AQUACELL TECHNOLOGIES INC
424A, 2000-10-30
MISC INDUSTRIAL & COMMERCIAL MACHINERY & EQUIPMENT
Previous: WINTECH DIGITAL SYSTEM TECHNOLOGY CORP, SB-2, EX-23.2, 2000-10-30
Next: CRICKET COMMUNICATIONS HOLDINGS INC, 10KT405, 2000-10-30



<PAGE>

++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+The information in this preliminary prospectus is not complete and may be     +
+changed. The securities may not be sold until the registration statement      +
+filed with the Securities and Exchange Commission is effective. This          +
+preliminary prospectus is not an offer to sell nor does it seek an offer to   +
+buy these securities in any jurisdiction where the sale is not permitted.     +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
                                                   FILED PURSUANT TO RULE 424(a)
                                                   REGISTRATION NUMBER 333-41826

                 SUBJECT TO COMPLETION, DATED OCTOBER 30, 2000

PROSPECTUS
----------

                                1,750,000 Shares

                     [LOGO OF AQUACELL TECHNOLOGIES, INC.]

                                  Common Stock

                                  -----------

  This is an initial public offering of 1,750,000 shares of common stock of
AquaCell Technologies, Inc.  No public market currently exists for our common
stock. Our common stock has been approved for listing on the American Stock
Exchange under the symbol "AQA". We presently expect that the initial public
offering price of the common stock will be $5.00 per share. The offering price
may not reflect the market price of our shares after the offering.

  Please see "Risk Factors" beginning on page 4 to read about certain factors
that you should consider before buying shares of the common stock.

                                  -----------

  Neither the Securities and Exchange Commission nor any other regulatory body
has approved or disapproved of these securities or passed upon the accuracy or
adequacy of this prospectus. Any representation to the contrary is a criminal
offense.

<TABLE>
<CAPTION>
                                                                      Per
                                                                     Share Total
                                                                     ----- -----
   <S>                                                               <C>   <C>
   Initial public offering price.................................... $     $
   Underwriting discount............................................ $     $
   Proceeds before expenses......................................... $     $
</TABLE>

  We have granted the underwriters a 45-day option to purchase up to an
additional 262,500 shares of common stock to cover over-allotments. The
underwriters expect to deliver the shares of common stock purchased in this
offering on      , 2000.

                                 Grady & Hatch
                               and Company, Inc.


                        Prospectus dated         , 2000.
<PAGE>

                    [Inside front cover graphic description

The background of the text starts off grayish at the top and then becomes a
copper brown color which gradually darkens as you move down the page. Across the
top of the page there is a black rectangular box with a white text heading
written in approximately 3/8 inch font, which states "The Patented Purific(R)
Self-Filling Water Cooler." In the right side of the black box next to the text
is the company's Purific(R) water cooler logo which is a circle of approximately
1 inch diameter as follows: the outside ring of the logo is yellow with blue
writing that says "NEVER CHANGE ANOTHER BOTTLE"; moving toward the center of the
circle there is a thin blue ring; the remainder and middle of the circle has a
white background with a blue drawing of a stick person bending over to lift a
bottle of water; and the entire circle is crossed out by one blue diagonal line
which starts at the top left. Directly below the right side of the circle in
white 1/16 inch font, it says "TM".

Below the black box and on the left side of the page, there is a picture of the
front of a Purific(R) bottle water cooler approximately 6  1/2 inches in length,
which has a water colored five-gallon bottle on top of a white base with a thick
blue band across slightly above the middle of the bottle that in white text says
"Aquacell" with a white partial globe design above and connecting to the word
"Aquacell," in the upper portion of the white base there are two spigots, one
with a small blue band on it and one with a small pink band on it.  Directly
centered above the spigots is a blue box with "Purific(R)" written in white.  In
black text directly below this Purific(R) water cooler written in 3/16 inch
font, it states "From the front Purific looks like an ordinary bottled water
cooler..."

To the right of that cooler, there is a second cooler of equal size, which shows
the back of the Purific(R) water cooler.  There is a water colored five-gallon
bottle on top of a white base with a thick blue band across slightly above the
middle of the bottle.  At the top center of the bottle of water there are two
tubes that are attached to the bottle at the top of the bottle, one is white and
one is blue.  These tubes join to form one white tube at about the center of the
bottle.  The tube connects to other portions of the stand and continues to the
bottom of the cooler.  On the top left of the stand there is a red switch.
Below this and covering the rest of the back of the stand, is the inter-workings
of the cooler, including a blackish blue grate, many white cylindrical filters
with blue writing, and tubes which connect the filters.  In black text directly
below this water cooler written in 3/16 inch font, it states "...but the back
reveals a comprehensive water purification plant!"]

<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
Prospectus Summary.......................................................   1
Risk Factors.............................................................   4
Information Regarding Forward-Looking Statements.........................   8
Use of Proceeds..........................................................   9
Dividend Policy..........................................................  10
Capitalization...........................................................  11
Dilution.................................................................  12
Selected Consolidated Financial Data.....................................  14
Management's Discussion and Analysis of Financial Condition and Results
 of Operations...........................................................  15
Business.................................................................  19
Management...............................................................  26
Principal Stockholders...................................................  30
Description of Capital Stock.............................................  31
Certain Transactions.....................................................  34
Shares Eligible for Future Sale..........................................  34
Underwriting.............................................................  35
Changes in Accountants...................................................  37
Legal Matters............................................................  37
Experts..................................................................  37
Additional Information...................................................  38
Index to Financial Statements............................................  39
Financial Statements..................................................... F-1
</TABLE>

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

   Certain persons participating in this offering may engage in transactions
that stabilize, maintain or otherwise affect the price of our common stock
including over-allotment, stabilizing and short covering transactions. For a
description of these activities, see "Underwriting."

   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.

   You should rely only on the information contained in this document or to
which we have referred you. We have not authorized anyone to provide you with
information that is different. This document may only be used where it is legal
to sell these securities. The information in this document may only be accurate
as of the date of this document, regardless of the time of delivery of this
document or any sale of our common stock.

                                       i
<PAGE>

                               PROSPECTUS SUMMARY

   The following summary is qualified in its entirety by the more detailed
information and financial statements, including the notes thereto, appearing
elsewhere in this prospectus. AquaCell Technologies, Inc. is a start-up
company. We recently commenced operations in the water purification industry.
When we refer to water industry financial and statistical information, it is
based on trade articles and industry reports that we believe are reliable,
although we have not independently verified any of this information. An
investment in our common stock involves a high degree of risk, and you should
carefully consider the information set forth under "Risk Factors." As used in
this prospectus, except where the context clearly requires otherwise,
references made to "AquaCell", "we", "us", or "our" mean AquaCell Technologies,
Inc. and our wholly owned subsidiary Global Water-AquaCell, Inc.

   This prospectus contains forward-looking statements which involve risks and
uncertainties and you should know that our actual results may differ from our
expectations. Factors that might cause a difference may include the matters
discussed under "Risk Factors" as well as those matters discussed elsewhere in
this prospectus.

                                  The Company

   We are in the business of providing drinking water purification products to
a broad base of national customers. Following our acquisition of selected
assets of KABB, Inc. and Aquacell International, Inc. in December 1998, we
began to manufacture, sell and lease a patented automatic refilling purified
bottle water cooler to office and industrial customers. We are a Delaware
corporation incorporated on March 19, 1997. Our main offices are located at
10410 Trademark Street, Rancho Cucamonga, California 91730 and our Internet
website is www.aquacell.com.

                                       1
<PAGE>

                                  The Offering

<TABLE>
 <C>                                    <S>
 Shares of common stock offered by us.. 1,750,000 shares (2,012,500 shares if
                                         underwriters' over-allotment is
                                         exercised in full).

 Common stock to be outstanding after
  completion of this offering.......... 6,888,250 shares. This number excludes:

                                        . 1,845,000 shares of common stock
                                          reserved for issuance upon the
                                          exercise of outstanding warrants
                                          issued in connection with private
                                          debt financing transactions;

                                        . 1,000,000 shares of our common stock
                                          reserved for issuance upon the
                                          exercise of options pursuant to our
                                          employee stock option plan of which
                                          options to purchase 305,000 shares of
                                          common stock have been granted and
                                          40,000 shares of our common stock
                                          originally reserved for issuance
                                          pursuant to incentive clauses of a
                                          sales representation agreement. These
                                          incentive clauses were not met and
                                          the 40,000 shares of common stock
                                          have been reserved for issuance as
                                          incentives in connection with the
                                          future hiring of sales and marketing
                                          personnel;

                                        . 175,000 shares of common stock
                                          reserved for issuance upon the
                                          exercise of warrants granted to the
                                          underwriters of this offering; and

                                        . 262,500 shares reserved for issuance
                                          upon exercise of the underwriters'
                                          over-allotment option.

 Use of proceeds....................... We intend to use the net proceeds from
                                         the sale of the common stock for:

                                        . repayment of promissory notes,
                                          including accrued interest, issued in
                                          private debt financing transactions;

                                        . marketing, advertising and
                                          promotions;

                                        . expansion of manufacturing
                                          facilities, research and new product
                                          development, and potential
                                          improvement to our patented
                                          technology;

                                        . accrued expenses and other payments;
                                          and

                                        . working capital and general corporate
                                          purposes.
</TABLE>

                                       2
<PAGE>

                      SUMMARY CONSOLIDATED FINANCIAL DATA
                    (in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                       Three Months Ended      Year Ended
                                          September 30,         June 30,
                                       --------------------  ----------------
                                         2000       1999      2000     1999
                                       ---------  ---------  -------  -------
                                           (Unaudited)
<S>                                    <C>        <C>        <C>      <C>
Statement of Operations Data:
Sales................................. $      48  $      41  $   263  $    29
Net loss.............................. $    (697) $    (332) $(1,405) $(1,618)
Net loss per common share--basic and
 diluted.............................. $   (0.14) $   (0.07) $ (0.28) $ (0.34)
Weighted average common shares
 outstanding--basic and diluted.......     5,138      4,938    4,975    4,731
</TABLE>

   The following table provides a summary of our balance sheet at September 30,
2000:

  . on an actual basis; and

  . on an as adjusted basis to further reflect the deemed conversion of
    135,000 redeemable common stock into common stock and the receipt of the
    net proceeds from our sale of 1,750,000 shares of common stock in this
    offering, at an estimated initial public offering price of $5.00 per
    share after deducting underwriting discounts and commissions and our
    estimated offering expenses and the anticipated application of the
    estimated net proceeds, including repayment of debt. See also "Use of
    Proceeds" and "Capitalization."

<TABLE>
<CAPTION>
                                                            September 30, 2000
                                                           ---------------------
                                                           Actual   As Adjusted
                                                           -------  ------------
                                                               (Unaudited)
<S>                                                        <C>      <C>
Balance Sheet Data:
Working capital (deficiency).............................. $(2,897)    $4,400
Total assets.............................................. $   841     $5,441
Redeemable common stock................................... $   151     $  --
Stockholders' equity (capital deficiency)................. $(2,328)    $4,658
</TABLE>

                                       3
<PAGE>

                                  RISK FACTORS

   An investment in our common stock involves a high degree of risk.
Prospective investors should carefully consider the following risk factors, in
addition to the other information contained in this prospectus, before
purchasing our common stock.

   We have a limited operating history and our historical financial data is not
a reliable basis upon which to assess the prospects for our business.

   Our historical financial data is not a reliable basis upon which to predict
our future revenues or operating expenses for a number of reasons, including
our limited operating history. Prior to the first fiscal quarter of 1999, we
had not commenced our principal operations. Our business must be considered in
light of the risks, expenses and problems frequently encountered by companies
with a limited operating history.

   The continuation of our operations is contingent upon our success in
establishing markets for our products and services and achieving profitable
operations. Although we intend to expand our marketing of products and
services, no assurance can be given that we will be able to achieve these
objectives or that, if these objectives are achieved, we will ever be
profitable. Such operations could also require additional financing for us in
the form of debt or equity. There can be no assurance that we will achieve
profitability and, if achieved, sustain such profitability, nor can there be
any assurance as to when such profitability might be achieved. If we are
unsuccessful in addressing any of these risks, our business, results of
operations and financial condition could be materially adversely affected.
Also, the price at which our securities trade may be subject to substantial
volatility because of fluctuations in our financial results.

   Our management has limited experience operating water purification companies
and that limited experience could adversely affect our business, results of
operations and financial condition.

   Our success will depend, in part, on our ability to successfully operate as
a water purification company following our acquisition of selected assets of
KABB, Inc. and AquaCell International, Inc. in December 1998. Our management
has limited prior experience in operating water purification companies. There
can be no assurance that our management will be able to implement our operating
or growth strategies effectively. If we do not effectively manage our water
purification business, our business, results of operations and financial
condition could be materially adversely affected.

   We may need to raise additional capital and it may not be available to us on
favorable terms or at all; inability to obtain any needed additional capital on
favorable terms would adversely affect our business, results of operations and
financial condition.

   We anticipate, based on our currently proposed plans and assumptions, that
the proceeds of the sale of the shares of common stock offered hereby will be
sufficient to satisfy our contemplated cash requirements for at least the 12
month period following the completion of this offering. After that time, we may
require additional funding. There are no current arrangements with respect to
sources of additional financing. There can be no assurance that other financing
will be available on commercially reasonable terms, or at all. The inability to
obtain additional financing, when needed, would materially adversely affect us,
including possibly requiring us to curtail or cease operations. Also, a decline
in the trading price of our common stock could negatively impact our ability to
raise future financing. To the extent we incur indebtedness or otherwise issue
debt securities, we will be subject to risks associated with indebtedness,
including the risk that interest rates may fluctuate and cash flow may be
insufficient to pay principal and interest on such indebtedness. We currently
have no credit facilities. No assurance can be given that we will be able to
obtain the capital we may need to finance a successful growth strategy and
provide for our other cash needs.

                                       4
<PAGE>

   We may have to cease or curtail our operations if we are unable to obtain
sufficient financing or achieve profitability.

   The independent auditors' report on our financial statements contains
explanatory language that substantial doubt exists about our ability to
continue as a going concern. The report states that we have incurred net
losses, and have a working capital deficiency. If we are unable to obtain
sufficient financing in the near term or achieve profitability, then we would,
in all likelihood, experience severe liquidity problems and may have to curtail
or cease our operations.

   We currently have limited sales and distribution capabilities and if we are
unable to expand our capabilities in these areas, our business, results of
operations and financial condition would be materially adversely affected.

   Currently we have a limited number of sales and marketing employees and we
have not established comprehensive distribution channels for all of our
products and services. There can be no assurance that we will be able to
develop a sufficient sales force and marketing group. The inability to develop
a sufficient sales force and marketing group would have a material adverse
effect on our business, results of operations and financial condition.

   We could be adversely affected if we do not effectively manage growth.

   If we successfully implement our business strategy, the resulting growth
will place significant demands on our management and internal controls. There
can be no assurance that management will effectively be able to direct us
through a period of significant growth. In particular, the pursuit of our
business strategy will place a significant strain on our managerial,
operational and financial resources. We will need to improve our financial and
management controls, reporting systems and procedures. We will also need to
expand, train and manage our work force and manage multiple relationships with
various suppliers, strategic partners and other third parties. We will need to
continually expand and upgrade our technology infrastructure and systems and
ensure continued high levels of service, speedy operation and reliability. If
we do not effectively manage such growth, our business, results of operations
and financial condition will be materially adversely affected.

   Fluctuation in our quarterly operation results could materially adversely
affect our business, financial condition and results of operations.

   We may experience quarterly fluctuations in operating results. Quarterly
sales and operating results will depend in part on the volume and timing of
contracts received and performed within the quarter, which are difficult to
forecast. Any significant delay or cancellation of a contract could have a
material adverse effect on our operations in any particular period. As a
result, our operating results could prove to be volatile and this could have a
material adverse effect on our business, financial condition and results of
operations.

   Part of our business will be conducted outside of the United States and this
will subject us to risks associated with foreign operations that could
adversely affect our business, results of operations and financial condition.

   Our business operates nationally and internationally. Accordingly, we face
certain risks associated with doing business in foreign countries, including
risks resulting from certain political, economic and other uncertainties, such
as risks of war, expropriation or nationalization of assets, renegotiation or
nullification of existing contracts, changing political conditions, changing
laws and policies affecting trade and investment, overlap of different tax
structures and fluctuating currency exchange rates. We cannot determine to what
extent we may be affected by any such laws, regulations, changes in or new
interpretations of existing laws or regulations or other consequences of doing
business outside the United States.

                                       5
<PAGE>

   We depend on key personnel and could be materially adversely affected if we
do not retain those personnel.

   Our operations will depend on the efforts of our executive officers, in
particular James C. Witham, our Chairman and Chief Executive Officer, and Karen
B. Laustsen, our President, Chief Operating Officer and Secretary. Should we be
unable to retain any of our executive officers, our business and prospects
could be materially adversely affected. As of the date of this prospectus, we
will have entered into five year employment agreements with Mr. Witham and Ms.
Laustsen. Our business or prospects could be materially adversely affected if
any of these senior management personnel do not continue in their management
roles and if we are unable to attract and retain qualified replacements and
additional members of management. We have secured a $1,000,000 key man life
insurance policy on Mr. Witham.

   We may sometimes have to provide guarantees for our services and products
and we could be materially and adversely affected if our services or products
do not perform as guaranteed.

   In connection with providing certain products to customers, we may sometimes
be required to guarantee that the services and products we provide will attain
specified levels of quality or performance. Should a product fail to perform
according to a performance guarantee and should we be unable to remedy such
failure within any applicable cure period, we could incur financial penalties
in the form of liquidated damages or could be required to remove or replace the
equipment in order to meet the specifications. There can be no assurance that
we will be able to fulfill future guarantee obligations or that fulfilling such
obligations may not involve material costs that could have a material adverse
effect on our business, financial condition and results of operations.

   Our common stock has been approved for listing on AMEX, but there can be no
assurances that we will be able to maintain that listing; if our common stock
is delisted from AMEX, it would be more difficult to sell our stock and obtain
quotations on its price.

   Our common stock has been approved for listing on AMEX. If we continue to
incur operating losses, we might be unable to maintain the standards for
continued listing on AMEX. If our stock is subsequently delisted, our stock
would be quoted in the over-the-counter market in which case an investor would
find it more difficult to sell our stock and obtain accurate quotations of its
price. Any news coverage concerning our delisting may also adversely affect an
investor's ability to sell our securities. In addition, if our stock was
delisted, it would likely be subject to a rule that imposes additional sales
practice requirements on brokers who sell such stock to persons other than
established customers and accredited investors. Accredited investors are
generally persons having net worth in excess of $1,000,000 or annual income
exceeding $200,000, or $300,000 together with a spouse. For transactions
covered by this rule, the broker must disclose certain risks concerning low
priced stock, make a special suitability determination for the purchaser and
must receive the purchaser's written consent to the transaction prior to sale.
Consequently, if delisting occurred, it would be more difficult for brokers to
sell our stock.

   Future sales of our common stock could adversely affect our stock price.

   Following completion of this offering, 6,888,250 shares of our common stock
will be outstanding. The 1,750,000 shares to be sold in this offering, other
than those that may be purchased by our affiliates, will be freely tradeable.
The remaining outstanding shares of our common stock may be publicly resold
only following their effective registration under the Securities Act of 1933,
as amended, or pursuant to an available exemption from the registration
requirements of the Securities Act, such as provided by Rule 144 promulgated
pursuant to the Securities Act. Sales made pursuant to Rule 144 must comply
with applicable holding periods and volume limitations and certain other
requirements. Following completion of this offering and the expiration of the
one year lock-up period, all of the unregistered shares not held by our
affiliates could immediately be sold in the public market without registration.
Sales of substantial amounts of our common stock in the public market, or the
perception that such sales could occur, could adversely affect prevailing
market prices of our common stock.

                                       6
<PAGE>

   Our current intellectual property protections may not adequately protect our
rights and investments in our intellectual property assets; infringement of our
intellectual property rights could materially adversely affect our business,
results of operations and financial condition.

   We own a United States and a Canadian patent on our automatic-refilling
purified bottle water cooler. We also have federally registered our Purific
trademark and have a pending application to register our Arctic Fresh and
Aquacell marks.

   While we believe that we own our trademarks, no assurance can be given that
our pending trademark applications will mature into registration. Ownership of
a patent or registration of a trademark, still may not deter competitors or
other third parties from developing equivalent technology that does not
infringe on our rights or from marketing competitive products under different
marks. Also, any rights granted to us through a patent or trademark do not
guaranty that such rights will adequately protect our investment in our
technology and intellectual property.

   Partial or complete denial of any or all of our trademark applications or
loss of an existing trademark registration or patent would substantially reduce
our ability to prevent others from copying our trademarks to develop and market
competitive products or services and significantly limit our ability to profit
from licensing or selling our technology, products and services to others. If
we are unable to prevent others from copying any or all of our trademarks or to
develop or market competitive products, we could also lose all or a substantial
portion of any technological and marketing advantages we may currently have
over any actual or potential competitors.

   Even if we maintain patent protection and obtain trademark registration or
other proprietary rights for our technology or trademarks, no assurance can be
given that our products, trademarks or activities will not infringe on the
patents, trademarks or proprietary rights of others. Regardless of whether we
obtain or maintain any patents or trademarks, another party could bring an
action seeking to stop us from using some or all of our technology or
trademarks and to stop us from engaging in some or all of our activities. If
another party successfully prosecutes such an action, we may have to cease
using some or all of our technology or trademarks, have to cease some or all of
our activities, and be held liable for substantial damages.

   If we fail to adequately protect our intellectual property rights, our
ability to compete could be seriously harmed.

   Our success depends in large part on our ability to adequately protect our
intellectual property rights. We seek to protect our documentation and other
written materials under trade secret and copyright laws, which afford only
limited protection. Despite our efforts to protect our proprietary rights,
unauthorized parties may attempt to copy aspects of our technology or to obtain
and use information that we regard as proprietary. As we expand our operations
globally, we become increasingly exposed to intellectual property infringement
since the laws of some foreign countries do not protect our proprietary rights
to as great an extent as do the laws of the United States. If we fail to
adequately protect our intellectual property, our business, financial results
and the market price of our common stock could be significantly adversely
impacted.

                                       7
<PAGE>

                INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

   This prospectus contains forward-looking statements. The forward-looking
statements are contained principally in the sections entitled "Prospectus
Summary", "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and "Business." These statements involve known and
unknown risks, uncertainties and other factors which may cause our actual
results, performance or achievements to be materially different from any future
results, performances or achievements expressed or implied by the forward-
looking statements. Forward-looking statements include, but are not limited to,
statements about:

  . the future growth and size of the water purification industry;

  . marketing and commercialization of our products;

  . developing an in-house sales and marketing staff;

  . our estimates for future revenues and profitability;

  . establishing and expanding relationships with customers;

  . laws and regulations governing water quality;

  . our ability to offer our products at competitive prices;

  . our ability to maintain and effectively manage our "just-in-time"
    inventory procedures; and

  . our estimates regarding our capital requirements and our needs for
    additional financing.

   This prospectus contains statistical data regarding the water purification
industry that we obtained from industry publications. These industry
publications generally indicate that they have obtained their information from
sources believed to be reliable, but do not guarantee the accuracy and
completeness of their information. Although we believe that the publications
are reliable, we have not independently verified their data.

   In some cases, you can identify forward-looking statements by terms such as
"may," "will," "should," "could," "would," "expects," "intends," "plans,"
"anticipates," "believes," "estimates," "projects," "predicts," "potential" and
similar expressions intended to identify forward-looking statements. These
statements reflect our current views with respect to future events and are
based on assumptions and subject to risks and uncertainties. Given these
uncertainties, you should not place undue reliance on these forward-looking
statements. We discuss many of these risks in this prospectus in greater detail
under the heading "Risk Factors." Although we believe that the expectations
reflected in the forward-looking statements are reasonable, we cannot guarantee
future results, levels of activity, performance or achievement. Also, the
forward-looking statements represent our estimates and assumptions only as of
the date of this prospectus.

   You should read this prospectus and the documents that we reference in this
prospectus and have filed as exhibits to the registration statement, of which
this prospectus is a part, completely and with the understanding that our
actual future results may be materially different from what we expect. We
qualify all of our forward-looking statements by these cautionary statements.

                                       8
<PAGE>

                                USE OF PROCEEDS

   The net proceeds that we will receive from the sale of shares of our common
stock are estimated to be approximately $7,035,000 ($8,177,000 if the
underwriters' over-allotment option is exercised in full). These numbers take
into account underwriting discounts and commissions and other estimated
offering expenses that we will pay. We intend to use these net proceeds as
follows, assuming no exercise of the underwriters' over-allotment option:

<TABLE>
<CAPTION>
                                                                        Percent
                                                              Amounts     (%)
                                                             ---------- -------
   <S>                                                       <C>        <C>
   Payment of Private Transaction Notes Including Accrued
    Interest through September 30, 2000....................  $2,008,000  28.54%

   Marketing and Sales.....................................  $2,500,000  35.54%
   . We intend to use this amount to fund sales, marketing,
     advertising and promotional programs throughout our
     entire product line. If these programs do not require
     the use of the entire $2,500,000, the remaining amount
     will be used for working capital and general corporate
     purposes.

   Expansion of Manufacturing Facilities, Research and New
   Product Development, and Potential Improvements to our
   Patented Technology.....................................  $  800,000  11.37%
   . We intend to use this amount to expand manufacturing
     facilities, for research and new product development,
     and for potential improvements to our patented
     technology. If these programs do not require the use
     of the entire $800,000, the remaining amount will be
     used for working capital and general corporate
     purposes.

   Accrued Expenses and Other Payments.....................  $  405,000   5.76%
   . We intend to use a portion of the net proceeds to pay
     $225,000 to our executive officers for unpaid
     compensation through March 31, 2000 as follows: James
     C. Witham--$118,000, Karen B. Laustsen--$46,000, and
     Gary S. Wolff--$61,000; and will use an additional
     $180,000 for other miscellaneous accrued expenses and
     payments.

   Working Capital and General Corporate Purposes..........  $1,322,000  18.79%
                                                             ---------- ------
   . Working capital and general corporate purposes consist
     primarily of selling, general and administrative
     expenses. Proceeds from the sale of common stock if
     the underwriters' over-allotment option is exercised,
     will also be used for working capital and general
     corporate purposes.
       Total...............................................  $7,035,000 100.00%
                                                             ========== ======
</TABLE>


   Although we are using part of the net proceeds to pay all executives for
unpaid compensation through March 31, 2000, additional unpaid compensation of
$146,000 through September 30, 2000 and any unpaid compensation after that date
will be paid from the operations of Aquacell in 2001.

   The foregoing represents our best estimate of how we will allocate the net
proceeds from the sale of shares of common stock. This estimate is based upon
the current state of our business operations, our current plans and current
economic and industry conditions, and is subject to reallocation among the
categories listed above or for additional purposes. Accordingly, we will have
broad discretion as to the application of the net proceeds.

   Investors will not be able to direct the use of these funds or have any
opportunity to review the development or marketing of products. We may not use
the net proceeds from this offering in the manner that, in hindsight, would
have been the most productive or efficient manner possible and inefficient
allocation of the proceeds from this offering would adversely affect our
business, results of operations and financial condition.

                                       9
<PAGE>

   We believe that the net proceeds of this offering will be sufficient to meet
our projected needs for working capital and other capital requirements through
at least the 12 months following completion of this offering. Pending such
uses, we intend to invest the net proceeds from this offering in interest
bearing accounts, certificates of deposit, money market funds or other short
term investments, all of which have varying risks of loss.

                                DIVIDEND POLICY

   We have never paid any dividends on our common stock. We do not intend to
declare or pay dividends on our common stock; rather, we intend to retain our
earnings from operations, if any, for use in the operation and expansion of our
business and we do not expect to pay cash dividends in the foreseeable future.
Also, we may obtain credit facilities which prohibit the payment of dividends
without the consent of the lenders. Any future decision with respect to
dividends will depend on future earnings, operations, capital requirements and
availability, restrictions in future financing agreements and other business
and financial considerations.

                                       10
<PAGE>

                                 CAPITALIZATION

   The following table sets forth our capitalization as of September 30, 2000:

  . on an actual basis; and

  . on an as adjusted basis to further reflect the deemed conversion of
    135,000 redeemable common stock into common stock and the receipt of the
    net proceeds from our sale of common stock in this offering, at an
    estimated initial public offering price of $5.00 per share, and the
    anticipated application of the net proceeds, including repayment of debt.
    See also "Use of Proceeds."

   The as adjusted table does not give effect to the following:

  . 262,500 shares of our common stock issuable upon the exercise of the
    underwriters' over-allotment option;

  . 175,000 shares of our common stock reserved for issuance upon the
    exercise of the warrants granted to the underwriters of this offering
    exercisable during the four-year period commencing one year from the date
    of this prospectus at an exercise price of 165% of the public offering
    price;

  . 1,000,000 shares of our common stock reserved for issuance upon the
    exercise of options pursuant to our employee stock option plan, of which
    options to purchase 305,000 shares of common stock have been granted, and
    40,000 shares of our common stock originally reserved for issuance
    pursuant to incentive clauses of a sales representation agreement. These
    incentive clauses were not met and the 40,000 shares of common stock have
    been reserved for issuance as incentives in connection with the future
    hiring of sales and marketing personnel; and

  . 1,845,000 shares of our common stock reserved for issuance upon the
    exercise of warrants issued in connection with private debt financing
    transactions.

   You should read this table in conjunction with our financial statements,
including the notes to our financial statements, which appear elsewhere in this
prospectus.

<TABLE>
<CAPTION>
                                                           September 30, 2000
                                                           --------------------
                                                           Actual   As Adjusted
                                                           -------  -----------
                                                               (unaudited)
                                                             (In thousands)
<S>                                                        <C>      <C>
Notes payable--private loan offerings (face value
 $1,295,000 actual)....................................... $ 1,095        --
Note payable--Union Labor Life Insurance Co. (face value
 $543,000 actual).........................................     543        --
                                                           -------
   Total debt.............................................   1,638        --
                                                           -------
Redeemable common stock (135,000 shares actual and
 pro forma)...............................................     151        --
Stockholders' equity (capital deficiency):
  Preferred Stock, $.001 par value, 10,000,000 shares
   authorized, no shares issued and outstanding
  Common stock, $.001 par value, 40,000,000 shares
   authorized, 4,803,250 shares issued and outstanding,
   actual; 5,003,250 issued and outstanding, pro forma;
   and 6,888,250 shares issued and outstanding, pro forma,
   as adjusted ...........................................       5          7
  Additional paid-in capital..............................   2,270      9,454
  Accumulated deficit.....................................  (4,309)    (4,803)
  Unamortized debt discount in excess of notes payable....    (294)       --
                                                           -------    -------
   Total stockholders' equity (capital deficiency)........  (2,328)     4,658
                                                           -------    -------
    Total capitalization (deficiency)..................... $  (539)   $ 4,658
                                                           =======    =======
</TABLE>

                                       11
<PAGE>

                                    DILUTION

   Purchasers of the shares of common stock offered hereby will experience an
immediate and substantial dilution in the net tangible book value of their
investment. The difference between the initial public offering price per share
of common stock and the net tangible book value per share of common stock after
this offering constitutes the dilution per share of common stock to investors
in this offering. Net tangible book value per share is determined by dividing
the net tangible book value (total tangible assets less total liabilities) by
the number of outstanding shares of common stock. The deficit in the pro forma
net tangible book value of AquaCell as of September 30, 2000, after giving
effect to the deemed conversion of 135,000 redeemable common stock into common
stock, was approximately $2,338,000, or approximately $.46 per share. After
giving effect to the sale of the 1,750,000 shares offered in this offering,
repayment of discounted debt of $1,638,000 (face value of $1,838,000) and after
deducting estimated underwriting discounts and commissions and estimated
offering expenses ($7,035,000 net), our pro forma net tangible book value as
adjusted as of September 30, 2000, would have been approximately $4,497,000, or
approximately $.65 per share. This represents an immediate increase in pro
forma net tangible book value of approximately $1.11 per share to existing
shareholders and an immediate dilution of approximately $4.35 per share to new
investors purchasing shares in this offering at the assumed public offering
price per share. The following table illustrates this pro forma per share
dilution.

<TABLE>
   <S>                                                          <C>     <C>
   Assumed initial public offering price per share.............         $ 5.00
   Historical net tangible book value per share................ $ (.49)
   Increase in net tangible book value per share attributable
    to the conversion of redeemable common stock ..............    .03
                                                                ------
   Pro forma net tangible book value per share before this
    offering................................................... $ (.46)
   Increase in pro forma net tangible book value per share
    attributable to new investors..............................   1.11
                                                                ------
   Pro forma net tangible book value per share after this
    offering...................................................            .65
                                                                        ------
   Dilution per share to new investors.........................         $ 4.35
                                                                        ======
</TABLE>

   Assuming the exercise of the underwriters' over-allotment option in full,
the pro forma adjusted net tangible book value on September 30, 2000 would have
been $.79 per share. This represents an immediate increase in pro forma net
tangible book value of approximately $1.25 per share to existing shareholders
and an immediate dilution of approximately $4.21 per share to new investors
purchasing shares in this offering at the assumed public offering price per
share.

   The following table sets forth, as of September 30, 2000, the number of
shares of common stock purchased from us, the total consideration paid to us
and the average price per share paid to us by existing stockholders and the new
investors purchasing shares of common stock from us in this offering (before
deducting underwriting discounts and commissions and estimated offering
expenses). The following table does not include:

  . 1,845,000 shares of common stock reserved for issuance upon the exercise
    of outstanding warrants;

  . 305,000 shares of common stock reserved for issuance upon the exercise of
    outstanding stock options;

  . 40,000 shares of common stock originally reserved for issuance pursuant
    to incentive clauses of a sales representation agreement. These incentive
    clauses were not met and the 40,000 shares of common stock have been
    reserved for issuance as incentives in connection with the future hiring
    of sales and marketing personnel; and

  . 262,500 shares of common stock which may be sold in this offering if the
    underwriters' over-allotment option is exercised, in which case, new
    investors will hold 2,012,500 shares of common stock representing 28.1%
    of the outstanding shares after this offering, and the proceeds of
    $10,062,500 would represent 89.8% of total consideration paid by all
    investors.

                                       12
<PAGE>

<TABLE>
<CAPTION>
                                                          Total
                                  Shares Purchased    Consideration     Average
                                  ----------------- ------------------   Price
                                   Number   Percent   Amount   Percent Per Share
                                  --------- ------- ---------- ------- ---------
   <S>                            <C>       <C>     <C>        <C>     <C>
   Existing shareholders......... 5,138,250   74.6% $1,142,000   11.5%   $0.22
   New investors................. 1,750,000   25.4% $8,750,000   88.5%   $5.00
                                  ---------  -----  ----------  -----
     Total....................... 6,888,250  100.0% $9,892,000  100.0%
                                  =========  =====  ==========  =====
</TABLE>

   Purchasers may also experience further dilution in value from issuances of
our capital stock in connection with future equity offerings or acquisitions.
In addition, dilution may occur in the event we reserve additional shares of
our capital stock in the future for issuance under stock option or other
incentive employee compensation plans. Our Board of Directors has the legal
power and authority to determine the terms of an offering of shares of our
capital stock or securities convertible into or exchangeable for such shares,
to the extent of our shares of authorized and unissued capital stock. To the
extent any future financing involves the sale of our equity securities, our
then existing stockholders' shares, including shares purchased in this
offering, would be substantially diluted.

                                       13
<PAGE>

                      SELECTED CONSOLIDATED FINANCIAL DATA
                    (in thousands, except per share amounts)

   Our statement of operations data for the fiscal years ended June 30, 2000
and 1999 and the balance sheet data as of June 30, 2000 included herein have
been derived from the Consolidated Financial Statements audited by Richard A.
Eisner & Company, LLP, independent auditors. The statement of operations data
for the three months ended September 30, 2000 and 1999 and the balance sheet
data as of September 30, 2000, are derived from our unaudited consolidated
financial statements prepared on the same basis as our audited financial
statements and, in the opinion of our management, include all adjustments,
consisting of normal recurring adjustments necessary for a fair presentation of
our financial position and results of operations. The results of operations for
an interim period are not necessarily indicative of results to be expected for
a full year. The information set forth below should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the Consolidated Financial Statements and Notes thereto
appearing elsewhere in this prospectus.

   The actual data presented below should be read in conjunction with the
financial information appearing elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                              Three Months
                                                  Ended         Year Ended
                                              September 30,      June 30,
                                              --------------  ----------------
                                               2000    1999    2000     1999
                                              ------  ------  -------  -------
                                               (unaudited)
<S>                                           <C>     <C>     <C>      <C>
Statement of Operations Data:
Sales.......................................     $48     $41  $   263  $    29
Cost of sales...............................      19      16      109       11
                                              ------  ------  -------  -------
Gross profit................................      29      25      154       18
Selling, general and administrative
 expenses:
Salaries and wages..........................     107     128      532      401
Legal, accounting and other professional
 expenses...................................      59      32      150      198
Stock-based compensation....................     --      --       --       231
Other.......................................     135     129      530      605
Depreciation and amortization...............      12      12       48       28
                                              ------  ------  -------  -------
Loss before interest expense................    (284)   (276)  (1,106)  (1,445)
Interest expense:
 Amortization of debt discount..............     359      27      146      127
 Other......................................      54      29      153       46
                                              ------  ------  -------  -------
Net loss....................................   $(697)  $(332) $(1,405) $(1,618)
Accretion of redemption amount of redeemable
 common stock...............................       2       2        9        5
                                              ------  ------  -------  -------
Net loss attributable to common
 stockholders...............................   $(699)  $(334) $(1,414) $(1,623)
                                              ======  ======  =======  =======
Net loss per common share--basic and
 diluted....................................  $(0.14) $(0.07) $ (0.28) $ (0.34)
                                              ======  ======  =======  =======
Weighted average common shares--basic and
 diluted....................................   5,138   4,938    4,975    4,731
</TABLE>

<TABLE>
<CAPTION>
                                                         September 30, June 30,
                                                             2000        2000
                                                         ------------- --------
                                                          (unaudited)
<S>                                                      <C>           <C>
Balance Sheet Data:
  Cash..................................................    $    11    $     2
  Working capital (deficiency)..........................    $(2,897)   $(2,555)
  Total assets..........................................    $   841    $   645
  Redeemable common stock...............................    $   151    $   149
  Capital deficiency....................................    $(2,328)   $(2,169)
</TABLE>

                                       14
<PAGE>

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

   The following discussion should be read in conjunction with the financial
statements and accompanying notes, which appear elsewhere in this prospectus.
This discussion contains forward-looking statements that involve risk and
uncertainties. Our actual results could differ materially from those
anticipated in these forward looking statements as a result of various risk
factors, including those discussed below and elsewhere in this prospectus,
particularly under the heading "Risk Factors."

Overview

   We were incorporated in March, 1997. We were a development stage enterprise
through June 30, 1999 and we incurred significant non-recurring expenses
through that date in connection with our initial formation, interim financing
transactions, start-up of operations and various other transactions including:
legal and accounting expenses; costs incurred in connection with contracts for
and audits of acquisitions and potential acquisitions; and stock issued to
consultants and employees.

   During the thirty-nine month period from our inception through September 30,
2000, we paid $293,000 in compensation to our executive management team, after
$191,000 of unpaid salaries was contributed to capital by our officers and an
additional $371,000 was accrued and unpaid as of September 30, 2000.

   In December, 1998 we completed the acquisition of selected assets of KABB
Inc. and Aquacell International, Inc., which included the rights to certain
products and the assignment of U.S. and Canadian patents for an automatic
refilling purified bottle water system. We paid a total of $250,000 for those
assets, including $50,000 in cash and $200,000 in shares of our common stock at
$1.00 per share. Upon completion of this acquisition we proceeded to set up our
manufacturing facility in Rancho Cucamonga, California.

   In May, 1999 we began our business to business marketing program to 100 of
the Fortune 500 companies. In August 1999, we refocused our future direction
from an acquisition company to an operating company and expanded our operating
plan to market our point-of-use water purification systems to the Fortune 500
companies. We have created a business to business marketing strategy and,
solely through the limited efforts of our executive management team, have begun
to create a base of Fortune 500 customers that will be fully developed by our
in-house sales force, to be hired at the completion of the initial public
offering. We currently serve nine Fortune 500 companies and are in negotiations
with seven others.

   Our product has a low manufacturing cost due in part to the fact that less
than 10% of the product cost is in labor. Since our operations do not require a
large full time employee base and temporary employees are readily available, we
are able to achieve high gross profit margins. We believe that our gross
profits on sales could average approximately 58% of sales revenues based on
production at full capacity.

Plan of Operations

   Our business to business marketing strategy is to sell our point-of-use
automatic refilling water cooler with its patented attached five-gallon bottle
to Fortune 500 and other large companies. This product is designed to replace
expensive and cumbersome bottle water coolers, as well as to replace antiquated
water fountains that go unused. To date, sales have not been significant as we
have focused on building a client base with only Fortune 500 companies, which
have long sales cycles. All sales to date have been generated by our executive
management team, and we believe that the best indication of future growth in
developing companies such as ours, more important than current sales
statistics, is the potential future revenue stream to be developed from our
customers. We believe that our growth will come from the vertical expansion and
roll out of our programs to branches and affiliates of our existing customer
base as well as the expansion of our customer base to include other Fortune 500
companies.

                                       15
<PAGE>

   Upon completion of this initial public offering we intend to invest
approximately $2,500,000 of the net proceeds in the development of an in-house
sales and marketing staff to concentrate on different industry classifications
within the Fortune 500. We believe that the development of an in-house sales
staff, as opposed to hiring independent sales reps, provides us with
significantly increased control and management of the client relationship. We
intend to use our business to business marketing strategy to build a blue chip
customer base to produce significant repeat business and to develop long term
relationships with Fortune 500 companies.

   We believe that the net proceeds from this offering in the amount of
approximately $7,035,000, will provide sufficient funds to implement our
business plan, and to provide sufficient working capital over at least the
ensuing 12 month period. We do not presently expect to raise any additional
funds during that period.

Results of Operations

   Three Months Ended September 30, 2000 and September 30, 1999. During the
three months ended September 30, 2000 we generated minimal revenues because
executive management, which has been responsible for all sales to date, devoted
all of its time to the Company's impending initial public offering. On a
consolidated basis we generated revenues of $48,000 for the three months ended
September 30, 2000 and maintained a gross profit in excess of 60%.

   Our operating expenses, exclusive of depreciation and amortization, were
$301,000 for the three months ended September 30, 2000, representing an
increase of $12,000 or 4% over the three months ended September 30, 1999. We
paid salaries and wages of $28,000 for the three months ended September 30,
2000 and we accrued an additional $79,000 to our executive management team
representing a decrease of 16% from the salaries and wages of $128,000 recorded
for the three months ended September 30, 1999. Legal, accounting and other
professional expenses were $59,000 for the three months ended September 30,
2000 representing an increase of $27,000 over the same period in 1999. We
incurred consulting fees of $28,000 and accounting fees of $18,000 during the
three months ended September 30, 2000 as management attempted to position the
Company for growth upon the completion of its initial public offering. Other
expenses were $135,000 for the three months ended September 30, 2000 as
compared to $129,000 for the same period in 1999. Included in the current
period expenses are approximately $25,000 in travel and related costs incurred
by management in connection with the initial public offering.

   The amortization of debt discount, a non-cash charge, attributed to warrants
issued in connection with notes payable, amounted to $359,000 for the three
months ended September 30, 2000 as compared to $27,000 for the three months
ended September 30, 1999. Interest expense (excluding amortization of debt
discount) for the three months ended September 30, 2000 increased to $54,000
from $29,000 for the three months ended September 30, 1999. This resulted from
an additional $770,000 in private loan financings completed after September 30,
1999. All of these notes will be repaid from the proceeds of the offering which
will result in a significantly lower interest cost in ensuing periods.

   Years Ended June 30, 2000 and June 30, 1999. We commenced operations during
the year ended June 30, 2000 and therefore were no longer a development stage
enterprise. During the year ended June 30, 1999, we had limited operations,
generated minimal revenues and, accordingly management believes that comparison
of these periods is not relevant to an understanding of our current financial
condition and results of operations.

   On a consolidated basis, we generated revenues of $263,000 for the year
ended June 30, 2000 at a gross profit of approximately 58%. Of the total
revenues, approximately 61%, or $161,000, was generated from the sale of
Purific water coolers of which $105,000 or approximately 65% was generated from
sales to Fortune 500 companies. We intend to fully develop this base of Fortune
500 companies by an in-house sales force we plan on hiring after completing
this offering. We incurred a cost of sales of $109,000, or approximately 42% of
revenues. Such gross profit percent is subject to variation based on current
capacity and future production volume.

                                       16
<PAGE>

   Our operating expenses, exclusive of depreciation and amortization, were
$1,212,000 for the year ended June 30, 2000, representing an aggregate decrease
of 16% from the $1,435,000 of operating expenses incurred for the year ended
June 30, 1999. We paid salaries and wages of $250,000 for the year ended June
30, 2000 and we accrued an additional $292,000 to our executive management
team. Legal, accounting and other professional expenses were reduced from
$198,000 for the year ended June 30, 1999 to $150,000 for the year ended June
30, 2000 representing a decrease of 24%. We incurred no stock-based
compensation during the year ended June 30, 2000 representing a decrease of
$231,000 from the year ended June 30, 1999 when we issued 231,000 shares of
common stock to employees and consultants for services rendered. Other expenses
decreased by $75,000 during the year ended June 30, 2000 as compared to the
year ended June 30, 1999, a reduction of 12.4%. For the year ended June 30,
1999, $50,000 was included as an allowance for doubtful accounts on a loan
receivable from a third party.

   The amortization of debt discount, a non-cash charge, attributed to warrants
issued in connection with notes payable, amounted to $146,000 for the year
ended June 30, 2000 as compared to $127,000 during the year ended June 30,
1999. Interest expense for the year ended June 30, 2000 increased to $153,000
from $46,000 for the year ended June 30, 1999. This was the result of an
additional $570,000 in private loan offerings completed during the year ended
June 30, 2000 and the fact that $1,025,000 in private loan offerings completed
during the latter half of the year ended June 30, 1999 was outstanding for the
entire year ended June 30, 2000. All of these notes will be repaid from the
proceeds of the offering and interest should be significantly lower in the
ensuing fiscal year.

Liquidity and Capital Resources

   Since inception our operations have been funded by equity and debt
offerings.

   Three Months Ended September 30, 2000. During the three months ended
September 30, 2000 we financed our operations through the sale of all units
offered in a private loan offering that generated $200,000. An additional
$17,000 in net proceeds was received in the form of additional loans from our
officers. We paid $10,000 of costs in connection with our planned initial
public offering.

   Cash used by operations during the three months ended September 30, 2000
amounted to $194,000. Net loss of $697,000 was reduced by non-cash interest on
stock warrant issuance in the amount of $359,000 and depreciation and
amortization of $12,000. Net loss was further decreased by increases in
accounts payable and accrued expenses, including interest, in the amount of
$134,000 and was increased by net changes in other operating asset and
liability accounts of $2,000.

   Year Ended June 30, 2000. During the year ended June 30, 2000 we financed
our operations through sales of 200,000 shares of common stock in connection
with a private placement that raised $200,000. We raised $458,000 through the
sales of units in two private placements. Those private placements consisted of
$148,000 of current period loans from our officers and other lenders, as well
as $112,000 of loans outstanding from the prior year, which were converted into
units of the private note offering and $310,000 from subscriptions received
from non-affiliates. An additional $15,000 in net proceeds was received in the
form of additional loans from our officers. We paid $25,000 of costs in
connection with our planned initial public offering.

   Cash used by investing activities during the year ended June 30, 2000
represented expenditures for property and equipment in the amount of $3,000.

   Cash used by operations during the year ended June 30, 2000 amounted to
$661,000. Net loss of $1,405,000 was decreased by non-cash depreciation and
interest on stock warrant issuance in the amount of $194,000. Net loss was
further decreased by increases in accounts payable and accrued expenses,
including interest, in the amount of $601,000 and was increased by net changes
in other operating asset and liability accounts of $51,000.

                                       17
<PAGE>

   Year Ended June 30, 1999. During the year ended June 30, 1999, we financed
our operations through sales of 72,000 shares of common stock in connection
with a private placement that raised $72,000. We raised $500,000 from the Union
Labor Life Insurance Company through the placement of a 10% note payable with
attached warrants to acquire 500,000 shares of our common stock at an exercise
price of $1.00 per share for a four year period. A second private placement
raised $525,000 from 12 individuals by issuing 10% notes with warrants to
acquire 525,000 shares of our common stock at an exercise price of $1.00 per
share for a three year period.

   Cash used by operations in the year ended June 30, 1999, amounted to
$1,079,000. A net loss of $1,618,000 was decreased by a net increase in
operating assets and liabilities of $153,000, decreased by non-cash
depreciation and interest on stock warrant issuance in the amount of $155,000
and decreased by the issuance of stock to employees and in payment of
consulting fees in the amount of $231,000.

   Cash used by investing activities in the amount of $103,000 represented
expenditures of property and equipment in the amount of $30,000, purchase of
KABB Assets in the amount of $50,000 and costs related to the KABB acquisition
in the amount of $23,000.

   Cash, in the net amount of $1,198,000, was provided by financing activities
from the issuance of common stock and promissory notes, referred to above, in
the amount of $1,097,000, collection of a subscription receivable for the
purchase of $50,000 of common stock in the private placement, and loans, net of
repayments, from officers and others in the amount of $51,000.

   Management believes that the anticipated net proceeds of the offering and
cash flows expected to be generated from future operations will be sufficient
to meet presently anticipated needs for working capital and capital
expenditures through at least the next 12 months. We presently have no material
commitments for future capital expenditures.

Recent Accounting Announcements

   We are required to adopt Statement of Financial Accounting Standards No.
131, "Disclosures about Segments of an Enterprise and Related Information."
Statement No. 131 superseded Statement No. 14, "Financial Reporting for
Segments of a Business Enterprise" and is effective for years beginning after
December 31, 1997. Statement 131 establishes standards for the way that public
business enterprises report selected information about operating segments in
financial reports. Statement 131 also establishes standards for related
disclosures about products and services, geographic areas, and major customers.
The addition of statement 131 will not affect our results of operations or
financial position, but may affect the disclosure of the segment information in
the future.


                                       18
<PAGE>

                                    BUSINESS

Overview

   We provide point-of-use drinking water, filtration and purification products
to a variety of customers. Our strategic plan is to grow rapidly within the
fragmented drinking water industry. We are presently targeting Fortune 500 and
other large companies with our patented five-gallon self-refilling bottle water
cooler. The filtration system on our cooler contains different combinations of
systems, which utilize sediment filters, reverse osmosis, carbon block, multi-
media filters and ultra-violet light.

   We replace traditional five-gallon bottle water coolers with a permanently
installed convenient alternative where the bottle never needs changing and
water bottles no longer need to be delivered, stored or replaced. In addition,
we replace water fountains where users tend to have greater concerns as to
sanitation and water quality.

Water Purification Industry Background

   The highly fragmented water purification industry has thousands of companies
involved in various capacities, including companies which design fully
integrated systems for processing millions of gallons of water for municipal,
industrial, and commercial applications, down to the independent water delivery
route person.

   According to a recent article appearing in The Wall Street Journal, water
supply businesses generate approximately $400 billion in revenue worldwide.
Demand for water purification has continued to grow nationally and
internationally due to economic expansion, scarcity of usable water, concern
about water quality and regulatory requirements. One of the fastest growing
segments of the industry is the drinking water segment, including point-of-use
filtration systems for providing purified drinking water and bottled drinking
water.

Drinking Water Market Analysis

   While many consumers use water filtration systems and drink bottled water
for improved taste, there are other more important reasons to do so.

   Risks of Tap Water. Tap water, regardless of its source, may contain certain
contaminants that can effect one's health. Although municipalities are required
to provide drinking water which complies with the Safe Drinking Water Act, the
water supplied to homes from municipalities may contain startling levels of
chlorine in addition to bacteria, toxins and parasites. Although the water may
be purified upon leaving the treatment facility, impurities may be picked up
from the pipes used to transfer it to the tap. Lead may also leach into the
water from pipes, especially in older construction.

   In the United States, water quality is being compromised by pollution, aging
municipal water systems, and contaminated wells and surface water. A USA TODAY
investigation in October 1998 reported that the nation's safe drinking water
laws are failing. This special report, "Drinking Water's Hidden Dangers",
discloses that 58 million people received water that violated testing and
purity standards, and that 25 million people received water that had
"significant" violations posing "serious threats to public health".

   The awareness level of consumers of the potential hazards of drinking tap
water is continuously increasing, and we believe that more educated consumers
will be seeking to minimize such potential risks through the purchase of point-
of-use filtration systems.

   Risks of Bottled Water. While some people have resorted to drinking bottled
water as a safe alternative to tap water, even bottled water can contain
impurities. In February 1999, the Natural Resources Defense Council released an
extensive four year scientific study of bottled water sold in the United
States, titled "BOTTLED

                                       19
<PAGE>

WATER: Pure Drink or Pure Hype?" This study included testing of more than 1000
bottles of 103 brands of bottled water. One-third of the bottled waters tested
were found, in at least one test sample, to contain levels of contamination
that exceeded allowable limits under either state or bottled water standards.
Contaminants found in the bottled waters included synthetic organic chemicals,
bacteria and arsenic. The study further revealed that, according to government
and industry estimates, 25% to 40% of bottled water is just tap water--
sometimes with additional treatment, sometimes not. The conclusion of the study
was that while consumers spend between 240 to 10,000 times more per gallon for
bottled water than they typically do for tap water, "no one should assume that
just because he or she purchases water in a bottle that it is necessarily any
better regulated, purer, or safer than most tap water".

Business Marketing and Growth Strategy

   Our strategic objective is to achieve rapid growth through the expansion of
our business marketing and product lines utilizing a business-to-business
marketing strategy primarily targeted at Fortune 500 and other large companies,
as well as through strategic alliances with marketing partners.

   Our initial marketing thrust is to create revenue through the sale and
leasing of our patented Purific(R) water cooler. Our Purific cooler contains an
extensive state-of-the art filtration system with additional features to ensure
maximum reliability for the Fortune 500 level of customer. A strong market
exists for this product because (i) most Fortune 500 companies are using
bottled water and are familiar with its high costs and inconveniences; (ii)
water fountain use is a substantially less popular alternative; and (iii) our
self-refilling cooler can lead to significant savings.

   We chose a business-to-business marketing approach over utilization of
distributors in order to allow us to "own the customer" and therefore manage
the relationship. We determined that utilizing in-house sales personnel, as
opposed to manufacturers' representatives, is critical in the implementation of
our marketing plan because in-house sales people are more likely to build
customer relationships, whereas commissioned sales representatives typically
are transaction oriented. Also, many Fortune 500 and other large companies
prefer to deal directly with the manufacturer and not with outside
representatives or distributors.

   Our focus is to build interdependent relationships with the decision-makers
of our targeted Fortune 500 customers who have the ability to provide long-term
revenues through sales to their expansive multiple locations, subsidiaries and
operating divisions.

   We have established our target customer based upon the following criteria:

  . Number of employees

  . Number of locations

  . Geographical areas

  . Industry segment

   We firmly believe that the best source for new business is the existing
customer, because it is far less costly to retain and further develop a current
client than it is to acquire a new one.

   In order to provide our self-refilling coolers to Fortune 500 and other
major companies with locations throughout the country, we utilize a national
installation group.

   We have sold our Purific water cooler to the headquarter locations of
several Fortune 500 companies, each of which has significant long-term customer
value. We will continue to build relationships with the decision-makers of
those companies, and we will increase business through incremental sales to our
existing and future customers.

                                       20
<PAGE>

   To date, all sales to Fortune 500 clients have been attained through the
efforts of our executive management team. In these situations our Purific water
cooler has replaced conventional water fountains, bottled water programs and
flat-top filtration coolers. Upon completion of this offering, we will hire and
train a sales force to further expand our Fortune 500 client base and to
cultivate each customer for significant future business.

   Historically, our leads have been primarily obtained through a targeted
direct-mail campaign. The CEOs of certain Fortune 500 and other identified
companies were sent our "Message in a Bottle" mailing. This mailing included a
full size five-gallon bottle with product literature placed inside. Upon hiring
of sales personnel, additional mailings will be made to the balance of the
Fortune 500 companies and will then be made to other large companies included
in the Fortune 1000 and 2000.

   In addition, we provide a national lease financing program for our water
cooler. Lease applications are available to customers through our Internet
website at www.aquacell.com and, in most cases, the review process will be
completed and customers will be notified within hours after an application is
submitted.

   Additional marketing strategies that we intend to utilize include:

  . Cross Marketing Sales. Cross marketing partners in diverse industries are
    being developed to place our Purific water cooler into our customers'
    places of business with the bottle band advertising our partner's company
    or product. This banding process is interchangeable and may be used to
    tie in with other advertising campaigns. Cross marketing opportunities
    include: doctor's offices, real estate offices, travel industry,
    insurance, Internet, investment banking and many others.

  . Internet. Our Purific water cooler is available for sale or lease on our
    web site, www.aquacell.com. Additionally, we are registering with various
    business-to-business suppliers to include our Purific cooler on their web
    sites.

  . General Services Administration. We have submitted extensive
    documentation to secure a General Services Administration contract
    number. Assuming this contract number is awarded, we will begin our
    marketing campaign towards government facilities through such means as
    the exclusive General Services Administration tradeshow and direct mail
    campaigns.

  . Marketing Partners. Sales to smaller businesses will be made through our
    strategic market partners. Nearly every business, as well as churches,
    doctor's offices, hospitals and other establishments have water coolers
    to supply bottled water to their employees, members, patients or
    visitors. Sales targets include:

      . Corporate offices                     . Retail store employee lounges
      . Manufacturing facilities              . Lobbies and waiting rooms
      . Doctors/dentists/hospitals            . Airline club rooms
      . School administrative offices         . Churches
      . Auto dealers                          . Country clubs
      . Banks                                 . Government facilities

Products

   Our water purification products are geared towards the drinking water market
that, according to industry studies, is one of the fastest growing sectors of
the water purification industry.

   Our flagship product is our patented self-refilling Purific water cooler.
The cooler is hooked up to a standard municipal tap water supply. The water is
purified and filtered through multiple step systems and the purified water
automatically and continuously fills the permanently attached five-gallon
bottle on our cooler system.


                                       21
<PAGE>

   The Purific cooler is available in four models:

  . HC-2--Hot/Cold cooler with ProSystem II filtration system

  . HC-3--Hot/Cold cooler with ProSystem III filtration system

  . RC-2--Room Temp/Cold cooler with ProSystem II filtration system

  . RC-3--Room Temp/Cold cooler with ProSystem III filtration system

   Our self-refilling Purific cooler has many advantages over standard water
coolers with the replaceable five gallon bottles:

  . Saves money. Our self-filling cooler has been proven to save most
    companies a considerable amount of money over the costs of bottled water
    alternatives.

  . No bottles to change. When changing water bottles, most people spill or
    splash the water, and often a relatively strong person must be located to
    change the bottle. Also, the cleanliness of the hands of the person
    changing the bottle is an issue, since anything on their hands will end
    up in the water.

  . Reduce potential worker's compensation claims. Potential worker's
    compensation claims from injuries due to lifting the 40-pound bottle can
    be costly. New proposed OSHA regulations will force companies to take
    more precautions against potential claims.

  . No bottles to store. Replacement water bottles are cumbersome to store,
    taking up a lot of valuable space in an office. The higher the rent, the
    more it costs to store the water.

  . Never run out of water. Since our Purific cooler continuously refills
    itself as water is dispensed, the cooler always has water available when
    needed.

  . No delivery problems. Deliveries of bottled water can disrupt office
    operations. Additionally, in large office buildings wait time for freight
    elevators can delay bottled water delivery by several hours, further
    adding to the inconvenience of bottled water delivery.

  . Freshly filtered and purified water. The quality of bottled water varies
    greatly depending upon the source and whether or not it is filtered or
    purified. Also, water which has been stored in certain areas can absorb
    taste and odor through the bottle. The water in our Purific water cooler
    maintains its freshness as it is constantly being replenished.

  . Air is filtered. The air used to displace water in our self-refilling
    cooler is filtered through a 1-micron filter. When water is dispensed
    from traditional water coolers, contaminated air from around the cooler
    bubbles into the bottle. This air can contain invisible elements from
    contaminants such as mold, algae, hair spray, oils, grease, dirt, pollen,
    paint and mildew, all of which can taint the water.

   All of our Purific water coolers are equipped with state-of-the-art
filtration systems designed to provide high quality filtration and
purification. Our filtration systems are tested and validated by the Water
Quality Association, which is a trade association comprised of 2,600 members in
the household, commercial, industrial and small system water treatment
industry. They are available in two models--ProSystem II or ProSystem III. Both
systems include a shut-off valve, pressure regulator, water monitor, sediment
filter, the AquaCell multi-media filter and a carbon block filter. The major
difference between our filtration systems is that our ProSystem II utilizes
ultraviolet light for disinfection, and our ProSystem III utilizes reverse
osmosis.

<TABLE>
<CAPTION>
   ProSystem II--Ultraviolet   ProSystem III--Reverse Osmosis
   -------------------------   ------------------------------
   <S>                         <C>
   Does not require a drain    Requires a drain line
    line
   Keeps minerals and salts    Removes minerals and salts from water
    in water
   Fills bottle at a rate of   Produces 25 gallons of water per day
    .75 gallons per minute
   Produces one gallon of wa-  Produces one gallon of water per four gallons of
    ter per one gallon of       tap water
    tap water
</TABLE>


                                       22
<PAGE>

   For most customers, the ProSystem II will perfectly suit their needs. Some
customers, however, will prefer reverse osmosis water either because they have
gotten used to drinking water without minerals or because of poor quality
water, such as in areas where the water has a high salt content.

   There are, however, certain times when the ProSystem III is not recommended,
such as:

  . in offices with high employee concentration due to the fact that in a
    typical 8-hour work day, more than eight gallons of water may be
    consumed;

  . in areas where drain lines are not readily available; and

  . where water conservation concerns conflict with high water use.

Replacement Filters

   We also sell replacement filters for our Purific water coolers. The
filtration systems on our patented water coolers require replacement after
2,000 gallons of water have passed through the system or after one year from
the date of installation, whichever comes first. The filtration system
automatically shuts off when the threshold for the preset number of gallons is
met, alerting the customer to call for replacement filters. We also contact our
customers on an annual basis to facilitate timely replacement of filters.
Customers with high water usage often stock replacement filters. The revenue
from replacement filters will be significant and will increase from year to
year as we sell more water coolers.

   Other products to be offered by us include:

  . Filtration systems are available for under-the-sink usage and they may
    also be connected to standard water-fountains.

  . Our "Traveler" system is a portable compact multi-stage filtration system
    that provides drinkable water for campers, international travelers or for
    emergency use.

Customers

   Our customers currently consist mostly of Fortune 500 companies across a
broad range of industries including investment banking, consumer products,
aerospace, entertainment, banking, brokerage houses, manufacturing and
insurance. Our customers also include professional service providers and
governmental agencies.

Production, Raw Materials and Supplies

   Our Products are manufactured in our 10,000 square foot manufacturing
facility located in Rancho Cucamonga, California. This strategically located
facility is located within a 100 mile radius of 95% of our suppliers allowing
for "just-in-time" inventory. Our product has a low cost of manufacturing. Less
than 10% of product cost is in labor, allowing for high gross profit margins
because our operations do not require a large full time employee base and, when
needed, temporary employees are readily available.

   Our facility utilizes manufacturing processes that follow the guidelines of
the Water Quality Association. The manufacturing process of our various
products includes utilization of injection molded parts, for which we own the
molds. Multiple vendors have been identified as sources for parts and supplies
for our products and we do not anticipate any shortages of such materials.

   We maintain a controlled low inventory of finished goods. Upon completion of
manufacture, each product undergoes quality assurance testing prior to shipping
and installation. The raw materials and components used in these products are
commonly available commodities such as off the shelf water coolers, water
bottles, various fittings, plastic tubing, wiring, valves, sediment filters,
reverse osmosis membrane filters and ultra-violet lights. Our products are
fabricated from these materials and assembled together with products bought
from

                                       23
<PAGE>

other companies to form an integrated product. We do not depend on any single
supplier. If any supplier were to become unable to perform, we believe we could
readily find a substitute source. We are not a party to any material long-term
fixed price supply contracts.

Government Regulation

   Federal, state, local and foreign environmental laws and regulations require
substantial expenditures and compliance with water quality standards and impose
liabilities for noncompliance. We believe that environmental laws and
regulations and their enforcement are, and will continue to be, a significant
factor affecting the marketability of our products. The treatment of drinking
water in the United States is governed by the Safe Drinking Water Act. The 1996
amendments to that Act emphasize risk-based standards for contaminants in
drinking water, afford small water supply systems operational flexibility and
provide assistance to water system infrastructures through a multi-billion-
dollar Drinking Water State Revolving Fund. The Fund program assists public
water systems with the financing of the costs of drinking infrastructure that
is necessary to achieve or maintain compliance with the Safe Drinking Water Act
requirements and to protect public health. The Fund, patterned after the State
Revolving Fund contained in the Clean Water Act, provides funding to the states
to establish a renewable source of financing for drinking water infrastructure
projects. The Fund program is designed to ensure that the drinking water
supplies in the United States remain safe and affordable, and that systems that
receive funding will be properly operated and maintained. Regulations under the
Safe Water Drinking Act also established maximum containment levels for a wide
variety of chemicals that may be present in drinking water treatment to meet
applicable standards.

   Any changes in applicable regulations or their enforcement may affect our
operations by imposing additional regulatory compliance costs on our customers,
requiring modification of our products or affecting the market for our
products. To the extent that demand for our products is created by the need to
comply with such enhanced standards or their enforcement, any modification of
the standards or their enforcement may reduce demand, thereby adversely
affecting our business, financial condition or results of operations. The
relaxation or repeal of any such laws or regulations or the strict enforcement
thereof could also adversely affect our business and prospects. Conversely,
changes in applicable environmental requirements imposing additional regulatory
compliance requirements or causing stricter enforcement of these laws or
regulations could increase the demand for our products.

Competition

   The drinking water purification industry is fragmented and highly
competitive due to the large number of businesses within certain product areas.
We compete with many companies which have greater market penetration, depth of
product line, resources and access to capital, all of which could be
competitive advantages. Competitors include: bottled water companies such as
Arrowhead, Deer Park, Poland Spring, and Sparkletts; water filtration system
manufacturers such as Culligan, which is owned by US Filter Corporation, Brita,
which is owned by Clorox and Pur, which is owned by Proctor and Gamble; and
flat-top point-of-use water cooler manufacturers such as Oasis, Cordley-
Temprite, and Mutual of Omaha's Innowave product.

   While we believe that we can deliver our products on an economically
competitive basis, there can be no assurance in that regard. In addition, many
competitors have greater financial resources than us to finance their expansion
and internal growth opportunities. Consequently, we may encounter significant
competition in our efforts to achieve our strategic goals. There can be no
assurance that our competitors will not develop products that are superior to
ours or achieve greater market acceptance than our products. Competition could
have a material adverse effect on our ability to consummate arrangements with
customers or enter into strategic business alliances. Moreover, in response to
changes in the competitive environment, we may make certain pricing, service or
marketing decisions or enter into acquisitions or new ventures that could have
a material adverse effect on our business, financial condition and results of
operations.


                                       24
<PAGE>

Intellectual Property

   We own a United States and Canadian patent on our automatic-refilling
purified bottle water cooler. These patents do not expire until November 20,
2006 and October 2, 2009, respectively. We have federally registered our
Purific trademark and have pending applications to federally register our
AquaCell and Arctic Fresh marks. We also conduct business in California under
the name Global Water Solutions, Inc. We will seek to improve our patented
technology and obtain additional patent protection where appropriate. As part
of our operating strategy, we intend to focus on establishing brand name
recognition in the consumer and retail market segment of the water purification
and treatment industry with respect to our various product lines. We intend to
seek appropriate additional trademark or servicemark registrations in
connection with our product and service offerings.

Employees

   As of October 1, 2000, we had nine full-time employees and no part-time
employees. None of our employees are covered under collective bargaining
agreements. Management believes we maintain good relationships with our
employees.

Legal Proceedings

   We are not currently subject to any material litigation nor, to our
knowledge, is any material litigation being threatened against us. However, in
the future we could be subject to claims for personal injury resulting from the
use of our products, including liability due to the presence of contaminants in
water to be purified through our products. There can be no assurance that we
will not be subject to a damage award or other liability in excess of available
product liability coverage, which could have a material adverse effect on our
business, financial condition and results of operations. In addition to direct
loss resulting from product liability claims, we may suffer adverse publicity
and damage to our reputation in the event of such product liability claims.
Such adverse publicity and harm to our reputation could have a material adverse
effect on our business, financial condition and results of operations.

Properties

   Our principal executive office and our 10,000 square foot manufacturing
facility are located in Rancho Cucamonga, California under a five year lease
that commenced on January 1, 1999 and expires on December 31, 2004. That lease
has an average annual base rent of $69,600. We also maintain an approximately
1,000 square foot satellite office in Englewood Cliffs, New Jersey under a
three year lease that commenced on December 1, 1997 and expires on November 30,
2000. That lease has an average annual base rent of $17,334. We believe that,
if necessary, alternative space is readily available at comparable rates and on
comparable terms with respect to all of our leased properties. We also believe
that we can obtain additional space necessary to support increases in our
future operation. We believe that the properties described above are currently
protected by adequate insurance.

                                       25
<PAGE>

                                   MANAGEMENT

Directors and Executive Officers

   Information with respect to our directors and executive officers is set
forth below.

<TABLE>
<CAPTION>
   Name                     Age                          Position
   ----                     ---                          --------
   <S>                      <C> <C>
   James C. Witham.........  59 Chairman of the Board and Chief Executive Officer
   Karen B. Laustsen.......  40 President, Chief Operating Officer, Secretary and Director
   Gary S. Wolff...........  62 Treasurer, Chief Financial Officer and Director
   Glenn A. Bergenfield....  47 Director
   Dr. William DiTuro......  44 Director
   Gregory W. Preston......  45 Director
</TABLE>

   Mr. James C. Witham founded AquaCell in March, 1997 and serves as its
Chairman and Chief Executive Officer. Prior to founding AquaCell, Mr. Witham
founded JW Acquisition Co. in May, 1996 and served as its Chief Executive
Officer until March, 1997. From April, 1987 through May, 1996, Mr. Witham
founded and served as Chairman, Chief Executive Officer and President of U.S.
Alcohol Testing of America, Inc., a publicly traded company. Mr. Witham also
served as Chairman and Chief Executive Officer of U.S. Alcohol's two publicly
held subsidiaries, U.S. Drug Testing, Inc. and Good Ideas Enterprises, Inc. Mr.
Witham is the husband of Karen B. Laustsen, President of AquaCell.

   Ms. Karen B. Laustsen is a founder of AquaCell and has served as its
President, Chief Operating Officer, Secretary, and as a Director since March,
1997. Prior to founding AquaCell, Ms. Laustsen served as President of JW
Acquisition Co. from May, 1996 through March, 1997. From April, 1987 through
May, 1996, Ms. Laustsen served as Executive Vice President and a director of
U.S. Alcohol. Ms. Laustsen also served on the board of directors of U.S. Drug
Testing, Inc. and Good Ideas Enterprises, Inc. Ms. Laustsen is the wife of
James C. Witham, Chairman of AquaCell.

   Mr. Gary S. Wolff is a founder of AquaCell and has served as its Treasurer,
Chief Financial Officer and as a Director since March, 1997. Prior to founding
AquaCell, Mr. Wolff served as Chief Financial Officer and a director of U.S.
Alcohol, a publicly held company from April, 1987 through July, 1996. Mr. Wolff
also served as Chief Financial Officer and as a director of U.S. Drug Testing,
Inc. and as Treasurer and a director of Good Ideas Enterprises, Inc. He is
licensed as a Certified Public Accountant in the States of New York and
New Jersey and during the period from July, 1996 through March, 1997 he was
self-employed as a sole practitioner of accounting.

   Mr. Glenn A. Bergenfield has been a director of AquaCell since July 1997.
For the past fifteen years, Mr. Bergenfield has been self-employed as a sole
practitioner of law in the State of New Jersey. Mr. Bergenfield served as a
director of U.S. Alcohol, and as a director of U.S. Drug Testing, Inc. and Good
Ideas Enterprises, Inc.

   Dr. William DiTuro has been a director of AquaCell since July 1997. Dr.
DiTuro has been self-employed as a sole practitioner of general pediatrics
since 1986 and has served as a clinical instructor of pediatrics at the Robert
Wood Johnson Medical School. Dr. DiTuro served as a director of U.S. Alcohol,
U.S. Drug Testing, Inc. and Good Ideas Enterprises, Inc.

   Mr. Gregory W. Preston became a director of AquaCell in September, 1999. Mr.
Preston has been a partner in the law firm of Allen Matkins Leck Gamble &
Mallory LLP since October 1999. Previously he was a partner at McDermott, Will
& Emery from January, 1996 through September, 1999, and from January 1991 until
January 1996 he was a partner at Brobeck, Phleger & Harrison where he was also
an associate from 1983 until 1991. Mr. Preston received a L.L.M. degree from
New York University School of Law in 1983, a J.D. degree, cum laude, from
Southwestern University in 1982, and a B. A. degree from Colgate University in
1977.

                                       26
<PAGE>

Classified Board

   Our Restated Certificate of Incorporation provides for three classes of
directors. Directors Witham and Bergenfield have been appointed to Class I and
will serve until the meeting of stockholders in 2003; directors Laustsen and
DiTuro have been appointed to Class II and will serve until the meeting of
stockholders in 2002; and directors Wolff and Preston have been appointed to
Class III and will serve until the annual meeting of stockholders in 2001.
After these directors' terms expire, newly elected directors shall serve for
three year terms or until their successors are duly elected and qualified.

Board Committees

   The Board of Directors maintains an Executive Committee currently consisting
of directors Witham, Laustsen and Wolff, which has all of the authority of the
Board of Directors except as limited by applicable law. In addition we have an
Audit Committee and a Compensation Committee which are required to consist of a
majority of outside directors. The Audit Committee, currently consisting of
directors Bergenfield and DiTuro, oversees actions taken by our independent
auditors and reviews our internal audit controls. The Compensation Committee,
currently consisting of directors Witham, Bergenfield and DiTuro, reviews the
compensation levels of our employees and makes recommendations to the Board
regarding compensation.

Director Compensation

   The members of the Board of Directors and any advisors to the Board are
reimbursed for out-of-pocket and travel expenses incurred in attending Board
meetings. We have granted options to purchase 275,000 shares of common stock to
our independent directors at an exercise price of $1.00 per share. See
"Principal Stockholders" below. Additionally, each independent director and any
advisor will receive $2,000 for each Board meeting attended following
completion of this offering and they are also entitled to receive an option to
purchase up to 15,000 shares of our common stock for each year of service.
Directors receive no other compensation for service on the Board of Directors.

Compensation of Executive Officers

   Summary Compensation Table. The following table sets forth compensation
information for James C. Witham, our Chairman of the Board and Chief Executive
Officer. No other officer or director received compensation in excess of
$100,000 for fiscal years 1998, 1999 or 2000.

<TABLE>
<CAPTION>
                                                        Long-Term
                                                       Compensation
                                  Annual Compensation  ------------
                                 ---------------------   Options     All Other
  Name and Principal Position    Year  Salary   Bonus    Granted    Compensation
  ---------------------------    ---- -------- ------- ------------ ------------
<S>                              <C>  <C>      <C>     <C>          <C>
James C. Witham................. 2000 $153,000 $23,000     --         $   --
 Chairman of the Board and Chief
  Executive Officer              1999 $ 53,000 $   --      --         $   --
                                 1998 $ 76,000 $   --      --         $30,000
</TABLE>

   All of Mr. Witham's compensation for fiscal year 2000 was accrued and unpaid
at June 30, 2000 except for the $23,000 bonus. In fiscal year 2000, Mr. Witham
contributed to capital $100,000 of his 1999 accrued and unpaid salary. Mr.
Witham received consulting fees of $30,000 during the period from September 1,
1997 through December 31, 1997, prior to his becoming an employee.

   Employment Agreements. Effective with the completion of this offering, we
will enter into five-year employment agreements with each of Mr. Witham and Ms.
Laustsen, and a two-year employment agreement with Mr. Wolff. These agreements
are to provide for base salaries of $265,000, $160,000, and $142,000,
respectively, and are also to provide for bonuses to be paid based upon
established financial performance

                                       27
<PAGE>

targets. Each of these employment agreements is to contain standard noncompete,
confidentiality and benefit provisions, including provisions for severance
compensation in the event of a termination without cause or transactions that
result in a change in control of AquaCell. Each of these contracts provide that
after the first year, the base salary amounts will be subject to increase by
50% of the amount of any bonus, with such bonus to be based on net sales and
net income earned during the prior year. The terms of the employment
agreements, including bonus criteria have been reviewed and approved by the
Compensation Committee.

Summary of Incentive Stock Plan

   Our 1998 Incentive Stock Plan, covering 1,000,000 shares of our common
stock, will be administered by the Compensation Committee of our Board of
Directors. Among the Compensation Committee's powers will be the authority to:

  . interpret the plan;

  . establish rules and regulations for its operation;

  . select officers, other key employees, consultants and advisors to receive
    awards; and

  . determine the form, amount and other terms and conditions of awards.

   Directors, officers, key employees and independent contractors will be
eligible to participate in the plan. The selection of participants is within
the discretion of the Compensation Committee.

   The plan provides for the grant of any or all of the following types of
awards:

  . stock options, including nonqualified stock options and incentive stock
    options;

  . stock awards;

  . stock appreciation rights;

  . performance shares; and

  . performance units.

   Awards may be granted by themselves, in combination or in tandem with other
awards as determined by the Compensation Committee.

  . Under the plan, the Compensation Committee may grant awards in the form
    of nonqualified stock options or incentive stock options, shares of our
    common stock, stock appreciation rights, performance shares or
    performance units. The Compensation Committee, with regard to each stock
    option, will determine the number of shares subject to the option, the
    manner and time of the option's exercise and vesting, and the exercise
    price per share of stock subject to the option. The following limitations
    are applicable under the plan: no incentive stock options may be
    exercisable later than ten years after the date they are granted and no
    nonqualified stock options may be exercisable later than fifteen years
    after the date they are granted;

  . the aggregate fair market value at the time of grant of shares of common
    stock with respect to which incentive stock options are exercisable for
    the first time by a participant during any calendar year cannot be more
    than $100,000;

  . the exercise price of a stock option will not be less than 100% of the
    fair market value of the shares of common stock on the date the option is
    granted for incentive stock options or less than 85% of the market value
    for non qualified stock options or, in either case, not less than 110% of
    fair market value if the optionee is an officer, director or a 10%
    stockholder;

  . the option price must be paid by a participant by check or, in the
    discretion of the Compensation Committee, by delivery of our common
    stock; and


                                       28
<PAGE>

  . awards may be subject to such terms, conditions, restrictions or
    limitations, as the Compensation Committee deems appropriate, including
    restrictions on transferability and continued employment.

   Under the plan, each stock appreciation right will entitle the holder to
elect to receive the appreciation in the fair market value of the shares
subject to the stock appreciation right up to the date the right is exercised.
Stock appreciation rights may be granted independent of, or in connection with,
stock options. In the case of stock appreciation rights issued independent of
stock options, the appreciation shall not be measured from a value less than
85% of the fair market value of the shares on the date of grant. If the stock
appreciation rights are issued in connection with stock options, the
appreciation shall be measured from not less than the option price. No stock
appreciation right may be exercised earlier than six months after the date of
grant or later than the earlier of the term of the related option or fifteen
years after the date it was granted.

   Performance shares and units may be awarded either alone or in addition to
other awards and will consist of:

  . in the case of performance shares, the right to receive shares of common
    stock or cash of equal value at the end of a specified performance
    period; or

  . in the case of performance units, the right to receive a fixed dollar
    amount, payable in cash or shares of common stock or a combination of
    both at the end of a specified performance period.

   The Compensation Committee may condition the performance shares or units on
the attainment of specified performance goals or such other facts or criteria
as the committee shall determine.

   The plan provides that awards shall not be transferable otherwise than by
law or by will or the laws of descent and distribution. However, the
Compensation Committee may permit the transferability of an award to members of
the participant's immediate family or trusts or family partnerships for the
benefit of such family members.

   The Board of Directors has the right to amend, suspend or terminate the plan
at any time, subject to the rights of participants under any outstanding
awards. However, no amendment to the plan may be made without the approval of
our stockholders if such approval is required by law or regulatory authority.

Management's Control of Voting Stock

   Upon the completion of this offering, management, consisting of Messrs.
Witham and Wolff and Ms. Laustsen, will own or control approximately 43% of our
outstanding voting stock. Together with our other existing stockholders,
approximately 75% of our voting stock will be owned or controlled by these
stockholders. Collectively, such stockholders will be able to effectively
control the decisions by us that require a majority vote of holders of the
outstanding shares of our voting stock to authorize actions. Therefore, the
majority of our outstanding voting stock will be owned by our existing
stockholders who will possess voting control, giving them the ability to amend
corporate filings, elect all of our board of directors and otherwise control
all matters requiring approval by our stockholders, including approval of
significant corporate transactions. The purchasers of the shares of common
stock in this offering will have no effective voice in our management and we
will be controlled by our existing stockholders. This concentration of
ownership by existing stockholders may also have the effect of delaying or
preventing a change in control.

                                       29
<PAGE>

                             PRINCIPAL STOCKHOLDERS

   The following table sets forth certain information regarding the beneficial
ownership of our common stock and presently exercisable options to acquire
common stock, as of October 1, 2000, as adjusted to reflect the sale of our
common stock offered through this prospectus, held by:

  . each person known by us to own beneficially more than 5% of our common
    stock,

  . each of our directors,

  . the Chief Executive Officer and each other executive officer, and

  . all directors and executive officers as a group.

   Except as otherwise noted, we believe the persons listed below have sole
investment and voting power with respect to our common stock owned by them.

<TABLE>
<CAPTION>
                                                                         Percentage of
                                                                         Common Stock,
                                                    Shares of Common       Warrants
                                                    Stock Underlying      and Options
                                    Shares of         Warrants and     -----------------
                                   Common Stock    Options Exercisable  Before   After
        Name and Address        Beneficially Owned   Within 60 Days    Offering Offering
        ----------------        ------------------ ------------------- -------- --------
   <S>                          <C>                <C>                 <C>      <C>
   James C. Witham(1) ........      2,000,000            100,000         40.1%    30.1%
    10410 Trademark Street
    Rancho Cucamonga, CA 91730

   Karen B. Laustsen..........        500,000            100,000         11.5%     8.6%
    10410 Trademark Street
    Rancho Cucamonga, CA 91730

   Michael Witham.............        337,500                -0-          6.6%     4.9%
    10410 Trademark Street
    Rancho Cucamonga, CA 91730

   Gary S. Wolff..............        457,500             50,000          9.8%     7.3%
    10410 Trademark Street
    Rancho Cucamonga, CA 91730

   Glenn A. Bergenfield.......         87,500             90,000          3.4%     2.6%
    10410 Trademark Street
    Rancho Cucamonga, CA 91730

   Dr. William DiTuro.........         77,500             55,000          2.6%     1.9%
    10410 Trademark Street
    Rancho Cucamonga, CA 91730

   Gregory W. Preston.........            -0-            115,000          2.2%     1.6%
    10410 Trademark Street
    Rancho Cucamonga, CA 91730

   Union Labor Life Insurance
    Co........................            -0-            550,000          9.7%     7.4%
    111 Massachusetts Ave., NW
    Washington, DC 20001

   All officers and directors
    as a group (six persons)..      3,122,500            510,000         64.3%    49.1%
</TABLE>
--------
(1) Includes an aggregate of 500,000 shares owned of record by Witham Group,
    LLC and JW Acquisitions, LLC which are entities in which Mr. Witham
    controls 100% of the outstanding equity.

                                       30
<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

General

   Our authorized capital stock consists of 50 million shares of capital stock,
par value $0.001 per share. Currently 40 million of such shares of capital
stock are classified as common stock and 10 million are classified as preferred
stock. As of October 1, 2000, 5,138,250 shares of our common stock were
outstanding and held of record by 52 stockholders. Our Restated Certificate of
Incorporation authorizes the Board to classify any of the unissued shares of
authorized preferred stock into one or more different classes or series of
preferred stock which may be issued from time to time with such distinctive
designations, rights and preferences as may be determined by the Board. We may
issue preferred stock for possible future financings of acquisitions or for
general corporate purposes without any legal requirement that further
stockholder authorization for such issuance be obtained. The issuance of
preferred stock could have the effect of making an attempt to gain control of
us more difficult by means of a merger, tender offer, proxy contest or
otherwise. Preferred stock, if issued, could have a preference on dividend
payments which could affect our ability to make dividend distributions to the
holders of our common stock.

   Prior to this offering, there has been no public market for our common
stock. Although our common stock has been approved for listing on AMEX, there
can be no assurance that an active trading market will develop or be
maintained. The market prices for securities of public companies can be highly
volatile. Such price changes have often been unrelated to the operating
performance of the affected companies. These broad market fluctuations may
adversely affect the market price of our common stock.

   If we are unable to meet the AMEX continued listing or maintenance
requirements and the price per share of our common stock were to drop below
$5.00 per share, then certain "penny stock" rules of the Securities and
Exchange Commission would apply to our stock. Under such rules, brokers who
recommend such securities to persons other than established customers and
accredited investors must make a special written suitability determination for
the purchaser and receive the purchaser's written agreement to a transaction
prior to sale. Consequently, if our stock becomes subject to "penny stock"
rules, it will be more difficult for brokers to sell our stock.

Common Stock

   Dividends. Holders of our common stock will be entitled to dividends
declared and payable at such times and in such amounts as the Board will from
time to time determine out of funds legally available therefore. The rights of
holders of our common stock to receive dividends will be subject and
subordinate to the rights of any future holders of preferred stock as may be
authorized by us.

   Liquidation. Upon our voluntary or involuntary liquidation, dissolution or
winding up, after payment of liabilities, any future holders of classes of our
preferred stock or other senior stock, as may be authorized by us, will be
entitled to receive the payment of all liquidation and other preference
amounts; the holders of our common stock will be entitled to receive our
remaining assets available for distribution to our stockholders pro rata
according to the number of shares held. The following shall not constitute a
liquidation, dissolution or winding up for the foregoing purposes:

  . our consolidation or merger with or into another corporation;

  . a merger of any other corporation with or into us, or

  . the sale of all or substantially all of our property or business, other
    than in connection with a winding up of our business.

   Voting. Each holder of our common stock is entitled to one vote for each
share held of record on each matter submitted to vote of holders of our common
stock.

                                       31
<PAGE>

   Other Rights. There are no preemptive or other subscription conversion,
redemption or sinking fund rights or provisions with respect to shares of our
common stock. We hold annual stockholder meetings, and special meetings may be
called by the President or Secretary or holders of at least 20% of the total
voting power of all outstanding share of our capital stock then entitled to
vote or a majority of the Board. Our Restated Certificate of Incorporation may
be amended in accordance with the Delaware General Corporation Law, subject to
certain limitations set forth therein.

   Redeemable Common Stock. In connection with the purchase of selected assets
of KABB Inc. and Aquacell International, Inc., an option was granted to the
holder of 135,000 shares of common stock to put the stock back to the Company
at a price of $1.00 per share plus interest at 7% per annum if the Company does
not complete an initial public offering by December 21, 2000.

   Outstanding Options, Warrants and Contingent Shares. As of the date of this
prospectus, up to 2,190,000 shares of common stock are issuable pursuant to
outstanding options, warrants and contingent shares excluding the 175,000
shares of common stock reserved for issuance upon the exercise of warrants
granted to the underwriters as follows:

  . 1,845,000 shares of common stock are issuable, in connection with
    outstanding warrants, of which 1,795,000 shares are issuable at an
    exercise price of $1.00 per share and the remaining 50,000 shares are
    issuable at an exercise price of $5.00 per share;

  . 305,000 shares of common stock are issuable, in connection with
    outstanding options, at an exercise price of $1.00 per share; and

  . 40,000 shares of common stock are issuable at an exercise price of $1.00
    per share upon achieving certain performance criteria contained in a sale
    representation agreement. These criteria were not met and the 40,000
    shares of common stock have been reserved for issuance as incentives in
    connection with the future hiring of sales and marketing personnel.

   Underwriters' Warrants. At the closing of this offering, we will sell to
Grady & Hatch and Company, Inc. underwriters' stock warrants to purchase up to
175,000 shares of our common stock for an aggregate purchase price of $100. The
underwriters' stock warrants will be exercisable to purchase our common stock
at a price equal to $8.25 per share at any time during the four year period
commencing one year from the effective date of this prospectus. The
underwriters' stock warrants will expire five years after the date of this
prospectus.

Section 203 of the Delaware General Corporation Law

   Our Restated Certificate of Incorporation expressly provides that we have
elected not to be governed by section 203 of the Delaware General Corporation
Law, which prohibits certain business combinations with certain stockholders
for a period of three years after they acquire 15% or more of the outstanding
voting stock of a corporation.

Indemnification

   Our Restated Certificate of Incorporation requires us to indemnify our
directors and officers, and allows us to indemnify our employees and other
agents, and to pay or reimburse expenses for such individuals to the maximum
extent permitted from time to time by the Delaware General Corporation Law. The
Delaware General Corporation Law permits us to indemnify any of our directors,
officers, employees or agents who was or is a party or is threatened to be made
a party to any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative, other than an action
by us or on our behalf. Such indemnification is limited to persons involved in
such actions or proceedings by reason of being a director, officer, employee or
agent of ours, or serving or having served at our request as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise. The permitted indemnification covers expenses,
attorneys' fees, judgments, fines and amounts paid in settlement actually and

                                       32
<PAGE>

reasonably incurred by the person in connection with such action, suit or
proceeding if the person acted in good faith and in a manner the person
reasonably believed to be in or not opposed to our best interests, and, with
respect to any criminal action or proceeding, the person had no reasonable
cause to believe the conduct was unlawful. The Delaware General Corporation Law
also permits us to indemnify any of these people regarding a civil action or
suit by us or on our behalf.

   As authorized by the Delaware General Corporation Law, our Restated
Certificate of Incorporation provides that none of our directors will be
personally liable to us or our stockholders for monetary damages for breach of
fiduciary duty as a director except liability for:

  . any breach of the director's duty of loyalty to us or our stockholders,

  . acts or omissions not in good faith or which involve intentional
    misconduct or a knowing violation of law,

  . certain unlawful dividend payments or stock redemptions or repurchases,
    and

  . for any transaction from which the director derives an improper personal
    benefit.

   The effect of this provision is to eliminate our rights and our stockholders
rights to recover monetary damages against a director for breach of the
fiduciary duty of care as a director, including breaches resulting from
negligent or grossly negligent behavior, except in the situations described in
the four bullet points above. This provision does not limit or eliminate our
rights or the rights of any stockholder to seek nonmonetary relief such as an
injunction or rescission in the event of a breach of a director's duty of care.
In addition, our Restated Certificate of Incorporation provides that if the
Delaware General Corporation Law is amended to authorize the further
elimination or limitation of the liability of a director, then the liability of
the directors shall be eliminated or limited to the fullest extent permitted by
the Delaware General Corporation Law, as so amended.

   We have entered into indemnification agreements with our directors and
officers. Those agreements require us to indemnify such directors and officers
against liabilities that may arise by reason of their status or service as
directors or officers, other than liabilities arising from willful misconduct
of a culpable nature, to advance their expenses incurred as a result of any
proceeding against them as to which they could be indemnified, and to obtain
directors' and officers' insurance, if available on reasonable terms. If we
indemnify our directors, officers or employees for actions involving them, our
business, results of operations and financial condition could be materially
adversely affected.

   Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted for directors, officers and controlling persons of
AquaCell pursuant to the foregoing provisions, or otherwise, we have been
advised that in the opinion of the Securities and Exchange Commission, such
indemnification is against public policy as expressed in the Securities Act of
1933 and is, therefore, unenforceable.

Limitations on Change in Control

   Provisions of our Restated Certificate of Incorporation and Bylaws may have
the effect of delaying, discouraging, inhibiting, preventing or rendering more
difficult an attempt to obtain control of us by means of a tender offer,
business combination, proxy contest or otherwise. These provisions include the
charter authorization of "blank check" preferred stock, classification of the
Board of Directors and restrictions on the ability of stockholders to take
actions by written consent and to call special meetings. These provisions could
discourage another party from trying to acquire us and could materially
adversely affect your ability to profit from such a transaction.

Transfer Agent and Registrar

   The transfer agent and registrar for our common stock will be U.S. Stock
Transfer Corporation, 1745 Gardena Avenue, Glendale, California 91204.

                                       33
<PAGE>

                              CERTAIN TRANSACTIONS

   On August 6, 1998 we completed the sale of 507,000 shares of our common
stock to individuals pursuant to a private placement and raised $507,000. A
total of 90,000 shares out of those 507,000 shares were purchased by Mr.
Bergenfield and Dr. DiTuro.

   During November 1998 we sold six units of our note payable-private loan
offering. Each unit consists of a $25,000 six month promissory note with
interest at the rate of 10% per annum and a three year warrant exercisable for
25,000 shares of our common stock at $1.00 per share. Purchasers of these units
included Ms. Laustsen, Messrs. Wolff, Bergenfield and Dr. DiTuro.

   On October 31, 1999, $200,000 in notes payable, representing a total of two
units in a $500,000 note payable-private loan offering, were purchased by our
executive officers as follows: James Witham $100,000; Karen Laustsen $75,000;
and Gary Wolff $25,000. Each full unit consists of a $100,000 six month
promissory note with interest at the rate of 10% per annum and a three year
warrant exercisable for 100,000 shares of our common stock at $1.00 per share.

   During September 1999 we had a capital contribution of $191,000 of prior
year accrued and unpaid salaries to our executive officers as follows: James
Witham $100,000; Karen Laustsen $39,200; and Gary Wolff $51,800.

   At March 31, 2000 we had an aggregate of $225,000 in accrued and unpaid
salaries to our executive officers as follows: James Witham $118,000; Karen
Laustsen $46,000; and Gary Wolff $61,000. We intend to pay these accrued
salaries out of available working capital following the completion of this
offering. Additional unpaid compensation of $67,000 for the quarter ended June
30, 2000 and any unpaid compensation after that date will be paid from the
operations of AquaCell in 2001.

   During March 2000 we sold a unit in our note payable-private loan offering
to Mr. Bergenfield. The unit consisted of a $35,000 six month promissory note
with interest at the rate of 10% per annum and a three year warrant exercisable
for 35,000 shares of our common stock at $1.00 per share.

                        SHARES ELIGIBLE FOR FUTURE SALE

   On the closing of this offering, 6,888,250 shares of our common stock will
be outstanding. The 1,750,000 shares of our common stock to be sold in this
offering, other than those that may be purchased by our affiliates, will be
freely tradeable. The remaining outstanding shares of our common stock may be
publicly resold only following their effective registration under the
Securities Act or pursuant to an available exemption from the registration
requirements of the Securities Act, such as provided by Rule 144 promulgated
pursuant to the Securities Act. These remaining shares were issued and sold by
us in private transactions in reliance on exemptions from registration under
the Securities Act. The holders of our outstanding common stock have agreed
that they will not, without the prior written consent of Grady & Hatch and
Company, Inc., offer, sell or otherwise dispose of any shares of common stock,
or any securities convertible into, or exercisable for, shares of our common
stock, until after the expiration of the one year Lock-up Period, except that
they may transfer shares of our common stock in a transaction not involving any
public offering, including to a family member, or in the event of death by will
or by operation of law, provided that any such transferee of our common stock
agrees to be bound by the one year Lock-up Period. These restrictions will be
applicable to any shares any of those persons acquire in this offering or
otherwise during the one year Lock-up Period. Sales made pursuant to Rule 144
must comply with applicable holding periods and volume limitations and certain
other requirements.

   As of the date of this prospectus, up to 2,190,000 shares of common stock
are issuable pursuant to outstanding options, warrants and contingent shares
excluding the 175,000 shares of common stock reserved for issuance upon the
exercise of warrants granted to the underwriters as follows:

  . 1,845,000 shares of common stock are issuable, in connection with
    outstanding warrants, of which 1,795,000 shares are issuable at an
    exercise price of $1.00 per share and the remaining 50,000 shares are
    issuable at an exercise price of $5.00 per share;

                                       34
<PAGE>

  . 305,000 shares of common stock are issuable, in connection with
    outstanding options, at an exercise price of $1.00 per share; and

  . 40,000 shares of common stock are issuable at an exercise price of $1.00
    per share upon achieving certain performance criteria contained in a sale
    representation agreement. These criteria were not met and the 40,000
    shares of common stock have been reserved for issuance as incentives in
    connection with the future hiring of sales and marketing personnel.

   Sales of substantial amounts of our common stock in the public market, or
the perception that such sales could occur, could adversely affect prevailing
market prices of our common stock and could impair our future ability to raise
capital through an offering of our equity securities.

                                  UNDERWRITING

   Subject to the terms and conditions of the underwriting agreement among us
and Grady & Hatch and Company, Inc., as representative, each of the
underwriters named below has severally agreed to purchase from us, and we have
agreed to sell to each of the underwriters, the respective number of shares of
our common stock set forth opposite each underwriter's name.

<TABLE>
<CAPTION>
                                                                       Number of
   Underwriter                                                          Shares
   -----------                                                         ---------
   <S>                                                                 <C>
   Grady & Hatch and Company, Inc. ...................................






                                                                       ---------
     Total............................................................
                                                                       =========
</TABLE>

   The underwriters propose to offer the shares of our common stock initially
at the public offering price set forth on the cover page of this prospectus,
and to selling group members at that price less a 10% discount, or $      per
share. The underwriters may allow concessions not in excess of $       per
share of our common stock to certain other dealers who are members of the
National Association of Securities Dealers, Inc.  The underwriters may allow
and such dealers may reallow concessions not in excess of $       per share to
certain other dealers. After the public offering, the offering price and other
selling terms may be changed by the Underwriters. Our initial public offering
price for our common stock will be determined by negotiations between us and
Grady & Hatch and Company, Inc. and may bear no relationship to the price at
which our common stock may trade after completion of this offering.

   We have agreed to pay Grady & Hatch and Company, Inc. a non-accountable
expense allowance of 3% of the aggregate offering price of our common stock
sold in this offering, including any shares purchased pursuant to the over-
allotment option, of which $10,000 has been paid by us to Grady & Hatch and
Company, Inc. to cover a portion of the due diligence expenses and underwriting
costs related to this offering.

   The underwriters have been granted a 45-day over-allotment option to
purchase from us up to 262,500 additional shares of our common stock at the
public offering price less the underwriting discount. If the underwriters
exercise such over-allotment option, then each of the underwriters will have a
firm commitment, subject to certain conditions, to purchase approximately the
same percentage thereof as the number of shares of our common stock to be
purchased by it as shown in the above table bears to the 1,750,000 shares of
our common stock offered hereby exclusive of the underwriters' over-allotment
option. The underwriters may exercise such option only to cover over-allotments
made in connection with the sale of the shares of our common stock.

                                       35
<PAGE>

   The underwriting agreement provides that we will indemnify the underwriters
and controlling persons, if any, against certain civil liabilities, including
liabilities under the Securities Act of 1933, or will contribute to payments
that the underwriters or any such controlling persons may be required to make.

   The underwriting agreement also provides that Grady & Hatch and Company,
Inc. shall have the right to designate a non-voting advisor to our Board of
Directors for a period of two years after the effective date of this
prospectus, provided such advisor is acceptable to us. This advisor shall
attend meetings of our Board of Directors and shall be entitled to receive
reimbursement for all reasonable costs incurred in attending such meetings. As
of the date of this prospectus, no such advisor has been designated.

   We have agreed to sell to Grady & Hatch and Company, Inc. or its designees,
for nominal consideration, warrants to purchase an aggregate of 175,000 shares
of common stock at an exercise price of $8.25 per share. The shares of our
common stock subject to those warrants will be identical in all respects to the
shares of our common stock offered to the public by this offering. All of the
warrants sold to Grady & Hatch and Company, Inc. will be exercisable for a
four-year period commencing one year after the date of this prospectus. The
warrants to be acquired by Grady & Hatch and Company and related persons will
be restricted from sale, transfer, assignment, or hypothecation, for a period
of one year from the effective date of the offering except to officers or
partners, but not directors, of Grady & Hatch and Company and members of the
selling group and/or their officers or partners. We have agreed to register the
shares underlying the warrants on one occasion only, and at our expense, within
the period commencing one year after the date of this prospectus and for a
period of five years from the date of this prospectus. We have also granted
certain piggyback registration rights to the holders of these warrants for a
period commencing one year after the date of this prospectus and ending seven
years after the date of this prospectus. We have agreed to file and maintain a
current registration statement with respect to the underlying common stock
during the period beginning one year after the date of this prospectus and
ending five years after the date of this prospectus. Those warrants will
contain anti-dilution provisions providing for appropriate adjustment of the
exercise price and number of securities that may be purchased upon the
occurrence of certain specified events. Under NASD rules, the warrants may be
transferred to co-underwriters, members of the selling group and to their
respective officers and partners.

   Upon closing the offering, we will enter into a financial consulting
agreement with Grady & Hatch and Company, Inc. providing Grady & Hatch and
Company, Inc. a consulting fee in an amount equal to 1% of the dollar amount of
our common stock sold in this offering, which common stock shall include
securities sold pursuant to the over-allotment option, to the extent exercised,
for consulting services which shall be rendered by Grady & Hatch and Company,
Inc. for a period of one year from the date of this prospectus. Such consulting
services shall include, but shall not be limited to, advising us in connection
with possible acquisition opportunities, advising us regarding stockholder
relations including the preparation of our annual report and other releases,
assisting in long-term financial planning, advising us in connection with
corporate reorganizations, expansion and capital structure, and other financial
assistance. Such consulting fee shall be paid in full in advance at each
closing of this offering.

   The underwriting agreement also provides that if we, within three years from
the effective date of this prospectus, enter into any agreement or
understanding with any person or entity exclusively introduced by Grady & Hatch
and Company, Inc. involving any of the following transactions which were
originated exclusively by Grady & Hatch and Company, Inc.:

  . the sale of all or substantially all of our assets;

  . the merger or consolidation of us with another entity, other than a
    merger or consolidation effected for the purpose of changing our
    domicile; or

  . the acquisition by us of the assets or stock of another business entity,
    which agreement or understanding is thereafter consummated, whether or
    not during such three year period

                                       36
<PAGE>

then we, upon such consummation, shall pay to Grady & Hatch and Company, Inc.
an amount equal to the following percentages of the consideration paid by us in
connection with such transaction: 5% of the first $1,000,000 or portion
thereof, of such consideration; 4% of the second $1,000,000 or portion thereof
of such consideration; and 3% of such consideration in excess of the first
$2,000,000 of such consideration. The fees payable to Grady & Hatch and
Company, Inc. will be in the same form of consideration as that paid by or to
us, as the case may be, in any such transactions.

   In order to facilitate this offering, certain persons participating in this
offering may engage in transactions that stabilize, maintain or otherwise
affect the price of our common stock during and after this offering.
Specifically, the underwriters may over-allot or otherwise create a short
position in our common stock for their own account by selling more shares of
our common stock than have been sold to them. The underwriters may elect to
cover any such short position by purchasing shares of our common stock in the
open market or by exercising the over-allotment option granted to the
underwriters. In addition, such persons may stabilize or maintain the price of
our common stock by bidding for or purchasing shares of our common stock in the
open market and may impose penalty bids, under which selling concessions
allowed to syndicate members or other broker-dealers participating in this
offering are reclaimed if shares of our common stock previously distributed in
this offering are repurchased in connection with stabilizing transactions or
otherwise. The effect of these transactions may be to stabilize or maintain the
market price of our common stock at a level above that which might otherwise
prevail in the open market. The imposition of a penalty bid may also affect the
price of our common stock to the extent that it discourages resales thereof. No
representation is made as to the magnitude or effect of any such stabilization
or other transactions. Such transactions may be effected on AMEX and, if
commenced, may be discontinued at any time.

                             CHANGES IN ACCOUNTANTS

   In January 2000, we appointed Richard A. Eisner & Company, LLP to replace
Deloitte & Touche LLP, who were dismissed as our independent auditors. The
decision to change independent auditors was approved by our Board of Directors.
During the fiscal years ended June 30, 1998 and 1999 and through January 2000,
there were no disagreements between us and Deloitte on any matter of accounting
principles or practices, financial statement disclosure, or auditing scope or
procedures, which disagreements, if not resolved to the satisfaction of
Deloitte would have caused it to make reference to the subject matter of the
disagreement in connection with its report. Deloitte had not issued a report on
the Company's financial statements for the fiscal years ended June 30, 1999 or
1998 that contained an adverse opinion or disclaimer of opinion, or was
modified as to uncertainty, audit scope or accounting principles, except that
their report for the fiscal year ended June 30, 1999 included an explanatory
paragraph regarding substantial doubt about the Company's ability to continue
as a going concern.

                                 LEGAL MATTERS

   The validity of the issuance of our common stock offered hereby will be
passed upon by Allen Matkins Leck Gamble & Mallory LLP. Certain legal matters
in connection with this offering will be passed upon for the underwriters by
Lester Morse, P.C. A partner in Allen Matkins is a director of AquaCell and
holds an option to purchase 215,000 shares of our common stock.

                                    EXPERTS

   Our consolidated financial statements as of June 30, 2000 and for the years
ended June 30, 2000 and 1999, included in this prospectus have been audited by
Richard A. Eisner & Company, LLP, independent auditors, as stated in their
report which is included herein, and has been given upon their authority as
experts in accounting and auditing.


                                       37
<PAGE>

                             ADDITIONAL INFORMATION

   We have not previously been subject to the reporting requirements of the
Securities and Exchange Act of 1934, as amended. We have filed a registration
statement on Form SB-2 under the Securities Act with the Securities and
Exchange Commission with respect to this offering. This prospectus, filed as
part of the registration statement, does not contain all of the information set
forth in the registration statement, or the exhibits or schedules thereto, in
accordance with the rules and regulations of the Commission, and reference is
hereby made to such omitted information. The statements made in this prospectus
concerning documents filed as exhibits to the registration statement accurately
describe the material provisions of such documents and are qualified in their
entirety by reference to such exhibits for complete statements of their
provisions. The registration statement, of which this prospectus is a part, and
exhibits and schedules thereto can be inspected and copied at the public
reference facilities maintained by the Commission at Room 1024, 450 Fifth
Street, N.W., Washington, D.C. 20549 and at the Commission's Regional Offices
located at 7 World Trade Center, New York, New York 10048 and Northwest Atrium,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of such
materials can be obtained from the Public Reference Section of the Commission
at 450 Fifth Street, N.W., Washington, D.C. 20549 at prescribed rates. The
Commission also maintains a World Wide Web site at http://www.sec.gov that
contains reports, proxy and information statements and other information
regarding registrants that file electronically with the Commission.

                                       38
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
Audited
-------

Independent Auditors' Report.............................................  F-1

Consolidated Balance Sheet as of June 30, 2000...........................  F-2

Consolidated Statements of Operations for the years ended June 30, 2000
 and June 30, 1999.......................................................  F-3

Consolidated Statements of Capital Deficiency for the years ended June
 30, 2000 and June 30, 1999..............................................  F-4

Consolidated Statements of Cash Flows for the years ended June 30, 2000
 and June 30, 1999.......................................................  F-5

Notes to Financial Statements............................................  F-6

Unaudited
---------

Condensed Consolidated Balance Sheet as of September 30, 2000............ F-14

Condensed Consolidated Statements of Operations for the three months
 ended September 30, 2000 and September 30, 1999......................... F-15

Condensed Consolidated Statement of Capital Deficiency for the three
 months ended September 30, 2000......................................... F-16

Condensed Consolidated Statements of Cash Flows for the three months
 ended September 30, 2000 and September 30, 1999......................... F-17

Notes to Condensed Consolidated Financial Statements..................... F-18
</TABLE>

                                       39
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                          INDEPENDENT AUDITORS' REPORT

Board of Directors and Stockholders
Aquacell Technologies, Inc.
Rancho Cucamonga, California

   We have audited the accompanying consolidated balance sheet of Aquacell
Technologies, Inc. (formerly Global Water Solutions, Inc.) and subsidiary (the
"Company") as of June 30, 2000 and the related consolidated statements of
operations, capital deficiency and cash flows for the years ended June 30, 2000
and 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 generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

   In our opinion, the financial statements enumerated above present fairly, in
all material respects, the consolidated financial position of Aquacell
Technologies, Inc. and subsidiary as of June 30, 2000, and the consolidated
results of their operations and their consolidated cash flows for the years
ended June 30, 2000 and 1999, in conformity with generally accepted accounting
principles.

   The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note A to the
financial statements, the Company has suffered recurring net losses since
inception and, as of June 30, 2000, has negative working capital and a capital
deficiency which raises substantial doubt about the Company's ability to
continue as a going concern. Management's plans in regard to these matters are
also described in Note A. The financial statements do not include any
adjustments that might result from the outcome of this uncertainty.

Richard A. Eisner & Company, LLP

New York, New York
July 19, 2000

With respect to Note J
July 27, 2000

With respect to Note N[2]
July 28, 2000

                                      F-1
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEET
                                 June 30, 2000

<TABLE>
<CAPTION>
ASSETS
<S>                                                                 <C>
Current assets:
  Cash............................................................  $     2,000
  Accounts receivable.............................................       36,000
  Inventories.....................................................       71,000
  Prepaid expenses and other current assets.......................        1,000
                                                                    -----------
    Total current assets..........................................      110,000
Property and equipment, net.......................................       90,000

Other assets:
  Patents, net....................................................      166,000
  Deferred offering costs.........................................      269,000
  Security deposits...............................................       10,000
                                                                    -----------
                                                                    $   645,000
                                                                    ===========
LIABILITIES
Current liabilities:
  Accounts payable................................................  $   307,000
  Accrued expenses................................................      606,000
  Loan payable....................................................        1,000
  Advances payable to officers/stockholders.......................       14,000
  Notes payable--private loan offerings, including accrued
   interest of $104,000, net of debt discount of $6,000...........    1,193,000
  Note payable--Union Labor Life Insurance Co., including accrued
   interest of $14,000, net of debt discount of $13,000...........      544,000
                                                                    -----------
    Total current liabilities.....................................    2,665,000
                                                                    -----------
Redeemable common stock (135,000 shares outstanding), including
 accretion of $14,000.............................................      149,000
                                                                    -----------

Commitments and contingencies

CAPITAL DEFICIENCY

Preferred stock, par value $.001; 10,000,000 shares authorized; no
 shares issued
Common stock, par value $.001; 40,000,000 shares authorized;
 5,003,250 shares issued and outstanding (net of 135,000
 redeemable shares outstanding)...................................        5,000
Preferred stock, par value $.001; 10,000,000 shares authorized; no
 shares issued
Additional paid-in capital........................................    1,436,000
Accumulated deficit...............................................   (3,610,000)
                                                                    -----------
                                                                     (2,169,000)
                                                                    -----------
                                                                    $   645,000
                                                                    ===========
</TABLE>

       See independent auditors' report and notes to financial statements

                                      F-2
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                       Year Ended June 30,
                                                     ------------------------
                                                        2000         1999
                                                     -----------  -----------
   <S>                                               <C>          <C>
   Net sales........................................ $   263,000  $    29,000
   Cost of sales....................................     109,000       11,000
                                                     -----------  -----------
   Gross profit.....................................     154,000       18,000
                                                     -----------  -----------

   Selling, general and administrative expenses:
    Salaries and wages..............................     532,000      401,000
    Legal, accounting and other professional
     expenses.......................................     150,000      198,000
    Stock-based compensation........................                  231,000
    Other...........................................     530,000      605,000
    Depreciation and amortization...................      48,000       28,000
                                                     -----------  -----------
                                                       1,260,000    1,463,000
                                                     -----------  -----------
   Loss before interest expense.....................  (1,106,000)  (1,445,000)
                                                     -----------  -----------

   Interest expense:
    Amortization of debt discount...................     146,000      127,000
    Other...........................................     153,000       46,000
                                                     -----------  -----------
                                                         299,000      173,000
                                                     -----------  -----------
   Net loss.........................................  (1,405,000)  (1,618,000)
   Accretion of redemption amount of redeemable
    common stock....................................       9,000        5,000
                                                     -----------  -----------
   Net loss attributable to common stockholders..... $(1,414,000) $(1,623,000)
                                                     ===========  ===========
   Net loss per common share--basic and diluted..... $     (0.28) $     (0.34)
                                                     ===========  ===========
   Weighted average number of common shares
    outstanding--basic and diluted..................   4,975,000    4,731,000
                                                     ===========  ===========
</TABLE>


       See independent auditors' report and notes to financial statements

                                      F-3
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF CAPITAL DEFICIENCY

<TABLE>
<CAPTION>
                           Common Stock
                          ----------------- Additional
                           Number     Par    Paid-In    Accumulated
                          of Shares  Value   Capital      Deficit       Total
                          ---------  ------ ----------  -----------  -----------
<S>                       <C>        <C>    <C>         <C>          <C>
Balance--July 1, 1998...  4,435,000  $4,000 $  386,000  $  (573,000) $  (183,000)
Sale of common stock for
 cash in connection with
 private placement......     72,000             72,000                    72,000
Issuance of common stock
 to employees and
 consultants in exchange
 for services at $1.00
 per share..............    231,250   1,000    230,000                   231,000
Issuance of common stock
 in connection with the
 purchase of certain
 assets of KABB, Inc. at
 $1.00 per share .......    200,000            200,000                   200,000
Less shares which are
 mandatorily
 redeemable.............   (135,000)          (135,000)                 (135,000)
Issuance of 525,000
 common stock warrants
 in connection with
 private loan offering
 at $1.00 per share ....                        56,000                    56,000
Issuance of 500,000
 common stock warrants
 to ULLICO at $1.00 per
 share..................                        86,000                    86,000
Accretion of redemption
 amount of redeemable
 common stock...........                                     (5,000)      (5,000)
Net loss for the year
 ended June 30, 1999....                                 (1,618,000)  (1,618,000)
                          ---------  ------ ----------  -----------  -----------
Balance--June 30, 1999..  4,803,250   5,000    895,000   (2,196,000)  (1,296,000)
Sale of common stock at
 $1.00 per share in
 connection with private
 placement..............    200,000            200,000                   200,000
Issuance of 570,000
 common stock warrants
 exercisable at $1.00
 per share in connection
 with private loan
 offering...............                        95,000                    95,000
Reduction of warrant
 exercise price from
 $2.00 to $1.00 per
 share .................                        16,000                    16,000
Issuance of 50,000
 common stock warrants
 exercisable at $5 per
 share to ULLICO to
 extend note maturity...                        39,000                    39,000
Accrued
 officers'/stockholders'
 salaries contributed to
 additional paid-in
 capital................                       191,000                   191,000
Accretion of redemption
 amount of redeemable
 common stock...........                                     (9,000)      (9,000)
Net loss for the year
 ended June 30, 2000....                                 (1,405,000)  (1,405,000)
                          ---------  ------ ----------  -----------  -----------
Balance--June 30, 2000..  5,003,250  $5,000 $1,436,000  $(3,610,000) $(2,169,000)
                          =========  ====== ==========  ===========  ===========
</TABLE>

       See independent auditors' report and notes to financial statements

                                      F-4
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                        Year Ended June 30,
                                                      ------------------------
                                                         2000         1999
                                                      -----------  -----------
<S>                                                   <C>          <C>
Cash flows from operating activities:
 Net loss............................................ $(1,405,000) $(1,618,000)
 Adjustments to reconcile net loss to net cash used
  in operating activities:
  Stock based compensation...........................                  231,000
  Interest expense related to amortization of
   discount on debt for fair value of stock warrants
   issued............................................     146,000      127,000
  Depreciation and amortization......................      48,000       28,000
  Changes in:
   Accounts receivable...............................     (30,000)      (6,000)
   Prepaid expenses and other current assets.........       2,000       (2,000)
   Inventories.......................................     (24,000)     (37,000)
   Security deposits.................................       1,000       (6,000)
   Accounts payable..................................     126,000      (39,000)
   Accrued expenses..................................     335,000      222,000
   Accrued interest..................................     140,000       21,000
                                                      -----------  -----------
    Net cash used in operating activities............    (661,000)  (1,079,000)
                                                      -----------  -----------

Cash flows from investing activities:
 Purchase of property and equipment..................      (3,000)     (30,000)
 Purchase of KABB assets.............................                  (73,000)
                                                      -----------  -----------
    Net cash used in investing activities............      (3,000)    (103,000)
                                                      -----------  -----------

Cash flows from financing activities:
 Sales of common stock...............................     200,000      122,000
 Offering costs deferred.............................     (25,000)
 Proceeds of notes payable...........................                   42,000
 Proceeds of notes payable--private loan offering....     310,000      525,000
 Proceeds of notes payable--Union Labor Life
  Insurance Co.......................................                  500,000
 Proceeds from loans from officers and others, net...     163,000        9,000
                                                      -----------  -----------
    Net cash provided by financing activities........     648,000    1,198,000
                                                      -----------  -----------
(Decrease) increase in cash..........................     (16,000)      16,000
Cash--beginning of year..............................      18,000        2,000
                                                      -----------  -----------
Cash--end of year.................................... $     2,000  $    18,000
                                                      ===========  ===========
Supplemental disclosure of cash flow information:
 Cash paid for interest.............................. $     9,000  $    25,000

Supplemental disclosures of non-cash investing and
 financing activities:
 In December 1998, the Company purchased certain
  assets of KABB, Inc./Aquacell International, Inc.
  through the issuance of 200,000 shares of common
  stock valued at $1 per share and a cash payment of
  $50,000. In connection with this purchase, the
  Company granted the seller the option to put
  135,000 shares of common stock back to the Company
  (Note J):
   Details of asset purchase:
    Inventory........................................              $    10,000
    Property.........................................              $    65,000
    Patent...........................................              $   175,000
    Redeemable common stock..........................              $  (135,000)
    Common stock.....................................              $   (65,000)
    Cash paid........................................              $   (50,000)
Accrual of offering costs deferred................... $    88,000  $   156,000
Contribution to capital of accrued
 officers'/stockholders' compensation................ $   191,000
Conversion of accrued interest to principal.......... $    43,000
Exchange of notes and loans from officers and others
 for notes issued in private loan offering........... $   260,000
Debt discount arising from repricing and issuance of
 warrants............................................ $   150,000
</TABLE>

       See independent auditors' report and notes to financial statements

                                      F-5
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE A--DESCRIPTION OF BUSINESS

   Aquacell Technologies, Inc. (formerly Global Water Solutions, Inc.) (the
"Company") was incorporated in Delaware on March 19, 1997. The Company was
inactive until July 1, 1997; its principal business objective is to operate in
the water purification business.

   The Company commenced its principal operations and has generated sufficient
revenues during the fiscal year beginning July 1, 1999 to no longer be
considered a "development stage enterprise", for accounting purposes as defined
by Statement of Financial Accounting Standards ("SFAS") No. 7, "Accounting and
Reporting by Development Stage Enterprises".

   The accompanying consolidated financial statements have been prepared on a
going-concern basis, which contemplates the realization of assets and the
satisfaction of liabilities in the normal course of business. At June 30, 2000,
the Company had a capital deficiency of $2,169,000 and negative working capital
of $2,555,000. For the year ended June 30, 2000, the Company incurred a net
loss of $1,405,000, and is reliant on current and future stockholders'
financial support to assist in meeting cash flow needs and is attempting to
raise additional financing through a proposed public offering (see Note O).

   Management plans to continue raising capital, expand in-house marketing
activities and achieve sufficient sales volume to support the Company's cost
structure.

   The Company's continuation as a going concern is dependent on its ability to
achieve the operational improvement goals discussed in the preceding paragraph,
raise capital and ultimately to attain profitable operations. However, no
assurance can be given at this time as to whether the Company will be able to
achieve these objectives. These factors, among others, raise substantial doubt
about the Company's ability to continue as a going concern. The financial
statements do not include any adjustments relating to the recoverability and
classification of recorded asset amounts or the amounts and classification of
liabilities that might be necessary should the Company be unable to continue as
a going concern for a reasonable period of time.

NOTE B--PURCHASE OF SELECTED ASSETS OF KABB, INC./AQUACELL INTERNATIONAL, INC.

   On December 21, 1998, the Company completed its purchase of selected assets,
principally patents, of KABB, Inc./Aquacell International, Inc. for a total
price of $250,000, which was comprised of $50,000 cash and 200,000 shares of
its common stock valued at $1.00 per share (see Note K).

NOTE C--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

[1]  Principles of consolidation:

     The accompanying consolidated financial statements include the accounts of
     the Company and its wholly owned subsidiaries. Such subsidiaries are
     Global Water Holdings, Inc. and Global Water-Aquacell, Inc., both of which
     were incorporated December 21, 1998. Global Water Holdings, Inc. had no
     activity and was dissolved during the year ended June 30, 2000. All
     significant intercompany accounts and transactions have been eliminated in
     consolidation.

[2]  Inventories:

     Inventories are carried at the lower of cost, determined using the FIFO
     (first-in, first-out) method or market.


                                      F-6
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE C--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

[3]  Property and equipment:

     Property and equipment is stated at cost less accumulated depreciation.
     Depreciation is computed using the straight-line method over the estimated
     useful lives of the related assets of five years.

[4]  Patents:

     The value of patents is amortized over nine years, their remaining useful
     lives, using the straight-line method. Patents at June 30, 2000 are stated
     net of accumulated amortization of approximately $32,000.

[5]  Revenue recognition:

     Revenues are recorded at the time our products are shipped, unless we
     agree to install the products, in which case we recognize revenue at time
     of installation.

[6]  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.

[7]  Income taxes:

     The Company accounts for income taxes using the asset and liability method
     described in SFAS No. 109, "Accounting For Income Taxes", the objective of
     which is to establish deferred tax assets and liabilities for the
     temporary differences between the financial reporting and the tax bases of
     the Company's assets and liabilities at enacted tax rates expected to be
     in effect when such amounts are realized or settled. A valuation allowance
     related to deferred tax assets is recorded when it is more likely than not
     that some portion or all of the deferred tax assets will not be realized.

[8]  Net loss per common share:

     Loss per common share is based upon the weighted average number of common
     shares outstanding during the year including redeemable common stock.
     Diluted loss per common share is the same as basic loss per share, as the
     effects of potentially dilutive securities are antidilutive.

[9]  Long-lived assets:

     The Company accounts for the impairment and disposition of long-lived
     assets in accordance with SFAS No. 121, "Accounting for the Impairment of
     Long-Lived Assets and for Long-Lived Assets to Be Disposed Of". In
     accordance with SFAS No.121, long-lived assets to be held are reviewed
     whenever events or changes in circumstances indicate that their carrying
     value may not be recoverable. The Company periodically reviews the
     carrying value of long-lived assets to determine whether or not an
     impairment to such value has occurred, and has determined that as of June
     30, 2000 and 1999, there was no impairment.

[10] Concentrations:

     The Company utilizes a limited number of suppliers for certain components
     used in its products but has no long-term supply contracts with them. Due
     to the competitive conditions in the industry, there can be no assurance
     that the Company will not experience difficulties in meeting its supply
     requirements in the future.


                                      F-7
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE C--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

[11] Financial instruments:

     The carrying amounts of the Company's cash, receivables, and accounts
     payable approximate fair value. The carrying amounts of the Company's
     loans and notes payable approximate their fair value due to the short-term
     nature of these items. The fair value of certain loans to
     officer/stockholders are not readily determinable due to the related party
     nature of those instruments.

NOTE D--INVENTORIES

   Inventories consist of the following at June 30, 2000:

<TABLE>
     <S>                                                                 <C>
     Raw materials...................................................... $60,000
     Work in progress...................................................   9,000
     Completed product..................................................   2,000
                                                                         -------
                                                                         $71,000
                                                                         =======
</TABLE>

NOTE E--PROPERTY AND EQUIPMENT

   Property and equipment is summarized as follows at June 30, 2000:

<TABLE>
     <S>                                                               <C>
     Furniture and fixtures........................................... $ 34,000
     Equipment--office................................................   26,000
     Machinery and equipment..........................................   70,000
     Leasehold improvements...........................................    8,000
                                                                       --------
                                                                        138,000

     Less accumulated depreciation....................................  (48,000)
                                                                       --------
                                                                       $ 90,000
                                                                       ========
</TABLE>

NOTE F--LOAN RECEIVABLE

   On February 2, 1999, the Company advanced $50,000 to a third-party. The loan
bore interest at 8% per annum, and was due January 29, 2000. During the year
ended June 30, 1999, the Company recorded an allowance of $50,000, representing
the full balance of the note. On May 30, 2000, such loan was written-off.

NOTE G--LOAN PAYABLE

   At June 30, 2000, the loan payable consisted of an unsecured note bearing
interest at 10% per annum and is due on demand.

NOTE H--ADVANCES PAYABLE TO OFFICERS/STOCKHOLDERS

   Advances payable to officers/stockholders consist of unsecured demand
interest free loans of $14,000 at June 30, 2000.

                                      F-8
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE I--NOTES PAYABLE--PRIVATE LOAN OFFERINGS

   At June 30, 2000, notes payable- private loan offerings represent the
proceeds from the sale of units in three private loan offerings. The first loan
offering commenced in November 1998 and was terminated September 1, 1999. The
offering consisted of thirty units, each unit consisting of a $25,000 six-month
promissory note with three-year warrants to purchase 25,000 shares of the
Company's common stock at exercise prices of $1.00 and $2.00 per share. A total
of twenty-one units were sold yielding gross proceeds of $525,000 through June
30, 1999, seventeen with warrants at $1 per share and four with warrants at
$2.00 per share. The Company recorded a debt discount based upon the estimated
value of the warrants totaling $56,000. The warrants were valued using the
Black-Scholes valuation method using the following assumptions: risk-free
interest rates ranging from 4.43% to 5.09%, volatility of 1%, and a term of
three years. On September 1, 1999, the warrants exercisable at $2.00 per share
were repriced to $1.00 per share. In connection with the repricing, the Company
recorded an additional debt discount based upon the estimated value of the
warrants totaling $16,000. The warrants were valued using the Black-Scholes
valuation method using the following assumptions: a risk-free interest rate of
5.82%, volatility of 1% and a term of three years. Amortization of the debt
discount for the years ended June 30, 2000 and 1999 totaled $26,000 and
$46,000, respectively.

   The Company sold five units in the second loan offering commenced in October
1999 and completed in February 2000. Each unit consisted of a $100,000 six-
month promissory note with three-year warrants to purchase 100,000 shares of
the Company's common stock at an exercise price of $1.00 per share. The Company
recorded a debt discount based upon the estimated value of the warrants
totaling $83,000. The warrants were valued using the Black-Scholes valuation
method using the following assumptions: risk-free interest rates ranging from
6.01% to 6.71%, volatility of 1%, and a term of three years. During the year
ended June 30, 2000 amortization of the debt discount amounted to $83,000.

   The Company sold two units in the third loan offering commenced in February
2000 and terminated on March 25, 2000 raising gross proceeds of $70,000. Each
unit consisted of a $35,000 six-month promissory note with three year warrants
to purchase 35,000 shares of the Company's common stock at an exercise price of
$1.00 per share. The Company recorded a debt discount based upon the estimated
value of the warrants totaling $12,000. The warrants were valued using the
Black-Scholes valuation method with the following assumptions: risk-free
interest rates ranging from 6.50% to 6.57%, volatility of 1% and a term of
three years. During the year ended June 30, 2000 amortization of the debt
discount amounted to $6,000.

   At June 30, 2000, interest accrued on these notes amounted to $104,000.
Interest expense during the years ended June 30, 2000 and 1999 amounted to
$83,000 and $21,000, respectively.

   The original due dates of the notes have been extended and are due as
follows:

<TABLE>
<CAPTION>
       Due Date                                                        Principal
       --------                                                        ---------
       <S>                                                             <C>
       September 15, 2000............................................. $ 75,000
       September 24, 2000.............................................   35,000
       September 30, 2000.............................................  915,000
       October 31, 2000...............................................   70,000
</TABLE>

NOTE J--NOTE PAYABLE--UNION LABOR LIFE INSURANCE COMPANY

   On January 11, 1999, the Company closed a $500,000 note and warrant purchase
agreement with the Union Labor Life Insurance Co. ("ULLICO"). Under the terms
of the agreement, the Company issued a

                                      F-9
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE J--NOTE PAYABLE--UNION LABOR LIFE INSURANCE COMPANY (Continued)

six-month senior note, with interest at the rate of 10% per annum and a warrant
to purchase 500,000 shares of the Company's common stock to be exercisable for
a four-year period at $1.00 per share. The maturity date was subsequently
extended to April 30, 2000. The Company estimated the fair value of these
warrants to be $86,000, using the Black-Scholes valuation method: a risk-free
interest rate of 4.76%, volatility of 1% and a term of four years. Such amount
was amortized to interest expense over the six-month term of the note.
Amortization amounted to $5,000 and $81,000 during the years ended June 30,
2000 and 1999, respectively. At January 1, 2000, interest accrued at December
31, 1999 in the amount of $17,000 was added to principal on the note and the
rate was changed to 15% per annum from January 1, 2000. On May 4, 2000 the note
was extended to July 30, 2000 and accrued interest at April 30, 2000 in the
amount of $26,000 was added to principal on the note. In connection with the
note extension, the Company issued 50,000 warrants to ULLICO at an exercise
price of $5.00 per share and expiring on January 11, 2003. The Company recorded
debt discount based upon the estimated value of the warrants totaling $39,000.
The warrants were valued utilizing the Black-Scholes valuation method using the
following assumptions: a risk-free interest rate of 6.74%, volatility of 1% and
a term of 2.58 years. On July 27, 2000, the note's maturity was extended to
October 31, 2000. During the year ended June 30, 2000 amortization of the debt
discount amounted to $26,000. At June 30, 2000, unamortized debt discount of
$13,000 has been reflected as a reduction of the notes payable amount in the
accompanying financial statements. Interest expense in relation to this loan
amounted to $65,000 and $24,000 during the years ended June 30, 2000 and 1999,
respectively.

NOTE K--REDEEMABLE COMMON STOCK

   In connection with the purchase of selected assets of KABB, Inc./Aquacell
International, Inc. (consideration for which included 200,000 shares of the
Company's common stock), an option was granted to the holder of 135,000 shares
of common stock to put the stock back to the Company at a price of $1.00 per
share plus interest at 7% per annum if the Company does not complete an initial
public offering by December 21, 2000. Pending the Company's completion of such
an offering, interest has been accrued in the amount of $14,000, and the stock
is being reflected outside of the capital deficiency section of the June 30,
2000 balance sheet.

NOTE L--EQUITY TRANSACTIONS

[1]  Contribution to capital:

     On September 30, 1999, three officers/stockholders and directors agreed to
     contribute to capital accrued salaries totalling $191,000.

[2]  Common stock issued to employees and consultants:

     During the year ended June 30, 1999, the Company issued a total of 231,250
     shares of common stock to employees and consultants for services rendered.
     The statement of operations for the year ended June 30, 1999, reflects a
     charge of $231,000 for those services, representing management's estimate
     of the value of the stock and services received. None of these shares was
     issued to management of the Company.

[3]  Private placement:

     During the year ended June 30, 1999 the Company sold 72,000 shares of its
     common stock at $1.00 per share.

                                      F-10
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE L--EQUITY TRANSACTIONS (Continued)

     Between April 4, 2000-April 27, 2000 the Company completed a private
     placement of 200,000 shares of its common stock at $1.00 per share.

[4]  Stock option plan:

     During August 1998, the Company adopted the 1998 Incentive Stock Plan (the
     "Plan") under which options (either incentive or nonqualified), stock
     appreciation rights, stock and other awards, covering an aggregate of
     1,000,000 shares of common stock, may be granted to officers, directors,
     employees and consultants of the Company. The exercise price established
     for any awards granted under the Plan shall be determined by a
     Compensation Committee appointed by the Company's Board of Directors. The
     exercise price of incentive stock options cannot be less than 100% (110%
     for 10% or greater shareholder employees) of the fair market value ("FMV")
     at the date of grant and the exercise price of nonqualified options cannot
     be less than 85% of the FMV at the date of grant. The exercise period of
     incentive options cannot extend beyond 10 years from the date of grant and
     nonqualified options cannot extend beyond 15 years from the date of grant.
     No options were granted during the year ended June 30, 1999. On
     September 15, 1999, the Company issued 305,000 options under the Plan to
     employees and directors exercisable at the then current fair value of
     $1.00 per share vesting over periods from immediately to five years and
     are exercisable through September 15, 2004. At June 30, 2000 125,000
     options were exercisable. If the options had been accounted for under SFAS
     123, net loss attributable to common stockholders for the year ended June
     30, 2000 would have been $(1,448,000) or $(0.29) per common share. The
     fair value of options granted during the year ended June 30, 2000 was $.20
     per share on the date of grant using the Black-Scholes valuation method
     with the following assumptions: risk-free interest rate of 5.76%,
     volatility of 1% and expected life of 4 years. The Company had reserved
     40,000 options in connection with incentive clauses of a sales
     representation agreement. As of June 30, 2000, the required sales levels
     were not achieved and the options were forfeited. The Company has reserved
     40,000 options for issuance as incentives in connection with the future
     hiring of sales and marketing personnel.

[5]  Common stock purchase warrants:

     At June 30, 2000, the Company had warrants outstanding as follows:

<TABLE>
<CAPTION>
   Exercise Price                      Shares   Expiration Date
   --------------                     --------- ---------------
   <S>                                <C>       <C>
      1.00...........................   500,000 January 2003
      5.00...........................    50,000 January 2003
      1.00...........................   525,000 November 2001 to June 2002(1)
      1.00...........................   465,000 October 2002 to December 2002(1)
      1.00...........................   105,000 February 2003 to March 2003(1)
                                      ---------
                                      1,645,000
                                      =========
</TABLE>
  --------
  (1) Warrants expire three years from issuance.

     At June 30, 2000, the weighted average exercise price of the outstanding
     warrants was $1.12 and the weighted average remaining contractual life of
     the warrants was 2.21 years.

[6]  Shares reserved:
     At June 30, 2000, the Company has reserved 2,645,000 shares for issuance
     upon exercise of options and warrants.


                                      F-11
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE M--INCOME TAXES

   At June 30, 2000, the Company had available federal net operating loss
carryforward to reduce future taxable income of approximately $3,470,000. The
net operating loss carryforwards expire at various dates through 2020.

   At June 30, 2000, the Company has a deferred tax asset of approximately
$1,440,000, representing the benefit of its net operating loss carryforwards
and certain start-up costs capitalized for tax purposes. The Company has not
recorded a tax benefit because realization of the benefit is uncertain and
therefore a valuation allowance has been fully provided against the deferred
tax asset. The difference between the federal statutory rate of 34% and the
Company's effective tax rate of 0% is due to an increase in the valuation
allowance of $560,000 and $650,000 in 2000 and 1999, respectively.

   The Company may be subject to annual limitations on the utilization of its
net operating loss carryforwards under Section 382 of the Internal Revenue
Code.

NOTE N--COMMITMENTS AND CONTINGENCIES

[1]  Lease commitments:

     The Company occupies office space in California and New Jersey. As of June
     30, 2000, future minimum commitments under the leases are as follows:

<TABLE>
<CAPTION>
       Year Ending June 30,
       --------------------
       <S>                                                              <C>
          2001......................................................... $ 75,000
          2002.........................................................   71,000
          2003.........................................................   74,000
          2004.........................................................   38,000
                                                                        --------
                                                                        $258,000
                                                                        ========
</TABLE>

     Rent expense amounted to $86,000 and $74,000 for the years ended June 30,
     2000 and 1999, respectively.

[2]  Consulting agreement:

     In connection with the purchase of certain assets of KABB, Inc./Aquacell
     International, Inc. (see Note B), the Company entered into 18-month
     consulting agreements with the two founders of KABB, Inc./Aquacell
     International, Inc. which commenced in January 1999 with a total cost of
     $77,000. On July 28, 2000 the agreement was extended through December 21,
     2000 which will cost an additional $24,000.

NOTE O--PROPOSED PUBLIC OFFERING

   The Company received a letter of intent from an underwriter with respect to
a proposed initial public offering of shares of common stock. There is no
assurance that such offering will be consummated. The Company anticipates
incurring substantial expenses in connection with the proposed public offering
which, if the offering is not consummated, will be charged to expense.

                                      F-12
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                         NOTES TO FINANCIAL STATEMENTS
                                 June 30, 2000

NOTE P--SUBSEQUENT EVENT

   During July 2000 the Company closed on a private loan offering consisting of
two units of $100,000 six-month promissory notes with interest at 10% per annum
and three-year warrants to purchase 200,000 shares of the Company's common
stock at an exercise price of $1.00. The Company will record a debt discount
based upon the estimated value of the warrants totalling $834,000. The warrants
were valued using the Black-Scholes valuation method using the following
assumptions: a risk-free rate of 6.3%, volatility of 1%, stock price of $5.00
and a term of three years and the discount will be amortized over the life of
the notes.


                                      F-13
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                      CONDENSED CONSOLIDATED BALANCE SHEET
                               September 30, 2000
                                  (unaudited)

<TABLE>
<CAPTION>
ASSETS
<S>                                                                 <C>
Current assets:
  Cash............................................................. $   11,000
  Accounts receivable..............................................     33,000
  Inventories......................................................     76,000
  Prepaid expenses and other current assets........................      1,000
                                                                    ----------
    Total current assets...........................................    121,000
Property and equipment, net........................................     87,000

Other assets:
  Patents, net.....................................................    161,000
  Deferred offering costs..........................................    462,000
  Security deposits................................................     10,000
                                                                    ----------
                                                                     $ 841,000
                                                                    ==========
<CAPTION>
LIABILITIES
<S>                                                                 <C>
Current liabilities
  Accounts payable................................................. $  319,000
  Accrued expenses.................................................    859,000
  Loan payable.....................................................      1,000
  Note and loan payable to officers/stockholders...................     31,000
  Notes payable-private loan offerings, including accrued interest
   of $135,000, net of debt discount of $200,000...................  1,230,000
  Note payable-Union Labor Life Insurance Company, including
   accrued interest of $35,000.....................................    578,000
                                                                    ----------
    Total current liabilities......................................  3,018,000
                                                                    ----------
Redeemable common stock (135,000 shares outstanding), including
 accretion of $16,000..............................................    151,000
                                                                    ----------
Commitment and contingencies

CAPITAL DEFICIENCY:
Preferred stock, par value $.001; 10,000,000 shares authorized; no
 shares issued Common stock, par value $.001; 40,000,000 shares
 authorized; 5,003,250 issued and outstanding (net of 135,000
 redeemable shares outstanding)....................................      5,000
Additional paid-in capital.........................................  2,270,000
Accumulated deficit................................................ (4,309,000)
Unamortized debt discount in excess of notes payable...............   (294,000)
                                                                    ----------
                                                                    (2,328,000)
                                                                    ----------
                                                                     $ 841,000
                                                                    ==========
</TABLE>

            See notes to condensed consolidated financial statements

                                      F-14
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (unaudited)

<TABLE>
<CAPTION>
                                                         Three Months Ended
                                                            September 30,
                                                         --------------------
                                                           2000       1999
                                                         ---------  ---------
<S>                                                      <C>        <C>
Net sales............................................... $  48,000  $  41,000
Cost of sales...........................................    19,000     16,000
                                                         ---------  ---------
Gross profit............................................    29,000     25,000
                                                         ---------  ---------
Selling, general and administrative expenses:
  Salaries and wages....................................   107,000    128,000
  Legal, accounting and other professional expenses.....    59,000     32,000
  Other.................................................   135,000    129,000
  Depreciation and amortization.........................    12,000     12,000
                                                         ---------  ---------
                                                           313,000    301,000
                                                         ---------  ---------
Loss before interest expense............................  (284,000)  (276,000)
                                                         ---------  ---------
Interest expense:
  Amortization of debt discount.........................   359,000     27,000
  Other.................................................    54,000     29,000
                                                         ---------  ---------
                                                           413,000     56,000
                                                         ---------  ---------
Net loss................................................  (697,000)  (332,000)
Accretion of redemption amount of redeemable common
 stock..................................................     2,000      2,000
                                                         ---------  ---------
Net loss attributable to common stockholders............ $(699,000) $(334,000)
                                                         =========  =========
Net loss per common share--basic and diluted............ $   (0.14) $   (0.07)
                                                         =========  =========
Weighted average share outstanding--basic and diluted... 5,138,000  4,938,000
                                                         =========  =========
</TABLE>


            See notes to condensed consolidated financial statements

                                      F-15
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

             CONDENSED CONSOLIDATED STATEMENT OF CAPITAL DEFICIENCY
                                  (unaudited)

<TABLE>
<CAPTION>
                                                                   Unamortized
                                          Additional              Debt Discount
                         Number of Common  Paid-in   Accumulated  in Excess of
                          Shares   Stock   Capital     Deficit    Notes Payable    Total
                         --------- ------ ---------- -----------  ------------- -----------
<S>                      <C>       <C>    <C>        <C>          <C>           <C>
Balance--July 1, 2000... 5,003,250 $5,000 $1,436,000 $(3,610,000)   $     --    $(2,169,000)
Issuance of 200,000
 common stock warrants
 in connection with
 private loan offering..                     834,000                 (634,000)      200,000
Amortization in excess
 of notes payable.......                                              340,000       340,000
Accretion of redemption
 amount of redeemable
 common stock...........                                  (2,000)                    (2,000)
Net loss................                                (697,000)                  (697,000)
                         --------- ------ ---------- -----------    ---------   -----------
Balance--September 30,
 2000................... 5,003,250 $5,000 $2,270,000 $(4,309,000)   $(294,000)  $(2,328,000)
                         ========= ====== ========== ===========    =========   ===========
</TABLE>


            See notes to condensed consolidated financial statements

                                      F-16
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (unaudited)

<TABLE>
<CAPTION>
                                                           Three Months Ended
                                                              September 30,
                                                           --------------------
                                                             2000       1999
                                                           ---------  ---------
<S>                                                        <C>        <C>
Cash flows from operating activities:
Net loss.................................................  $(697,000) $(332,000)
Adjustments to reconcile net loss to net cash used in
 operating activities;
 Interest expense related to amortization of discount on
  debt for fair value of stock warrants issued...........    359,000     27,000
 Depreciation and amortization...........................     12,000     12,000
 Changes in:
  Accounts receivable....................................      3,000     (1,000)
  Prepaid expenses and other current assets..............        --     (13,000)
  Inventory..............................................     (5,000)     6,000
  Security deposits......................................        --       2,000
  Accounts payable.......................................     12,000     49,000
  Accrued expenses.......................................     68,000     86,000
  Accrued interest.......................................     54,000     29,000
                                                           ---------  ---------
    Net cash used in operating activities................   (194,000)  (135,000)
                                                           ---------  ---------
Cash flows from investing activities:
 Purchases of property and equipment.....................     (4,000)       --
                                                           ---------  ---------
    Net cash used in investing activities................     (4,000)       --
                                                           ---------  ---------
Cash flows from financing activities:
 Offering costs deferred.................................    (10,000)       --
 Proceeds from notes payable--private loan offering......    200,000        --
 Proceeds from notes, loans and advances from officers,
  stockholders and others, net...........................     17,000    119,000
                                                           ---------  ---------
    Net cash provided by financing activities............    207,000    119,000
                                                           ---------  ---------
Increase (decrease) in cash..............................      9,000    (16,000)
Cash, beginning of period................................      2,000     18,000
                                                           ---------  ---------
Cash, end of period......................................  $  11,000  $   2,000
                                                           =========  =========
Supplemental disclosure of cash flow information:
 Cash paid for interest..................................  $     --   $     --
Supplemental schedule of non-cash investing and financing
 activities:
Contribution of accrued salaries to capital..............             $ 191,000
Common stock warrants issued as debt discount............  $ 834,000  $  16,000
Accrual of deferred offering costs.......................  $ 183,000
</TABLE>

            See notes to condensed consolidated financial statements

                                      F-17
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                    September 30, 2000 and 1999 (Unaudited)


NOTE A--BASIS OF PRESENTATION

   AquaCell Technologies, Inc. (the "Company") was incorporated in Delaware on
March 19, 1997. The Company was inactive until July 1, 1997; its principal
business objective is to operate in the water purification business.

   The accompanying condensed consolidated financial statements include the
accounts of the Company and its wholly owned subsidiary. All significant
intercompany accounts and transactions have been eliminated in consolidation.
During the three months ended September 30, 1999 an inactive holding company
was merged into its parent.

   The accompanying condensed consolidated financial statements have been
prepared on a going concern basis, which contemplates the realization of assets
and the satisfaction of liabilities in the normal course of business. At
September 30, 2000, the Company had a capital deficiency of $2,328,000 and a
working capital deficiency of $2,897,000. For the three months ended September
30, 2000, the Company incurred a net loss of $697,000 and is attempting to
raise additional financing through a proposed public offering.

   Management plans to continue raising capital, expand in-house marketing
activities and achieve sufficient sales volume to support the Company's cost
structure.

   The Company's continuation as a going concern is dependant on its ability to
achieve the operational improvement goals discussed in the preceding paragraph,
raise capital and ultimately to attain profitable operations. However, no
assurance can be given at this time as to whether the Company will be able to
achieve these objectives. These factors, among others, raise substantial doubt
about the Company's ability to continue as a going concern. The financial
statements do not include any adjustments relating to the recoverability and
classification of recorded asset amounts or the amounts and classification of
liabilities that might be necessary should the Company be unable to continue as
a going concern for a reasonable period of time.

   In the opinion of the Company, the accompanying unaudited condensed
consolidated financial statements reflect all adjustments (which include only
normal recurring adjustments) necessary to present fairly the interim
consolidated financial position, results of operations and cash flows for the
periods presented. Results of operations for interim periods are not
necessarily indicative of the results of operations for a full year.

NOTE B--INVENTORIES

   Inventories consist of the following:

<TABLE>
       <S>                                                               <C>
       Raw materials.................................................... $65,000
       Work in progress.................................................   7,000
       Completed product................................................   4,000
                                                                         -------
                                                                         $76,000
                                                                         =======
</TABLE>

                                      F-18
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                    September 30, 2000 and 1999 (Unaudited)


NOTE C--PROPERTY AND EQUIPMENT

   Property and equipment is summarized as follows:

<TABLE>
       <S>                                                             <C>
       Furniture and fixtures......................................... $ 34,000
       Equipment--office..............................................   27,000
       Machinery and equipment........................................   71,000
       Leasehold improvements ........................................   10,000
                                                                       --------
                                                                       $142,000
       Less accumulated depreciation..................................  (55,000)
                                                                       --------
                                                                       $ 87,000
                                                                       ========
</TABLE>

NOTE D--LOAN PAYABLE

   At September 30, 2000, the loan payable to an individual consisted of an
unsecured demand loan bearing interest at 10% per annum.

NOTE E--LOAN PAYABLE TO OFFICERS/STOCKHOLDERS

   At September 30, 2000 the note payable to officers/stockholders consisted of
a $30,000 8% promissory note due on December 31, 2000 and $1,000 unsecured non-
interest bearing demand loan.

NOTE F--NOTES PAYABLE--PRIVATE LOAN OFFERING.

   At September 30, 2000, notes payable--private loan offering represent the
proceeds from the sale of units in four private loan offerings. The first loan
offering commenced in November 1998 and was terminated September 1, 1999. The
offering consisted of thirty units, each unit consisting of a $25,000 six-month
promissory note with three-year warrants to purchase 25,000 shares of the
Company's common stock at exercise prices of $1.00 and $2.00 per share. A total
of twenty-one units were sold yielding gross proceeds of $525,000 through June
30, 1999, seventeen with warrants at $1 per share and four with warrants at
$2.00 per share. The Company recorded a debt discount based upon the estimated
value of the warrants totaling $56,000. The warrants were valued utilizing the
Black-Scholes valuation method. On September 1, 1999, the warrants exercisable
at $2.00 per share were repriced to $1.00 per share. In connection with the
repricing, the Company recorded an additional debt discount based upon the
estimated value of the warrants totaling $16,000. The warrants were valued
utilizing the Black-Scholes valuation method.

   The Company sold five units in the second loan offering commenced in October
1999 and completed in February, 2000. Each unit consisted of a $100,000 six-
month promissory note with three-year warrants to purchase 100,000 shares of
the Company's common stock at an exercise price of $1.00 per share. The Company
recorded a debt discount based upon the estimated value of the warrants
totaling $83,000. The warrants were valued utilizing the Black-Scholes
valuation method.

   The Company sold two units in the third loan offering commenced in February,
2000 and terminated on March 25, 2000 raising gross proceeds of $70,000. Each
unit consisted of a $35,000 six-month promissory note with three year warrants
to purchase 35,000 shares of the Company's common stock at an exercise price of
$1.00 per share. The Company recorded a debt discount based upon the estimated
value of the warrants totaling

                                      F-19
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                    September 30, 2000 and 1999 (Unaudited)

$12,000. The warrants were valued utilizing the Black-Scholes valuation method.
During the three months ended September 30, 2000 amortization of the debt
discount amounted to $6,000.

   The maturity of all of the above notes have been extended to October 31,
2000.

   The Company sold two units in the fourth loan offering commenced July 1,
2000 and completed July 17, 2000 raising gross proceeds of $200,000. Each unit
consisted of a $100,000 six-month promissory note with three year warrants to
purchase 100,000 shares of the Company's common stock at an exercise price of
$1.00 per share. The Company recorded a debt discount based upon the estimated
value of the warrants totaling $834,000. The warrants were valued utilizing the
Black-Scholes valuation method. During the three months ended September 30,
2000, amortization of the debt discount amounted to $340,000.

   At September 30, 2000, interest accrued on these notes amounted to $135,000.
Interest expense (excluding amortization of debt discount) during the three
months ended September 30, 2000 and 1999 amounted to $31,000 and $13,000,
respectively.

NOTE G--NOTE PAYABLE--UNION LABOR LIFE INSURANCE COMPANY

   On January 11, 1999, the Company closed a $500,000 note and warrant purchase
agreement with the Union Labor Life Insurance Co. ("ULLICO"). Under the terms
of the agreement, the Company issued a six-month senior note, with interest at
the rate of 10% per annum and a warrant to purchase 500,000 shares of the
Company's common stock to be exercisable for a four-year period at $1.00 per
share. The maturity date was subsequently extended to April 30, 2000. The
Company estimated the fair value of these warrants to be $86,000, using the
Black-Scholes valuation method. Such amount was amortized to interest expense
over the six-month term of the note. Amortization amounted to $5,000 during the
three months ended September 30, 1999. At January 1, 2000, interest accrued at
December 31, 1999 in the amount of $17,000 was added to principal on the note
and the rate was changed to 15% per annum from January 1, 2000. On May 4, 2000
the note was extended to July 30, 2000 and accrued interest at April 30, 2000
in the amount of $26,000, was added to principal on the note. In connection
with the note extension, the Company issued 50,000 warrants to ULLICO at an
exercise price of $5.00 per share and expiring on January 11, 2003. The Company
recorded debt discount based upon the estimated value of the warrants totaling
$39,000. The Warrants were valued utilizing the Black-Scholes valuation method.
On July 27, 2000, the note's maturity was extended to October 31, 2000. During
the three months ended September 30, 2000 amortization of the debt discount
amounted to $13,000. Interest expense (excluding amortization of debt discount)
in relation to this loan amounted to $21,000 and $13,000 during the three
months ended September 30, 2000 and 1999 respectively.

NOTE H--WARRANTS

   At September 30, 2000, the Company had warrants outstanding as follows:

<TABLE>
<CAPTION>
         Exercise          Number of
          Price             Shares                           Expiration Date
         --------          ---------                   --------------------------
         <C>               <C>                         <S>
           1.00              500,000                   January 2003
           5.00               50,000                   January 2003
           1.00              525,000                   November 2001-June 2002(1)
           1.00              465,000                   October 2002-December 2002(1)
           1.00              105,000                   February 2003-March 2003(1)
           1.00              200,000                   July 2003(1)
                           ---------
                           1,845,000
                           =========
</TABLE>
--------
(1) Warrants expire three years from issuance.

                                      F-20
<PAGE>

                   AQUACELL TECHNOLOGIES, INC. AND SUBSIDIARY

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                    September 30, 2000 and 1999 (Unaudited)


   At September 30, 2000, the weighted average exercise price of the
outstanding warrants was $1.11 and the weighted average remaining contractual
life of the warrants was 2.05 years.

NOTE I--REDEEMABLE COMMON STOCK

   In connection with the purchase of certain assets (consideration for which
included 200,000 shares of the Company's common stock), an option was granted
to the holder of 135,000 shares of common stock to put the stock back to the
Company at a price of $1.00 per share plus interest at 7% per annum if the
Company does not complete an initial public offering by December 21, 2000.
Pending the Company's completion of such an offering, interest has been accrued
in the amount of $16,000, and the stock is being reflected outside of the
capital deficiency section of the accompanying September 30, 2000 balance
sheet.

NOTE J--INCENTIVE STOCK PLAN

   During the years ended June 30, 2000, the Company issued 305,000 options
under the August 1998 Incentive Stock Plan to employees and directors
exercisable at the current fair value of $1.00 per share exercisable through
September 15, 2004. At September 30, 2000 181,000 options were exercisable. If
the options had been accounted for under SFAS 123, net loss attributable to
common stockholders for the three months would have been $702,000 or $0.14 per
common share. The Company had reserved 40,000 options in connection with
incentive clauses of a sales representation agreement. As of June 30, 2000, the
required sales levels were not achieved and the options were forfeited. The
Company has reserved 40,000 options for issuance as incentives in connection
with the future hiring of sales and marketing personnel.

NOTE K--ACCRUED OFFICERS' SALARIES CONTRIBUTED TO CAPITAL

   On September 30, 1999, three officers/stockholders and directors agreed to
contribute to capital accrued salaries of $191,000.

                                      F-21
<PAGE>

                     [Inside back cover graphic description

The background of the text starts off grayish at the top and then becomes a
copper brown color which gradually darkens as you move down the page.  Across
the top of the page is a black rectangular box, which contains the heading "The
Patented Purific(R) Self-Filling Water Cooler" written in approximately 3/8
inch, white font.  In the left side of the black box, there is a white, thin,
wavy line approximately 2 inches long next to the heading.  Below the black box
and approximately 3 inches to the right, in white text approximately 3/16 inch
font, it is written "Automatically refills the permanently attached five-gallon
bottle with freshly filtered and purified water each time water is
dispensed."

Below the black box and on the left side of the page, there is a picture of an
approximately 6  1/2 inch high Purific(R) bottle water cooler, which has a water
colored five-gallon bottle on top of a white base with a thick blue band across
slightly above the middle of the bottle that says in white "Aquacell" with a
white partial globe design above and connecting to the word "Aquacell."  In the
upper portion of the white base there are two spigots, one with a small blue
band on it and one with a small pink band on it.  Directly centered above the
spigots is a blue box with "Purific(R)" written in white.

To the right of the Purific(R) bottle water cooler, there are three columns of
black text separated by thin black lines.  The first column is titled "COST" in
bold approximately 3/16 inch font, under which there are blue, water-shaped
bullet points which state in approximately 1/8 inch font: "Saves money; Costs
less than bottled water; Reduces possibility of Worker's Compensation Claims;
and No paying for bottle storage space."  The second column is titled
"CONVENIENCE" in bold approximately 3/16 inch font, under which there are blue,
water-shaped bullet points which state in approximately 1/8 inch font:  "No
heavy bottles to change; No bulky bottles to store; No spilling or splashing
water; No water delivery hassles; and Never run out of water."  The third column
is titled "QUALITY" in bold approximately 3/16 inch font, under which there are
blue, water-shaped bullet points which state in approximately 1/8 inch font:
"Great tasting water; Multiple step filtration and disinfection; Tested and
validated by the Water Quality Association; Completely closed system keeps germs
out; Filters air that displaces dispensed water; and No contaminants from dirty
hands of bottle handlers."

On the bottom right of the page there is the company's Purific(R) water cooler
logo which is a circle with an approximately 2  3/4 inch diameter as follows:
the outside ring of the logo is yellow with blue writing that says "NEVER CHANGE
ANOTHER BOTTLE"; moving toward the center of the circle there is a thin blue
ring; the remainder and middle of the circle has a white background with a blue
drawing of a stick person bending over to lift a bottle of water; and the entire
circle is crossed out by one blue diagonal line which starts at the top left.
Directly below the right side of the circle in black 1/16 inch font, it
says "TM".]

<PAGE>

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

                                1,750,000 Shares

                     [LOGO OF AQUACELL TECHNOLOGIES, INC.]

                                  Common Stock

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

                                   PROSPECTUS

                                       , 2000

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

                                 Grady & Hatch
                                and Company, Inc

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

   No dealer, salesperson or other person has been authorized to give any
information or to make any representations other than those contained in this
prospectus in connection with this offering and, if given or made, such
information or representation must not be relied upon as having been authorized
by us or any underwriter. This prospectus does not constitute an offer to sell,
or solicitation of an offer to buy, any of the securities offered hereby in any
jurisdiction in which or to any person to whom it is unlawful to make such
offer in such jurisdiction. Neither the delivery of this prospectus nor any
sale made hereunder shall, under any circumstances, create any implication that
the information herein is correct as of any time subsequent to the date hereof
or that there has been no change in our affairs since such date.

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

   Until       , 2000, (25 days after the date of this prospectus), all dealers
effecting transactions in our common stock, whether or not participating in
this distribution, may be required to deliver a prospectus. This delivery
requirement is in addition to the obligation of dealers to deliver a prospectus
when acting as underwriters and with respect to their unsold allotments or
subscriptions.

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


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