A., Miami, Florida. Certain legal
matters in connection with the offering will be passed upon for the
underwriters by Wilson Sonsini Goodrich & Rosati, Professional Corporation,
McLean, Virginia.

                                    EXPERTS

     Ernst & Young LLP, independent certified public accountants, have audited
our consolidated financial statements at December 31, 1998 and 1999 and for
each of the three years in the period ended December 31, 1999, as set forth in
their report. We have included our consolidated financial statements in this
prospectus and elsewhere in the registration statement in reliance on Ernst &
Young LLP's report, given on their authority as experts in accounting and
auditing.

     The financial statements of VST Technologies, Inc. included in this
prospectus and elsewhere in the registration statement have been audited by
Arthur Andersen LLP, independent public accountants, as indicated in their
report, and are included in reliance upon the authority of Arthur Andersen LLP
as experts in giving their report.

                   WHERE YOU CAN FIND ADDITIONAL INFORMATION

     We have filed with the Securities and Exchange Commission, Washington,
D.C. 20549, a registration statement on Form S-1 under the Securities Act with
respect to the common stock offered by this prospectus. This prospectus does
not contain all of the information set forth in the registration statement and
the exhibits and schedules to the registration statement. For further
information with respect to SmartDisk and the common stock offered by this
prospectus, refer to the registration statement and the exhibits and schedules
filed as a part of the registration statement. Statements contained in this
prospectus concerning the contents of any contract or any other document
referred to are not necessarily complete; refer in each instance to the copy of
the contract or document filed as an exhibit to the registration statement.
Each statement of the type referred to in the preceding sentence is qualified
in all respects by reference to the exhibit. You may inspect a copy of the
registration statement without charge at the Securities and Exchange
Commission's principal office in Washington, D.C. and obtain copies of all or
any part thereof upon payment of a fee from the Public Reference Room of the
Securities and Exchange Commission at 450 Fifth Street, N.W., Washington, D.C.
20549, or at the Securities and Exchange Commission's regional offices in New
York, located at 7 World Trade Center, Suite 1300, New York, New York 10048, or
in Chicago, located at 500 West

                                       89
<PAGE>

Madison Street, Suite 1400, Chicago, Illinois 60661. You may obtain information
on the operation of the Public Reference Room by calling the Securities and
Exchange Commission at 1-800-SEC-0330. The Securities and Exchange Commission
maintains an Internet site that contains reports, proxy and information
statements and other information regarding registrants that file electronically
with the Securities and Exchange Commission. The Securities and Exchange
Commission's website address is www.sec.gov.

     We furnish our holders of common stock with annual reports containing,
among other information, audited financial statements certified by an
independent public accounting firm and quarterly reports containing unaudited
condensed financial information for the first three quarters of each fiscal
year. We intend to furnish other reports as we may determine or as may be
required by law.

                                       90
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<S>                                                                                       <C>
                                                                                          PAGE
                                                                                          ----
SMARTDISK CORPORATION

  Report of Independent Certified Public Accountants ..................................    F-2

  Consolidated Balance Sheets of SmartDisk as of December 31, 1998 and 1999 ...........    F-3

  Consolidated Statements of Operations of SmartDisk for the Years Ended December 31,
    1997, 1998 and 1999 ...............................................................    F-4

  Consolidated Statements of Cash Flows of SmartDisk for the Years Ended December 31,
    1997, 1998 and 1999 ...............................................................    F-5

  Consolidated Statements of Stockholders' Equity (Deficit) of SmartDisk for the Years
    Ended December 31, 1997, 1998 and 1999 ............................................    F-6

  Notes to Consolidated Financial Statements of SmartDisk .............................    F-7

VST TECHNOLOGIES, INC.

  Report of Independent Public Accountants ............................................   F-26

  Balance Sheets of VST as of December 31, 1998 and 1999 ..............................   F-27

  Statements of Operations of VST for the Years Ended December 31, 1997,
    1998 and 1999 .....................................................................   F-28

  Statements of Redeemable Convertible Preferred Stock and Stockholders' Deficit of VST
    for the Years Ended December 31, 1997, 1998 and 1999 ..............................   F-29

  Statements of Cash Flow of VST for the Years Ended December 31, 1997,
    1998 and 1999 .....................................................................   F-30

  Notes to Financial Statements of VST ................................................   F-31
</TABLE>

                                      F-1
<PAGE>

              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of SmartDisk Corporation:

     We have audited the accompanying consolidated balance sheets of SmartDisk
Corporation as of December 31, 1998 and 1999, and the related consolidated
statements of operations, stockholders' equity (deficit) and cash flows for
each of the three years in the period ended December 31, 1999. Our audits also
included the financial statement schedule listed in the Index at Item 14(a)2.
These financial statements and schedule are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements and schedule based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States. 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 consolidated financial position
of SmartDisk Corporation at December 31, 1998 and 1999, and the consolidated
results of its operations and its cash flows for each of the three years in the
period ended December 31, 1999, in conformity with accounting principles
generally accepted in the United States. Also, in our opinion, the related
financial statement schedule, when considered in relation to the basic
financial statements taken as a whole, presents fairly in all material respects
the information set forth therein.


                                        /s/ Ernst & Young LLP

Miami, Florida
January 21, 2000, except
for Note 15 as to which
the date is March 6, 2000

                                      F-2
<PAGE>

                             SMARTDISK CORPORATION
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                      DECEMBER 31,
                                                                           ----------------------------------
                                                                                 1998               1999
                                                                           ----------------   ---------------
<S>                                                                        <C>                <C>
ASSETS
Current assets:
 Cash and cash equivalents .............................................    $   2,919,728      $  19,079,542
 Restricted cash .......................................................        1,050,000          1,050,000
 Short-term investments ................................................               --         26,640,401
 Accounts receivable, net of allowance for doubtful accounts of
   $33,848 and $139,842 at December 31, 1998 and 1999, respectively.....        2,195,356          3,865,781
 Notes receivable ......................................................        1,381,886          6,302,439
 Inventories, net ......................................................        1,689,020          1,474,613
 Other current assets ..................................................          280,291          1,353,235
                                                                            -------------      -------------
   Total current assets ................................................        9,516,281         59,766,011
Property and equipment, net ............................................          682,014          2,623,629
Intangible assets, net .................................................          740,978            882,699
Deposits and other assets ..............................................          196,682            171,855
                                                                            -------------      -------------
TOTAL ASSETS ...........................................................    $  11,135,955      $  63,444,194
                                                                            =============      =============
LIABILITIES, REDEEMABLE COMMON STOCK AND
  STOCKHOLDERS' EQUITY (DEFICIT) .......................................
Current liabilities: ...................................................
 Accounts payable ......................................................    $   3,706,297      $   5,329,804
 Bank line of credit and discounted notes ..............................        2,247,718          4,894,672
 Other accrued liabilities .............................................          693,590          2,014,765
 Income taxes payable ..................................................               --          1,110,537
 Deferred research and development contract revenue ....................               --            307,874
                                                                            -------------      -------------
   Total current liabilities ...........................................        6,647,605         13,657,652
Deferred income tax liability ..........................................          184,658                 --
Stockholder loan .......................................................          648,147                 --
Commitments and contingencies ..........................................               --                 --
Redeemable common stock: 2,487,500 shares issued and outstanding at
  December 31, 1998 ....................................................        9,991,918                 --
Stockholders' equity (deficit): ........................................
 Preferred stock, $.001 par value; 5,000,000 shares authorized;
   none issued .........................................................               --                 --
 Common stock, $.001 par value; 60,000,000 shares authorized;
   9,296,723 issued and 9,216,496 outstanding at December 31, 1998;
   16,072,399 issued and 15,991,422 outstanding at December 31, 1999....            9,297             16,072
 Capital in excess of par value ........................................       16,351,092         71,246,592
 Treasury stock, 80,227 shares at December 31, 1998 and 80,977 shares
   at December 31, 1999, at cost .......................................          (57,764)           (58,304)
 Accumulated other comprehensive income ................................          478,948            711,954
 Notes receivable from officers/employees ..............................         (417,334)          (387,454)
 Accumulated deficit ...................................................      (22,700,612)       (21,742,318)
                                                                            -------------      -------------
   Total stockholders' equity (deficit) ................................       (6,336,373)        49,786,542
                                                                            -------------      -------------
TOTAL LIABILITIES, REDEEMABLE COMMON STOCK AND
  STOCKHOLDERS' EQUITY (DEFICIT) .......................................    $  11,135,955      $  63,444,194
                                                                            =============      =============
</TABLE>

                See notes to consolidated financial statements.

                                      F-3
<PAGE>

                             SMARTDISK CORPORATION
                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31,
                                                            ---------------------------------------------------
                                                                  1997              1998              1999
                                                            ---------------   ---------------   ---------------
<S>                                                         <C>               <C>               <C>
REVENUES
 Product sales ..........................................    $    892,530      $ 15,038,281      $ 37,262,464
 Research and development revenue .......................              --                --         2,586,506
 Royalties ..............................................              --           284,298           470,479
                                                             ------------      ------------      ------------
   Total revenues .......................................         892,530        15,322,579        40,319,449
COST OF REVENUES ........................................         300,678        12,600,330        24,820,064
                                                             ------------      ------------      ------------
GROSS PROFIT ............................................         591,852         2,722,249        15,499,385
OPERATING EXPENSES ......................................
 Research and development ...............................       1,411,986         2,107,142         5,868,983
 Sales and marketing ....................................          11,582         1,565,865         1,608,214
 General and administrative .............................       3,184,552         4,630,736         6,259,161
                                                             ------------      ------------      ------------
   Total operating expenses .............................       4,608,120         8,303,743        13,736,358
                                                             ------------      ------------      ------------
OPERATING INCOME (LOSS) .................................      (4,016,268)       (5,581,494)        1,763,027
Gain (loss) on foreign exchange .........................              --           (47,678)           29,919
Interest and other income ...............................           8,210            75,770           586,663
Interest expense ........................................            (514)          (51,858)          (54,471)
                                                             ------------      ------------      ------------
Net income (loss) before income taxes ...................      (4,008,572)       (5,605,260)        2,325,138
Income tax expense (benefit) ............................         (44,598)         (102,316)        1,366,844
                                                             ------------      ------------      ------------
NET INCOME (LOSS) .......................................    $ (3,963,974)     $ (5,502,944)     $    958,294
                                                             ============      ============      ============
Earnings (loss) per share--basic ........................    $      (0.51)     $      (0.68)     $       0.09
Earnings (loss) per share--diluted ......................    $      (0.51)     $      (0.68)     $       0.07
Weighted average shares used to calculate earnings (loss)
  per share amounts .....................................
 Basic ..................................................       7,738,909         8,040,169        10,724,608
 Diluted ................................................       7,738,909         8,040,169        13,349,376
</TABLE>

                See notes to consolidated financial statements.

                                      F-4
<PAGE>

                             SMARTDISK CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                           YEAR ENDED DECEMBER 31,
                                                                             ---------------------------------------------------
                                                                                    1997              1998             1999
                                                                             ----------------- ----------------- ---------------
<S>                                                                          <C>               <C>               <C>
Cash flows from operating activities:
 Net income (loss) .........................................................   $  (3,963,974)    $  (5,502,944)   $     958,294
 Adjustments to reconcile net loss to net cash used in operating activities:
  Depreciation .............................................................         227,089           613,777        1,478,184
  Amortization .............................................................         179,346           410,917          551,751
  Bad debt expense .........................................................              --            26,565           93,035
  Provision for inventory obsolescence .....................................              --                --           86,600
  Employee stock option expense ............................................              --                --           76,500
  Foreign currency (gain) loss .............................................              --           (31,235)         (29,919)
  Deferred income tax benefit ..............................................         (44,598)         (102,316)        (388,874)
  Changes in assets and liabilities:
   (Increase) decrease in assets: ..........................................
   Accounts receivable .....................................................              --        (2,221,921)      (1,763,460)
   Notes receivable ........................................................              --        (1,381,886)      (4,920,553)
   Inventories .............................................................          23,529        (1,394,524)         127,807
   Other current assets ....................................................        (274,894)         (240,169)        (918,472)
   Deposits and other assets ...............................................          20,525          (176,942)          93,517
   Increase (decrease) in liabilities: .....................................
   Accounts payable ........................................................        (397,416)        3,452,485        1,623,507
   Deferred research and development contract revenue ......................              --                --          307,874
   Other accrued liabilities and income taxes payable ......................          80,588           587,575        2,431,712
                                                                               -------------     -------------    -------------
Net cash used in operating activities ......................................      (4,149,805)       (5,960,618)        (192,497)
Cash flows from investing activities:
 Purchases of property and equipment .......................................        (284,943)       (1,019,878)      (3,057,057)
 Purchases of short-term investments .......................................              --                --      (36,707,793)
 Sales and maturities of short-term investments ............................              --                --        9,995,030
 Purchase of intangible assets .............................................              --                --         (404,959)
 Increase in restricted cash ...............................................              --        (1,050,000)              --
                                                                               -------------     -------------    -------------
Net cash used in investing activities ......................................        (284,943)       (2,069,878)     (30,174,779)
Cash flows from financing activities:
 Proceeds from issuance of exchangeable note ...............................              --         5,000,000               --
 Net proceeds from line of credit ..........................................              --         2,247,718        2,646,954
 Net proceeds (repayment) of stockholder loan ..............................       3,709,527        (3,955,000)              --
 Net proceeds (repayment) of loan from related parties .....................       1,045,000        (1,045,000)              --
 Proceeds from sale of redeemable common stock .............................              --         4,950,000               --
 Net proceeds from issuance of common stock ................................              --         3,259,967       43,820,485
 Proceeds from sale of stock by SDL ........................................              --                --           65,225
 Collections on notes receivable from officers .............................              --                --           29,880
 Purchase of treasury stock ................................................              --           (57,764)            (540)
                                                                               -------------     -------------    -------------
Net cash provided by financing activities ..................................       4,754,527        10,399,921       46,562,004
Effect of exchange rate fluctuations on cash ...............................           1,973           220,525          (34,914)
                                                                               -------------     -------------    -------------
Increase in cash and cash equivalents ......................................         321,752         2,589,950       16,159,814
Cash and cash equivalents at beginning of period ...........................           8,026           329,778        2,919,728
                                                                               -------------     -------------    -------------
Cash and cash equivalents at end of period .................................   $     329,778     $   2,919,728    $  19,079,542
                                                                               =============     =============    =============
Significant non-cash activities:
 Acquisition of SDL patents ................................................   $     693,424     $     300,000
 Conversion of stockholder loan to capital .................................         654,661                      $     648,147
 Exchange of note payable plus accrued interest for redeemable common stock                          5,041,918
 Notes receivable obtained for stock option exercise .......................                           417,334
 Issuance of common stock for licenses and trademarks ......................                           600,000          300,000
</TABLE>

                           See notes to consolidated financial statements.

                                      F-5
<PAGE>

                             SMARTDISK CORPORATION
           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

<TABLE>
<CAPTION>
                                      COMMON STOCK          CAPITAL IN     COMPREHENSIVE
                                 -----------------------    EXCESS OF          INCOME
                                    SHARES      AMOUNT      PAR VALUE          (LOSS)
                                 ------------ ---------- --------------- -----------------
<S>                              <C>          <C>        <C>             <C>
Balance at December 31, 1996       7,724,639   $ 7,725    $ 11,027,278
Comprehensive loss:
 Net loss ......................                                           $  (3,963,974)
 Foreign currency translation                                                      7,533
                                                                           -------------
  Comprehensive loss ...........                                           $  (3,956,441)
                                                                           =============
Acquisition of SDL .............      23,253        23         693,401
Contribution of stockholder
 loan to capital ...............                               654,661
                                   ---------     -----    ------------
Balance at December 31, 1997       7,747,892     7,748      12,375,340
Comprehensive loss:
 Net loss ......................                                           $  (5,502,944)
 Foreign currency translation                                                    290,208
                                                                           -------------
  Comprehensive loss ...........                                           $  (5,212,736)
                                                                           =============
Issuance of common stock in
 private placement .............     666,250       666       3,164,334
Common stock issued for
 trademarks ....................     150,000       150            (150)
Common stock issued under
 stock option plans ............     699,863       700         511,601
Acquisition of SDL minority
 interest ......................      32,718        33         299,967
                                   ---------     -----    ------------
Repurchase of common stock .....
Balance at December 31, 1998       9,296,723     9,297      16,351,092
Comprehensive income:
 Net income ....................                                           $     958,294
 Foreign currency translation
  adjustments ..................                                                 277,147
 Unrealized loss on short-
  term investments .............                                                 (44,141)
                                                                           -------------
  Comprehensive income .........                                           $   1,191,300
                                                                           =============
Issuance of common stock in
 public offering, net ..........   3,452,500     3,453      39,170,411
Conversion of redeemable
 common stock ..................   2,487,500     2,487       9,989,431
Issuance of common stock in
 private placements ............     650,000       650       4,299,350
Issuance of common stock
 under stock option plans ......      47,875        48         251,948
Issuance of common stock
 under employee stock
 purchase plan .................      15,411        15         171,110
Issuance of common stock for
 license .......................      37,500        37         299,963
Conversion of stockholder
 loan into SDL shares ..........      76,018        76         648,071
Issuance of shares by SDL ......       8,872         9          65,216
Collection on note receivable
 from officer ..................
Repurchase of common stock .....
                                  ----------   -------    ------------
Balance at December 31, 1999      16,072,399   $16,072    $ 71,246,592
                                  ==========   =======    ============


<PAGE>

<CAPTION>
                                                     ACCUMULATED       NOTES
                                                        OTHER        RECEIVABLE
                                                    COMPREHENSIVE       FROM
                                    ACCUMULATED         INCOME       OFFICERS/     TREASURY
                                      DEFICIT           (LOSS)       EMPLOYEES       STOCK          TOTAL
                                 ----------------- --------------- ------------- ------------ -----------------
<S>                              <C>               <C>             <C>           <C>          <C>
Balance at December 31, 1996       $ (13,233,694)     $ 181,207     $       --    $      --     $  (2,017,484)
Comprehensive loss:
 Net loss ......................      (3,963,974)
 Foreign currency translation                             7,533
  Comprehensive loss ...........                                                                   (3,956,441)
Acquisition of SDL .............                                                                      693,424
Contribution of stockholder
 loan to capital ...............                                                                      654,661
                                                                                                -------------
Balance at December 31, 1997         (17,197,668)       188,740             --           --        (4,625,840)
Comprehensive loss:
 Net loss ......................      (5,502,944)
 Foreign currency translation                           290,208
  Comprehensive loss ...........                                                                   (5,212,736)
Issuance of common stock in
 private placement .............                                                                    3,165,000
Common stock issued for
 trademarks ....................                                                                           --
Common stock issued under
 stock option plans ............                                      (417,334)                        94,967
Acquisition of SDL minority
 interest ......................                                                                      300,000
Repurchase of common stock .....                                                    (57,764)          (57,764)
                                                                                  ---------     -------------
Balance at December 31, 1998         (22,700,612)       478,948       (417,334)     (57,764)       (6,336,373)
Comprehensive income:
 Net income ....................         958,294
 Foreign currency translation
  adjustments ..................                        277,147
 Unrealized loss on short-
  term investments .............                        (44,141)
  Comprehensive income .........                                                                    1,191,300
Issuance of common stock in
 public offering, net ..........                                                                   39,173,864
Conversion of redeemable
 common stock ..................                                                                    9,991,918
Issuance of common stock in
 private placements ............                                                                    4,300,000
Issuance of common stock
 under stock option plans ......                                                                      251,996
Issuance of common stock
 under employee stock
 purchase plan .................                                                                      171,125
Issuance of common stock for
 license .......................                                                                      300,000
Conversion of stockholder
 loan into SDL shares ..........                                                                      648,147
Issuance of shares by SDL ......                                                                       65,225
Collection on note receivable
 from officer ..................                                        29,880                         29,880
Repurchase of common stock .....                                                       (540)             (540)
                                                                                  ---------     -------------
Balance at December 31, 1999       $ (21,742,318)     $ 711,954     $ (387,454)   $ (58,304)    $  49,786,542
                                   =============      =========     ==========    =========     =============
</TABLE>

                See notes to consolidated financial statements.

                                      F-6
<PAGE>

                             SMARTDISK CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               DECEMBER 31, 1999

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

     SmartDisk Corporation ("SmartDisk" or the "Company") was incorporated in
March 1997, and its predecessor, SmartDisk Security Corporation ("SDSC") was
incorporated on May 18, 1993. SmartDisk designs and develops products that
enable consumers to easily share digital data among advanced consumer
electronic products, PCs and the Internet. The Company serves customers in the
electronics, banking and other consumer markets. Principal geographic markets
for the Company's products include the United States, Japan, Europe and other
world markets.

     SDSC was substantially wholly-owned by Addison Fischer ("Fischer"). From
1993 to 1995, SDSC exploited technology that it licensed under a manufacturing
license agreement with Fischer International Systems Corporation ("FISC"),
another company substantially wholly-owned by Fischer. The patents underlying
the licensed technology were held by SmartDiskette GmbH ("SDG"), a German
company that is wholly-owned by SmartDiskette Limited ("SDL"), an English
company that was approximately 37% owned by Fischer through May 1996. SDG
licensed these patents to SDL. SDL in turn entered into a manufacturing license
agreement with FISC that FISC subsequently assigned to SDSC. The license
agreement covered the manufacture and sale of solid state diskettes relating to
the fields of data security and validation and computer security and access
control. For the period January 1, 1996 through December 31, 1997, FISC,
pursuant to an operating agreement with SDSC, conducted all operations and
development activities on behalf of SDSC. During this period, SDSC (through
FISC) developed several products using proprietary, high-density flash memory
technology. These products are hereafter referred to as the "SmartDisk
Products." The SmartDisk Products consist primarily of FlashPath (used to
read/write flash memory cards) and Smarty (used to read/write smart cards).
SDSC reimbursed FISC for the cost of services provided by FISC under the
operating agreement. In addition, FISC retained 25% of the gross sales price of
SmartDisk Products distributed by it on behalf of SDSC.

     On March 21, 1997, FISC and Toshiba Corporation ("Toshiba") entered into a
memorandum of understanding in which the parties agreed to exploit the
SmartDisk Products. SmartDisk commenced operations January 1, 1998. Effective
on that date, SDSC's operating agreement with FISC was terminated.

     On May 26, 1998, an agreement was finalized with Toshiba and FISC in order
to, among other things, capitalize SmartDisk. SDSC stockholders exchanged all
the issued and outstanding shares of SDSC for 7,350,000 shares of common stock
of SmartDisk, Toshiba contributed $9,991,918 for 2,487,500 shares of redeemable
common stock and FISC assigned trademarks to SmartDisk in exchange for 150,000
shares of common stock. In conjunction with the capitalization, SDSC was merged
into SmartDisk. The merger was a combination of entities under common control
and accounted for at historical cost. The accounts of SmartDisk and SDSC are
combined in the accompanying financial statements.

     In May 1996 and May 1997, Fischer increased his ownership of SDL to 87%
and 92%, respectively. In May 1998, Phoenix House Investments, LLC ("Phoenix
House"), an investment company substantially owned by Fischer, acquired the
remaining outstanding interests of SDL through the issuance of common stock
valued at approximately $300,000. In May 1999, the stockholders of

                                      F-7
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

SDL exchanged all their shares of SDL for 515,500 shares of common stock of
SmartDisk and SDL became a wholly owned subsidiary of SmartDisk. The merger was
a combination of entities under common control and accounted for at historical
cost. The individual financial statements of SmartDisk and SDL are combined in
the accompanying financial statements from May 22, 1996, the date SDL came
under common control. The accounts of SDL were adjusted as of that date to
reflect a new basis under the purchase accounting method.

BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

     The accompanying consolidated financial statements include the accounts of
the Company and its subsidiaries. All intercompany transactions and balances
between the companies have been eliminated. The consolidated financial
statements are stated in U.S. dollars and have been prepared in accordance with
accounting principles generally accepted in the United States.

CERTAIN UNCERTAINTIES AND RISKS

     Financial instruments, which potentially subject the Company to
concentrations of credit risk, consist primarily of cash and cash equivalents,
short-term investments and trade receivables. The Company places its cash and
cash equivalents, and short-term investments with major financial institutions.
In the normal course of business, the Company extends unsecured credit to its
customers for the sale of products. Credit terms generally range from 30 to 150
days receivables with extended credit terms secured by promissory notes. The
Company evaluates and monitors the credit worthiness of each customer on a
case-by-case basis. Allowances are maintained for potential credit losses.

     The Company sells to original equipment manufacturers, retailers, and
distributors in the United States, Japan, Europe and other world markets.
However, the majority of the Company's sales are to Japanese customers.
Japanese sales as well as related expenses are denominated in Yen and,
accordingly, are subject to the risks associated with fluctuations in exchange
rates between the Yen and the US dollar. The Company does not hedge against
foreign currency exposure.

     A limited number of customers account for a substantial portion of the
Company's revenues. Further, one product accounts for a substantial portion of
the Company's revenues. Sales of the Company's products will vary as a result
of fluctuations in market demand.

     Certain raw materials used by the Company in the manufacture of its
products are available from a limited number of suppliers. The Company is
dependent on its manufacturers to allocate a sufficient portion of their
manufacturing capacity to meet the Company's needs.

USE OF ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

                                      F-8
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

FOREIGN CURRENCY TRANSLATION

     Substantially all of the Company's sales are made through a Japanese
branch. This subsidiary and other foreign subsidiaries have their local
currency as their functional currency. Their assets and liabilities are
translated to the US dollar at the current exchange rates in effect at the
balance sheet date. Items of revenue and expense are translated using average
exchange rates in effect for the period in which the items occur. The resulting
gains and losses from translation are included as a component of stockholders'
equity.

     Certain intercompany balances with the Japanese branch are denominated in
Yen. Certain cash time deposits and inter-company accounts of the Japanese
branch are dollar-denominated balances. These balances are remeasured to the
functional currency using the current exchange rate at the balance sheet date,
and resulting adjustments are reflected in the gain (loss) on foreign exchange
account included in the statement of operations. Inter-company gains (losses)
included in this account for the years ended December 31, 1998 and 1999 totaled
$170,416 and $87,910, respectively.

RECLASSIFICATIONS

     Certain amounts in prior years' consolidated financial statements have
been reclassified to conform to the fiscal 1999 presentation.

FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying value of cash, accounts receivable, accounts payable and
other accrued liabilities in the accompanying balance sheet approximates fair
value because of the short-term maturity of these financial instruments. The
fair value of the restricted cash and line of credit approximates market, as
the interest rates on these financial instruments are market rates.

CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS

     All highly liquid investments with an original maturity of three months or
less when purchased are considered to be cash equivalents. All cash equivalents
are carried at cost, which approximates fair value. Cash and cash equivalents
include money market funds, certificates of deposit and U.S. Government Agency
securities.

     The Company has cash investment policies that limit investments to
investment grade securities. Investments held by the Company are classified as
"available-for-sale" as defined by SFAS No. 115 and are carried at fair value
based on quoted market prices. Such investments consist of U.S. Government
Agency securities, corporate debt securities and asset backed securities with
original maturities beyond three months and less than twenty-four months.
Realized losses represent the difference between the proceeds received upon
sale of an investment and its amortized cost. The Company's realized losses,
net of tax, during the year ended December 31, 1999 were $45,656. Unrealized
losses, net of tax, as of December 31, 1999 were $44,141. The Company did not
have short-term investments during the years ended December 31, 1998 and 1997.

                                      F-9
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

     A detail of the Company's short-term investments as of December 31, 1999
is as follows:

<TABLE>
<CAPTION>
                                                AMORTIZED        AGGREGATE      UNREALIZED      UNREALIZED
                                               COST BASIS       FAIR VALUE         GAINS          LOSSES
                                             --------------   --------------   ------------   -------------
<S>                                          <C>              <C>              <C>            <C>
    US government and government
     agency securities ...................    $15,964,942      $15,920,180         $ --         $ (44,762)
    Asset backed securities ..............      5,990,602        5,984,190           --            (6,412)
    Corporate bonds and notes ............      4,757,219        4,736,031           --           (21,188)
                                              -----------      -----------         ----         ---------
    Total short-term investments .........    $26,712,763      $26,640,401         $ --         $ (72,362)
                                              ===========      ===========         ====         =========
</TABLE>

     The following represents the maturities of the Company's short-term
investments as of December 31, 1999:

<TABLE>
<CAPTION>
                                       AGGREGATE
                                      FAIR VALUE
                                    --------------
<S>                                 <C>
  Due in 0-12 months ............    $ 9,996,060
  Due in 12-24 months ...........     16,644,341
                                     -----------
  Total .........................    $26,640,401
                                     ===========
</TABLE>

RESTRICTED CASH

     Restricted cash is composed of a time deposit that the Company's Japanese
branch maintains as collateral for a line of credit.

INVENTORIES

     Inventories are stated at the lower of cost or market with cost being
determined on a first-in, first-out basis.

PROPERTY AND EQUIPMENT

     Property and equipment are stated at cost less accumulated depreciation.
All major expenditures for production equipment are capitalized and depreciated
over the economic life of the asset. The costs of repairs and maintenance are
charged to expense in the year when they are incurred. Depreciation is computed
using the straight-line and declining balance methods over the estimated useful
lives of 2 to 15 years. In addition, certain production equipment is
depreciated using the units of production method. The units of production
method depreciates the property over the estimated life cycle production
quantities. The monthly depreciation cost is calculated by using the number of
pieces produced times the cost per piece computed from the estimated total
production quantity.

SOFTWARE DEVELOPMENT COSTS

     Development costs incurred in the research and development of new software
products and enhancements to existing software products are expensed as
incurred until technological feasibility has been established, at which time
certain development costs required to attain general production

                                      F-10
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

release would be capitalized. To date, the Company's software development has
essentially been completed concurrent with the establishment of technological
feasibility, and, accordingly, no costs have been capitalized.

INCOME TAXES

     The Company accounts for income taxes under Statement of Financial
Accounting Standards (SFAS) No. 109 "Accounting for Income Taxes". Deferred
income tax assets and liabilities are determined based upon differences between
financial reporting and tax bases of assets and liabilities and are measured
using the enacted tax rates and laws that will be in effect when the
differences are expected to reverse.

REVENUE RECOGNITION

     Sales revenue is recognized when the risk of loss and title transfers to
the customer, which is generally at the time of shipment to customers. Royalty
revenue consists of royalties earned on sales of licensed products. Royalty
revenues are recognized when earned based upon contractual agreement. To date,
all of the Company's royalties relate to the licensing of one software product
to FISC. The Company has no continuing obligations under this licensing
agreement. Revenues from research and development contracts are recognized when
earned based upon achievement of contract milestones.

STOCK BASED COMPENSATION

     SFAS No. 123 "Accounting for Stock-Based Compensation" permits the use of
either a fair value based method or the intrinsic value method defined in
Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" ("APB 25") to account for stock-based compensation arrangements. The
Company determines the value of stock-based compensation arrangements under the
provisions of APB 25 and, accordingly, has included the pro forma disclosures
required under SFAS No. 123 in Note 9.

ADVERTISING

     Advertising costs are charged to expense as incurred, advertising expenses
for 1997, 1998 and 1999 were $3,785, $214,002 and $147,251, respectively.

RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1998, the Financial Accounting Standards Board issued SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities." SFAS No.
133 established accounting and reporting standards requiring that every
derivative financial instrument be recorded on the balance sheet as either an
asset or liability measured at its current market value. Because SmartDisk
currently holds no derivative instruments and does not engage in hedging
activities, the Company expects that the adoption of SFAS No. 133 will have no
material impact on its financial position, results of operations or cash flows.
The Company will be required to implement SFAS No. 133 for the year ending
December 31, 2001.

                                      F-11
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

COMPREHENSIVE INCOME

     Comprehensive income (loss) includes all changes in equity that result
from transactions and other economic events during the period other than
transactions with stockholders. The significant components of other
comprehensive income (expense) for the Company include equity adjustments
resulting from the translation of the balance sheet for the Japanese branch and
the European subsidiary and unrealized gains and losses on short-term
investments. Accumulated other comprehensive income at December 31, 1999,
includes accumulated foreign currency translation adjustments of $756,095
offset by unrealized losses on short-term investments of $44,141, net of tax.

NOTE 2. INVENTORY

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                   DECEMBER 31,
                                          -------------------------------
                                               1998             1999
                                          --------------   --------------
<S>                                       <C>              <C>
   Finished goods .....................    $ 1,687,905      $ 1,561,213
   Raw materials ......................          1,115               --
                                           -----------      -----------
   Total inventories ..................      1,689,020        1,561,213
   Allowance for obsolescence .........             --          (86,600)
                                           -----------      -----------
   Net inventory ......................    $ 1,689,020      $ 1,474,613
                                           ===========      ===========
</TABLE>

NOTE 3. PROPERTY AND EQUIPMENT

     Property and equipment consists of the following:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                         -----------------------------
                                                             1998            1999
                                                         ------------   --------------
<S>                                                      <C>            <C>
   Production Equipment ..............................   $ 702,779       $  3,697,941
   Furniture and fixtures ............................    191,576             318,973
   Software ..........................................    167,519             370,487
                                                         ---------       ------------
   Property and equipment, at cost ...................   1,061,874          4,387,401
   Accumulated depreciation and amortization .........   (379,860)         (1,763,772)
                                                         ---------       ------------
   Property and equipment, net .......................   $682,014        $  2,623,629
                                                         =========       ============
</TABLE>

NOTE 4. INTANGIBLE ASSETS

     The patents and goodwill recorded as of December 31, 1998 relate to
technology held by SDL. These amounts will be fully amortized in the first half
of 2000. During 1999, the Company incurred approximately $400,000 in costs for
the successful defense of the patent on its primary technology and product.
These costs have been capitalized and included in patents. These costs will be
amortized over three years, the expected future life of the patent.

     On June 30, 1999, the Company issued 37,500 shares of its common stock to
SanDisk Corporation ("SanDisk") in exchange for a license to utilize certain
patented technology developed by SanDisk.

                                      F-12
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 4. INTANGIBLE ASSETS--(CONTINUED)

The Company is amortizing the license on a straight-line basis over the ten
year term of the license. In addition, the Company is required to pay a royalty
to SanDisk on net revenues from direct sales to customers other than SanDisk of
products developed by the Company utilizing this licensed technology.

     Intangible assets consist of the following:

<TABLE>
<CAPTION>
                                                DECEMBER 31,
                                        -----------------------------
                                            1998            1999
                                        ------------   --------------
<S>                                     <C>            <C>
   Patents ..........................   $ 998,334       $  1,389,204
   Goodwill .........................    332,791             326,464
   License ..........................         --             300,000
                                        ---------       ------------
   Total intangibles ................   1,331,125          2,015,668
   Accumulated amortization .........   (590,147)         (1,132,969)
                                        ---------       ------------
   Intangible assets, net ...........   $740,978        $    882,699
                                        =========       ============
</TABLE>

NOTE 5. BANK LINE OF CREDIT

     The Company's wholly owned Japanese branch has a line of credit with
maximum borrowing capacity of approximately $2.9 million (295 million Yen). The
facility, which has no fixed term, is collateralized by a time deposit and
accounts receivable. The branch maintains a time deposit with the bank that has
a balance at December 31, 1999 of $1,050,000. The Company may borrow up to 90%
of this amount. The credit agreement corresponding to the time deposit
collateral is renewable automatically on May 31, 2000. In addition, accounts
receivable of up to $2 million (200 million Yen) of specified trade customers
may be used as additional collateral. The credit agreement corresponding to the
accounts receivable collateral is renewable automatically on January 31, 2001.
The interest rate on borrowings under the line of credit is 1.38% per year. The
outstanding balance under the line of credit was approximately $0.9 million
(100 million Yen) as of December 31, 1998 and approximately $2 million (200
million Yen) at December 31, 1999.

     The Japanese branch also discounts certain short-term promissory notes
received from trade customers with the bank. Bank borrowings collateralized by
promissory notes totaled approximately $1.4 million (160 million Yen) at
December 31, 1998 and approximately $2.9 million (302 million Yen) at December
31, 1999.

     The Company maintains a line of credit under which it may borrow up to $5
million. Any amounts borrowed under this line of credit bear interest at 2%
over the 30-day LIBOR rate and would be collateralized by all assets of the
Company. This line of credit expires on December 15, 2000. The Company has not
borrowed against this line of credit and has no current plans to borrow any
amounts under this line of credit.

     Interest paid during the years ended December 31, 1998 and 1999 amounted
to $5,017 and $53,842, respectively. The Company made no interest payments in
1997.

                                      F-13
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 6. COMMITMENTS AND CONTINGENCIES

LEASES

     Through May 31, 1999, the Company leased space for its corporate
headquarters from a related party, FISC, on a month-to-month basis. There was
no formalized agreement and the expense was accrued and paid monthly based on a
percent of usage basis. As of June 1, 1999, the Company assumed from FISC a
facilities operating lease with an unrelated lessor that continues through
December 31, 2001. The Company also leases office space under an operating
lease that expires in September 2000. The Company's Japanese branch leases
office space under a two year operating lease that commenced in April 1998.
This lease has been renewed through 2002 on terms similar to the original lease
agreement. Total rent expense on operating leases for 1997, 1998 and 1999 was
$36,995, $261,399 and $443,645, respectively. Rent expense incurred related to
FISC for these same periods totaled $36,995, $135,290 and $58,578,
respectively.

     The table below sets forth minimum payments for the years indicated under
operating leases with remaining terms in excess of one year, at December 31,
1999:

<TABLE>
<S>                  <C>
  2000 ...........    $440,141
  2001 ...........     446,343
  2002 ...........      83,896
</TABLE>

EMPLOYMENT AGREEMENTS

     The Company has entered into employment agreements with certain of its
employees. These agreements stipulate, among other things, severance and
benefit arrangements in the event of termination. In addition, the agreements
include confidentiality provisions, invention assignment provisions, and
covenants not to compete.

CONTINGENCIES

     The Company relies on a combination of patents, trademarks, copyright and
trade secret laws, confidentiality procedures and licensing arrangements to
protect its intellectual property rights. There can be no assurance that there
will not be any disputes regarding the Company's intellectual property rights.
Specifically, there can be no assurance that any patents held by the Company
will not be invalidated, that patents will be issued for any of the Company's
pending applications or that any claims allowed from existing or pending
patents will be of sufficient scope or strength or be issued in the primary
countries where the Company's products can be sold that will provide meaningful
protection or any commercial advantage to the Company. Additionally,
competitors of the Company may be able to design around the Company's patents.

NOTE 7. EARNINGS (LOSS) PER SHARE DATA

     Basic earnings (loss) per share is calculated by dividing net income
(loss) by the weighted average number of common shares outstanding during the
period. Diluted earnings per share is calculated by dividing net income by the
weighted average number of common shares outstanding for the period plus the
dilutive effect of the conversion of the outstanding redeemable common stock,
outstanding

                                      F-14
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 7. EARNINGS (LOSS) PER SHARE DATA--(CONTINUED)

shares of non-vested stock and outstanding stock options using the "treasury
stock" method. For the year ended December 31, 1998, the redeemable common
stock, shares of non-vested stock and stock options were excluded from the
calculation of earnings (loss) per share because they were anti-dilutive. They
have been included in the computation of earnings per share for the year ended
December 31, 1999 due to their dilutive effect on earnings per share.

     Earnings (loss) per share has been computed reflecting the retroactive
adjustment of outstanding shares related to the mergers of SDL and SDSC into
SmartDisk as well as the one for four reverse stock split that was effected in
August 1999.

     The following table sets forth the computation of basic and diluted
earnings (loss) per share:

<TABLE>
<CAPTION>
                                                                        YEARS ENDED DECEMBER 31,
                                                           ---------------------------------------------------
                                                                 1997               1998              1999
                                                           ----------------   ----------------   -------------
<S>                                                        <C>                <C>                <C>
   Numerator:
    Net income (loss) ..................................     $ (3,963,974)      $ (5,502,944)    $  958,294
                                                             ============       ============     ==========
   Denominator:
    Weighted average shares outstanding ................        7,738,909          8,040,169     10,724,608
    Dilutive effect of conversion of redeemable
      common stock .....................................               --                 --      1,901,404
    Dilutive effect of stock options ...................               --                 --        365,619
    Dilutive effect of non-vested common stock .........               --                 --        357,745
                                                             ------------       ------------     ----------
    Diluted shares outstanding .........................        7,738,909          8,040,169     13,349,376
                                                             ============       ============     ==========
   Basic earnings (loss) per share .....................     $      (0.51)      $      (0.68)    $     0.09
   Diluted earnings (loss) per share ...................     $      (0.51)      $      (0.68)    $     0.07
</TABLE>

     Subsequent to December 31, 1999, the Company issued approximately
1,080,000 shares of common stock, of which approximately 1,067,000 related to
the acquisition of VST. The Company also granted approximately 934,000 options
to purchase shares of SmartDisk common stock and issued approximately 443,000
options to acquire shares of SmartDisk Corporation common stock in exchange for
outstanding vested options to acquire shares of VST common stock.

NOTE 8. STOCKHOLDERS' EQUITY (DEFICIT)

     In connection with an agreement that was finalized in May 1998, Toshiba
Corporation received 2,487,500 shares of redeemable common stock in exchange
for $9,991,918 (consisting of $4,950,000 cash, the exchange of a $5,000,000
note and accrued interest of $41,918).

     In January and July 1999, SmartDisk sold a total of 650,000 shares of its
common stock in private transactions for gross proceeds of $4.30 million.

     In August 1999, the Company completed a reverse stock split of one for
four. The consolidated financial statements and footnotes have been
retroactively restated to reflect the reverse stock split in the prior periods,
including all references in the financial statements to number of shares and
per share amounts.

                                      F-15
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 8. STOCKHOLDERS' EQUITY (DEFICIT)--(CONTINUED)

     In August 1999, the Company amended and restated its Certificate of
Incorporation such that the number of shares of authorized capital stock was
increased to 65,000,000 shares, consisting of 60,000,000 shares of common stock
with a par value of $0.001 per share and 5,000,000 shares of preferred stock
with a par value $0.001 per share.

     On October 6, 1999, the Company completed its initial public offering
(IPO). The Company realized net proceeds of approximately $39.14 million from
the sale of 3,450,000 shares of common stock (including 450,000 shares issued
upon the exercise of the underwriters' over allotment option) at an initial
public offering price of $13.00 per share after deducting underwriting
discounts and commissions of approximately $3.14 million and offering expenses
of approximately $2.57 million. Upon the successful completion of the Company's
IPO, each of the 2,487,500 outstanding shares of redeemable common stock were
converted into one share of common stock.

NOTE 9. STOCK BASED COMPENSATION

STOCK OPTION PLANS

     The Company has elected to follow APB 25 and related interpretations in
accounting for its employee stock options because, as discussed below, the
alternative fair value accounting provided for under SFAS No. 123 requires use
of option valuation models that were not developed for use in valuing employee
stock options. Under APB 25, because the exercise price of the Company's stock
options equals the market price of the underlying stock on the date of grant,
no compensation expense was recognized during 1998 and 1999.

     The Company's 1998 Employee Stock Option Plan authorized the grant of
options to employees including members of the Company's Board of Directors who
are employees of the Company for up to 1,454,545 shares of the Company's common
stock. Options granted under the plan are fully vested after four years and all
options granted have a ten-year contractual life. This plan was terminated in
July 1999.

     The Company's 1998 Directors and Consultants Stock Option Plan authorized
the grant of options to officers, directors, consultants and other independent
contractors (including members of the Company's Board of Directors who are not
employees of the Company) for up to 250,000 shares of the Company's common
stock. Options granted under the plan are fully vested after four years and all
options granted have a ten-year contractual life. This plan was terminated in
July 1999.

     The Company has reserved 965,750 shares of common stock for outstanding
options issued under the aforementioned stock option plans.

     During 1998 and 1999, the Company granted 880,613 stock options to
employees and directors of SmartDisk with exercise prices ranging from $0.72 to
$8.00, which options were immediately exercisable for cash or in part by cash
(minimum par value for the shares purchased) and the balance by a five-year
full recourse promissory note. Such notes would be secured by the shares
purchased (to be held in escrow with no transfer rights pending full payment)
with interest based on the coupon rate yield of a 52-week U.S. Treasury bill
immediately preceding the execution and issuance of the

                                      F-16
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 9. STOCK BASED COMPENSATION--(CONTINUED)

promissory note, with voting rights for the underlying shares remaining with
the shareholder until default, if any, on the note. Of the 880,613 immediately
exercisable options granted, 743,363 options have been exercised and 67,250
have been cancelled as of December 31, 1999. Of the 743,363 shares of common
stock issued upon exercise, 357,745 remain nonvested and 80,977 have been
repurchased and are shown as treasury stock, at cost, in the equity section of
the balance sheet as of December 31, 1999. The nonvested shares of common stock
will vest in accordance with the provisions of the original option award.

     In July 1999, the Company established the 1999 Incentive Compensation Plan
(the 1999 Plan) and reserved 2,500,000 shares of common stock for issuance
thereunder. Pursuant to the terms of the 1999 Plan, the Company may grant
participants stock options, stock appreciation rights, restricted stock,
deferred stock, other stock-related awards and performance or annual incentive
awards that may be settled in cash, stock or other property (collectively, the
Awards). Under the 1999 Plan, the total number of shares of common stock that
may be subject to the granting of Awards at any time during the term of the
1999 Plan shall equal 2,500,000 shares, plus the number of shares with respect
to which Awards previously granted under the 1999 Incentive Plan that terminate
without being exercised, and the number of shares of common stock that are
surrendered in the payment of any Awards or any tax withholding requirements.
As of December 31, 1999, 171,000 options have been granted under the 1999 Plan.
No other form of Award has been granted under the 1999 Plan.

     During the year ended December 31, 1999, compensation expense of $76,500
was recognized relating to the accelerated vesting of 21,000 options,
exercisable at $0.72 per share.

     A summary of the Company's stock option activity, and related information
for the years ended December 31, follows:

<TABLE>
<CAPTION>
                                                                    WEIGHTED         NUMBER OF         WEIGHTED
                                                  NUMBER OF          AVERAGE          OPTIONS          AVERAGE
                                                   OPTIONS       EXERCISE PRICE     EXERCISABLE     EXERCISE PRICE
                                                -------------   ----------------   -------------   ---------------
<S>                                             <C>             <C>                <C>             <C>
   Outstanding at December 31, 1997 .........            --          $   --                --           $   --
    Granted with exercise prices equal to
      fair market value .....................     1,041,613            1.29
    Granted with exercise prices less than
      fair market value .....................        25,000            4.00
    Exercised ...............................      (699,863)           0.73
    Canceled ................................          (750)           0.72
                                                  ---------
   Outstanding at December 31, 1998 .........       366,000            2.54             2,250             0.72
    Options granted with exercise prices
      equal to fair market value ............     1,024,500            7.77
    Exercised ...............................       (47,875)           3.67
    Canceled ................................      (205,875)           2.66
                                                  ---------
   Outstanding at December 31, 1999 .........     1,136,750          $ 7.19            44,794           $ 2.73
                                                  =========
</TABLE>

                                      F-17
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 9. STOCK BASED COMPENSATION--(CONTINUED)

     The following table summarizes information about stock options outstanding
at December 31, 1999:

<TABLE>
<CAPTION>
                                      OUTSTANDING OPTIONS                         EXERCISABLE OPTIONS
                      ---------------------------------------------------   -------------------------------
                                         WEIGHTED
                                          AVERAGE            WEIGHTED                           WEIGHTED
RANGE OF               NUMBER OF         REMAINING            AVERAGE          OPTIONS          AVERAGE
EXERCISE PRICES         OPTIONS      CONTRACTUAL LIFE     EXERCISE PRICE     EXERCISABLE     EXERCISE PRICE
- -------------------   -----------   ------------------   ----------------   -------------   ---------------
<S>                   <C>           <C>                  <C>                <C>             <C>
     $0.72-$1.00          58,750        8.1 years             $ 0.76            24,689           $0.75
     $4.00-$4.80         321,125        9.0 years               4.66            16,385            4.28
    $8.00-$13.00         740,375        9.4 years               8.24             3,720            9.00
   $30.50-$36.50          16,500        9.9 years              32.00                --              --
                         -------                                                ------
    $0.72-$36.50       1,136,750        9.3 years             $ 7.19            44,794           $2.73
                       =========                                                ======
</TABLE>

EMPLOYEE STOCK PURCHASE PLAN

     In July 1999, the Company established the 1999 Employee Stock Purchase
Plan, for which 465,000 shares of the Company's common stock have been
reserved. The plan, which is intended to qualify under Section 423 of the
Internal Revenue Code of 1986, will be implemented through successive
twelve-month Offering Periods, generally commencing the first of January each
year. Employees are eligible to participate if they are employed by the Company
for at least 20 hours per week and more than five (5) months in a calendar
year. Entry dates into the plan are the first day of each calendar quarter.
Each participant is granted an option to purchase the Company's common stock on
June 30 and December 31 (the "Purchase Date") of each Offering Period, up to a
maximum of 1,000 shares, through payroll deductions, which may not exceed 15%
of an employee's total compensation. The initial Offering Period commenced on
October 5, 1999 and will end on the last business day of December 2000. The
price of stock purchased under the plan will be 85% of the lower of the fair
market value of the common stock at the beginning of the Offering Period or the
Purchase Date. Employees may not be granted shares under the plan if
immediately following a grant they would hold stock and/or options to acquire
stock possessing more than 5% of the total voting power of the shares of the
Company. Employee contributions are limited to $21,250 per year. Approximately
90 percent of eligible employees participated in the Plan in 1999. Under the
Plan, the Company sold 15,411 shares of common stock to employees on December
31, 1999.

PRO FORMA INFORMATION FOR STOCK-BASED COMPENSATION

     Pro forma information regarding net income and earnings per share is
required by SFAS No. 123, and has been determined as if the Company had
accounted for its employee stock options and employee stock purchase plan under
the fair value method of that Statement. For the fair value disclosure below,
compensation value is estimated for each option grant using a Black-Scholes
option-pricing model. The following weighted average assumptions were used for
option grants in fiscal 1998 and 1999: risk-free interest rate of 5.25% in 1998
and 5.75% in 1999; expected dividend yield of 0% for 1998 and 1999; volatility
factor of the expected market price of the Company's common stock of zero in
1998 and for the period in 1999 prior to the Company's IPO and 0.80 for the
period in 1999 following the Company's IPO; and an expected life of the options
of 3 years for 1998 and 1999. Shares

                                      F-18
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 9. STOCK BASED COMPENSATION--(CONTINUED)

issued through the 1999 Employee Stock Purchase Plan during 1999 were valued
with a minimum value pricing model using the following assumptions: risk-free
interest rate of 5.75%, expected dividend yield of 0% and a life of three
months.

     The weighted average grant date fair value of options granted during the
years ended December 31, 1998 and 1999 with exercise prices equal to market
value was $0.84 and $5.11, respectively. There were no options granted during
the year ended December 31, 1999 with exercise prices less than market value.
The weighted average grant date fair value of options granted during the year
ended December 31, 1998 with exercise prices less than market value was $3.40.
The weighted average grant date fair value of the shares issued through the
1999 Employee Stock Purchase Plan for the year ended December 31, 1999 was
$2.11.

     The Black-Scholes option valuation model was developed for use in
estimating the fair value of traded options, which have no vesting restrictions
and are fully transferable. In addition, option valuation models require the
input of highly subjective assumptions including the expected stock price
volatility. Because the Company's employee stock options have characteristics
significantly different than those of traded options and because changes in the
subjective input assumptions can materially affect the fair value estimate, in
management's opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee's stock options.

     For purposes of pro forma disclosures, the estimated fair value of options
is amortized to expense over the options' vesting period. The Company's pro
forma information for options issued is as follows:

<TABLE>
<CAPTION>
                                                1998             1999
                                          ----------------   ------------
<S>                                       <C>                <C>
   Net income (loss):

    As reported .......................     $ (5,502,944)     $ 958,294
    Pro forma .........................     $ (5,620,529)     $ 754,101
   Basic net income (loss) per share:

    As reported .......................     $      (0.68)     $    0.09
    Pro forma .........................     $      (0.70)     $    0.07
   Diluted net income (loss) per share:

    As reported .......................     $      (0.68)     $    0.07
    Pro forma .........................     $      (0.70)     $    0.06
</TABLE>

     The effects of applying SFAS No. 123 on pro forma disclosures of net
income and earnings per share for fiscal 1998 and 1999 are not likely to be
representative of the pro forma effects on net income and earnings per share in
future years because the number of shares to be issued under these plans is not
known and the assumptions used to determine the fair value can vary
significantly.

                                      F-19
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 10. EMPLOYEE BENEFIT PLANS

     Effective January 1, 1998, for the benefit of qualified employees, the
Company became a participant in a tax deferred savings plan offered to
employees of FISC. The plan is designed to provide employees with an
accumulation of funds at retirement. Qualified employees may elect to make pre
tax contributions into the plan for up to 15% of their annual compensation, up
to a maximum of $10,000 per year. The Company's matching contributions are
earned by the employee based on a straight line, five year vesting schedule.
The Company may make additional annual contributions to the plan at the
discretion of the Board of Directors. For the years ended December 31, 1998 and
1999, the Company made matching contributions of $10,747 and $30,596,
respectively.

NOTE 11. INCOME TAXES

     The United States and foreign components of income (loss) from continuing
operations before income taxes are as follows:

<TABLE>
<CAPTION>
                                          YEARS ENDED DECEMBER 31,
                             ---------------------------------------------------
                                    1997               1998             1999
                             -----------------   ----------------   ------------
<S>                          <C>                 <C>                <C>
   United States .........     $  (3,462,924)      $ (4,584,045)    $  552,953
   Foreign ...............          (545,648)        (1,021,215)     1,772,185
                               -------------       ------------     ----------
    Total ................     $  (4,008,572)      $ (5,605,260)    $2,325,138
                               =============       ============     ==========
</TABLE>

     The income tax benefit for periods prior to 1999 as presented in the
statements of operations relates to the reduction of the deferred income tax
liability associated with the identified intangible assets. The components of
the income tax provision (benefit) are as follows:

<TABLE>
<CAPTION>
                                                            YEARS ENDED DECEMBER 31,
                                                 ----------------------------------------------
                                                      1997            1998            1999
                                                 -------------   -------------   --------------
<S>                                              <C>             <C>             <C>
   Current:
    United States ............................     $       0      $        0       $   60,000
    Foreign ..................................             0               0        1,695,718
                                                   ---------      ----------       ----------
    Total Current Expense (Benefit) ..........     $       0      $        0       $1,755,718
   Deferred:
    United States ............................     $       0      $  (25,000)      $  (50,000)
    Foreign ..................................     $ (44,498)        (77,316)        (338,874)
                                                   ---------      ----------       ----------
    Total Deferred Expense (Benefit) .........     $ (44,498)     $ (102,316)      $ (388,874)
                                                   ---------      ----------       ----------
   Income Tax Provision (Benefit) ............     $ (44,598)     $ (102,316)      $1,366,844
                                                   =========      ==========       ==========
</TABLE>

                                      F-20
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 11. INCOME TAXES--(CONTINUED)

     The significant components of the Company's deferred income taxes are as
follows:

<TABLE>
<CAPTION>
                                                                       DECEMBER 31,
                                                              -------------------------------
                                                                   1998             1999
                                                              --------------   --------------
<S>                                                           <C>              <C>
   Deferred tax assets:
    Net operating loss carryforwards ......................    $  2,615,236     $  1,238,163
    Depreciation and amortization .........................          18,377          104,640
    Accrued expenses ......................................           9,225          134,052
    Bad debt & inventory reserves .........................              --           85,211
    Foreign tax & alternative minimum tax credits .........              --        1,759,548
    Other .................................................              --          347,057
                                                               ------------     ------------
    Deferred tax assets ...................................       2,642,838        3,668,671
     Less: valuation allowance ............................      (2,642,838)      (3,417,277)
                                                               ------------     ------------
   Net deferred tax assets ................................              --          251,395
   Deferred tax liabilities ...............................
    Acquired intangibles ..................................        (184,658)         (56,453)
                                                               ------------     ------------
   Total net deferred taxes ...............................    $   (184,658)    $    194,942
                                                               ============     ============
</TABLE>

     The reconciliation of the U.S. federal statutory income tax rate to the
effective income tax rate is:

<TABLE>
<CAPTION>
                                                                   YEARS ENDED DECEMBER 31,
                                                           ----------------------------------------
                                                               1997           1998          1999
                                                           ------------   ------------   ----------
<S>                                                        <C>            <C>            <C>
   Federal income tax benefit ..........................      (34.00)%       (34.00)%       34.00%
   State taxes, net of federal benefit .................       (3.63)         (3.63)         3.57
   Foreign tax rate differential .......................        0.63          (0.13)        (0.33)
   Non-deductible items ................................          --           1.38          0.56
   Goodwill ............................................        0.37           0.13          1.83
   Recognition of net deferred tax assets from change in
    SDSC status ........................................          --          (0.17)           --
   S corporation loss reported by stockholders .........       32.51             --            --
   Change in valuation allowance .......................        3.02          34.01         19.48
   Other ...............................................          --           0.61         (0.32)
                                                              ------         ------         -----
    Total ..............................................       (1.10)%        (1.80)%       58.79%
                                                              ======         ======         =====
</TABLE>

     Prior to May 1998, SDSC elected to be taxed as an S corporation under the
Internal Revenue Code. As a result, the taxable income or losses for periods
prior to May 1998 were reported by the stockholders on their individual income
tax returns. Upon the conversion from an S corporation to a C corporation, SDSC
became subject to income tax. Subsequent to the conversion from an S
corporation to a C corporation, SDSC was merged into SmartDisk, a C
corporation.

     SFAS 109 requires a valuation allowance to reduce the deferred tax assets
reported if, based on the weight of the evidence, it is more likely than not
that some portion or all of the deferred tax assets will not be realized. After
consideration of all the evidence, both positive and negative,

                                      F-21
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 11. INCOME TAXES--(CONTINUED)

management has determined that a valuation allowance of approximately $770,000,
$2,643,000 and $3,417,000 at December 31, 1997, 1998 and 1999, respectively, is
necessary to reduce the deferred tax assets to the amount that will more likely
than not be realized. The change in valuation allowance amounted to
approximately $121,000, $1,873,000 and $774,000 for December 31, 1997, 1998 and
1999, respectively.

     At December 31, 1998 and 1999, the Company had United States and foreign
net operating loss carryforwards for tax purposes as follows:

<TABLE>
<CAPTION>
                                     DECEMBER 31, 1998                DECEMBER 31, 1999
                              -------------------------------   -----------------------------
JURISDICTION                      AMOUNT         EXPIRATION         AMOUNT        EXPIRATION
- ---------------------------   -------------   ---------------   -------------   -------------
<S>                           <C>             <C>               <C>             <C>
   United States ..........    $4,932,000             2018       $1,532,000            2018
   United Kingdom .........     2,343,000        Unlimited        2,005,000       Unlimited
   Japan ..................       377,000             2003               --          N/A
</TABLE>

     At December 31, 1999, the Company had United States tax credit
carryforwards as follows:

<TABLE>
<CAPTION>
                                                    DECEMBER 31, 1999
                                              -----------------------------
TAX CREDIT                                        AMOUNT        EXPIRATION
- ----------                                    -------------   -------------
<S>                                           <C>             <C>
   Foreign tax credit .....................    $1,699,548            2004
   Alternative minimum tax credit .........    $   60,000       Unlimited
</TABLE>

     The Company made income tax payments of $145,330 during 1999. No income
tax payments were made in 1998 and 1997.

NOTE 12. SEGMENT INFORMATION

     The Company adopted SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information." SFAS No. 131 supersedes SFAS No. 14,
"Financial Reporting for Segments of a Business Enterprise," replacing the
"industry segment" approach with the "management" approach. The management
approach designates the internal organization that is used by management for
making operating decisions and assessing performance as the source of the
Company's reportable segments. SFAS No. 131 also requires disclosures about
products and services, geographic areas and major customers. The Company
operates in one reportable business segment.

     Sales to foreign markets and to significant customers as a percentage of
the Company's total revenues were as follows:

<TABLE>
<CAPTION>
                                      YEARS ENDED DECEMBER 31,
                                      ------------------------
                                       1997     1998     1999
                                      ------   ------   -----
<S>                                   <C>      <C>      <C>
   Foreign markets:
    Asian and Pacific Rim .........    --%       84%      81%
    United States .................     82       10       15
    Europe ........................     18        6        4
</TABLE>

                                      F-22
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 12. SEGMENT INFORMATION--(CONTINUED)

<TABLE>
<CAPTION>
                            YEARS ENDED DECEMBER 31,
                            -------------------------
                              1997      1998     1999
                            --------   ------   -----
<S>                         <C>        <C>      <C>
   Significant Customers:
    FujiFilm ............       --%     38%       28%
    Olympus .............       --       32       27
    FISC ................      100       14        9
    Sony ................       --       --       10
</TABLE>

     The following is a summary of the carrying amounts of the Company's
foreign net assets (liabilities) by geographic area in which they are located:

<TABLE>
<CAPTION>
                                             DECEMBER 31,
                                     -----------------------------
                                          1998            1999
                                     -------------   -------------
<S>                                  <C>             <C>
   Asian and Pacific Rim .........    $1,830,076      $4,359,808
   Europe ........................       (46,025)        198,115
</TABLE>

     The following is a summary of the Company's foreign long-lived assets by
geographic area in which they are located:

<TABLE>
<CAPTION>
                                            DECEMBER 31,
                                     ---------------------------
                                         1998           1999
                                     -----------   -------------
<S>                                  <C>           <C>
   Asian and Pacific Rim .........    $281,347      $1,680,321
   Europe ........................     750,821         191,637
</TABLE>

NOTE 13. RELATED PARTY TRANSACTIONS

     Material related party transactions that have been entered into by the
Company that are not disclosed otherwise in these notes are summarized below.

     As outlined in Note 1, SmartDisk (including SDSC and SDL) and FISC were
under the common ownership of Fischer. Further, there were various transactions
between SmartDisk and FISC, such as sharing of certain general and
administrative resources, the purchases/sales of products and services and
similar transactions. In the opinion of management, the allocations were
reasonable and reflect all of the cost of the Company's doing business.

     During 1997, FISC provided operating services to SmartDisk pursuant to an
operating agreement. FISC retained 25% of the gross sales price of SmartDisk
Products distributed by it on behalf of the Company. In addition, FISC
allocated direct expenses attributable to the Company such as cost of sales,
product development and depreciation, and indirect expenses such as selling,
general and administrative expenses. The direct expense allocation was based on
actual expenses incurred and the indirect expense allocation was based upon a
pro rata allocation of the total expenses incurred by FISC based upon
management's estimate of the percentage attributable to the Company. All of the
Company's revenues for 1997 and operating expenses totaling approximately $4.0
million in 1997 were recognized or incurred by FISC on behalf of SmartDisk.
Management estimates that had the Company operated on a stand-alone basis for
1997, expenses would have approximated the amount reported.

                                      F-23
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 13. RELATED PARTY TRANSACTIONS--(CONTINUED)

     As a direct result of this operating arrangement between FISC and
SmartDisk, the Company's stockholder loan from Fischer was increased by
$3,158,817 in 1997 representing funding of SmartDisk operations by Fischer
through FISC. Stockholder loan amounts totaling $654,661 in 1997 were
contributed to capital. In addition, stockholder loan amounts totaling $648,147
at December 31, 1998, represented advances made by Fischer and related
companies to fund the operations of SDL. Those advances, which were
non-interest bearing and due upon demand, were converted into 386,841 shares of
common stock of SDL in May 1999, which in turn were exchanged for 76,018 shares
of SmartDisk.

     At December 31, 1997, the Company owed $1,045,000 to FISC and $3,955,000
to Fischer, which represented non-interest bearing amounts advanced to fund the
Company's operations. These amounts were repaid in 1998.

     In 1998, the Company was granted a non-exclusive license to certain
patents relating to the interface with Toshiba's SmartMedia cards. In September
1998, this license was amended to expand the field of use for the license. In
return, the Company agreed to pay a 1/2% royalty on products covered by the
Toshiba patents. Royalty expenses pertaining to this license were $68,752 and
$25,555 in 1998 and 1999, respectively.

     The Company has entered into various strategic agreements with related
parties to sell, manufacture and distribute products. In addition, the Company
procures certain engineering services from a strategic investor. During 1998
and 1999, approximately 34% and 18%, respectively, of the Company's sales were
to related parties. During 1998 and 1999, purchases of products and services of
approximately $14.0 million and $37.5 million, respectively, were made from
related parties.

     Pursuant to license and distribution agreements entered into in 1998
between FISC and the Company, FISC was granted the right to license and
distribute the Company's products through 2001. For this right, FISC agreed to
pay to the Company royalties ranging from 5% to 33.3% of net revenue derived
from certain SmartDisk product sales. All of the Company's royalty revenues are
from FISC.

     Pursuant to operating agreements entered into in 1998, FISC provides
operating assistance to the Company consisting of services, facilities and
shared equipment. The Company's share of expenses for these services is based
on an internal analysis of the relative amount of time devoted to its business
by employees of FISC as well as the overhead charges attributable to these
employees. The Company recorded operating expenses related to these agreements
for the years ended December 31, 1998 and 1999 of approximately $1,500,000 and
$300,000, respectively.

     Three of the Company's principal stockholders have the right to require
the Company to file a registration statement to enable them to sell their
shares.

     During February 1999, the Company loaned $60,000 to one of its officers
and the full amount was outstanding as of December 31, 1999. The loan was made
pursuant to a Promissory Note, bears interest at 4.71%, and is repayable in
four annual installments. In addition, the Company has, in conjunction with the
1998 Employee Stock Option Plan, made loans to several of its employees to
allow for the immediate exercise of stock option grants. Each loan was made
pursuant to a full

                                      F-24
<PAGE>

                             SMARTDISK CORPORATION

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

NOTE 13. RELATED PARTY TRANSACTIONS--(CONTINUED)

recourse Promissory Note, is secured by a pledge of the shares of stock which
the employee has acquired, bears interest at approximately 5.5% which is
payable quarterly, and is required to be paid in full within five years of the
date of issuance. As of December 31, 1999, the principal amount due under these
loans was $387,454.

NOTE 14. RESEARCH AND DEVELOPMENT CONTRACT REVENUES

     During 1999, SmartDisk entered into and completed various research and
development contracts with a customer. The contracts entitled the Company to
invoice and receive funds over the development period, some of which were
conditioned upon acceptance of certain deliverables. Through December 31, 1999,
SmartDisk invoiced approximately $2.6 million for development work. All of
these revenues were recognized as income in the fourth quarter of 1999 upon the
customer's final acceptance of the product. Approximately $1.6 million of
contract costs were charged to expense over the life of the development
periods, which ended in 1999. The Company's accounting for these research and
development revenues was based upon final customer acceptance of the product
being a condition of earning revenue under the contract.

     SmartDisk also has an ongoing research and development contract, which was
entered into during the fourth quarter of 1999. This contract entitles
SmartDisk to invoice and receive funds over the development period, which is
through March 31, 2000, some of which are conditioned upon the customer's
acceptance of certain deliverables. Through December 31, 1999, SmartDisk has
not invoiced the customer for the development work under this contract and no
revenues were recognized as income. Approximately $500,000 of contract costs
related to this development contract has been charged to expense as of December
31, 1999. The Company's accounting has been based upon final customer
acceptance being a condition of earning revenue under the contract. Total
estimated costs to be incurred under this contract are approximately $1.0
million.

NOTE 15. SUBSEQUENT EVENTS

     On February 23, 2000, the Company signed a letter of intent to acquire
substantially all of the intellectual property of a privately held company for
approximately $800,000 and the issuance of approximately 37,000 shares of
SmartDisk common stock. This company, which is based in California, is a
supplier of software for high-performance storage solutions. The transaction
will be accounted for under the purchase method of accounting and is expected
to close in the first half of 2000.

     On March 6, 2000, the Company acquired VST Technologies ("VST") for
approximately $16.4 million in cash and the issuance of 1.1 million shares of
SmartDisk common stock valued at approximately $49 million. In addition, the
Company issued approximately 443,000 options, valued at approximately $19.8
million, to acquire shares of SmartDisk Corporation common stock with exercise
prices ranging from $0.90 to $4.45, in exchange for outstanding vested options
to acquire shares of VST common stock. VST, which is based in Massachusetts,
designs, develops, manufactures and markets high performance portable
peripherals for the computer industry. The transaction will be accounted for
under the purchase method of accounting.

                                      F-25
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To VST Technologies, Inc.:

     We have audited the accompanying balance sheets of VST Technologies, Inc.
(a Delaware corporation) as of December 31, 1999 and 1998 and the related
statements of operations, redeemable convertible preferred stock and
stockholders' deficit and cash flows for each of the three years in the period
ended December 31, 1999. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of VST Technologies, Inc. as
of December 31, 1999 and 1998 and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1999 in
conformity with accounting principles generally accepted in the United States.

                                        /s/ Arthur Andersen LLP

Boston, Massachusetts
February 29, 2000 (except for the matter
 discussed in Note 1, as to which the date
 is March 6, 2000)

                                      F-26
<PAGE>

                            VST TECHNOLOGIES, INC.

                                BALANCE SHEETS
                           DECEMBER 31, 1998 AND 1999

<TABLE>
<CAPTION>
                                                                                  1998              1999
ASSETS                                                                      ---------------   ---------------
<S>                                                                         <C>               <C>
Current Assets:
 Cash and cash equivalents ..............................................    $    605,986      $    796,834
 Accounts receivable, net of reserves of approximately $2,385,000 in 1999
   and $980,000 in 1998 .................................................       4,426,241        11,178,440
 Inventories ............................................................       2,645,531        10,799,268
 Prepaid expenses .......................................................         112,102           165,566
 Deferred tax asset (Note 4) ............................................              --         1,485,000
                                                                             ------------      ------------
   Total current assets .................................................       7,789,860        24,425,108
                                                                             ------------      ------------
Property and Equipment, at cost: ........................................
 Production equipment ...................................................       1,328,528         2,107,417
 Computer equipment and software ........................................         369,029           618,565
 Furniture and fixtures .................................................         293,155           412,408
 Construction in progress ...............................................           9,900            61,538
                                                                             ------------      ------------
                                                                                2,000,612         3,199,928
 Less--Accumulated depreciation .........................................       1,247,346         1,912,385
                                                                             ------------      ------------
                                                                                  753,266         1,287,543
                                                                             ------------      ------------
                                                                             $  8,543,126      $ 25,712,651
                                                                             ============      ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
 Line of credit .........................................................    $  1,500,000      $  4,500,000
 Current portion of capital lease obligation ............................               -             7,071
 Accounts payable .......................................................       3,452,386         9,121,474
 Accrued payroll expenses ...............................................         362,419           698,801
 Accrued other expenses .................................................         463,967           918,443
 Income taxes payable (Note 4) ..........................................              --         1,448,150
                                                                             ------------      ------------
   Total current liabilities ............................................       5,778,772        16,693,939
                                                                             ------------      ------------
Capital Lease Obligation, net of current portion ........................              --             5,089
                                                                             ------------      ------------
Commitments (Note 9)
Redeemable Convertible Preferred Stock:
 Series A redeemable convertible preferred stock, $0.01 par value-
   Authorized--248,840 shares Issued and outstanding--214,949 shares,
   recorded at redemption value .........................................       3,721,169         3,995,570
 Series B redeemable convertible preferred stock, $0.01 par value-
   Authorized--243,440 shares Issued and outstanding--135,114 shares,
   recorded at redemption value .........................................       2,812,640         3,034,338
 Series C redeemable convertible preferred stock, $0.01 par value-
   Authorized--560,092 shares Issued and outstanding--553,744 shares,
   recorded at redemption value .........................................       4,495,295         4,943,828
Stockholders' Deficit:
 Common stock, $0.01 par value- Authorized--2,813,708 shares
   Issued and outstanding--101,037 shares ...............................             878             1,010
 Additional paid-in capital .............................................         725,496           744,187
 Accumulated deficit ....................................................      (8,991,124)       (3,705,310)
                                                                             ------------      ------------
   Total stockholders' deficit ..........................................      (8,264,750)       (2,960,113)
                                                                             ------------      ------------
                                                                             $  8,543,126      $ 25,712,651
                                                                             ============      ============
</TABLE>

  The accompanying notes are an integral part of these financial statements.

                                      F-27
<PAGE>

                            VST TECHNOLOGIES, INC.

                           STATEMENTS OF OPERATIONS
             FOR THE YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                                         1997              1998              1999
                                                   ---------------   ----------------   --------------
<S>                                                <C>               <C>                <C>
Revenues .......................................     $ 7,645,025      $24,605,867       $61,525,751
Cost of Revenues ...............................       6,182,709       19,189,060        45,773,589
                                                     -----------      -----------       -----------
   Gross margin ................................       1,462,316        5,416,807        15,752,162
                                                     -----------      -----------       -----------
Operating Expenses: ............................
 Selling and marketing .........................       2,172,582        2,789,188         3,764,981
 Research and development ......................       1,172,534        1,098,601         2,608,001
 General and administrative ....................       1,421,604        2,182,687         2,901,823
                                                     -----------      -----------       -----------
                                                       4,766,720        6,070,476         9,274,805
                                                     -----------      -----------       -----------
   Income (loss) from operations ...............     (3,304,404)         (653,669)        6,477,357
Interest Income ................................            488             1,263             1,228
Interest Expense ...............................   (305,405 )        (473,231 )         (261,185 )
Other (Expense) Income, net ....................   (42,737 )                8,062       (5,060 )
                                                   -------------     ------------       -------------
   Net income (loss) ...........................     (3,652,058)       (1,117,575)        6,212,340
Accretion of Dividends on Redeemable Convertible
  Preferred Stock ..............................        279,308           487,951           926,526
                                                   -------------     ------------       -----------
   Net income (loss) attributable to
      common stockholders ......................   $(3,931,366)      $(1,605,526)       $ 5,285,814
                                                   =============     ============       ===========
Net Income (Loss) per Share: ...................
 Basic .........................................   $    (44.78)      $    (18.29)       $     57.58
                                                   =============     ============       ===========
 Diluted .......................................   $    (44.78)      $    (18.29)       $     11.57
                                                   =============     ============       ===========
Weighted Average Shares Outstanding: ...........
 Basic .........................................        87,799            87,799             91,803
                                                   =============     ============       ===========
 Diluted .......................................        87,799            87,799            456,825
                                                   =============     ============       ===========
</TABLE>

           The accompanying notes are an integral part of these financial
                                  statements.

                                      F-28
<PAGE>

                            VST TECHNOLOGIES, INC.

STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT
             FOR THE YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                  SERIES A REDEEMABLE      SERIES B REDEEMABLE      SERIES C REDEEMABLE
                                ------------------------ ------------------------ -----------------------
                                 NUMBER OF   REDEMPTION   NUMBER OF   REDEMPTION   NUMER OF   REDEMPTION
                                   SHARES       VALUE       SHARES       VALUE      SHARES       VALUE
                                ----------- ------------ ----------- ------------ ---------- ------------
<S>                             <C>         <C>          <C>         <C>          <C>        <C>
Balance, December 31, 1996        137,734    $2,143,393         --    $       --        --    $       --
 Conversion of convertible
  subordinated debt and
  accrued interest to
  redeemable convertible
  preferred stock .............    76,246     1,068,384    109,264     2,093,466        --            --
 Issuance of Series B
  preferred stock, net of
  issuance costs of $28,745            --            --     25,642       471,274        --            --
 Accretion of dividends on
  redeemable convertible
  preferred stock .............        --       249,047         --        30,261        --            --
 Proceeds from issuance of
  warrants ....................        --            --         --            --        --            --
 Net loss .....................        --            --         --            --        --            --
                                  -------    ----------    -------    ----------  --------    ----------
Balance, December 31, 1997 ....   213,980     3,460,824    134,906     2,595,001        --            --
 Conversion of convertible
  subordinated debt and
  accrued interest to
  redeemable convertible
  preferred stock .............        --            --         --            --   292,633     2,620,329
 Issuance of Series C
  preferred stock, net of
  issuance costs of $54,939            --            --         --            --   261,111     1,864,999
 Accretion of dividends and
  original issuance
  discount on redeemable
  convertible preferred
  stock .......................        --       260,345         --       217,639        --         9,967
 Net loss .....................        --            --         --            --        --            --
                                  -------    ----------    -------    ----------   -------    ----------
Balance, December 31, 1998 ....   213,980     3,721,169    134,906     2,812,640   553,744     4,495,295
 Accretion of dividends on
  redeemable convertible
  preferred stock .............        --       260,351         --       217,642        --       448,533
 Exercise of stock options ....        --            --         --            --        --            --
 Exercise of warrants .........       969        14,050        208         4,056        --            --
 Net income ...................        --            --         --            --        --            --
                                  -------    ----------    -------    ----------   -------    ----------
Balance, December 31, 1999 ....   214,949    $3,995,570    135,114    $3,034,338   553,744    $4,943,828
                                  =======    ==========    =======    ==========   =======    ==========


<PAGE>

<CAPTION>
                                     COMMON STOCK                                           TOTAL
                                -----------------------  ADDITIONAL                     STOCKHOLDERS'
                                 NUMBER OF   $0.01 PAR     PAID-IN      ACCUMULATED        EQUITY
                                   SHARES      VALUE       CAPITAL        DEFICIT         (DEFICIT)
                                ----------- ----------- ------------ ---------------- ----------------
<S>                             <C>         <C>         <C>          <C>              <C>
Balance, December 31, 1996         87,799      $  878     $580,957     $ (3,399,293)    $ (2,817,458)
 Conversion of convertible
  subordinated debt and
  accrued interest to
  redeemable convertible
  preferred stock .............        --          --           --               --               --
 Issuance of Series B
  preferred stock, net of
  issuance costs of $28,745            --          --           --               --
 Accretion of dividends on
  redeemable convertible
  preferred stock .............        --          --           --         (279,308)        (279,308)
 Proceeds from issuance of
  warrants ....................        --          --      144,539               --          144,539
 Net loss .....................        --          --           --       (3,652,058)      (3,652,058)
                                   ------      ------     --------     ------------     ------------
Balance, December 31, 1997 ....    87,799         878      725,496       (7,330,659)      (6,604,285)
 Conversion of convertible
  subordinated debt and
  accrued interest to
  redeemable convertible
  preferred stock .............        --          --           --               --               --
 Issuance of Series C
  preferred stock, net of
  issuance costs of $54,939            --          --           --          (54,939          (54,939)
 Accretion of dividends and
  original issuance
  discount on redeemable
  convertible preferred
  stock .......................        --          --           --         (487,951         (487,951)
 Net loss .....................        --          --           --       (1,117,575)      (1,117,575)
                                   ------      ------     --------     ------------     ------------
Balance, December 31, 1998 ....    87,799         878      725,496       (8,991,124)      (8,264,750)
 Accretion of dividends on
  redeemable convertible
  preferred stock .............        --          --           --         (926,526)        (926,526)
 Exercise of stock options ....    10,444         104       18,440               --           18,544
 Exercise of warrants .........     2,794          28          251               --              279
 Net income ...................        --          --           --        6,212,340        6,212,340
                                   ------      ------     --------     ------------     ------------
Balance, December 31, 1999 ....   101,037      $1,010     $744,187     $ (3,705,310)    $ (2,960,113)
                                  =======      ======     ========     ============     ============
</TABLE>

                  The accompanying notes are an integral part of these
                             financial statements.

                                      F-29
<PAGE>

                            VST TECHNOLOGIES, INC.

                           STATEMENTS OF CASH FLOWS
             FOR THE YEARS ENDED DECEMBER 31, 1997, 1998 AND 1999

<TABLE>
<CAPTION>
                                                                           1997               1998               1999
                                                                     ----------------   ----------------   ---------------
<S>                                                                  <C>                <C>                <C>
Cash Flows from Operating Activities:
 Net income (loss) ...............................................     $ (3,652,058)      $ (1,117,575)     $  6,212,340
 Adjustments to reconcile net income (loss) to net cash
   used in operating activities-
  Depreciation ...................................................          458,846            531,583           665,039
  Deferred tax asset .............................................               --                 --        (1,485,000)
  Amortization of original issue discount ........................          144,539                 --                --
  Conversion of accrued interest to redeemable
    preferred stock ..............................................          220,218             63,729                --
  Changes in assets and liabilities-
   Accounts receivable ...........................................         (664,010)        (3,014,739)       (6,752,199)
   Inventories ...................................................         (407,065)          (366,931)       (8,153,737)
   Prepaid expenses ..............................................           18,141             (2,382)          (53,464)
   Accounts payable ..............................................          863,433            840,638         5,669,088
   Accrued expenses ..............................................          376,224            314,771           790,858
   Income taxes payable ..........................................               --                 --         1,448,150
                                                                       ------------       ------------      ------------
    Net cash used in operating activities ........................       (2,641,732)        (2,750,906)       (1,658,925)
                                                                       ------------       ------------      ------------
Cash Flows from Investing Activities:
 Purchases of property and equipment .............................         (631,083)          (604,554)       (1,175,696)
 Decrease in other assets ........................................            1,970              5,828                --
                                                                       ------------       ------------      ------------
    Net cash used in investing activities ........................         (629,113)          (598,726)       (1,175,696)
                                                                       ------------       ------------      ------------
Cash Flows from Financing Activities:
 Net borrowings under line of credit .............................          680,560            544,440         3,000,000
 Proceeds from issuance of convertible subordinated debt .........        1,390,461          1,956,600                --
 Repayments on capital lease obligation ..........................          500,000                 --           (11,460)
 Principal repayments on note payable ............................          (16,544)          (483,456)               --
 Net proceeds from the sale of redeemable convertible
   preferred stock ...............................................          471,274          1,810,060                --
 Proceeds from exercise of stock options .........................               --                 --            18,544
 Proceeds from exercise of warrants ..............................               --                 --            18,385
 Proceeds from issuance of warrants ..............................          144,539                 --                --
                                                                       ------------       ------------      ------------
    Net cash provided by financing activities ....................        3,170,290          3,827,644         3,025,469
                                                                       ------------       ------------      ------------
Net Increase (Decrease) in Cash and Cash Equivalents .............         (100,555)           478,012           190,848
Cash and Cash Equivalents, beginning of year .....................          228,529            127,974           605,986
                                                                       ------------       ------------      ------------
Cash and Cash Equivalents, end of year ...........................     $    127,974       $    605,986      $    796,834
                                                                       ============       ============      ============
Supplemental Disclosure of Noncash Financing Transactions:
 Accretion of dividends on redeemable convertible
   preferred stock ...............................................     $    279,308       $    487,951      $    926,526
                                                                       ============       ============      ============
 Conversion of convertible subordinated debt and accrued
   interest into redeemable convertible preferred stock ..........     $  3,161,850       $  2,620,329      $         --
                                                                       ============       ============      ============
 Equipment acquired under capital lease obligation ...............     $         --       $         --      $     23,620
                                                                       ============       ============      ============
Supplemental Disclosure of Cash Flow Information:
 Cash paid during the year for interest ..........................     $     57,272       $    331,019      $    236,845
                                                                       ============       ============      ============
 Cash paid during the year for taxes .............................     $      2,400       $      2,400      $     36,850
                                                                       ============       ============      ============
</TABLE>

  The accompanying notes are an integral part of these financial statements.

                                      F-30
<PAGE>

                            VST TECHNOLOGIES, INC.

                         NOTES TO FINANCIAL STATEMENTS

                               DECEMBER 31, 1999

(1) OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

     VST Technologies, Inc. (the Company) was incorporated in Delaware to
develop, manufacture, distribute, market, sell and service peripheral computer
products for portable and desktop personal computers.

     The Company is subject to the risks associated with emerging,
technology-oriented companies. Primary among these risks are competition from
substitute products and the need to successfully develop and market its current
and future products and, if it becomes necessary, to obtain additional
financing to fund operations. Management believes that the Company's current
cash position along with the availability under its line of credit and current
operating plan will be sufficient to fund operations for the next fiscal year.

     On March 6, 2000, the Company was acquired by SmartDisk Corporation
(SmartDisk), a publicly held Company, for approximately $16.4 million in cash,
approximately 1.1 million shares of SmartDisk common stock and options to
acquire approximately 443,000 shares of SmartDisk common stock.

     The accompanying financial statements reflect the application of the
accounting policies described below.

(A) CASH AND CASH EQUIVALENTS

     The Company considers all highly liquid investments purchased with a
remaining maturity of three months or less to be cash equivalents. At December
31, 1998 and 1999, the Company's cash equivalents consist entirely of money
market funds.

(B) INVENTORIES

     Inventories are stated at the lower of cost (first-in, first-out) or
market and consist of the following at December 31, 1998 and 1999:

<TABLE>
<CAPTION>
                                                        1998            1999
                                                   -------------   -------------
<S>                                                <C>             <C>
   Raw materials ...............................    $1,344,782     $ 5,033,684
   Work-in-process and finished goods ..........     1,300,749       5,765,584
                                                    ----------     -----------
                                                    $2,645,531     $10,799,268
                                                    ==========     ===========
</TABLE>

(C) DEPRECIATION

     The Company provides for depreciation by charges to operations using the
straight-line method based on the estimated useful lives of the related assets,
as follows:

<TABLE>
<CAPTION>
ASSET CLASSIFICATION                             ESTIMATED USEFUL LIFE
- ---------------------------------------------   ----------------------
<S>                                             <C>
   Production equipment .....................         18 months
   Computer equipment and software ..........         3-5 years
   Furniture and fixtures ...................          5 years
</TABLE>

     In accordance with Statement of Financial Accounting Standards (SFAS) No.
121, ACCOUNTING FOR IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS
TO BE DISPOSED OF, the Company

                                      F-31
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(1) OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

reviews its long-lived assets (which consist primarily of property and
equipment) for impairment as events and circumstances indicate the carrying
amount of an asset may not be recoverable. The Company evaluates the
realizability of its long-lived assets based on profitability and cash flow
expectations for the related asset. Management believes that, as of each of the
balance sheet dates presented, none of the Company's long-lived assets were
impaired.

(D) REVENUE RECOGNITION

     The Company recognizes revenue upon product shipment, at which time
ownership of the product is transferred. In addition, the Company also reserves
for anticipated product returns and customer allowances at that time.

(E) RESEARCH AND DEVELOPMENT

     Research and development costs are charged to operations as incurred.

(F) USE OF ESTIMATES

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

(G) FINANCIAL INSTRUMENTS

     The estimated fair market value of the Company's financial instruments,
which include cash and cash equivalents, accounts receivable and accounts
payable, approximates the carrying values of those instruments.

(H) CONCENTRATIONS OF CREDIT RISK

     SFAS No. 105, DISCLOSURE ABOUT FINANCIAL INSTRUMENTS WITH
OFF-BALANCE-SHEET RISK AND FINANCIAL INSTRUMENTS WITH CONCENTRATIONS OF CREDIT
RISK, requires disclosure of any significant off-balance-sheet and credit risk
concentrations. Financial instruments that subject the Company to significant
concentrations of credit risk primarily consist of cash and cash equivalents
and accounts receivable. The Company maintains its cash and cash equivalents
balances with well capitalized financial institutions. To control accounts
receivable credit risk, the Company performs credit evaluations of its
customers and maintains allowances for potential credit losses. The Company has
not experienced any significant loss on any particular customer during 1998 or
1999.

(I) COMPREHENSIVE INCOME (LOSS)

     Comprehensive income (loss) includes net income (loss), as well as other
changes in stockholders' equity (deficit) except stockholder investments and
distributions. The Company's comprehensive income (loss) is equal to net income
(loss) for all periods presented.

                                      F-32
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(1) OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

(J) STOCK-BASED COMPENSATION

     The Company records stock-based compensation issued to employees using the
intrinsic value method, and stock-based compensation issued to nonemployees
using the fair value method. Stock-based compensation is recognized on options
issued to employees if the option exercise price is less than the market price
of the underlying stock on the date of grant.

(K) NET INCOME (LOSS) PER SHARE

     The Company computes net income (loss) per share in accordance with the
provisions of SFAS No. 128, EARNINGS PER SHARE. Under the provisions of SFAS
No. 128, net income (loss) per share is measured at two levels: basic net
income (loss) per share and diluted net income (loss) per share. Basic net
income (loss) per share is computed by dividing net income (loss) by the
weighted average number of common shares outstanding during the period. Diluted
net income (loss) per is computed by dividing net income (loss) by the weighted
average number of dilutive common shares, options and warrants outstanding
during the period. Diluted weighted average shares reflects the dilutive
effect, if any, of common stock options and warrants based on the treasury
stock method. No common stock equivalents are considered dilutive in periods in
which a loss is reported because all such common equivalent shares are
antidilutive. The number of common stock equivalents that were excluded from
the calculation, as their effect would have been antidilutive, was 175,300,
208,764 and 86,446 in 1997, 1998 and 1999, respectively.

     The calculations of basic and diluted weighted average shares outstanding
are as follows:

<TABLE>
<CAPTION>
                                                              1997       1998        1999
                                                            --------   --------   ---------
<S>                                                         <C>        <C>        <C>
   Basic weighted average shares outstanding ............    87,799     87,799      91,803
   Dilutive options and warrants ........................        --         --     365,022
                                                             ------     ------     -------
   Diluted weighted average shares outstanding ..........    87,799     87,799     456,825
                                                             ======     ======     =======
</TABLE>

(L) RECENTLY ISSUED ACCOUNTING PRONOUNCEMENT

     In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
No. 133, ACCOUNTING FOR DERIVATIVES AND HEDGING ACTIVITIES. SFAS No. 133
establishes accounting and reporting standards for derivative instruments and
hedging activities. SFAS No. 133, as amended by SFAS No. 137, will be effective
for the Company's financial reporting beginning in the first quarter of 2001.
SFAS No. 133 will require the Company to recognize all derivatives as either
assets or liabilities in the statement of financial position and measure those
instruments at fair value. The accounting for gains and losses from changes in
the fair value of a particular derivative will depend on the intended use of
the derivative. The Company does not expect the adoption of SFAS No. 133 to
have a material impact on the results of its operations or financial position.

     In December 1999, the SEC issued Staff Accounting Bulletin No. 101
"Revenue Recognition." This bulletin, as amended, established guidelines for
revenue recognition and is effective for periods beginning after March 15,
2000. The Company does not expect that the adoption of the guidelines required
by SAB 101 will have a material impact on the financial statements.

                                      F-33
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(2) LINE OF CREDIT

     During 1999, the Company entered into a new line of credit agreement (the
line) with a bank under which the Company may borrow up to $5,000,000 based
upon a borrowing base of 80% of eligible accounts receivable, as defined. The
line expires on June 30, 2000. Borrowings under the line are collateralized by
substantially all of the Company's assets and bear interest at the bank's prime
rate (8.50% at December 31, 1999) plus an incremental rate based on financial
performance. This incremental rate was 0.50% at December 31, 1999. The
agreement requires compliance with several financial covenants, with which the
Company was in compliance at December 31, 1999. As of December 31, 1999, there
was $4,500,000 outstanding under the line.

     During 1999, the Company issued a warrant to a bank for the purchase of
6,348 shares of Series C redeemable convertible preferred stock (the Series C
preferred stock) (see Note 5(a)) at an exercise price of $8.10 per share. No
value has been ascribed to these warrants, as they have an immaterial effect on
the financial statements.

(3) CONVERTIBLE SUBORDINATED DEBT

     The Company issued convertible demand notes payable (the 1997 notes) in
the amount of $1,535,000 during 1997. At December 31, 1997, $600,000 of these
notes were outstanding. In 1998, the Company issued an additional $2,556,600 of
such notes (the 1998 notes). In conjunction with the issuance of the 1998
notes, the outstanding 1997 notes were canceled and reissued as part of the
1998 notes. The 1998 notes were unsecured and bore interest at 12% per annum.
In connection with the issuance of the 1997 notes, the Company issued an
aggregate of 15,745 warrants, to which the Company allocated $144,539 of the
gross proceeds. The resulting original issuance discount was fully amortized in
1997.

     In conjunction with the sale of the Series C preferred stock (see Note
5(a)), all principal plus accrued interest on the 1998 notes was converted into
292,633 shares of Series C preferred stock and the Company issued warrants to
purchase common stock at an exercise price of $0.10 (see Note 6(b)).

(4) INCOME TAXES

     The Company provides for income taxes under the liability method in
accordance with SFAS No. 109, ACCOUNTING FOR INCOME TAXES. Under the provisions
of SFAS No. 109, the Company recognizes a current tax liability or asset for
current taxes payable or refundable and a deferred tax liability or asset for
the estimated future effects of temporary differences between the carrying
value of assets and liabilities for financial reporting and tax reporting
purposes to the extent that they are realizable.

                                      F-34
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(4) INCOME TAXES--(CONTINUED)

     The Components of the deferred tax assets are as follows:

<TABLE>
<CAPTION>
                                                         1998             1999
                                                   ---------------   --------------
<S>                                                <C>               <C>
   Net operating loss carryforwards ............    $  1,792,000       $       --
   Allowance for bad debts .....................         121,000          193,000
   Accrued liabilities .........................         361,000        1,041,000
   Reserve for inventory obsolescence ..........         413,000          383,000
   Reserve for stock rotation rights ...........              --         (332,000)
   Depreciation ................................         144,000          200,000
                                                    ------------       ----------
     Total net deferred tax assets .............       2,831,000        1,485,000
   Valuation allowance .........................      (2,831,000)              --
                                                    ------------       ----------
                                                    $         --       $1,485,000
                                                    ============       ==========
</TABLE>

     During 1999, the Company recorded a deferred tax asset of $1,485,000 in
the accompanying balance sheet, as it was determined that it was more likely
than not that the Company would be able to realize this asset.

     At December 31, 1998, the Company recorded a full valuation allowance
against its deferred tax asset due to the uncertainty surrounding the timing of
the realization of these tax benefits. Realization of these tax benefits were
dependent on generating sufficient taxable income.

     The reconciliation between the statutory federal income tax rate and the
Company's effective tax rate is as follows:

<TABLE>
<CAPTION>
                                                        1997      1998      1999
                                                      -------   -------   --------
<S>                                                   <C>       <C>       <C>
   Federal statutory rate .........................   (34)%     (34)%       34%
   State tax, net of federal tax benefit ..........   (6)       (6)          6
   Change in valuation allowance ..................   40        40        (40)
                                                      ---       ---       ----
                                                      0 %       0 %       0 %
                                                      ====      ====      ======
</TABLE>

(5) REDEEMABLE CONVERTIBLE PREFERRED STOCK

     During 1995, the Company issued 137,734 shares of Series A redeemable
convertible preferred stock (Series A preferred stock), $0.01 par value, at an
issuance price of $14.50 per share for net proceeds of approximately
$1,900,000. In 1997, the Company issued 76,246 and 109,264 shares of Series A
preferred stock and Series B redeemable preferred stock (Series B preferred
stock), respectively, pursuant to the conversion of $3,161,850 of convertible
subordinated debt and accrued interest. On May 6, 1997, the Company sold 25,642
shares of Series B preferred stock for net proceeds of $471,000. On December
23, 1998, the Company issued 553,744 shares of Series C preferred stock for net
cash proceeds of $1,810,000 and the conversion of $2,620,329 of convertible
subordinated debt and accrued interest. The rights and privileges of the Series
A, Series B and Series C preferred stock are as follows:

                                      F-35
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(5) REDEEMABLE CONVERTIBLE PREFERRED STOCK--(CONTINUED)

LIQUIDATION

     In the event of liquidation, the Series A, Series B and Series C preferred
stockholders are entitled to $14.50, $19.50 and $8.10 per share plus accrued
and unpaid dividends (compounded at 8%, 8% and 10% of the original purchase
price), respectively, prior to any distribution to common stockholders. The
liquidation rights of the Series C preferred stockholders are senior to those
of both the Series A and Series B preferred stockholders.

VOTING

     The preferred stockholders are entitled to voting rights equivalent to the
number of shares of common stock into which each preferred share can be
converted.

CONVERSION

     Each class of preferred stock is convertible into common stock at a rate
of one share of common stock for each share of preferred stock, adjustable for
certain dilutive events. Each share of preferred stock will be automatically
converted into shares of common stock upon the closing of a public offering of
the Company's common stock, at a price per share of not less than $24.30 per
share (as adjusted for any stock dividend or stock distribution) and aggregate
gross proceeds of not less than $15,000,000.

RIGHT OF FIRST REFUSAL

     The preferred stockholders have certain rights of first refusal that allow
them to participate ratably in any future issuance of stock to maintain their
original ownership percentage. This right terminates upon a public offering, as
defined.

DIVIDENDS

     Cumulative dividends on preferred stock are paid out of available
earnings, as defined, if and when declared by the Board of Directors, at a rate
of 8%, 8% and 10% for Series A, Series B and Series C preferred stock,
respectively.

REDEMPTION

     The Company may be required, upon an affirmative vote of the holders of at
least 50% of the then outstanding preferred shares, to redeem all of the
preferred stock in three equal installments, with the first installment on or
after December 1, 2003, and the second and third installments on the first and
second anniversary of such date, respectively. The redemption price of the
Series A, Series B and Series C preferred stock is $14.50, 19.50 and $8.10 per
share, respectively, plus an amount equal to an annual compounded rate of 8%,
8% and 10% of the original purchase price, respectively.

                                      F-36
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(6) STOCKHOLDERS' DEFICIT

(A) COMMON STOCK

     The Company has authorized 2,813,708 shares of $0.01 par value common
stock. The Company has reserved 1,827,537 shares of common stock for the
conversion of the preferred stock and the issuance upon exercise of common
stock warrants and stock options.

(B) WARRANTS

     The following table summarizes preferred stock warrant activity for the
three-year period ended December 31, 1999:

<TABLE>
<CAPTION>
                                               NUMBER OF     EXERCISE PRICE         WEIGHTED
                                                 SHARES       PER SHARE(#)      AVERAGE PRICE(#)
                                              -----------   ----------------   -----------------
<S>                                           <C>           <C>                <C>
   Outstanding, December 31, 1996 .........      31,712       $14.50-19.50           $16.12
    Issued ................................      23,437              19.50            19.50
                                                 ------       ------------           ------
   Outstanding, December 31, 1997 .........      55,149        14.50-19.50            17.55
                                                 ------       ------------           ------
   Outstanding, December 31, 1998 .........      55,149        14.50-19.50            17.55
    Issued ................................       6,348               8.10             8.10
    Exercised .............................      (1,177)       14.50-19.50            15.38
                                                 ------       ------------           ------
   Outstanding, December 31, 1999 .........      60,320       $ 8.10-19.50           $16.75
                                                 ======       ============           ======
   Exercisable, December 31, 1999 .........      60,320       $ 8.10-19.50           $16.75
                                                 ======       ============           ======
</TABLE>

     The warrants may be exercised at any time after issuance and expire at
various dates through 2007. The warrants are subject to certain antidilution
provisions that allow the holders of these warrants to participate in property
and security dividends issued by the Company to common stockholders and to
participate in any common stock dividends or splits.

     In addition to the preferred stock warrants granted above, in 1997, the
Company granted warrants for the purchase of 1,026 shares of common stock at an
exercise price of $19.50 per share and in 1998, the Company granted warrants to
purchase 138,436 shares of common stock, an exercise price of $0.10 per share,
in connection with the conversion of the convertible subordinated debt
described in Note 3 and the issuance of the Series C preferred stock (Note 5).
The warrants may be exercised at anytime after issuance and expire at various
dates through 2008. No value has been ascribed to these warrants, as they have
an immaterial effect on the financial statements.

(C) STOCK OPTION PLAN

     Under the 1995 Stock Option Plan as amended (the Plan), the Company may
grant options to purchase up to 536,994 shares of common stock to be granted to
Company directors, officers, employees and consultants. Incentive stock options
may be granted under the Plan at a price not less than 100% of the fair market
value on the date of grant and expire at a maximum of 10 years from the date of
grant. Nonqualified stock options expire on dates determined in each optionee's
agreement, but they may be subject to earlier termination, as provided in the
Plan. The Plan terminates on July 5, 2005.

                                      F-37
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(6) STOCKHOLDERS' DEFICIT--(CONTINUED)

     Information with respect to all stock option activity is as follows:

<TABLE>
<CAPTION>
                                               NUMBER OF     OPTION PRICE     WEIGHTED AVERAGE
                                                 SHARES        PER SHARE       OPTIONS PRICE
                                              -----------   --------------   -----------------
<S>                                           <C>           <C>              <C>
   Outstanding, December 31, 1996 .........      81,244       $1.45-1.60           $1.46
    Granted ...............................      41,381        1.60-1.95            1.93
    Expired ...............................      (3,500)       1.45-1.95            1.58
                                                 ------       ----------           -----
   Outstanding, December 31, 1997 .........     119,125       $1.45-1.95           $1.62
    Granted ...............................      49,500             1.95            1.95
    Canceled ..............................     (15,010)            1.95            1.95
                                                -------       ----------           -----
   Outstanding, December 31, 1998 .........     153,615        1.45-1.95            1.69
    Granted ...............................     358,464         .81-4.00             .96
    Canceled ..............................      (8,100)       1.45-2.43            2.34
    Exercised .............................     (10,444)       1.45-1.95            1.78
                                                -------       ----------           -----
   Outstanding, December 31, 1999 .........     493,535       $ .81-4.00           $1.15
                                                =======       ==========           =====
   Exercisable, December 31, 1999 .........     396,606       $ .81-1.95           $1.10
                                                =======       ==========           =====
   Exercisable, December 31, 1998 .........     115,502       $1.45-1.95           $1.64
                                                =======       ==========           =====
   Exercisable, December 31, 1997 .........      67,652       $1.45-1.95           $1.45
                                                =======       ==========           =====
</TABLE>

     The range of exercise prices for common stock options outstanding and
options exercisable at December 31, 1999 is as follows:

<TABLE>
<CAPTION>
                                     WEIGHTED
                                     AVERAGE        WEIGHTED                      WEIGHTED
    RANGE OF                        REMAINING        AVERAGE                      AVERAGE
    EXERCISE         OPTIONS       CONTRACTUAL      EXERCISE        OPTIONS       EXERCISE
     PRICES        OUTSTANDING         LIFE           PRICE       EXERCISABLE      PRICE
- ---------------   -------------   -------------   ------------   -------------   ---------
<S>               <C>             <C>             <C>            <C>             <C>
       $0.81         326,264             5.89      $    0.81        259,443        $0.81
        1.45          72,100             4.10           1.45         79,016         1.45
        1.60           3,500             6.75           1.60          2,625         1.60
        1.95          66,571             8.30           1.95         55,522         1.95
        2.43          23,950             9.42           2.43              -         2.43
        4.00           1,150             9.63           4.00              -         4.00
- ------------         -------             ----      ---------        -------        -----
   $.81-4.00         493,535             6.14      $.81-4.00        396,606        $1.10
============         =======             ====      =========        =======        =====

</TABLE>

     The Financial Accounting Standards Board issued SFAS No. 123, ACCOUNTING
FOR STOCK-BASED COMPENSATION, which requires the measurement of the fair value
of stock-based compensation to be included in the statement of operations or
disclosed in the notes to the financial statements. The Company has determined
that it will continue to account for stock-based compensation for employees
under Accounting Principles Board Opinion No. 25 and elect the disclosure-only
alternative under

                                      F-38
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(6) STOCKHOLDERS' DEFICIT--(CONTINUED)

SFAS No. 123 for stock-based compensation awarded in 1998 and 1999 using the
Black-Scholes option pricing model prescribed by SFAS No. 123. The underlying
assumptions used are as follows:

<TABLE>
<CAPTION>
                                                      DECEMBER 31,
                                         --------------------------------------
                                            1997        1998          1999
                                         ---------   ---------   --------------
<S>                                      <C>         <C>         <C>
   Risk-free interest rate ...........      6.22%       4.65%       5.10-6.15%
   Expected dividend yield ...........        --          --               --
   Expected lives (in years) .........         7           7                7
   Expected volatility ...............        65%         65%              65%
</TABLE>

     During the years ended December 31, 1997, 1998 and 1999, the weighted
average value of option grants was $0.33, $1.25 and $0.30 per share,
respectively. The weighted average remaining contractual life of options
outstanding at December 31, 1997, 1998 and 1999 was 7.40, 7.21 and 6.14 years,
respectively.

     The pro forma effect of SFAS No. 123 for the years ended December 31,
1997, 1998 and 1999 is as follows:

<TABLE>
<CAPTION>
                                                  1997               1998              1999
                                            ----------------   ----------------   -------------
<S>                                         <C>                <C>                <C>
   Net income (loss) ....................     $ (3,652,058)      $ (1,117,575)     $6,212,340
   Pro forma net income (loss) ..........     $ (3,654,389)      $ (1,196,147)     $6,033,058
   Pro forma net income (loss) per share-
    Basic ...............................     $     (41.62)      $     (13.62)     $    65.72
    Diluted .............................     $     (41.62)      $     (13.62)     $    13.21
</TABLE>

(7) SIGNIFICANT CUSTOMERS

     Three customers accounted for approximately 50%, 53% and 57% during 1997,
1998 and 1999, respectively, of the Company's revenue. As of December 31, 1998
and 1999, one and two customers, respectively, represented approximately 51%
and 56%, respectively, of the Company's accounts receivable balance.

(8) SIGNIFICANT VENDORS

     During 1998 and 1999, the Company relied on another company to supply a
key component for the manufacture of some of the Company's peripheral products.
During 1997, there were no significant vendors.

(9) COMMITMENTS

     The Company conducts its operations in leased facilities under an
operating lease agreement. The lease expires in April 2001 and future minimum
lease payments under this agreement are $435,505 for 2000. The Company recorded
approximately $162,010, $210,271 and $222,415 of rent expense in 1997, 1998 and
1999, respectively.

                                      F-39
<PAGE>

                            VST TECHNOLOGIES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

                               DECEMBER 31, 1999

(10) SEGMENT AND GEOGRAPHIC INFORMATION

     The Company had adopted SFAS No. 131, Disclosures about Segments of an
Enterprise and Related Information. SFAS No. 131 requires certain financial and
supplementary information to be disclosed on an annual and interim basis for
each reportable segment of an enterprise. The Company has determined that it
only operates in one segment. Gross revenues by significant geographic region
are as follows:

<TABLE>
<CAPTION>
                                           1997                       1998                        1999
                                 ------------------------   -------------------------   -------------------------
<S>                              <C>             <C>        <C>              <C>        <C>              <C>
   North America .............    $6,763,436         78%     $23,517,040         91%     $58,354,476         92%
   Europe ....................       326,780          4        2,097,522          8        3,664,183          6
   Asia/Pacific Rim ..........     1,552,278         18          238,016          1        1,472,147          2
                                  ----------         --      -----------         --      -----------         --
                                  $8,642,494        100%     $25,852,578        100%     $63,490,806        100%
                                  ==========        ===      ===========        ===      ===========        ===
</TABLE>

(11) VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>
                                       BALANCE,
                                     BEGINNING OF     CHARGED TO                     BALANCE,
ALLOWANCE FOR DOUBTFUL ACCOUNTS          YEAR           EXPENSE      WRITE-OFFS     END OF YEAR
- ---------------------------------   --------------   ------------   ------------   ------------
<S>                                 <C>              <C>            <C>            <C>
   December 31, 1999 ............      $299,968        $180,000      $      --       $479,968
   December 31, 1998 ............        75,000         267,277        (42,309)       299,968
   December 31, 1997 ............        54,315          64,927        (44,242)        75,000
</TABLE>

<TABLE>
<CAPTION>
                                    BALANCE,
                                  BEGINNING OF     CHARGED TO                       BALANCE,
RESERVE FOR PRICE PROTECTION          YEAR           EXPENSE       WRITE-OFFS      END OF YEAR
- ------------------------------   --------------   ------------   --------------   ------------
<S>                              <C>              <C>            <C>              <C>
   December 31, 1999 .........      $280,000      $ 520,000        $ (394,869)      $405,131
   December 31, 1998 .........        35,000      1,086,317          (841,317)       280,000
   December 31, 1997 .........            --         35,000                --         35,000
</TABLE>

<TABLE>
<CAPTION>
                                    BALANCE,
                                  BEGINNING OF     CHARGED TO                     BALANCE,
RESERVE FOR STOCK ROTATION            YEAR           EXPENSE      WRITE-OFFS     END OF YEAR
- ------------------------------   --------------   ------------   ------------   ------------
<S>                              <C>              <C>            <C>            <C>
   December 31, 1999 .........      $400,000      $1,100,000      $       --    $1,500,000
   December 31, 1998 .........       310,000         647,641        (557,641)      400,000
   December 31, 1997 .........       116,414         341,540        (147,954)      310,000
</TABLE>

(12) SUBSEQUENT EVENTS

     On February 23, 2000, the Company signed an agreement to acquire
substantially all of the intellectual property of a privately held company and
supplier of software for high-performance storage solutions, for approximately
$400,000 in cash and 41,100 shares of the Company's common stock.

                                      F-40
<PAGE>


                             OUR PRIMARY PRODUCTS

<TABLE>
<S>                          <C>                               <C>                          <C>
 FlashPath/trademark/ for     FlashPath/trademark/ for Sony     FlashPath/trademark/ for     Smarty/trademark/ Smart
         SmartMedia                    Memory Stick                  MultiMediaCard                Card Reader
</TABLE>

<TABLE>
<S>                                          <C>                      <C>
              USB Tri-MediaReader             FireWire Hard Drives     FireWire RAID Array
  for SmartMedia/trademark/, CompactFlash,
      IBM MicroDrive and floppy disks
</TABLE>

<TABLE>
<S>                                           <C>                 <C>
 FlashTrax/trademark/ Digital Audio Player     USB Hard Drives         Removable Media Solutions
                                                                   FireWire Zip and USB Floppy Drive
</TABLE>

[pictures of each of the above-listed products]

                      OUR PRIMARY CUSTOMERS AND PARTNERS

[Apple logo]  [FujiFilm logo]                                          Hitachi
[IBM logo]  [Ingram Micro logo]  JVC                                   Olympus
[SanDisk logo]  Sharp                                                     Sony
[Tech Data logo]                                                       Toshiba



                               [GRAPHIC OMITTED]


                  Simplifying The Digital Lifestyle/trademark/

<PAGE>

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

                               3,900,000 SHARES



                               [GRAPHIC OMITTED]


                                 COMMON STOCK


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

                              MERRILL LYNCH & CO.

                                   CHASE H&Q

                          U.S. BANCORP PIPER JAFFRAY


                                        , 2000

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


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