VERNITRON CORP
SC 13E4, 1997-02-14
MOTORS & GENERATORS
Previous: BRC HOLDINGS INC, SC 13G/A, 1997-02-14
Next: ASTROCOM CORP, SC 13D/A, 1997-02-14



<PAGE>



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 SCHEDULE 13E-4

                         Issuer Tender Offer Statement
                        (Pursuant to Section 13(e)(1) of
                      the Securities Exchange Act of 1934)

                            AXSYS TECHNOLOGIES, INC.
                            ------------------------
                                (Name of Issuer)

                            AXSYS TECHNOLOGIES, INC.
                            ------------------------
                      (Name of Person(s) Filing Statement)

           $1.20 Cumulative Exchangeable Redeemable Preferred Stock,
                            Par Value $.01 Per Share
           ---------------------------------------------------------

                         (Title of Class of Securities)

                                  054615 20 8
                     -------------------------------------
                     (CUSIP Number of Class of Securities)

                               Elliot N. Konopko
                                 Vice President
                            Axsys Technologies, Inc.
                               645 Madison Avenue
                            New York, New York 10022
                                 (212) 593-7900
            --------------------------------------------------------
            (Name, Address and Telephone Number of Person Authorized
                 to Receive Notice and Communications on Behalf
                         of Person(s) Filing Statement)




                               February 14, 1997
                      -----------------------------------
                      (Date Tender Offer First Published,
                       Sent or Given to Security Holders)

                               Page 1 of __ pages

                            Exhibit Index at Page __


                                       1
<PAGE>

                           Calculation of Filing Fee


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

Transaction valuation:(1)                             Amount of filing fee:

$5,908,672.                                           $1,181.73

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

      1.   In accordance with Rule 240.0-11 (b)(2) and Rule 240.0-11 (a)(4)
           under the Securities Exchange Act of 1934, the filing fee was
           calculated based upon the liquidation preference of $8.00 per share
           of Preferred Stock, multiplied by 738,584 (the number of shares of
           Preferred Stock sought to be acquired pursuant to the exchange
           offer).

     [  ]  Check box if any part of the fee is offset as provided by Rule
           0-11(a)(2) and identify the filing with which the offsetting fee was
           previously paid. Identify the previous filing by registration
           statement number, or the form or schedule and the date of its
           filing.

                                       2
<PAGE>


This Issuer Tender Offer Statement on Schedule 13E-4 (this "Statement") is
being filed by Axsys Technologies, Inc. (formerly Vernitron Corporation), a
Delaware corporation (the "Company"), and relates to the offer by the Company
to holders of its $1.20 Cumulative Exchangeable Redeemable Preferred Stock (the
"Preferred Stock"), upon and subject to the terms and conditions set forth in
the Offering Circular, dated February 13, 1997 (the "Offering Circular"), being
filed as Exhibit (a)(1) herein, of 0.75 shares of the Company's common stock
(the "Common Stock") in exchange for each outstanding share of Preferred Stock
(the "Exchange Offer"). Capitalized terms used but not otherwise defined herein
have the meaning ascribed to such terms in the Offering Circular.

Item 1.  Security and Issuer.

         (a) The issuer of the securities to which this Statement relates is
the Company. The principal executive offices of the Company are located 645
Madison Avenue, New York, New York 10022.

         (b) The information set forth in "Summary" and ""The Exchange Offer"
in the Offering Circular is specifically incorporated herein by reference.

         (c) The information set forth in "Market and Trading Information" in
the Offering Circular is specifically incorporated herein by reference.

         (d) This Statement is being filed by the Company.

Item 2.  Source and Amount of Funds or Other Consideration.

         (a) The information set forth in "Exchange Offer" in the Offering
Circular is specifically incorporated herein by reference.

                                       3
<PAGE>

         (b) No funds are, or expect to be, borrowed for the purpose of the
Exchange Offer.

Item 3.  Purpose of the Tender Offer and Plans or Proposals of the Issuer or
         Affiliate.

         (a) - (j) The information set forth in "Background and Purposes of the
Exchange Offer; Certain Effects" in the Offering Circular is specifically
incorporated herein by reference. 

Item 4.  Interest in Securities of the Issuer.

         The information set forth in "Security Ownership" in the Offering
Circular is specifically incorporated herein by reference.

Item 5.  Contracts,  Arrangements,  Understandings  or  Relationships  with
         respect to the Issuer's Securities.

         The information set forth in "Description of Capital Stock -- Common
Stock Equivalents" is specifically incorporated herein by reference.

Item 6.  Persons Retained, Employed or To be Compensated.

         The information set forth in the "Exchange Offer" is specifically
incorporated herein by reference.

Item 7.  Financial Information.

         (a)(1) The information set forth in Exhibit A to the Offering Circular
         is specifically incorporated herein by reference.

         (a)(2) The information set forth in Exhibit B to the Offering Circular
         is specifically incorporated herein by reference.

         (a)(3) Not applicable.

                                       4
<PAGE>

         (a)(4) The information set forth under "Pro Forma Unaudited Financial
         Information" in the Offering Circular is specifically incorporated
         herein by reference.

         (b)(1) - (3) The information set forth under "Pro Forma Unaudited
         Financial Information" in the Offering Circular is specifically
         incorporated herein by reference.

Item 8.  Additional Information.

         (a) The information set forth in "Security Ownership" and "Description
         of Capital Stock -- Common Stock Equivalents" in the Offering Circular
         is specifically incorporated herein by reference.

         (b) Not applicable.

         (c) The information set forth in "Background and Purposes of the
         Exchange Offer; Certain Effects" in the Offering Circular is
         specifically incorporated herein by reference.

         (d) None.

         (e) Reference is made to the Offering Circular, which is specifically
         incorporated herein by reference.

Item 9.  Material to be Filed as Exhibits.

         (a)(i)    Offering Circular dated February 13, 1997.

         (a)(ii)   Form of Letter of Transmittal.

         (a)(iii)  Letter to Brokers, Securities Dealers, Commercial Banks, 
                   Trust Companies and Other Nominees.

         (a)(iv)   Letters to Clients.

         (a)(v)    Form of Notice of Guaranteed Delivery.

         (a)(vi)   Press release, dated February 12, 1997.

         (b)       Not applicable.

                                       5
<PAGE>

         (c)       Not applicable.

         (d)       Not applicable.

         (e)       Not applicable.

         (f)       Not applicable.


                                   SIGNATURE
                                   ---------

         After due inquiry and to the best of my knowledge and belief, the
undersigned certifies that the information set forth in this statement is true,
complete and correct.


                                            AXSYS TECHNOLOGIES, INC.





                                            By: /s/ Stephen W. Bershad
                                               ---------------------------
                                                Stephen W. Bershad
                                                Chairman and
                                                Chief Executive Officer


                   Dated:February 14, 1997




                                       6



<PAGE>

OFFERING CIRCULAR


                                  [AXSYS LOGO]


                               OFFER TO EXCHANGE

                          0.75 Shares of Common Stock
                                      for
                   Each Outstanding Share of Preferred Stock



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

     THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., NEW
          YORK CITY TIME, ON MONDAY, MARCH 17, 1997, UNLESS EXTENDED.

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

  THE EXCHANGE OFFER IS NOT CONDITIONED ON ANY MINIMUM NUMBER OF SHARES BEING
    TENDERED. SEE "THE EXCHANGE OFFER -- CONDITIONS OF THE EXCHANGE OFFER."


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



      Axsys Technologies, Inc. (formerly Vernitron Corporation), a Delaware
corporation (the "Company"), hereby offers, upon the terms and subject to the
conditions set forth in this Offering Circular (the "Offering Circular") and in
the accompanying Letter of Transmittal, to exchange 0.75 shares (the "Exchange
Consideration") of Common Stock, par value $.01 per share (the "Common Stock"),
of the Company for each outstanding share of $1.20 Cumulative Exchangeable
Redeemable Preferred Stock, par value $.01 per share (the "Preferred Stock"),
of the Company (the "Exchange Offer").

      The Company's credit agreement with its bank lenders prohibits the
payment of cash dividends on, and the redemption of, its outstanding capital
stock, including the Preferred Stock. As of the date of this Offering Circular,
the amount of unpaid dividends on the Preferred Stock is $1.19 per share. Under
the terms of the Certificate of Designation, Powers, Preferences and Rights of
the Preferred Stock (the "Certificate of Designation"), unpaid dividends
cumulate or accrue, without interest, but holders of Preferred Stock are
entitled to cash dividends only when, as and if declared by the Board of
Directors. In addition, the right to dividends is expressly subject to any
prohibition on the payment of cash dividends imposed by the Company's credit
agreements. The only remedy to which holders of the Preferred Stock are
entitled in the event that cash dividends are not paid are certain limited
class voting rights to elect two directors to the Board of Directors in the
event that the Company fails to pay dividends for six quarterly periods. As of
the date of this Offering Circular, the Company has failed to pay dividends for
four quarters. Under the Certificate of Designation, the Company has no
obligation to redeem the Preferred Stock and the Preferred Stock may remain
outstanding indefinitely.

      There is currently no established trading market for the Preferred Stock.
Prior to August 27, 1996, the Preferred Stock was quoted on the NASDAQ
Small-Cap Market (the "NASDAQ Small-Cap Market"). On that date, the Preferred
Stock was delisted from trading on the NASDAQ Small-Cap Market due to a failure
to satisfy the National Association of Securities Dealers, Inc. requirement
that there be at least two market makers in the Preferred Stock. During 1996,
prior to delisting, the highest bid and trading prices of the Preferred Stock
reported on the NASDAQ Small-Cap Market were $5-1/2 and $7 per share,
respectively.

      The Common Stock is quoted on the NASDAQ National Market (the "NASDAQ
National Market"). BASED ON THE CLOSING BID PRICE OF $15 PER SHARE OF COMMON
STOCK REPORTED ON THE NASDAQ NATIONAL MARKET ON FEBRUARY 11, 1997, THE LAST
TRADING DAY BEFORE THE ANNOUNCEMENT OF THE EXCHANGE OFFER, THE EXCHANGE
CONSIDERATION OFFERED IN THE EXCHANGE OFFER FOR EACH SHARE OF PREFERRED STOCK
REPRESENTS PREMIUMS OF 104% OVER THE HIGHEST REPORTED BID PRICE OF $5-1/2 PER
SHARE FOR THE PREFERRED STOCK AND 61% OVER THE HIGHEST REPORTED TRADING PRICE
OF $7 PER SHARE FOR THE PREFERRED STOCK IN 1996. No assurance can be given as
to the prices at which the Common Stock might


                                            (Cover continued on following page)

            The date of this Offering Circular is February 13, 1997.
<PAGE>

be traded, or the trading volume of the Common Stock, following the
consummation of the Exchange Offer. See "Market and Trading Information."

      For the year ended December 31, 1996, on a pro forma basis, assuming the
Exchange Offer had been consummated on January 1, 1996, earnings per share
applicable to the Common Stock would have increased between 5% and 18% (from
$.74 per share to between $.78 and $.87 per share), depending on the number of
shares exchanged for Common Stock pursuant to the Exchange Offer. See "Pro
Forma Financial Information."

      As of the date of this Offering Circular, 738,584 shares of Preferred
Stock are outstanding. Stephen W. Bershad, Chairman of the Board and Chief
Executive Officer of the Company, beneficially owns 149,041 shares of Preferred
Stock, representing approximately 20% of the outstanding shares of Preferred
Stock, and 1,137,032 shares of Common Stock, representing approximately 44% of
the outstanding shares of Common Stock. He has advised the Company that he
intends to tender all of his shares of Preferred Stock pursuant to the Exchange
Offer. See "Security Ownership."

      Holders of shares of Preferred Stock accepted for exchange will not
receive any separate payment in respect of dividends not paid subsequent to
February 22, 1996 (the last date on which dividends payable on the Preferred
Stock were paid), on shares of Preferred Stock tendered and accepted for
exchange.

      The Exchange Offer is being made by the Company in reliance on the
exemption from the registration requirements of the Securities Act of 1933, as
amended (the "Securities Act"), afforded by Section 3(a)(9) thereof. The
Company therefore will not pay any commission or other remuneration to any
broker, dealer, salesman or other person for soliciting tenders of the
Preferred Stock. Regular employees of the Company, who will not receive
additional compensation therefor, may provide information to holders of the
Preferred Stock concerning the Exchange Offer.

      The Company has made no arrangements and has no understanding with any
independent dealer, salesman or other person regarding the solicitation of
tenders hereunder, and no person has been authorized by the Company to give any
information or to make any representation in connection with the Exchange Offer
other than those contained herein and, if given or made, such other information
or representations must not be relied upon as having been authorized. The
delivery of this Offering Circular shall not, under any circumstances, create
any implication that the information herein is correct as of any time
subsequent to the date hereof.

      The Exchange Offer is not being made to, nor will the Company accept
tenders from, holders of the Preferred Stock in any jurisdiction in which the
Exchange Offer or the acceptance thereof would not be in compliance with the
securities or blue sky laws of such jurisdiction.

                                            (Cover continued on following page)

                                      ii
<PAGE>

THE BOARD OF DIRECTORS OF THE COMPANY HAS APPROVED THE EXCHANGE OFFER. HOWEVER,
NEITHER THE COMPANY NOR ITS BOARD OF DIRECTORS MAKES ANY RECOMMENDATION TO
SHAREHOLDERS AS TO WHETHER TO TENDER OR REFRAIN FROM TENDERING THEIR SHARES.
EACH SHAREHOLDER MUST MAKE THE DECISION WHETHER TO TENDER SHARES AND, IF SO,
HOW MANY SHARES.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS OFFERING CIRCULAR. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

                                   ---------

                               TABLE OF CONTENTS

                                           PAGE

Summary......................................1
Background and Purposes
  of the Exchange Offer; Certain Effects.....6
Pro Forma Unaudited
  Financial Information......................9
Selected Consolidated
  Financial Data............................13
Business....................................15
Management's Discussion and
  Analysis of Financial Condition
  and Results of Operations.................16
Properties..................................16
Legal Proceedings...........................16
Management..................................17


                                           PAGE
The Exchange Offer..........................17
Description of Preferred Stock..............23
Security Ownership..........................25
Description of Capital Stock................25
Market and Trading Information..............26
Certain Federal Income
  Tax Considerations........................28
Shareholder Proposals.......................29
Additional Information......................29
Incorporation of Certain Documents
by Reference................................29
Company 1995 Form 10-K...............Exhibit A
Company September 30, 1996
  Form 10-Q..........................Exhibit B

                                      iii
<PAGE>

                                    SUMMARY

         The following summary is qualified in its entirety by the more
detailed information and financial statements, including the notes thereto,
contained elsewhere or incorporated by reference in this Offering Circular.
Capitalized terms used and not defined in this summary have the respective
meanings ascribed to them elsewhere in this Offering Circular.

                                  THE COMPANY

         Axsys Technologies, Inc. (formerly Vernitron Corporation), a Delaware
corporation (the "Company"), is a leading supplier of precision optical and
positioning components and sub-systems. The Company also manufactures and
distributes electrical connectors, precision bearings and other precision
components.

         The principal executive offices of the Company are located at 645
Madison Avenue, New York, New York 10022, telephone number (212) 593-7900.

                              RECENT DEVELOPMENTS

         On January 24, 1997, the Company reported preliminary results, subject
to audit, for the fourth quarter and the year ended December 31, 1996. For the
fourth quarter ended December 31, 1996, the Company reported sales of
$26,523,000, and net income of $825,000, or $0.30 per share, compared with
sales of $15,830,000, and a net loss of $(29,000), or $(0.01) per share, for
the fourth quarter ended December 31, 1995. For the year ended December 31,
1996, the Company reported sales of $91,301,000, and net income of $2,008,000,
or $0.74 per share, before an extraordinary charge of $173,000, or $0.06 per
share, compared with sales of $65,213,000, and net income of $310,000, or $0.12
per share, for the year ended December 31, 1995. Book value per share of Common
Stock at December 31, 1996 was $4.66, compared to book value per share of
Common Stock of $3.38 at December 31, 1995.

         On April 25, 1996, the Company acquired all of the outstanding capital
stock of Precision Aerotech, Inc. ("PAI"). On October 1, 1996, the Company
acquired substantially all of the assets of Lockheed Martin Beryllium
Corporation ("LMBC"). On December 11, 1996, the Company sold L&S Machine
Company, Inc. ("L&S"), a subsidiary of PAI, because it did not fit the
Company's long-term strategy of expanding its position in the precision optical
scanning and positioning markets.

         The aggregate consideration paid for PAI was approximately
$17,000,000. The Company sold L&S for a sales price of approximately
$13,300,000, subject to a post-closing adjustment. The sales price included the
assumption of approximately $1,800,000 in long-term capitalized leases. Cash
proceeds of approximately $11,500,000 were used to pre-pay indebtedness under
the Credit Agreement.

         The acquisition of PAI on April 25, 1996 was accounted for under the
purchase method of accounting, and, accordingly, the results of operations and
the purchase consideration paid for PAI have been included in the Company's
consolidated financial statements since the date of acquisition. See note 3 of
the Company September 30, 1996 Form 10-Q. L&S was accounted for as a net asset
held for disposal as of the PAI acquisition date. The acquisition of LMBC was
accounted for under the purchase method of accounting.

                   PURPOSES AND EFFECTS OF THE EXCHANGE OFFER

         The purpose of the Exchange Offer is to eliminate or significantly
reduce the Preferred Stock outstanding because of the substantial after-tax
cost of the Preferred Stock. Under the terms of the Certificate of Designation,
the Preferred Stock is entitled to a cumulative cash dividend of 15% per annum.
Dividends on the Preferred Stock, including unpaid dividends, reduce the
Company's net income applicable to the Common Stock and are not a deductible
expense to the Company for income tax purposes. The purpose of the Exchange
Offer is also to increase the number of shares of Common Stock available for
trading on the NASDAQ National Market, which the Company believes will increase
the liquidity of the Common Stock. The Exchange Offer is also intended to
increase the liquidity of holders of Preferred Stock by offering them the
opportunity to exchange their shares at a premium for shares of Common Stock,
which is a more liquid security. The Company believes that the elimination or
reduction in the number of outstanding shares of Preferred Stock resulting from
the


<PAGE>




Exchange Offer will provide a number of benefits to the Company and holders of 
Common Stock and Preferred Stock. See "Background and Purposes of the Exchange 
Offer; Certain Effects -- Purposes and Effects of the Exchange Offer."

         Certain Effects on Non-Tendering Holders

         Under the terms of the Certificate of Designation, the Company, at its
option, may redeem for cash the Preferred Stock, in whole or in part at any
time, at a price equal to the liquidation preference of the Preferred Stock of
$8 per share, plus any unpaid dividends at the time or redemption (the
"Liquidation Preference Amount"), or 110% of fair value per share (as
determined by the Board of Directors of the Company) of the Preferred Stock,
plus any unpaid dividends at the time of redemption (the "Fair Value Amount"),
which may be less than the Liquidation Preference Amount.

         If the number of shares of Preferred Stock remaining outstanding
following the consummation of the Exchange Offer is sufficiently reduced, the
Company may seek to obtain a waiver from its bank lenders under the Credit
Agreement to permit a cash redemption of the Preferred Stock. Although the
Board of Directors has not determined the Fair Value Amount, it could not
exceed the Liquidation Preference Amount and it is likely that it would be less
than the Liquidation Preference Amount. In determining the Fair Value Amount,
the Board would likely take into account, among other factors, the terms of the
Preferred Stock under the Certificate of Designation, including: (i) the fact
that the Company has no obligation to redeem the Preferred Stock and the
Preferred Stock may remain outstanding indefinitely; (ii) the facts that the
Company has no obligation to pay cash dividends on the Preferred Stock if
prohibited by its financing agreements, the Company is prohibited until April
2002 from paying cash dividends under the terms of the Credit Agreement, and
any other financing agreement entered into thereafter or earlier to refinance
the Credit Agreement is likely to prohibit the payment of cash dividends; (iii)
the fact that, although unpaid dividends cumulate, they cumulate without
interest; and (iv) the fact that the Certificate of Designation does not impose
any restrictions on the incurrence of additional indebtedness by the Company.

         The Preferred Stock is currently registered under the Exchange Act.
Under applicable law, if the Exchange Offer is consummated, the Company could
apply to the Commission to terminate the registration of Preferred Stock under
the Exchange Act if shares of Preferred Stock are not held by more than 300
holders of record. As of the date of this Offering Circular, there are 530
record holders of the Preferred Stock, and the Company believes that, as a
result of the consummation of the Exchange Offer, it may be permitted to
terminate the registration of the Preferred Stock.

         The Preferred Stock has no voting rights, except that, if at any time,
dividends on the Preferred Stock are not paid for six quarters, the Company's
Board of Directors will be increased by one-third (but not less than two
directors) and the holders of the Preferred Stock will be entitled to elect the
directors to fill such newly created directorships. In addition, the
affirmative vote of the holders of at least a majority of the outstanding
shares of Preferred Stock, voting as a class, is required for the authorization
of changes, by amendment to the Company's Certificate of Incorporation or
otherwise, to the terms and provisions of the Preferred Stock so as to
adversely affect the rights and preferences of the Preferred Stock.

NO RECOMMENDATION BY BOARD OF DIRECTORS

         The Board of Directors of the Company has approved the Exchange Offer.
However, neither the Company nor its Board of Directors makes any
recommendation to shareholders as to whether to tender or refrain from
tendering their shares. Each shareholder must make the decision whether to
tender shares and, if so, how many shares. Mr. Bershad abstained in the vote by
the Board of Directors in determining the amount of the Exchange Consideration.

                      INTENTION OF DIRECTORS AND OFFICERS

         Stephen W. Bershad, Chairman of the Board and Chief Executive Officer
of the Company, beneficially owns 149,041 shares of Preferred Stock,
representing approximately 20% of the outstanding shares of Preferred Stock,
and 1,137,032 shares of Common Stock, representing approximately 44% of the
outstanding shares of


                                       2


<PAGE>




Common Stock.  He has advised the Company that he intends to tender all of his 
shares of Preferred Stock pursuant to the Exchange Offer.  Other than 
Mr. Bershad, no director or officer of the Company owns shares of Preferred 
Stock.  See "Security Ownership."

                            ACCEPTANCE NOT MANDATORY

         Preferred shareholders are free to exchange or not exchange their
shares of Preferred Stock for shares of Common Stock in the Exchange Offer and
may tender all or some of their Preferred Stock by properly completing and
delivering a Letter of Transmittal, together with their shares of Preferred
Stock, to the Exchange Agent. No vote of the Preferred Stock shareholders is
required in connection with the Exchange Offer.

                               THE EXCHANGE OFFER

The Exchange Offer.......  0.75 shares of Common Stock in exchange for each 
                           outstanding share of Preferred Stock. Conditions to

Exchange Offer...........  The Exchange Offer is not conditioned on any minimum
                           number of shares being tendered. See "The Exchange
                           Offer -- Conditions" for a statement of the
                           conditions to the Company's obligation to accept and
                           pay for shares of Preferred Stock tendered pursuant
                           to the Exchange Offer.

Dividends................  Dividends have not been paid on the Preferred Stock 
                           since February 22, 1996. As of the date of this
                           offering Circular, the amount of unpaid dividends is
                           $1.19 per share. HOLDERS OF SHARES OF PREFERRED
                           STOCK ACCEPTED FOR EXCHANGE WILL NOT RECEIVE ANY
                           DIVIDEND PAYMENT IN RESPECT OF DIVIDENDS UNPAID
                           SUBSEQUENT TO FEBRUARY 22, 1996. NO SEPARATE PAYMENT
                           IS BEING MADE IN RESPECT OF UNPAID DIVIDENDS ON
                           SHARES OF PREFERRED STOCK TENDERED AND ACCEPTED FOR
                           EXCHANGE IN THE EXCHANGE OFFER. See "The Exchange
                           Offer -- Dividends on Preferred Stock."

Fractional Shares........  Tendering record holders of shares of Preferred 
                           Stock whose shares are accepted for exchange will
                           not receive fractional shares of Common Stock but
                           instead will receive a cash payment in lieu thereof
                           equal to each such holder's proportionate interest
                           in the net proceeds (following the deduction of
                           applicable transaction costs) from the sale by the
                           Exchange Agent, on behalf of such holders, of shares
                           of Common Stock representing the aggregate of such
                           fractional shares of Common Stock reasonably
                           promptly after the expiration of the Exchange Offer.
                           See "The Exchange Offer -- Fractional Shares."

Expiration Date..........  The "Expiration Date" of the Exchange Offer will be 
                           5:00 p.m., New York City time, on Monday, March 17,
                           1997, unless the Exchange Offer is extended, in
                           which case the term "Expiration Date" shall mean the
                           time on the last date to which the Exchange Offer is
                           extended. References herein to the "last Expiration
                           Date" shall refer to the time on the last date to
                           which the Exchange Offer is extended. See "The
                           Exchange Offer -- Expiration Date; Extensions;
                           Amendments."

How To Tender in the
  Exchange Offer.........  A holder electing to tender Preferred Stock in the 
                           Exchange Offer should either (i) complete and sign
                           the Letter of Transmittal, have the signatures
                           thereon guaranteed, if required by Instruction 4
                           thereof, and mail or deliver the Letter of
                           Transmittal with the


                                       3


<PAGE>




                           Preferred Stock and any other required documents to
                           the Exchange Agent at one of the addresses set forth
                           on the back cover page of this Offering Circular, or
                           effect a tender of Preferred Stock pursuant to the
                           procedures for book-entry transfer as set forth
                           under "The Exchange Offer -- How to Tender in the
                           Exchange Offer," or (ii) request his broker, dealer,
                           commercial bank, trust company or other nominee to
                           effect the transaction for him. Holders will not be
                           obligated to pay any brokerage commissions in
                           connection with the Exchange Offer. Tendered
                           Preferred Stock may be withdrawn at any time until
                           the Expiration Date and, if not otherwise accepted
                           for exchange by the Company, at any time after April
                           11, 1997. See "The Exchange Offer -- Withdrawal of
                           Tenders."

Acceptance of Preferred
  Stock and Delivery of
  Common Stock...........  Subject to the satisfaction or waiver of all 
                           conditions of the Exchange Offer, the Company will
                           accept for exchange all Preferred Stock validly
                           tendered on or prior to the Expiration Date. The
                           Common Stock will be delivered in exchange for the
                           Preferred Stock accepted in the Exchange Offer
                           promptly after acceptance on the Expiration Date.
                           See "The Exchange Offer -- General."

Federal Income Tax
  Considerations.........  For a discussion of certain Federal income tax 
                           consequences of the Exchange Offer to tendering
                           holders and to the Company, see "Certain Federal
                           Income Tax Considerations."

Common Stock.............  There are 4,000,000 shares of Common Stock 
                           authorized for issuance, of which 2,568,940 shares
                           are issued and outstanding on the date of this
                           Offering Circular. In addition, options to acquire
                           up to an additional 347,140 shares of Common Stock
                           upon the exercise of Common Stock Equivalents are
                           outstanding. The maximum number of shares of Common
                           Stock offered for exchange by the Company in the
                           Exchange Offer, 553,938, represents approximately
                           16% of the shares of Common Stock which would be
                           outstanding at such date, after giving effect to the
                           issuance of Common Stock in the Exchange Offer and
                           assuming the exercise of all Common Stock
                           Equivalents. See "Description of Capital Stock."

Market and
  Trading Information ...  There is currently no established trading market 
                           for the Preferred Stock. Prior to August 27, 1996,
                           the Preferred Stock was quoted on the NASDAQ
                           Small-Cap Market. During 1996, prior to delisting,
                           the highest bid and trading prices of the Preferred
                           Stock reported on the NASDAQ Small-Cap Market were
                           $5-1/2 and $7.00 per share, respectively.

                           The outstanding Common Stock is quoted on the NASDAQ
                           National Market, and the Common Stock issuable in
                           the Exchange Offer will be quoted on the NASDAQ
                           National Market, subject to official notice of
                           issuance, under the symbol "AXYS." On February 11,
                           1997, the last trading day before the announcement
                           of the Exchange Offer, the closing bid quotation
                           reported on the NASDAQ National Market for the
                           Common Stock was $15 per share. NO ASSURANCE CAN BE
                           GIVEN CONCERNING THE PRICES AT WHICH THE COMMON
                           STOCK MIGHT BE


                                       4


<PAGE>



                           TRADED, OR THE TRADING VOLUME OF THE COMMON STOCK,
                           FOLLOWING THE CONSUMMATION OF THE EXCHANGE OFFER.

                           Quotations on the NASDAQ National Market and NASDAQ
                           Small- Cap Market reflect interdealer prices,
                           without retail mark-up, mark- down or commission,
                           and may not necessarily represent actual
                           transactions. STOCKHOLDERS ARE URGED TO OBTAIN
                           CURRENT INFORMATION WITH RESPECT TO THE COMMON STOCK
                           AND, IF AVAILABLE, THE PREFERRED STOCK. See "Market
                           and Trading Information".

Exchange Agent;
  Further Information...   ChaseMellon Shareholder Services, L.L.C. has been 
                           appointed as Exchange Agent for the Exchange Offer.
                           Requests for additional copies of this Offering
                           Circular, the Letter of Transmittal or any other
                           documents furnished herewith should be directed to
                           the Exchange Agent at its address and telephone
                           number set forth on the back cover page of this
                           Offering Circular. For further information
                           concerning the Exchange Offer, contact Elliot
                           Konopko, Vice President, Axsys Technologies, Inc.,
                           645 Madison Avenue, New York, NY, 10022, telephone
                           (212) 593-7900.



                                       5


<PAGE>

         BACKGROUND AND PURPOSES OF THE EXCHANGE OFFER; CERTAIN EFFECTS

PREFERRED STOCK ARREARAGES

      The Company's credit agreement with its bank lenders (the "Credit
Agreement") prohibits the payment of cash dividends on, and the redemption of,
its capital stock, including the Preferred Stock. As of the date of this
Offering Circular, the amount of accrued and unpaid dividends on the Preferred
Stock is $1.19 per share. Under the terms of the Certificate of Designation,
Powers, Preferences and Rights of the Preferred Stock (the "Certificate of
Designation"), unpaid dividends cumulate or accrue, without interest, but
holders of Preferred Stock are entitled to cash dividends only when, as and if
declared by the Board of Directors. In addition, the right to dividends is
expressly subject to any prohibition on the payment of cash dividends imposed
by the Company's credit agreements, such as the Credit Agreement. The only
remedy to which holders of the Preferred Stock are entitled in the event that
cash dividends are not paid are certain limited class voting rights to elect
two directors to the Board of Directors in the event that the Company fails to
pay dividends for six quarterly periods. As of the date of this Offering
Circular, the Company has failed to pay dividends for four quarters. Under the
Certificate of Designation, the Company has no obligation to redeem the
Preferred Stock and the Preferred Stock may remain outstanding indefinitely.

PURPOSES AND EFFECTS OF THE EXCHANGE OFFER

      The purpose of the Exchange Offer is to eliminate or significantly reduce
the Preferred Stock outstanding because of the substantial after-tax cost of
the Preferred Stock. Under the terms of the Certificate of Designation, the
Preferred Stock is entitled to a cumulative cash dividend of 15% per annum.
Dividends on the Preferred Stock, including unpaid dividends, reduce the
company's net income applicable to the Common Stock and are not a deductible
expense to the Company for income tax purposes. The purpose of the Exchange
Offer is also to increase the number of shares of Common Stock available for
trading on the NASDAQ National Market Tier of the NASDAQ Stock Market, Inc.
(the "NASDAQ National Market"), which the Company believes will increase the
liquidity of the Common Stock. The Exchange Offer is also intended to increase
the liquidity of holders of Preferred Stock by offering them the opportunity to
exchange their shares at a premium for shares of Common Stock, which is a more
liquid security.

      There is currently no established trading market for the Preferred Stock.
Prior to August 27, 1996, the Preferred Stock was quoted on the NASDAQ
Small-Cap Market Tier of the NASDAQ Stock Market, Inc. (the "NASDAQ Small-Cap
Market"). On that date, the Preferred Stock was delisted from trading on the
NASDAQ Small-Cap Market due to a failure to satisfy the National Association of
Securities Dealers, Inc. requirement that there be at least two market makers
in the Preferred Stock. During 1996, prior to delisting, the highest bid and
trading prices of the Preferred Stock reported on the NASDAQ Small-Cap Market
were $5-1/2 and $7.00 per share, respectively. Under the terms of the
Certificate of Designation, the Preferred Stock has a liquidation preference of
$8 per share, plus unpaid dividends at the time of liquidation.

      Based on the closing bid price of $15 per share of Common Stock reported
on the NASDAQ National Market on February 11, 1997, the last trading day before
the announcement of the Exchange Offer, the Exchange Consideration offered in
the Exchange Offer for each share of Preferred Stock represents premiums of
104% over the highest reported bid price of $5-1/2 per share for the Preferred
Stock and 61% over the highest reported trading price of $7 per share for the
Preferred Stock in 1996. The Board determined to offer a premium price in the
Exchange Offer in order to provide an economic incentive to holders of the
Preferred Stock to exchange their shares. There can be no assurance concerning
the prices at which the Common Stock might be traded, or the trading volume of
the Common Stock, following the consummation of the Exchange Offer. See "Market
and Trading Information."

      The Company believes that the elimination or reduction in the number of
outstanding shares of Preferred Stock resulting from the Exchange Offer will
provide a number of benefits to the Company and holders of Common Stock and
Preferred Stock, including the following:

      1. Elimination of the Preferred Stock will increase earnings per share
and book value per share applicable to the Common Stock. For the year ended
December 31, 1996, on a pro forma basis, assuming the Exchange Offer had been
consummated on January 1, 1996, earnings per share applicable to the Common
Stock would have increased between 5% and 18% (from $.74 per share (before an
extraordinary charge of $.06 per share related to the early

                                       6
<PAGE>

extinguishment of debt) to between $.78 and $.87 per share), depending on the
number of shares exchanged for Common Stock pursuant to the Exchange Offer. The
book value per share of Common Stock will increase from $5.09 to $5.67 per
share, compared to $4.66 per share prior to the Exchange Offer at December 31,
1996. See "Pro Forma Unaudited Financial Information."

      2. The issuance of Common Stock in the Exchange Offer will increase the
number of shares of Common Stock available for trading on NASDAQ and the number
of holders of Common Stock. A purpose of the Exchange Offer is to increase the
number of shares of Common Stock available for trading on the NASDAQ National
Market, or the float, which the Company believes will increase the liquidity of
the Common Stock.

      3. By offering holders of Preferred Stock the opportunity to exchange
their shares for shares of Common Stock, which represents a more liquid
investment than the Preferred Stock, the Company is providing liquidity to the
holders of the Preferred Stock for their investment and an increased
opportunity to dispose of their shares for cash if they should determine to do
so.

      4. By offering holders of Preferred Stock a common equity stake in the
Company, the Company is providing the holders with an opportunity to
participate in the potential long-term appreciation of the Company's business,
which the Company expects will be enhanced by the improvement in its capital
structure and increased financial flexibility as a result of the consummation
of the Exchange Offer. The holders of the Preferred Stock will gain voting
rights by exchanging their shares of Preferred Stock for Common Stock.

      5. The consummation of the Exchange Offer will eliminate or substantially
reduce the number of outstanding shares of Preferred Stock and, depending on
the number of shares of Preferred Stock outstanding following the consummation
of the Exchange Offer, may enhance the Company's ability to obtain a waiver
under the Credit Agreement to permit the Company to cure Preferred Stock
dividend arrearages or redeem for cash the remaining shares of Preferred Stock.
See " - Certain Effects on Non-Tendering Holders."

      Subject to the terms of the Credit Agreement, the Company may in the
future purchase shares of Common Stock or Preferred Stock in the open market,
in private transactions, through tender offers or otherwise. However, Rule
13e-4 under the Exchange Act prohibits the Company from making any purchases of
shares of Common Stock or Preferred Stock until 10 business days after the
Expiration Date, other than pursuant to the Exchange Offer. Any share purchases
the Company may choose to make may be on the same terms as, or on terms more or
less favorable to shareholders than, the terms of the Exchange Offer. Any
possible future purchases by the Company will depend on numerous factors,
including the market price of the shares, the results of the Exchange Offer,
the Company's business and financial condition and general economic and market
conditions.

      The maximum number of shares of Common Stock offered for exchange by the
Company in the Exchange Offer represents approximately 16% of the shares of
Common Stock which would be outstanding after giving effect to the issuance of
Common Stock in the Exchange Offer and assuming the exercise of all outstanding
Common Stock Equivalents.

      Certain Effects on Non-Tendering Holders

      Under the terms of the Certificate of Designation, the Company, at its
option, may redeem for cash the Preferred Stock, in whole or in part at any
time, at a price equal to the liquidation preference of the Preferred Stock of
$8 per share, plus any unpaid dividends at the time of redemption (the
"Liquidation Preference Amount"), or 110% of fair value per share (as
determined by the Board of Directors of the Company) of the Preferred Stock,
plus any unpaid dividends at the time of redemption (the "Fair Value Amount"),
which may be less than the Liquidation Preference Amount. See "Description of
Preferred Stock."

      If the number of shares of Preferred Stock remaining outstanding
following the consummation of the Exchange Offer is sufficiently reduced, the
Company may seek to obtain a waiver under the Credit Agreement to permit a cash
redemption of the Preferred Stock. Although the Board of Directors has not
determined the Fair Value Amount, it could not exceed the Liquidation
Preference Amount and it is likely that it would be less than the Liquidation
Preference Amount. In determining the Fair Value Amount, the Board would likely
take into account, among other factors, the terms of the Preferred Stock under
the Certificate of Designation, including: (i) the fact that the Company has no
obligation to redeem the Preferred Stock and the Preferred Stock may remain
outstanding indefinitely, (ii) the facts that

                                       7
<PAGE>

the Company has no obligation to pay cash dividends on the Preferred Stock if
prohibited by its financing agreements, the Company is prohibited until April
2002 from paying cash dividends under the terms of the Credit Agreement, and
any other financing agreement entered into thereafter or earlier to refinance
the Credit Agreement is likely to prohibit the payment of cash dividends; (iii)
the fact that, although unpaid dividends cumulate, they cumulate without
interest; and (iv) the fact that the Certificate of Designation does not impose
any restrictions on the incurrence of additional indebtedness by the Company.
See "Description of Preferred Stock". A determination to redeem the Preferred
Stock following the consummation of the Exchange Offer will depend upon a
number of factors, including, but not limited to, the ability of the Company to
obtain a waiver of the prohibition on redemptions contained in the Credit
Agreement, the number of shares of Preferred Stock to be redeemed, the
financial condition and prospects of the Company, alternative uses for cash
otherwise available to pay for a redemption and the impact of the use of cash
to redeem the Preferred Stock on the Company's ability to achieve its long-term
growth strategies. See "Business -- Acquisitions."

      The Preferred Stock is currently registered under the Exchange Act. Under
applicable law, if the Exchange Offer is consummated the Company could apply to
the Commission to terminate the registration of Preferred Stock under the
Exchange Act if shares of Preferred Stock are not held by more than 300 holders
of record. As of the date of this Offering Circular, there are 530 record
holders of the Preferred Stock, and the Company believes that, as a result of
the consummation of the Exchange Offer, the Company may be permitted to
terminate the registration of the Preferred Stock.

      Shares of Common Stock issued for exchange in the Exchange Offer will be
registered under the Exchange Act.

      The Preferred Stock has no voting rights, except that, if, at any time,
dividends on the Preferred Stock are not paid for six quarters, the Company's
Board of Directors will be increased by one-third (but not less than two
directors) and the holders of the Preferred Stock will be entitled to elect the
directors to fill such newly created directorships. In addition, the
affirmative vote of the holders of at least a majority of the outstanding
shares of Preferred Stock, voting as a class, is required for the authorization
of changes, by amendment to the Company's Certificate of Incorporation or
otherwise, to the terms and provisions of the Preferred Stock so as to
adversely affect the rights and preferences of the Preferred Stock. See
"Description of Capital Stock."

NO RECOMMENDATION BY BOARD OF DIRECTORS

      The Board of Directors of the Company has approved the Exchange Offer.
However, neither the Company nor its Board of Directors makes any
recommendation to shareholders as to whether to tender or refrain from
tendering their shares. Each shareholder must make the decision whether to
tender shares and, if so, how many shares. Mr. Bershad abstained in the vote by
the Board of Directors in determining the amount of the Exchange Consideration.

                                       8
<PAGE>

                   PRO FORMA UNAUDITED FINANCIAL INFORMATION


      The Pro Forma Unaudited Condensed Consolidated Statements of Operations
for the years ended December 31, 1996 and 1995 and the nine months ended
September 30, 1996 are based on the historical financial statements of the
Company and have been prepared to give effect to the Exchange Offer as if it
had been consummated on January 1, 1995. The Pro Forma Unaudited Condensed
Consolidated Balance Sheets as of December 31, 1996 and September 30, 1996 are
based on historical financial statements of the Company and have been prepared
to give effect to the Exchange Offer as if it had become effective December 31,
1996 and September 30, 1996, respectively. The historical financial statements
for the year ended December 31, 1996, from which the pro forma financial
information for that period has been derived, are preliminary and subject to
audit. The audited financial statements for that period are expected to be
available by the end of March, 1997. The adjustments giving effect to the
Exchange Offer assume that holders of 50% of the outstanding Preferred Stock
elect to exchange each share of their Preferred Stock for 0.75 of a share of
Common Stock. The pro forma financial information does not purport to be
indicative of the results which would actually have been obtained had such
transactions been completed as of the assumed dates and for the periods
presented or which may be obtained in the future and should be read in
conjunction with the Consolidated Financial Statements of the Company and the
related notes appearing in the Company's Annual Report on Form 10-K for the
fiscal year ended December 31, 1995 (the "Company 1995 Form 10-K"), attached as
Exhibit A to this Offering Circular, and the Company's Quarterly Report on Form
10-Q/A-1, for the quarter ended September 30, 1996 (the "Company September 30,
1996 Form 10-Q"), attached as Exhibit B to this Offering Circular.

                                       9
<PAGE>

           PRO FORMA UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET
               (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                              December 31, 1996                  September 30, 1996
                                                         ----------------------------        ---------------------------
                                                                     Pro Forma                           Pro Forma
                                                         Historical  Adjustment  Pro Forma  Historical  Adjustment  Pro Forma
                                                         ----------  ----------  ---------  ----------  ----------  ---------
                                                         
<S>                                                      <C>         <C>         <C>        <C>         <C>          <C>
CURRENT ASSETS:                                          
                                                                            ASSETS
Cash                                                     
                                                          $ 2,691                $ 2,691      $ 5,677                  $ 5,677
Accounts receivable - net                                
                                                           13,801                 13,801       13,269                   13,269
Inventories - net                                        
                                                           24,454                 24,454       23,533                   23,533
Other current assets                                     
                                                              556                    556          710                      710
                                                          --------  --------     --------     --------     -------     --------
    TOTAL CURRENT ASSETS                                   41,502                 41,502       43,189                   43,189
                                                       
PROPERTY, PLANT AND EQUIPMENT - net                        13,456                 13,456       12,666                   12,666
                                                         
EXCESS OF COST OVER NET ASSETS ACQUIRED - net               6,415                  6,415        6,466                    6,466
                                                         
NET ASSETS HELD FOR DISPOSAL                                    -                      -       10,721                   10,721
                                                         
OTHER ASSET                                                   506                    506          499                      499
                                                           --------  --------     -------     -------      -------     -------
                                                         
    TOTAL ASSETS                                           $61,879                $61,879     $73,541                  $73,541
                                                           ========  ========     =======     =======      =======     =======
                                                         
                                                      

                         LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:

Accounts payable                                            $ 6,881   $    50 (b)  $ 6,931     $ 7,303      $    50 (b)  $ 7,353
Accrued expenses and other                                
   liabilities                                                6,751                  6,751       8,504                     8,504
Current portion of long-term debt                         
   and capital lease obligations                              2,682                  2,682       3,889                     3,889
                                                            --------  --------     --------    --------     -------      --------
                

    TOTAL CURRENT LIABILITIES                                16,314       50        16,364      19,696           50       19,746

LONG-TERM DEBT & CAPITAL LEASES, less current portion        23,473                 23,473      33,715                    33,715
                                 
OTHER LONG-TERM LIABILITIES                                   2,505                  2,505       2,314                     2,314
                                 
                                 
DEFERRED INCOME                                                 387                    387         420                       420
 
SHARESHOLDER'S EQUITY:

$1.20 Cumulative Exchangeable
Redeemable Preferred Stock
  Preferred Stock ($8 Per Share Liquidation Value)            5,909    (2,955) (a)   2,954       5,909       (2,955)(a)    2,954
Common Stock                                                     26         3  (a)      29          26            3 (a)       29
Capital in Excess of Par                                     10,673     2,952  (a)  13,575       9,915        2,952 (a)   12,817
                                                                          (50) (b)                              (50)(b)
Retained Earnings                                             2,592                  2,592       1,546                     1,546
                                                            --------  --------     --------    --------      -------     --------
                                                            
  TOTAL COMMON SHAREHOLDERS' EQUITY                          13,291     2,905       16,196      11,487         2,905      14,392
                                                            --------   --------     --------   --------      -------     -------
  TOTAL SHAREHOLDERS' EQUITY                                 19,200       (50)      19,150      17,396           (50)     17,346
                                                            --------  --------     --------    --------      -------     --------
                                                            
  TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                $61,879   $      -     $61,879     $73,541       $     -     $73,541
                                                            ========  ========     ========    ========      =======     ========
BOOK VALUE PER COMMON SHARE                                 $  4.66                $  5.33     $  4.11                   $  4.80
                                                            ========               ========    ========                  ========
                                                            
</TABLE>
                                                           
                                                            
                                      10                      
                                             

<PAGE>

                                        

       PRO FORMA UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>

                                            Preliminary                                                        Nine Months
                                   Year Ended December 31, 1996      Year Ended December 31, 1995       Ended September 30, 1996
                                 -------------------------------- -------------------------------- ------------------------------
                                            Pro Forma                         Pro Forma                        Pro Forma
                                 Historical Adjustments Pro Forma Historical Adjustments Pro Forma Historical Adjustments Pro Forma
                                 ---------- ----------- --------- ---------- ----------- --------- ---------- ----------- ---------
<S>                              <C>       <C>          <C>       <C>        <C>         <C>       <C>       <C>          <C>
NET SALES                        $91,301               $91,301     $65,213                $65,213     $64,778               $64,778

Cost of sales
                                  67,483                67,483      47,973                 47,973      48,011                48,011
Selling, general and
administrative expenses           16,501                16,501      13,336                 13,336      11,932                11,932
Amortization of intangible
assets                               210                   210         209                    209         157                   157
                                 -------- ---------   ---------    -------- ---------    ---------    -------- ---------   ---------

OPERATING INCOME                   7,107                 7,107       3,695                  3,695       4,678                 4,678

Interest expense                   2,343  $    5 (c)    2,348       1,994  $     6 (c)     2,000       1,657   $    4 (c)    1,661
Other expense (income)                18                   18         252                    252          (4)                   (4)
                                 -------- ---------   ---------    -------- ---------    ---------    -------- ---------   ---------

INCOME FROM OPERATIONS BEFORE     
  TAXES AND EXTRAORDINARY ITEM     4,746       (5)       4,741       1,449       (6)        1,443       3,025       (4)       3,021
Charge in lieu of taxes            1,891       (2)(d)    1,889         565       (2)(d)       563       1,216       (2)(d)    1,214
                                 -------- ---------   ---------    -------- ---------    ---------    -------- ---------   ---------

INCOME FROM OPERATIONS BEFORE 
   EXTRAORDINARY ITEM              2,855       (3)       2,852         884       (4)          880       1,809       (2)       1,807

Extraordinary loss on early
extinguishment of debt, net
 of tax benefit                     (173)                 (173)          -                      -       (173)                  (173)
                                 -------- ---------   ---------    -------- ---------    ---------    -------- ---------   ---------
NET INCOME                         2,682       (3)       2,679         884       (4)          880       1,636       (2)       1,634

Preferred dividends                  847     (424) (e)     423         574     (287)(e)       287         626     (313) (e)     313
                                 -------- ---------   ---------    -------- ---------    ---------    -------- ---------   ---------
INCOME APPLICABLE TO COMMON
  SHAREHOLDERS'                  $ 1,835   $   421     $ 2,256     $   310  $    283     $    593     $ 1,010  $    311     $ 1,321
                                 ======== =========   =========    ======== =========    =========    ======== =========   ========


Net Income per common share:
  Earnings before extraordinary
      charge                     $  0.74               $  0.83     $  0.12               $   0.21     $  0.44               $  0.51
  Extraordinary charge             (0.06)                (0.06)          -                      -       (0.06)                (0.06)
                                 --------             ---------    --------              ---------    --------             ---------
  Total                          $  0.68               $  0.77     $  0.12               $   0.21     $  0.38               $  0.45
                                 ========             =========    ========              =========    ========             =========

Weighted average common 
  shares outstanding:              2,692       252       2,944       2,511       252        2,763       2,663       252       2,915
                                 ======== =========   =========    ======== =========    =========    ======== =========   =========

</TABLE>
                                       11


<PAGE>



NOTES TO PRO FORMA UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
- ------------------------------------------------------------------------

(a) Assumes that holders of 50% of the outstanding shares of Preferred Stock
    elect to exchange each share of their Preferred Stock for 0.75 of a share
    of Common Stock. The effect of these assumptions is that Pro Forma earnings
    per share would be $.77 and $.21, compared to historical earnings per share
    of $.68 and $.12, for the years ended December 31, 1996 and 1995,
    respectively. For the nine months ended September 30, 1996, pro forma
    earnings per share would be $.45, compared to historical earnings per share
    of $.38.

    The assumptions used in the pro forma calculations represent the midpoint
    in the range of potential scenarios as to the percentage of Preferred Stock
    exchanged for Common Stock. Assuming that all of the holders of the
    outstanding Preferred Stock elect to exchange each of their shares of
    Preferred Stock for 0.75 of a share of the Company's Common Stock, pro
    forma earnings per share would be $.84 and $.29, for the years ended
    December 31, 1996 and 1995, respectively. For the nine months ended
    September 30, 1996, pro forma earnings per share would be $.52. Stephen W.
    Bershad, Chairman and Chief Executive Officer of the Company, has advised
    the Company that he intends to exchange all of his 149,041 shares of
    Preferred Stock for Common Stock at the exchange rate noted above. Assuming
    that no Preferred Stock shareholders, other than Mr. Bershad, elect to
    exchange their Preferred Stock, pro forma earnings per share would be $.71
    and $.16, for the years ended December 31, 1996 and 1995, respectively. For
    the nine months ended September 30, 1996, pro forma earnings per share
    would be $.41.

(b) Assumes the incurrence of $50,000 in costs relating to the exchange
    transaction.

(c) Amount represents the additional interest expense to be incurred on the
    funds borrowed to pay the $50,000 of transaction costs noted in (b) above.

(d) Amount represents the tax benefit on the incremental interest expense noted
    in (c) above.

(e) Amount represents the elimination of dividends on the Preferred Stock
    exchanged for Common Stock pursuant to the assumptions noted in (a) above.



                                      12


<PAGE>



                      SELECTED CONSOLIDATED FINANCIAL DATA

      The following table sets forth selected consolidated financial data
concerning the Company and its subsidiaries for the fiscal years ended December
31, 1996, 1995, 1994 and 1993 and the nine months ended September 30, 1996 and
1995. This selected financial data should be read in conjunction with the
Company's consolidated financial statements and the notes thereto appearing in
the Company 1995 Form 10-K and the Company September 30, 1996 Form 10-Q
attached hereto. The data under the captions "Operating Data" and "Balance
Sheet Data" for the fiscal years ended December 31, 1995, 1994 and 1993 have
been derived from consolidated financial statements for those years which have
been audited by Arthur Andersen LLP, independent auditors. The data for the
quarters ended September 30, 1996 and 1995 are unaudited but, in the opinion of
management, include all adjustments, consisting only of normal recurring
adjustments, necessary for a fair presentation. The historical financial
statements for the year ended December 31, 1996, from which the selected
financial data for that period has been derived, are preliminary and subject to
audit. The audited financial statements are expected to be available by the end
of March, 1997. See "Business - Acquisitions."



<TABLE>
<CAPTION>
                                
                                                         Years Ended December 31,           Nine Months Ended
                                                  ---------------------------------------   -------------------
                                                    1996      1995      1994      1993        1996      1995
                                                  --------- --------- --------- ---------   --------- ---------
<S>                                              <C>       <C>       <C>       <C>         <C>       <C>
OPERATING DATA:                                   
                                                  
Net sales                                          $91,301  $65,213    $62,132  $58,649     $64,778    $49,383
Income (loss) from continuing operations
  before taxes and extraordinary item (1)            4,746    1,449         44   (3,856)      3,025      1,240
Income (loss) from discontinued operations                              (2,202)    (670)
Extraordinary gain (charge)                           (173)              5,856                 (173)
Net income (loss)                                    2,682      884      3,681   (4,526)      1,636        756
Preferred stock dividends (2)                          847      574        355      375         626        417
Net income (loss) applied to common      
  shareholders' equity                               1,835      310      3,326   (4,901)      1,010        339
                                                        
Net income (loss) per share:                            
  Continuing operations                            $  0.74  $  0.12     $(0.20)  $(4.08)    $  0.44    $  0.14
  Discontinued operations                                                (1.30)   (0.65)
  Extraordinary item                                 (0.06)               3.45                (0.06)
                                                  --------- --------- --------- ---------   --------- ---------
  Total                                            $  0.68  $  0.12     $ 1.95   $(4.73)    $  0.38    $  0.14
                                                  ========= ========= ========= =========   ========= =========
                                                  
BALANCE SHEET DATA:                               
                                                  
Cash                                               $ 2,691  $    91    $    27  $   103     $ 5,677   $     81
Working capital (3)                                 25,188   14,334     11,538   15,473      23,493     13,811
Total assets                                        61,879   40,485     42,197   47,261      73,541     40,272
Total assets less excess of cost over             
  net assets acquired                               55,464   33,861     35,365   40,220      67,075     33,596
Total debt                                          26,155   11,513     12,363   26,470      37,604     11,045
Shareholders' equity                                19,200   14,745     13,269    5,076      17,396     14,564
                                             
OTHER DATA:                                  
                                             
EBITDA (4)                                         $ 9,816  $ 5,065    $ 5,365  $ 3,621     $ 6,643   $  3,953
Ratio of EBITDA to Interest                           4.19     2.54       2.37     1.49        4.01       2.58
</TABLE>                               


                                       13


<PAGE>




NOTES TO SELECTED CONSOLIDATED FINANCIAL DATA
- ---------------------------------------------

(1) Income from continuing operations before taxes for the years ended December
    31, 1994 and 1993 reflect restructuring/inventory writedown charges of
    $1,315,000 and $3,500,000, respectively, related to the Company's Motion
    Control group. See Note 8 to the Company's 1995 financial statements
    appearing in the Company 1995 Form 10-K attached hereto. No such charges
    were incurred during the years ended December 31, 1996 and 1995 or during
    the nine month periods ended September 30, 1996 and 1995.

(2) From August, 1991 through February 22, 1996, when the right to pay
    dividends in additional shares of Preferred Stock expired, the Company paid
    quarterly dividends on the Preferred Stock in additional shares at an
    annual rate of 15% based on the shares outstanding. Since February 22,
    1996, the Company has not declared or paid any dividends on the Preferred
    Stock. The amount of unpaid dividends at December 31, 1996 was $1.02 per
    share. No dividends have been paid on Common Stock. The Credit Agreement
    prohibits the payment of cash dividends.

(3) Net of the current portion of long-term debt of $2,682,000, $466,000,
    $442,000 and $1,200,000 at December 31, 1996, 1995, 1994 and 1993,
    respectively, and of $3,889,000 and $466,000 at September 30, 1996 and
    1995, respectively.

(4) EBITDA is income from continuing operations before interest, taxes,
    depreciation and amortization. EBITDA and the ratio of EBITDA to Interest
    are presented because together they are a widely accepted financial
    indicator of a Company's ability to incur and service debt. For purposes of
    such calculations, restructuring/inventory charges relating to the
    Company's Motion Control group (See Note (1) above) have been excluded due
    to their unusual nature. EBITDA should not be considered either in
    isolation from, or as an alternative to, GAAP operating income (or cash
    flow), as an indicator of operating performance.



                                      14


<PAGE>



                                    BUSINESS

GENERAL

      The Company is a leading supplier of precision optical and positioning
components and sub-systems. The Company also manufactures and distributes
electrical connectors, precision bearings and other precision components. The
Company's businesses are organized into two product groups: the Motion Control
Group and the Industrial Components Group.

MOTION CONTROL GROUP

      The Motion Control Group designs and produces precision optical and
positioning components and subsystems. The Company believes that the Group
offers one of the broadest range of electromechanical components in the motion
control industry. The Group operates through the Vernitron division and two
subsidiaries of the Company, Speedring Systems, Inc. and Speedring, Inc.

      The Group's Vernitron division designs and manufactures a wide range of
motors, position and speed feedback devices and pressure sensors, including
actuators, scanners, direct drive DC torque motors, DC servo motors, AC
synchronous motors, and rotary and linear feed back devices, such as resolvers,
optical encoders, potentiometers and pressure sensors. The divisions' products
are sold for use in industrial, medical, commercial, instrumentation and
aerospace applications. The division's products are designed and manufactured
in San Diego, California and St. Petersburg, Florida.

      Speedring Systems, Inc. designs and manufactures high performance
airbearing scanners, for use in high-end pre-press image setting machines,
semiconductor inspection equipment and military night vision systems, and high
precision mirrors, for use in defense and space applications. Speedring
Systems' products are designed and manufactured in Rochester Hills, Michigan.

      Speedring Inc. precision machines beryllium alloy and other exotic
material components, for use in commercial satellite and military applications,
and airbearings, for use in airbearing scanners and military guidance
applications. Speedring Inc.'s operations are located in Cullman, Alabama.

INDUSTRIAL COMPONENTS GROUP

      The Industrial Components Group's Beau Interconnect Systems division
manufactures electrical and electronic terminal blocks and connector products
through Beau Interconnect Systems. The Group's AST Bearings division
distributes and services precision miniature ball bearings through AST
Bearings.

      Beau Interconnect Systems designs and manufactures safety agency (e.g.,
UL) approved barrier terminal blocks from signal level to 50 ampere capacity.
These products are used in a broad range of applications, such as industrial
controls and automation, HVAC, security, power supplies and telecommunications.
Beau also produces power connectors for frequent connect and disconnect
applications, such as vending machines, coin changers and traffic controls.
Beau's products are produced in an ISO 9001 facility located in Gilford, New
Hampshire.

      AST Bearings distributes precision miniature ball bearings from three
warehouses: Montville, New Jersey; Irvine, California; and Dallas, Texas. AST
sells to original equipment manufacturers in a variety of industrial and
commercial industries, such as machine tools, office automation and
semiconductor processing equipment. In addition, AST sells to other
distributors which service the maintenance, repair and operation marketplace.
The Company believes that AST's sales channels, product knowledge, exclusive
product sources and applications engineering experience differentiates it from
its competitors. The Company believes that AST is the largest distributor of
precision, miniature ball bearings in the United States.

ACQUISITIONS

      It is the Company's policy to grow through internally generated growth of
the Company's existing operations and acquisitions of businesses in similar and
related product lines, and the Company has pursued and intends to continue



                                      15


<PAGE>



to pursue acquisitions as a component of its growth strategy. No assurance can
be given that suitable acquisition candidates can be identified, purchased and
financed on acceptable terms, or that future acquisitions, if completed, will
be successful. The success of any completed acquisition will depend on the
Company's ability to integrate effectively the acquired businesses into the
Company, among other factors. The process of integrating acquired businesses
may involve unforeseen difficulties and may require a disproportionate amount
of management attention and Company resources.

      On April 25, 1996, the Company acquired all of the outstanding capital
stock of Precision Aerotech, Inc. ("PAI"), the immediate parent company of
Speedring Systems, Inc. and Speedring, Inc. On October 1, 1996, Speedring, Inc.
acquired substantially all of the assets of Lockheed Martin Beryllium
Corporation ("LMBC") and consolidated its operations at Speedring, Inc.'s
facility in Cullman, Alabama. On December 11, 1996, the Company sold L&S
Machine Co., Inc. ("L&S"), a wholly owned subsidiary of PAI, because it did not
fit the Company's long-term strategy of expanding its position in the precision
optical scanning and positioning markets.

      The aggregate consideration paid for PAI was approximately $17,000,000.
The Company sold L&S for a sales price of approximately $13,300,000, subject to
a post-closing adjustment. The sales price included the assumption of
approximately $1,800,000 in long-term capitalized leases. Cash proceeds of
approximately $11,500,000 were used to pre-pay indebtedness under the Credit
Agreement.

      The acquisition of PAI on April 25, 1996 was accounted for under the
purchase method of accounting, and, accordingly, the results of operations and
the purchase consideration paid for PAI have been included in the Company's
consolidated financial statements since the date of acquisition. See note 3 and
the other provisions of the Company September 30, 1996 Form 10-Q. L&S was
accounted for as a net asset held for disposal as of the PAI acquisition date.
The acquisition of LMBC was accounted for under the purchase method of
accounting.

      See also Item 1 of the Company 1995 Form 10-K.


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

      For Management's Discussion and Analysis of Financial Condition and
Results of Operations for the years ended December 31, 1995 and 1994 and the
quarter and nine month periods ended September 30, 1996 and September 30, 1995,
see Item 7 of the Company 1995 Form 10-K and Item 2 of the Company September
30, 1996 Form 10-Q attached hereto. The increase in sales, operating income and
net income in the fourth quarter and year ended December 31, 1996, over the
results of operations reported for the fourth quarter and year ended December
31, 1995 are attributable to substantially the same factors described in
Management's Discussion and Analysis of Financial Condition and Results of
Operations for the quarter and nine month periods ended September 30, 1996 and
September 30, 1995.


                                   PROPERTIES

      For a description of certain of the properties of the Company and its
subsidiaries, see Item 2 of the Company 1995 10-K attached hereto. Speedring
Systems leases a 29,000 square foot facility under a lease expiring in 1999 at
an annual rate of $249,504, subject to annual adjustments for changes in the
consumer price index. The lease contains three five-year renewal options at
fair market value. Speedring Inc. operates in a 100,000 square foot facility
which it owns. The Company believes that the current facilities of all of its
operations are sufficient to accommodate projected growth in the near term and
that additional facilities will be available as needed.


                               LEGAL PROCEEDINGS

      The Company is a defendant in various lawsuits, none of which is expected
to have a material adverse affect on the Company's financial position,
liquidity or results of operations.



                                      16


<PAGE>



                                   MANAGEMENT

      For information concerning management of the Company, see Part III of the
Company 1995 Form 10K attached.


                              THE EXCHANGE OFFER

THE EXCHANGE OFFER

      Upon the terms and subject to the conditions set forth in this Offering
Circular and in the accompanying Letter of Transmittal, the Company is offering
in the Exchange Offer to issue 0.75 shares of Common Stock, $.01 par value of
share, of the Company for each outstanding share of $1.20 Cumulative
Exchangeable Redeemable Preferred Stock of the Company (the "Preferred Stock").

      This Offering Circular and the Letter of Transmittal are first being
mailed to holders on or about February 14, 1997.

GENERAL

      As of the date of this Offering Circular, February 13, 1997, a total of
738,584 shares of Preferred Stock are outstanding.

      The Company shall be deemed to have accepted validly tendered Preferred
Stock in the Exchange Offer when, as and if the Company has given oral or
written notice thereof to the Exchange Agent. The Exchange Agent will act as
agent for tendering holders of Preferred Stock for the purpose of receiving the
Common Stock from the Company.

      The Common Stock will be delivered in exchange for Preferred Stock
accepted in the Exchange Offer promptly after acceptance on the Expiration
Date. The Company's obligation to accept Preferred Stock for exchange is
subject to the satisfaction of the conditions set forth below under
"--Conditions."

      Holders of Preferred Stock who tender in the Exchange Offer will not be
required to pay brokerage commissions or fees or, subject to the instructions
in the Letter of Transmittal, transfer taxes with respect to the exchange of
Preferred Stock for Common Stock pursuant to the Exchange Offer. The Company
will pay all charges and expenses, other than certain applicable taxes, in
connection with the Exchange Offer. See "--Fees and Expenses."

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

      The term "Expiration Date" shall mean 5:00 p.m., New York City time, on
Monday, March 17, 1997, unless the Company, in its sole discretion, extends the
Exchange Offer, in which case the term "Expiration Date" shall mean the time on
the last date to which the Exchange Offer is extended. References herein to the
"last Expiration Date" shall refer to the time on the last date to which the
Exchange Offer is extended.

      In order to extend the Expiration Date, the Company will notify the
Exchange Agent of any extension by oral or written notice and will make a
public announcement thereof, each prior to 9:00 a.m., New York City time, on
the next business day after the previously scheduled Expiration Date. Such
announcement may state that the Company is extending the Exchange Offer for a
specified period or on a daily basis.

      The Company expressly reserves the right, in its sole discretion, at any
time and from time to time, to (i) delay accepting any Preferred Stock, to
extend the Exchange Offer or to terminate the Exchange Offer and not accept
Preferred Stock not previously accepted if any of the conditions set forth
herein under " -- Conditions" shall exist or shall have occurred and shall not
have been waived or satisfied by the Company, by giving oral or written notice
of such delay, extension or termination to the Exchange Agent, or (ii) waive
any such condition or amend the terms of the Exchange Offer in any respect. Any
such delay in acceptance, extension, termination, amendment



                                      17


<PAGE>



or waiver will be followed as promptly as practicable by public announcement
thereof. If the Exchange Offer is amended in a manner determined by the Company
to constitute a material change, the Company will promptly disclose each
amendment in a manner reasonably calculated to inform the holders of such
amendment and the Company will extend each such amended Exchange Offer for a
period which the Company in its discretion deems appropriate, depending upon
the significance of the amendment and the manner of disclosure to holders of
the Preferred Stock, if such amended Exchange Offer would otherwise expire
during such period. Any such extension shall be in compliance with the
applicable rules and regulations of the Securities and Exchange Commission (the
"Commission").

      Subject to applicable law (including Rule 13e-4(e)(2) under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), which
requires that material changes be promptly disseminated to holders in a manner
reasonably calculated to inform them of such change) and without limiting the
manner in which the Company may choose to make a public announcement, if any,
of any extension, amendment, waiver or termination of the Exchange Offer, the
Company shall have no obligation to publish, advertise, or otherwise
communicate any such public announcement, other than by making a timely release
to the Dow Jones News Service.

      If, prior to the Expiration Date, the Purchaser should decide to decrease
the number of shares of Preferred Stock being sought or to increase or decrease
the consideration being offered in the Exchange Offer and, at the time notice
of any such decrease in the number of shares of Preferred Stock being sought or
of such decrease or increase in the consideration being offered is first
published, sent or given to holders of such shares, the Exchange Offer is
scheduled to expire at any time earlier than the period ending on the tenth
business day from and including the date that such notice is first so
published, sent or given, the Exchange Offer will be extended at least until
the expiration of such ten business day period. For purposes of the Exchange
Offer, a "business day" means any day, other than a Saturday, Sunday or federal
holiday, and consists of the time period from 12:01 a.m. through 12:00
midnight, New York City time.

DIVIDENDS ON PREFERRED STOCK

      Holders of shares of Preferred Stock accepted for exchange will not
receive any separate payment in respect of dividends unpaid subsequent to
February 22, 1997 (the date the last dividend payable on the Preferred Stock
was paid), on shares of Preferred Stock tendered and accepted for exchange. As
of the date of this Offering Circular, the amount of unpaid dividends on shares
of Preferred Stock is $1.19 per share.

HOW TO TENDER IN THE EXCHANGE OFFER

      A holder electing to tender Preferred Stock in the Exchange Offer should
either (i) complete and sign the Letter of Transmittal or a facsimile thereof
and mail or otherwise deliver the completed Letter of Transmittal, or such
facsimile, together with certificates for shares of Preferred Stock, and any
other required documents to the Exchange Agent at one of its addresses set
forth on the back cover page of this Offering Circular or effect the tender of
Preferred Stock pursuant to the procedure for book-entry transfer as set forth
below, or (ii) request his broker, dealer, commercial bank, trust company or
other nominee to effect the transaction for him.

      The term "holder" with respect to the Preferred Stock means any person in
whose name shares of Preferred Stock are registered on the books of the Company
or any other person who has obtained a properly completed stock power from the
registered holder.

      In order for a tender of Preferred Stock to constitute a valid tender,
holders should complete and deliver the Letter of Transmittal to the Exchange
Agent on or prior to the Expiration Date.

TENDERS -- GENERAL

      The tender by a holder of Preferred Stock pursuant to one of the
procedures set forth herein will constitute an agreement between such holder
and the Company in accordance with the terms and subject to the conditions set
forth herein and in the Letter of Transmittal.



                                      18


<PAGE>



      The method of delivery of the Preferred Stock and Letter of Transmittal
and all other required documents to the Exchange Agent is at the election and
risk of each holder. Except as otherwise provided herein, such delivery will be
deemed made only when actually received by the Exchange Agent. INSTEAD OF
EFFECTING DELIVERY BY MAIL, IT IS RECOMMENDED THAT HOLDERS USE AN OVERNIGHT OR
HAND DELIVERY SERVICE. IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO
ASSURE TIMELY DELIVERY. NO DOCUMENTS SHOULD BE SENT TO THE COMPANY OR THE
TRANSFER AGENT FOR THE PREFERRED STOCK.

      The Exchange Agent will make a request promptly after the date of this
Offering Circular to establish accounts with respect to the Preferred Stock at
the Depository Trust Company ("DTC"), and the Philadelphia Depository Trust
Company ("PHILADEP", and together with DTC, collectively referred to as the
"Book Entry Transfer Facilities") for the purpose of facilitating the Exchange
Offer. Any financial institution that is a participant in any of the Book Entry
Transfer Facilities systems may make book entry delivery of the Preferred Stock
by causing DTC or PHILADEP to transfer such Preferred Stock into the Exchange
Agent's account in accordance with such Book Entry Transfer Facility's
procedure for such transfer. Although delivery of Preferred Stock may be
effected through book entry transfer into the Exchange Agent's account at DTC
or PHILADEP, the Letter of Transmittal (or facsimile thereof), with any
required signature guarantees and any other required documents, must, in any
case, be transmitted to and received or confirmed by the Exchange Agent at one
of its addresses at set forth on the back cover of this Offering Circular prior
to 5:00 p.m., New York City time, on the Expiration Date. DELIVERY OF DOCUMENTS
TO A BOOK ENTRY TRANSFER FACILITY IN ACCORDANCE WITH ITS PROCEDURES DOES NOT
CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

      Any beneficial holder whose shares of Preferred Stock are registered in
the name of his broker, dealer, commercial bank, trust company or other nominee
and who wishes to tender Preferred Stock should contact such registered holder
promptly and instruct such registered holder to tender Preferred Stock on his
behalf. If such beneficial holder wishes to tender Preferred Stock on his own
behalf, such beneficial holder must either make appropriate arrangements to
register ownership of the Preferred Stock in such holder's name or obtain a
properly completed stock power from the registered holder reflecting the change
in ownership. The transfer of record ownership of Preferred Stock may take
considerable time and, depending on when such transfer is requested, may not be
accomplished prior to the Expiration Date.

      Signatures on each Letter of Transmittal must be guaranteed unless the
shares of Preferred Stock delivered pursuant thereto are delivered (i) by a
registered holder of Preferred Stock who has not completed the boxes on the
Letter of Transmittal entitled "Special Issuance and Delivery Instructions" or
(ii) for the account of an Eligible Institution (as defined below). In the
event that signatures are required to be guaranteed, such guarantees must be by
a firm that is a member of a registered national securities exchange or a
member of the National Association of Securities Dealers, Inc. or by a
commercial bank or trust company having an office in the United States (an
"Eligible Institution").

      If the Letter of Transmittal is signed by a person other than the
registered holder, such certificate(s) must be endorsed or accompanied by
appropriate stock powers bearing the signature of the registered holder or
holders exactly as the name or names appeared on the certificate(s).

      If the Letter of Transmittal or any other certificates, stock powers or
proxies are signed by trustees, executors, administrators, guardians,
attorneys-in-fact, officers of corporations or others acting in a fiduciary or
representative capacity, such persons should so indicate when signing, and,
unless waived by the Company, proper evidence satisfactory to the Company of
their authority to so act must be submitted.

      All questions as to the validity, form, eligibility (including time of
receipt), acceptance, withdrawal and revocation of tendered Preferred Stock
will be resolved by the Company, whose determination will be final and binding.
The Company reserves the absolute right to reject any and all tenders and
withdrawals of Preferred Stock that are not in proper form or the acceptance of
which would, in the opinion of the Company or counsel for the Company, be
unlawful. The Company also reserves the right to waive any irregularities or
conditions of tender as to particular shares of Preferred Stock. The Company's
interpretation of the terms and conditions of the Exchange Offer (including the
instructions in the Letter of Transmittal) will be final and binding. Unless
waived, any



                                      19


<PAGE>



irregularities in connection with tenders and withdrawals of Preferred Stock
must be cured within such time as the Company shall determine. Neither the
Company nor the Exchange Agent shall be under any duty to give notification of
defects in such tenders, withdrawals, deliveries or revocations or shall incur
any liability for failure to give such notification. Tenders and withdrawals of
Preferred Stock will not be deemed to have been made until such irregularities
have been cured or waived. Any shares of Preferred Stock received by the
Exchange Agent that are not properly tendered or delivered and as to which the
irregularities have not been cured or waived will be returned by the Exchange
Agent to the tendering holders of Preferred Stock unless otherwise provided in
the Letter of Transmittal as soon as practicable following the Expiration Date.

      Although it does not expect to do so, in the event the Company should
increase the consideration offered for the Preferred Stock in the Exchange
Offer, such increased consideration will be paid to all holders whose shares of
Preferred Stock are accepted in the Exchange Offer, including those shares of
Preferred Stock tendered before the announcement of the increase.

GUARANTEED DELIVERY PROCEDURES

      If a holder of Preferred Stock desires to tender shares of Preferred
Stock and the certificate(s) representing such shares are not immediately
available, or time will not permit such holder's certificate(s) or other
required documents to reach the Exchange Agent before 5:00 p.m., New York City
time, on the Expiration Date, or if such holder cannot complete the procedure
for book-entry transfer on a timely basis, a tender may be effected if:

      (a) the tender is made through an Eligible Institution; and

      (b) prior to 5:00 p.m., New York City time on the Expiration Date, the
Exchange Agent receives from such Eligible Institution a properly completed and
duly executed Notice of Guaranteed Delivery (by telegram, telex, facsimile
transmission, mail or hand delivery) setting forth the name and address of the
holder of Preferred Stock and the number of shares of Preferred Stock to be
delivered, stating that the delivery is being made thereby and guaranteeing
that within five New York Stock Exchange trading days after the Expiration
Date, the certificate(s) representing the Preferred Stock, the Letter of
Transmittal and any other documents required thereby will be deposited by the
Eligible Institution with the Exchange Agent; and

      (c) the certificate(s) for all tendered Preferred Stock, or a
confirmation of a book entry transfer of such Preferred Stock into the Exchange
Agent's applicable account at a Book-Entry Transfer Facility as described
above, the Letter of Transmittal, and all other documents required thereby are
received by Exchange Agent within five New York Stock Exchange trading days
after the Expiration Date.

WITHDRAWAL OF TENDERS

      Tenders of shares of Preferred Stock may be withdrawn at any time until
the Expiration Date and, if not otherwise accepted for exchange by the Company,
at any time after April 11, 1997.

      Any holder of Preferred Stock who has tendered Preferred Stock or who
succeeds to the record ownership of Preferred Stock in respect of which such
tender previously had been given, may withdraw such Preferred Stock by delivery
of a written notice of withdrawal. To be effective, a written or facsimile
transmission notice of withdrawal must (i) be timely received by the Exchange
Agent at one of its addresses specified on the back cover of this Offering
Circular before the Expiration Date, (ii) specify the name of the registered
holder of the shares of Preferred Stock to be withdrawn, (iii) contain the
certificate number(s) shown on the particular certificate(s) evidencing the
shares of Preferred Stock to be withdrawn and the number of shares of Preferred
Stock to be withdrawn, and (iv) be signed by the registered holder of such
Preferred Stock in the same manner as the original signature on the Letter of
Transmittal (including any required signature guarantees) or be accompanied by
documents of transfer sufficient to have the transfer agent for the Preferred
Stock register the transfer of such Preferred Stock into the name of the person
withdrawing Preferred Stock. The signature(s) on the notice of withdrawal must
be guaranteed by an Eligible Institution unless such shares of Preferred Stock
have been tendered (i) by a registered holder of Preferred Stock who has not
completed the boxes on the Letter of Transmittal entitled "Special Issuance and
Delivery Instructions" or (ii) for the account of an Eligible Institution. If
the shares of Preferred Stock to be withdrawn have been delivered or otherwise
identified to the Exchange Agent, a signed



                                      20


<PAGE>



notice of withdrawal is effective immediately upon receipt of written or
facsimile transmission notice of withdrawal even if physical release is not yet
effected.

      Any shares of Preferred Stock which have been tendered for exchange but
which are not exchanged will be returned to the holder thereof without cost to
such holder as soon as practicable following the Expiration Date. Properly
withdrawn shares of Preferred Stock may be retendered at any time prior to the
Expiration Date by following one of the procedures described under "--How to
Tender in the Exchange Offer."

FRACTIONAL SHARES

      Tendering record holders of shares of Preferred Stock whose shares are
accepted for exchange will not receive fractional shares of Common Stock but
instead will receive a cash payment in lieu thereof equal to each such holder's
proportionate interest in the net proceeds (following the deduction of
applicable transaction costs) from the sale by the Exchange Agent, on behalf of
such holders, of shares of Common Stock, or, at the option of the Company, cash
provided by the Company, representing the aggregate of such fractional shares
of Common Stock reasonably promptly after the expiration of the Exchange Offer.
No interest will be paid on cash payments made to tendering record holders of
Preferred Stock in lieu of fractional shares of Common Stock. The treatment of
any fractional shares of Common Stock to which beneficial owners may otherwise
be entitled will depend on the arrangements between such beneficial owners and
the nominee record holder of such shares, and neither the Company nor the
Exchange Agent will have involvement with such arrangements. In light of the
amount of the Exchange Consideration, many beneficial owners will be subject to
the particular arrangements between such beneficial owners and the nominee
record holders of such shares. Based upon the number of shares of Common Stock
currently outstanding and issuable in the Exchange Offer and trading volumes,
the Company does not believe that Common Stock trading volumes or prices will
be materially affected by the implementation of such fractional share
arrangements.

CONDITIONS

      Notwithstanding any other provisions of the Exchange Offer, the Company
shall not be required to accept for exchange or exchange shares of Preferred
Stock tendered pursuant to the Exchange Offer, and may terminate or amend the
Exchange Offer and may postpone the acceptance for exchange of, and exchange
of, shares of Preferred Stock tendered, if any time on or after the date of
this Offering Circular and prior to the acceptance for exchange of any shares
of Preferred Stock, any of the following conditions shall occur:

         (a) there shall have been instituted, pending or threatened any action
      or proceeding before any court or governmental, administrative or
      regulatory authority or agency, domestic or foreign, (i) challenging or
      seeking to make illegal, materially delay or otherwise directly or
      indirectly restrain or prohibit or make materially more costly the
      Exchange Offer, or the acceptance for exchange of, or exchange of, any
      shares of Preferred Stock by the Company, or seeking to obtain material
      damages in connection with any transaction contemplated by the Exchange
      Offer, (ii) seeking to impose or confirm limitations on the ability of
      any stockholder of the Company or any affiliate of any stockholder of the
      Company to exercise effectively full rights of ownership of any shares of
      Common Stock or Preferred Stock; (iii) seeking to require divestiture by
      any stockholder of the Company or any affiliate of any stockholder of the
      Company of any shares of Common Stock or Preferred Stock; or (iv) that
      otherwise is or is reasonably likely to be materially adverse to the
      business, operations, properties, condition (financial or otherwise),
      assets or liabilities or prospects of the Company and its subsidiaries
      taken as a whole;

         (b) there shall have been any action taken, or any statute, rule,
      regulation, legislation, interpretation, judgment, order or injunction
      enacted, entered, enforced, promulgated, amended, issued or deemed
      applicable to (i) the Company or any subsidiary or affiliate of the
      Company or (ii) any transaction contemplated by the Exchange Offer, by
      any legislative body, court, government or governmental, administrative
      or regulatory authority or agency, domestic or foreign, that is or is
      reasonably likely to result, directly or indirectly, in any of the
      consequences referred to in clauses (i) through (iv) of paragraph (a)
      above;



                                      21


<PAGE>



         (c) there shall have occurred any change, condition, event or
      development that is or is reasonably likely to be materially adverse to
      the business, operations, properties, condition (financial or otherwise),
      assets or liabilities or prospects of the Company and its subsidiaries
      taken as a whole; or

         (d) there shall have occurred (i) any general suspension of, or
      limitation on prices for, trading in securities on the NASDAQ National
      Market or any national securities exchange, (ii) any decline, measured
      from the date of this Offering Circular in the Standard & Poor's 500
      Index by an amount in excess of 25%, (iii) a declaration of a banking
      moratorium or any suspension of payments in respect of banks in the
      United States by New York or federal banking authorities, (iv) any
      limitation (whether or not mandatory) by any government or governmental,
      administrative or regulatory authority or agency, domestic or foreign,
      on, or other event that, in the judgment of the Company, might affect,
      the extension of credit by banks or other lending institutions, (v) a
      commencement of a war or armed hostilities or other national or
      international calamity directly or indirectly involving the United States
      or any material escalation thereof, or (vi) in the case of any of the
      foregoing existing on the date of this Offering Circular, a material
      acceleration or worsening thereof;

which, in the sole judgment of the Company in any such case, and regardless of
the circumstances giving rise to any such condition, makes it inadvisable to
proceed with such acceptance for exchange or exchange.

      The foregoing conditions are for the sole benefit of the Company and may
be asserted by the Company regardless of the circumstances giving rise to such
condition or may be waived by the Company in whole or in part at any time and
from time to time in its sole discretion. The failure by the Company at any
time to exercise any of the foregoing rights shall not be deemed a waiver of
any such right; the waiver of any such right with respect to particular facts
and circumstances shall not be deemed a waiver with respect to any other facts
and circumstances; and each such right shall be deemed an ongoing right that
may be asserted at any time and from time to time.

      If any of the conditions listed above is not satisfied, the Company may
(i) refuse to accept any Preferred Stock and return all tendered Preferred
Stock to exchanging and tendering holders, (ii) extend the Exchange Offer and
retain all Preferred Stock tendered prior to the expiration of the Exchange
Offer, subject to withdrawal rights of tendering holders of Preferred Stock
described herein, or (iii) waive or amend certain of such unsatisfied
conditions with respect to the Exchange Offer and accept all properly tendered
Preferred Stock. If such waiver or amendment constitutes a material change to
the Exchange Offer, the Company will promptly disclose such waiver in a manner
reasonably calculated to inform holders of Preferred Stock of such waiver or
amendment, and the Company will extend the Exchange Offer for a period which
the Company in its discretion deems appropriate, depending on the significance
of the waiver or amendment and the manner of disclosure to holders of Preferred
Stock.

EXCHANGE AGENT

      ChaseMellon Shareholder Services, L.L.C. has been appointed as Exchange
Agent for the Exchange Offer. Questions and requests for assistance may be
directed to the Exchange Agent at one of its addresses and telephone number set
forth on the back cover page of this Offering Circular.

FEES AND EXPENSES

      The expenses of soliciting tenders of Preferred Stock will be borne by
the Company. The principal solicitation is being made by mail; however,
additional solicitations may be made by telegraph, telephone or in person by
officers and regular employees of the Company, who will not receive additional
compensation. Arrangements may also be made with brokerage houses and other
custodians, nominees and fiduciaries to forward the material regarding the
Exchange Offer to the beneficial owners of Preferred Stock. The Company will
reimburse such forwarding agents for reasonable out-of-pocket expenses incurred
by them, but no compensation will be paid for their services.

      The total cash expenditures to be incurred by the Company in connection
with the Exchange Offer including printing, accounting and legal fees and the
fees and expenses of the Exchange Agent are estimated to be approximately
$50,000.



                                      22


<PAGE>



                         DESCRIPTION OF PREFERRED STOCK

      The following summary of the terms of the Preferred Stock and junior
subordinated debentures exchangeable, at the option of the Company, for the
Preferred Stock (the "Junior Debentures") does not purport to be complete and
is subject, and qualified in its entirety by reference, to all of the
provisions of the Certificate of Designation, and the Indenture relating to the
Junior Debentures available in the manner set forth under "Additional
Information."

PREFERRED STOCK

         GENERAL. There are 738,584 shares of Preferred Stock outstanding.
Assuming 80% acceptance of the Exchange Offer by the holders of Preferred
Stock, 147,717 shares of Preferred Stock will be outstanding. The Preferred
Stock ranks junior in right of payment to all indebtedness of the Company and
all capital stock ranking senior to the Preferred Stock. The terms of the
Preferred Stock do not restrict the incurrence of indebtedness by the Company
or the issuance by the Company of any class or series of capital stocks,
whether or not senior to the Preferred Stock.

         DIVIDENDS. Each share of Preferred Stock bears cumulative dividends,
at the rate of $1.20 per annum, payable quarterly, when, as and if declared by
the Board of Directors. All dividends not paid in cash, whether or not
declared, cumulate, without interest, until declared and paid, which
declaration and payment may be for all or part of the then accumulated
dividends. As of January 31, 1997, the amount of unpaid dividends is $1.13 per
share. No cash dividends have ever been paid on the Preferred Stock. Prior to
February 22, 1996, the Company was entitled to pay, and paid, dividends in
additional shares of Preferred Stock. Payment of cash dividends on the
Preferred Stock are prohibited by the Credit Agreement and will likely be
subject to certain restricted payments provisions contained in the Company's
financing agreements entered into hereafter. See "Background and Purposes of
the Exchange Offer - Certain Effects."

         The Preferred Stock provides that so long as any shares of the
Preferred Stock are outstanding, the Company may not declare, pay or set apart
for payment any dividend on the Common Stock or any other class of capital
stock of the Company ranking junior to the Preferred Stock (the "Junior
Securities") or make any payment on account of, or set apart for payment money
for a sinking or other similar fund for, the purchase, redemption or other
retirement of any of the Junior Securities or any warrants, options or rights
to acquire any of the Junior Securities or make any distribution in respect
thereof, either directly or indirectly, and whether in cash, obligations or
shares of the Company, or other property (other than distributions or dividends
in Junior Securities to the holders of Junior Securities), and may not permit
any corporation or other entity directly or indirectly controlled by the
Company to purchase or redeem any of the Junior Securities or any warrants,
options or rights to acquire any of the Junior Securities, if there are any
unpaid dividends on the Preferred Stock. The foregoing restrictions do not
prevent the payment of any dividend within sixty days after the date of
declaration thereof if at such date of declaration such payment complied with
the provisions the Certificate of Designation or involved the expenditure of up
to an aggregate of $300,000 for Permitted Employee Redemptions. "Permitted
Employee Redemption" means any purchase or redemption by the Company or any of
its subsidiaries of Junior Securities (or warrants, options or rights to
acquire any Junior Securities) from any officer or employee (or former officer
or employee) of the Company or any of its subsidiaries.

      REDEMPTION AND EXCHANGE. The Preferred Stock is redeemable (subject to
the legal availability of funds and any restrictions contained in the Company's
financing agreements), at the option of the Company, in whole or in part at any
time, at a redemption price of either $8.00 per share, together with all
accrued and unpaid dividends to the redemption date, or 110% of Fair Value Per
Share (as defined), together with all accrued but unpaid dividends to the
redemption date. The Fair Value Per Share on any date of determination is the
average of the daily closing prices per share of Preferred Stock for the 10
consecutive New York Stock Exchange trading days commencing 15 New York Stock
Exchange trading days before such date. The closing price for each day shall be
the last sale price regular way or, in case no such sale takes place on such
day, the closing bid price regular way on such day, in either case on the New
York Stock Exchange Composite Tape, or, if the Preferred Stock is not listed or
admitted to trading on such Exchange, on the principal national securities
exchange on which the Preferred Stock is listed



                                      23


<PAGE>



or admitted to trading, or if the Preferred Stock is not listed or admitted to
trading on any national securities exchange, the average of the highest
reported bid and lowest reported asked prices as furnished by the National
Association of Securities Dealers, Inc. through NASDAQ or a similar
organization if NASDAQ is no longer reporting such information. If the
Preferred Stock is not reported on NASDAQ or any such similar organization,
Fair Value Per Share shall mean the fair value per share of the Preferred Stock
as determined by the Board of Directors of the Company. Optional redemptions of
the Preferred Stock are subject to restricted payment provisions in the Credit
Agreement.

         The Preferred Stock is not reported on NASDAQ or any such similar
organization and, accordingly, the determination of Fair Value Per Share would
be made by the Board of Directors of the Company. The Board of Directors has
not determined Fair Value Per Share, which may be less than $8.00 per share.
See "Background and Purposes of the Exchange Offer; Certain Effects -- Purposes
and Effects of the Exchange Offer -- Certain Effects on Non-Tendering Holders."

         The Preferred Stock is exchangeable (subject to the legal availability
of funds) on any dividend payment date in whole or in part (in minimum
increments of $500,000), at the option of the Company, for Junior Debentures in
an amount equal to the sum of the aggregate liquidation preference of all
shares of the Preferred Stock being exchanged into Junior Debentures. The
Company has no present intention to exercise its option to cause shares of
Preferred Stock to be exchanged for Junior Debentures in the foreseeable
future. The Company may not exchange any shares of Preferred Stock unless (a)
no event of default exists under any of the Company's financing agreements and
(b) the exchange is allowed under the provisions of the Company's financing
agreements. If only a portion of the outstanding shares of Preferred Stock are
to be exchanged for Junior Debentures, either the number of shares to be
redeemed will be allocated among all holders proportionately, or holders whose
shares are to be redeemed will be selected by lot. If the latter selection
procedure were followed, some holders may have all their shares exchanged for
Junior Debentures, while other holders may not have any of their shares of
Preferred Stock exchanged. A partial exchange could have adverse effects on the
liquidity of the market for the Preferred Stock or Junior Debentures, as well
as the market prices for such securities.

      In the event such exchange would result in the issuance of a Junior
Debenture in a principal amount which is less than $8.00 or which is not an
integral multiple of $8.00, the Company may pay to persons otherwise entitled
to fractional principal amounts of Junior Debentures a payment in cash in lieu
thereof equal to the fractional principal amount each such person would have
otherwise been entitled to receive in Junior Debentures.

      NO VOTING RIGHTS. The Preferred Stock has no voting rights, except that,
if at any time dividends on the Preferred Stock are not paid for six quarters,
the Company's Board of Directors will be increased by one-third (but not less
than two directors) and the holders of Preferred Stock will be entitled to
elect the directors to fill such newly created directorships. In addition, the
affirmative vote of the holders of at least a majority of the outstanding
shares of Preferred Stock, voting separately as a class, will be required for
the authorization of changes, by amendment to the Company's Certificate of
Incorporation or otherwise, to the terms and provisions of the Preferred Stock
so as to adversely affect the rights and preferences of the Preferred Stock.

      LIQUIDATION PREFERENCE. Upon any voluntary or involuntary liquidation,
dissolution or winding up of the Company, holders of Preferred Stock will be
entitled to receive $8.00 per share, plus any accrued and unpaid dividends,
before any distribution is made on any Junior Securities.

JUNIOR DEBENTURES

      The Junior Debentures, if and when issued, will represent unsecured
subordinated general obligations of the Company and will be issued in
registered form only, without coupons, pursuant to an Indenture (the
"Indenture"). The Company has no present intention to issue the Junior
Debentures in the foreseeable future. Prior to the issuance of the Junior
Debentures, the Indenture will be qualified under the Trust Indenture Act of
1939, as amended (the "Trust Indenture Act"). The terms of the Junior
Debentures will include those stated in the Indenture and those made part of
the Indenture by reference to the Trust Indenture Act as in effect on the date
of the Indenture.



                                      24


<PAGE>



                               SECURITY OWNERSHIP

      The Company knows of no person who, as of the date of this Offering
Circular, beneficially owns more than 5% of the Common Stock outstanding,
except for Mr. Bershad (1,137,032 outstanding shares of Common Stock and 12,600
Common Stock Equivalents), Lehman Electric Inc., an affiliate of Lehman
Brothers, Inc., an investment banking firm (463,741 outstanding shares of
Common Stock), Victor A. Morgenstern, a private investor (181,800 outstanding
shares of Common Stock) and the Axsys Technologies, Inc. 401(k) Plan (231,202
outstanding shares of Common Stock). Elliot N. Konopko and Raymond F. Kunzmann,
executive officers of the Company, are co-trustees of the Axsys Technologies,
Inc. 401(k) Plan (the "401(k) Plan"). Banque Paribas and an affiliate
collectively beneficially own 288,540 Common Stock Equivalents. Mr. Bershad
owns 149,041 shares of Preferred Stock. To the knowledge of the Company, none
of its executive officers has engaged in any sale or purchase transaction with
respect to Common Stock or Preferred Stock during the 40 business days
immediately preceding the date of this Offering Circular, except that the
401(k) Plan purchased 2,000 and 1,500 shares of Common Stock on December 12,
1996 and January 6, 1997 at prices of $10-1/8 per share and $10-1/2 per share,
respectively.

      Mr. Bershad has advised the Company that he intends to tender all of his
shares of Preferred Stock (149,041 shares) pursuant to the Exchange Offer. As a
result, Mr. Bershad will own 1,248,812 shares of Common Stock, which, depending
on the number of shares of Preferred Stock tendered by other holders pursuant
to the Exchange Offer, will represent between approximately 40% and 46% of the
shares of Common Stock outstanding immediately following the consummation of
the Exchange Offer. Following the consummation of the Exchange Offer, Mr.
Bershad will continue to be in a position to exercise effective control over
the Company.


                          DESCRIPTION OF CAPITAL STOCK

CAPITAL STOCK

      The authorized capital stock of the Company consists of 4,000,000 shares
of Common Stock and 4,000,000 shares of preferred stock, $.01 par value per
share ("Company Preferred Stock"). As of the date of this Offering Circular,
there are issued and outstanding 2,568,940 shares of Common Stock and 738,584
shares of Preferred Stock. Shares of Preferred Stock accepted in the Exchange
Offer will have the status of authorized and unissued shares of Company
Preferred Stock, undesignated as to class or series, and may be redesignated
and reissued as part of any class or series of Company Preferred Stock other
than the Preferred Stock. Although the Company does not presently intend to
issue any shares of Company Preferred Stock, the Company may issue one or more
series of Company Preferred Stock in the future that will have preference over
the Common Stock and/or the Preferred Stock with respect to the payment of
dividends and upon liquidation, dissolution or winding-up of the Company or
otherwise.

      Each share of Common Stock has one vote on all matters on which
shareholders of the Company are entitled to vote, including the election of
directors. Holders of Common Stock are entitled to participate ratably in any
distribution of assets to shareholders in liquidation after the payment in full
of all preferential amounts to which holders of any class of Company Preferred
Stock are or may be entitled, have no redemption or conversion rights and have
no preemptive or other subscription rights. Holders of the Common Stock may
take action without a meeting only by the unanimous written consent of holders
entitled to vote thereon.

      The Company has never paid cash dividends on its Common Stock and does
not anticipate paying any cash dividends in the foreseeable future. The
Company's policy is to retain earnings for the foreseeable future for
reinvestment in its businesses. In addition, the Credit Agreement contains
provisions which prohibit payment by the Company of dividends or distributions
on the Common Stock. Future dividends, if any, will be declared at the
discretion of the Board of Directors.



                                      25


<PAGE>



      ChaseMellon Shareholder Services, L.L.C., the Exchange Agent, is also the
registrar and transfer agent for the Common Stock and Preferred Stock.

COMMON STOCK EQUIVALENTS

      Options or warrants to acquire shares of Common Stock ("Common Stock
Equivalents") have been granted to certain key employees of the Company under
the Company's Long-Term Stock Incentive Plan (38,600 Common Stock Equivalents
in the aggregate), to Banque Paribas and an affiliate of Banque Paribas
(288,540 Common Stock Equivalents in the aggregate) and to an affiliate of
Donaldson, Lufkin Jenrette Securities Corporation (20,000 Common Stock
Equivalents). The terms of the Common Stock Equivalents are summarized in Part
III of the Company 1995 Form 10-K attached hereto.

CHANGE IN PREFERENCE AND PRIORITY; CHANGE IN VOTING RIGHTS; CERTAIN LIMITATIONS

      The Preferred Stock has preference over the Common Stock with respect to
the payment of dividends and upon liquidation, dissolution or winding-up of the
Company. If the Exchange Offer is consummated, the Preferred Stock owned by
holders who elect to exchange their shares in the Exchange Offer will be
converted into Common Stock and holders of Preferred Stock will thereby
relinquish their preference with respect to the payment of dividends and upon
liquidation, dissolution or winding-up of the Company and will have no
preference of any kind, the same as all other holders of Common Stock. Shares
of Preferred Stock outstanding after the Exchange Offer will have priority over
the Common Stock with respect to the payment of dividends and upon liquidation,
dissolution or winding-up of the Company under certain circumstances.

      In any liquidation or reorganization of the Company under the United
States Bankruptcy Code, the Common Stock, as equity securities of the Company,
would not represent bankruptcy claims ranking prior to other equity securities
(including the Preferred Stock) and would rank below all debt claims, such as
claims by the lenders under the Credit Agreement. All preferred stock claims,
such as the Preferred Stock, would rank below all debt claims.


                         MARKET AND TRADING INFORMATION

      Prior to August 27, 1996, the Preferred Stock was quoted and traded on
the NASDAQ Small-Cap Market. There is currently no established trading market
for the Preferred Stock. From time to time there have been, and may be in the
future, indications of interest in respect of the Preferred Stock appearing in
the OTC Bulletin Board and/or "pink sheets." The following table sets forth for
the calendar periods indicated the high and low bid prices per share for the
Preferred Stock as reported by the National Association of Securities Dealers,
Inc. (the "NASD"):


                                                      HIGH      LOW
             1995:                                    ----      ---
             First Quarter......................    $4         $3-3/8
             Second Quarter.....................     4-1/2      3-3/4
             Third Quarter......................     5          4-1/2
             Fourth Quarter.....................     5          4-3/4

                                                      HIGH      LOW
             1996:                                    ----      ---
             First Quarter......................    $5-1/2     $4-7/8
             Second Quarter.....................     5-1/2      5    
             Third Quarter......................     5-1/2      5-1/2
             Through August 26, 1996............     5-1/2      4-7/8



                                      26


<PAGE>



      The Common Stock is quoted and traded on the NASDAQ National Market under
the symbol "AXYS". Prior to December 11, 1996, the Common Stock was quoted and
traded on the NASDAQ Small-Cap Market. The following table sets forth for the
calendar periods indicated the high and low bid prices per share for the Common
Stock as reported by the NASD. Per share prices have been adjusted to reflect a
one-for-five reverse split of the Common Stock on July 25, 1996.


                                                      HIGH      LOW
             1995:                                    ----      ---
             First Quarter......................    $4-3/8     $3-1/8
             Second Quarter.....................     5          3-3/4
             Third Quarter......................     8-1/8      5    
             Fourth Quarter.....................     6-7/8      5    


                                                      HIGH      LOW
             1996:                                    ----      ---
             First Quarter......................   $ 5         $4-3/8
             Second Quarter.....................    10-5/8      4-3/8
             Third Quarter......................     9-3/8      6-1/4
             Fourth Quarter.....................    10          9    

                                                      HIGH      LOW
            1997:                                     ----      ---
            Through February 12, 1997...........   $16-1/4     $10

      On February 11, 1997, the last full day the Common Stock traded before
the announcement of the Exchange Offer, the closing bid price reported on the
NASDAQ National Market for the Common Stock was $15 per share. On February 12,
1997, the last full day the Common Stock traded prior to the mailing of this
Offering Circular, the closing bid price reported on the NASDAQ National Market
for the Common Stock was $15 per share.

      No dividends have been paid on the Common Stock.

      The shares of Common Stock issuable in connection with the Exchange Offer
have been accepted for quotation on the NASDAQ National Market, subject to
official notice of issuance. THERE CAN BE NO ASSURANCE CONCERNING THE PRICES AT
WHICH THE COMMON STOCK MIGHT BE TRADED OR THE TRADING VOLUME OF THE COMMON
STOCK FOLLOWING THE EXCHANGE OFFER.

      Quotations on the NASDAQ National Market and the NASDAQ Small-Cap Market
reflect inter-dealer prices, without retail mark-up, mark-down or commission,
and may not necessarily represent actual transactions. STOCKHOLDERS ARE URGED
TO CONTACT THEIR BROKERS AND OBTAIN CURRENT INFORMATION WITH RESPECT TO THE
COMMON STOCK AND, IF AVAILABLE, THE PREFERRED STOCK.



                                      27


<PAGE>



                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

      Set forth below is a summary of the material Federal income tax
considerations applicable to the Company and to holders whose Preferred Stock
is tendered and accepted in the Exchange Offer if the Exchange Offer is
consummated. This summary does not discuss all aspects of Federal income
taxation that may be relevant to a particular holder of Preferred Stock in
light of his personal investment circumstances or to certain types of holders
of Preferred Stock subject to special treatment under the Federal income tax
laws (for example, life insurance companies, tax-exempt organizations, foreign
corporations and individuals who are not citizens or residents of the United
States) and does not discuss any aspect of state, local or foreign taxation.
The discussion with respect to exchanging or non-tendering holders is limited
to those who have held the Preferred Stock as "capital assets" and who will
hold the Common Stock as "capital assets" (generally, property held for
investment) within the meaning of Section 1221 of the Code. The summary is
based upon laws, regulations, rulings and decisions now in effect and upon
proposed regulations, all of which are subject to change (possibly with
retroactive effect) by legislation, administrative action or judicial decision.

      THE SUMMARY IS NOT BASED UPON A LEGAL OPINION OF TAX COUNSEL. THE FEDERAL
INCOME TAX CONSEQUENCES OF THE EXCHANGE OFFER ARE COMPLEX. THE SUMMARY IS
INCLUDED HEREIN FOR GENERAL INFORMATION ONLY. EACH HOLDER OF PREFERRED STOCK
SHOULD CONSULT SUCH HOLDER'S TAX ADVISOR AS TO THE SPECIFIC TAX CONSEQUENCES TO
SUCH HOLDER OF THE EXCHANGE OFFER, INCLUDING THE APPLICATION AND EFFECT OF
STATE, LOCAL, FOREIGN AND OTHER TAX LAWS.

EXCHANGE OF PREFERRED STOCK FOR COMMON STOCK

      General. An exchange of Preferred Stock for Common Stock pursuant to the
Exchange Offer will constitute a recapitalization under Section 368(a)(1)(E) of
the Code. Except as provided below with respect to unpaid dividends, a holder
who exchanges Preferred Stock for Common Stock will not recognize any gain or
loss on the exchange. The Common Stock received by such a holder will have an
initial tax basis equal to the adjusted tax basis of the Preferred Stock
exchanged therefor. The Common Stock will have a holding period that includes
the period during which the holder held the Preferred Stock exchanged therefor.
However, holders of Preferred Stock who exchange their shares for Common Stock
pursuant to the Exchange Offer will recognize ordinary income in the amount of
the unpaid dividends on the Expiration Date. Assuming the Expiration Date is
not extended, that amount would be $1.30 per share.

      Treatment of Non-exchanging holders. The Exchange Offer will not result
in the recognition of income, gain or loss to holders of Preferred Stock who do
not participate in the Exchange Offer

SALE OR EXCHANGE OF COMMON STOCK

      In general, subject to the stock redemption rules of Section 302 of the
Code, the sale, exchange or redemption of the Common Stock received in the
Exchange Offer will result in capital gain or loss equal to the difference
between the amount realized and the holder's adjusted tax basis in the Common
Stock immediately before such sale, exchange or redemption.

TAX CONSEQUENCES TO THE COMPANY

      Section 382 of the Code limits the use of net operating loss carryovers
by a corporation that has been subject to an "ownership change." The taxable
income of such a corporation which is available for offset by pre-ownership
change net operating loss carryovers is limited each year to the long term
tax-exempt rate (published monthly by the Internal Revenue Service) multiplied
by the value of the equity of the corporation on the date immediately preceding
an ownership change. Similar limitations apply in respect of carryovers of
other beneficial tax attributes.



                                      28


<PAGE>



      The Company believes that an ownership change will not occur as a result
of the consummation of the Exchange Offer and that it will therefore have full
utilization of its net operating loss carryovers to offset future taxable
income.


                             SHAREHOLDER PROPOSALS

      Any holder of Common Stock who wishes to present a proposal for inclusion
in the Company's proxy statement for the next annual meeting of shareholders
must comply with the rules and regulations of the Securities and Exchange
Commission (the "Commission") then in effect. Such proposal must be received by
the Secretary of the Company at 645 Madison Avenue, New York, New York, 10022
no later than December 16, 1997 in order to be considered for inclusion in the
Company's next annual meeting proxy statement.


                            ADDITIONAL INFORMATION

      The Company has filed a Schedule 13E-4 Issuer Tender Offer Statement (the
"Schedule 13E-4") with the Commission with respect to the Exchange Offer. As
permitted by the rules and regulations of the Commission, this Offering
Circular omits certain information and exhibits contained in the Schedule
13E-4. Such additional information and exhibits can be inspected at and
obtained from the Commission in the manner set forth below or from the Company
at no cost. For further information with respect to the securities offered
hereby and the Company, reference is made to the Schedule 13E-4 and the
exhibits thereto. Statements contained in this Offering Circular as to the
terms of any contract or other document are not necessarily complete, and, in
each case, reference is made to the copy of each such contract or other
document that has been filed as an exhibit to the Schedule 13E-4, each such
statement being qualified in all respects by such reference.

      The Company is subject to the informational requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act") and, in
accordance therewith, files periodic reports and other information with the
Commission. Such reports and other information filed with the Commission, as
well as the Schedule 13E-4, can be inspected and copied at the public reference
facilities of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549,
and at the Commission's regional offices located at 500 West Madison Street,
Suite 1400, Chicago, Illinois 60661-2511; and 7 World Trade Center, New York,
New York 10048. Copies of such material may also be obtained by mail, upon
payment of the Commission's customary charges, from the Public Reference
Section of the Commission at Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549. The Commission also maintains a Web site on the World
Wide Web at http://www.sec.gov that contains reports, proxy and information
statements and other information regarding registrants that file electronically
with the Commission. Copies of the Certificate of Designation and the Indenture
may also be obtained from the Company upon request to the Company at its
principal executive offices.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      The Company 1995 Form 10-K and the Company September 30, 1996 Form 10-Q
attached hereto and previously filed with the Commission by the Company
pursuant to the Exchange Act are incorporated by reference in this Offering
Circular and made a part hereof.

      Any statement contained in a document incorporated by reference herein
shall be deemed to be modified or superseded for purposes of this Offering
Circular of which it is a part to the extent that a statement contained herein
modifies, supersedes or replaces such statement. Any statements modified or
superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Offering Circular.



                                      29


<PAGE>



                                                              EXHIBIT A TO
                                                              OFFERING CIRCULAR
===============================================================================

                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549

                                   ---------

                                   FORM 10-K

               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

FOR THE FISCAL YEAR ENDED DECEMBER 31, 1995       COMMISSION FILE NO.: 0-16182

                             VERNITRON CORPORATION
             (Exact name of registrant as specified in its charter)

              DELAWARE                                   11-1962029
  (State or other jurisdiction of                   (I.R.S. Employer
   incorporation or organization)                 Identification Number)

          645 MADISON AVENUE
          NEW YORK, NEW YORK                               10022
(Address of principal executive offices)                (Zip Code)

                                 (212) 593-7900
              (Registrant's telephone number, including area code)

          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

                     Common Stock, par value $.01 per share
           $1.20 Cumulative Exchangeable Redeemable Preferred Stock,
                            par value $.01 per share

        SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: NONE


Indicate by check mark whether the Registrant: (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days: Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K (ss.229.405 of this chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K [X].

Aggregate market value of the voting stock held by non-affiliates of the
registrant as of the close of business on February 28, 1996. $6,103,000

Common Stock outstanding at February 28, 1996: 12,659,957 shares.

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


<PAGE>



PART I
ITEM 1.  BUSINESS

GENERAL

   Vernitron Corporation (the "Company"), incorporated in New York in 1959 and
reincorporated in Delaware in 1968, is primarily engaged in the design,
manufacture and sale of high performance electromagnetic components and
sub-systems and electrical/electronic terminal blocks and connectors, and the
distribution and service of precision ball bearings. The Company's products are
manufactured primarily for use in high reliability applications in the
aerospace, defense, communications, medical equipment, office equipment and
industrial markets.

BUSINESS OF THE COMPANY

   The Company operates in three manufacturing plants and three distribution
facilities located in the United States in one business segment,
electromechanical components and sub-systems, which is organized into two
product groups: the Motion Control group and the Industrial Components group.
The Company also uses contract production capacity in Mexico.

   The Motion Control and Industrial Components groups accounted for 38% and
62%, respectively, of the Company's consolidated net sales of $65.2 million in
1995. (see Management's Discussion and Analysis of Financial Condition and
Results of Operations for three year sales comparisons).

   MOTION CONTROL GROUP. The Motion Control group designs, manufactures and
sells high performance electromagnetic components and sub-systems. The group's
products generally involve a high degree of interactive applications
engineering to meet each customer's unique requirements for reliability and
accuracy under demanding and often hostile environmental or shock conditions,
such as space flight or industrial automation. Average unit prices generally
exceed $100 and range upward to more than $1,000 with individual purchase
orders generally covering small unit quantities. Approximately 54% and 12% of
current bookings by this group are for U.S. and foreign government defense
applications, respectively. The remainder of the business is spread over a
variety of commercial aerospace, industrial automation and instrumentation
applications. A large percentage of the defense business is used in or to
support tactical missile programs, shipboard instruments and infrared night
vision systems.

   The Motion Control group offers one of the broadest range of
electromechanical components in the motion control industry. The group's
product offerings include prime movers or motors ("motors"), position and speed
feedback devices, and pressure sensors. The motor products consist of AC
motors, stepper motors, brush and brushless DC torque motors and brush and
brushless custom DC servo motors. These motors are used in applications that
require precise speed control, large torque, small size or low power
consumption such as computer disk drives, laser scanners in high-speed printers
and bar code readers, missile guidance systems, industrial controls, aircraft
instrumentation and controls, and robotics. The position and speed feedback
devices consist of resolvers, synchros, tachometers, optical encoders and
potentiometers. These devices measure linear or angular position and speed and
have applications in the guidance systems of ships, aircraft and missiles, as
well as in ground based radar, medical and printing equipment and industrial
control systems. The pressure sensors are used to measure static or dynamic
air, hydraulic or other pressure and have applications in machine tools, HVAC,
transportation and aircraft flight controls.

   The Motion Control group's breath of component product offerings positions
it to provide a single solution to their customer's often diverse motion
control requirements. These capabilities also enable the Motion Control group
to provide higher level solutions in the form of sub-systems which integrate
and package various motors, feedback devices and pressure sensors with gears or
optics, electronic devices and controls. Sub-system products include, among
others, laser scanners, robotic arm actuators, aircraft actuators and air data
computers. In 1995, sub-systems represented approximately 14% of the Motion
Control group's sales.

   INDUSTRIAL COMPONENTS GROUP. The Industrial Components group manufactures
electrical/electronic terminal




                                       2

<PAGE>



blocks and connector products and distributes and services precision miniature
ball bearings. The group's products are almost always sold as components and
require a minimum amount of specialized application engineering. Average unit
selling prices range from $1 to $3 and individual purchase orders generally
cover large unit quantities. Substantially all of the Industrial Components
group sales are to domestic commercial and industrial markets.

   The Industrial Components group's electrical/electronic terminal blocks and
connector product line focuses mainly on safety agency approved barrier
terminal blocks in the .5 amp to 50 amp range. These terminal blocks are used
in a broad range of power applications, including telecommunications, power
supplies, security and fire alarms and industrial controls. This product line
also includes power connectors for frequent connect/disconnect applications,
such as vending machines and coin changers.

   The Industrial Components group also distributes precision miniature ball
bearings from three warehouse locations - Montville, New Jersey, Irvine,
California and Dallas, Texas - to bearing distributors and to end users in a
variety of industries, including manufacturers of computer equipment, medical
equipment and a variety of other precision instruments.

   MARKETING. The Company's products are sold directly to original equipment
manufacturers and U.S. Government agencies and contractors, and through a
network of manufacturers' representatives and distributors.

   DOMESTIC AND FOREIGN SALES. The following table sets forth, for each of the
last three fiscal years, information concerning the Company's domestic and
foreign net sales and operating income from continuing operations and
identifiable assets (dollars in thousands):




<TABLE>
<CAPTION>
                                                        FISCAL YEARS
                                              ------------------------------
                                                1995       1994       1993
                                              ---------  ---------  --------
<S>                                           <C>        <C>        <C>
Net sales:
USA.......................................     $57,402    $57,752    $53,668
Foreign...................................       7,811      4,380      4,981
                                              ---------  ---------  --------
                                               $65,213    $62,132    $58,649
                                              =========  =========  ========
Export sales as a % of total sales:               12.0%       7.0%       8.5%
                                              =========  =========  ========
Operating income (loss):
USA.......................................     $ 3,155    $ 3,363    $ 1,969
Foreign...................................         540        314        183
Restructuring/inventory writedown charges
     (USA)................................           -     (1,315)    (3,500)
                                              ---------  ---------  --------
                                               $ 3,695    $ 2,362    $(1,348)
                                              =========  =========  ========

Identifiable assets:                           
USA......................................      $40,485    $42,197    $47,261
                                              =========  =========  ========


</TABLE>



   COMPETITION. The Company competes primarily on the basis of its ability to
design and engineer its products to meet performance specifications set by its
customers, most of whom are original equipment manufacturers who purchase
component parts or sub-systems for inclusion in their end products. Quality,
customer service and competitive pricing are also critical success factors.

   There are a limited number of competitors in each of the markets for the
various types of electromechanical components and sub-systems and
electrical/electronic terminal blocks and connector products manufactured and
sold by the Company. These competitors, especially those in electromechanical
components and sub-systems, are typically focused on a smaller number of
product offerings than the Company and are often well entrenched. Some of these
competitors have substantially greater resources than the Company. The Company
believes, however, that the breath of its electromagnetic component product
offering provides it with a competitive advantage over its sub-system
competitors in terms of performance and cost. Reductions in Government defense
spending have resulted in shrinking markets for certain electromechanical
components and increased competition for the remaining business.

                                       3
<PAGE>

   There are numerous competitors in markets to which we distribute precision
ball bearings. These competitors, who vary in size, include other bearing
distributors as well as bearing manufacturers.

   CUSTOMERS. There is no customer or group of affiliated customers to which
sales during the fiscal year ended December 31, 1995 were in the aggregate 10%
or more of the Company's consolidated net sales, and there is no customer, the
loss of which would have a material adverse effect on the Company's operations
taken as a whole.

   In fiscal 1995, the Company had aggregate sales, both military and
non-military, of approximately $3.0 million directly to the U.S. Government,
including its agencies and departments. These sales accounted for approximately
5% of total net sales in 1995 as compared to 6% in 1994 and 5% in 1993.
Approximately 13% of net sales in 1995 were derived from subcontracts with U.S.
Government contractors as compared to 18% in 1994 and 21% in 1993. The majority
of these contracts may be subject to termination at the convenience of the
Government, and certain of them may also be subject to renegotiation.
Currently, the Company is not aware of any termination or renegotiation of such
contracts which would have a material adverse effect on its business. Because
approximately 18% of the Company's business is derived directly from contracts
with the U.S. Government or agencies or departments thereof, or indirectly
through subcontracts with U.S. Government contractors, the Company's results of
operations could be materially affected by changes in Government expenditures
for products using component parts it produces. However, the Company believes
that its exposure to such risk may be lessened by the conventional tactical
nature of the programs it participates in as well as the broad number and
diversity of its product applications and the strength of its engineering
capabilities.

   BACKLOG; SEASONALITY. As of December 31, 1995 and December 31, 1994, the
Company had a backlog of orders of $28.0 million and $23.0 million,
respectively. Management believes that a substantial portion of the backlog of
orders at December 31, 1995 will be shipped during fiscal 1996. Bookings and
shipments, while subject to fluctuation due to the build-to-order nature of a
substantial portion of the Company's business, are not subject to significant
seasonal variations.

   PRODUCT DEVELOPMENT. The Company develops new electromechanical components
and sub-systems and improves existing products in order to keep pace with the
technological advances which generally characterize its markets. During fiscal
1995, 1994, and 1993, combined Company and customer sponsored engineering
expense associated with product development, before customer reimbursement, was
$1.2 million, $1.2 million and $1.3 million, respectively. In general, the
Company recovers from customers between a quarter and a third of such
engineering expense.

   RAW MATERIALS; OTHER SUPPLIERS. There is no one supplier whose delivery of
raw materials or other products is material to the operations of the Company.
While several divisions use substantial amounts of cobalt, silver and copper in
certain of their products, the Company has not experienced any serious
difficulty in obtaining adequate supplies.

   PATENTS, TRADEMARKS AND LICENSES. The Company's business is not dependent on
any patent or trademark.

   ENVIRONMENTAL REGULATIONS. The Company does not believe that its compliance
with federal, state and local laws and regulations governing the discharge of
materials into the environment or otherwise relating to the protection of the
environment has or will have any material effect upon its capital expenditures,
earnings or competitive position. There can be no assurance, however, (i) that
changes in federal, state or local laws or regulations, changes in regulatory
policy or the discovery of unknown problems or conditions will not in the
future require substantial expenditures, or (ii) as to the extent of the
Company's liabilities, if any, for past failures, if any, to comply with
applicable environmental laws, regulations and permits.

   EMPLOYEES. The Company employs approximately 550 persons, all in the United
States. Approximately 35 of such employees are subject to union contracts. The
Company considers its relations with its employees to be satisfactory. There
has been no significant interruption of operations due to labor disputes.

   WORKING CAPITAL PRACTICES. The markets in which the Company competes are not
characterized by any unusual inventory or collection practices.

                                       4
<PAGE>

ITEM 2.  PROPERTIES

   The Company leases its executive office, located at 645 Madison Avenue, New
York, New York. The principal plants and other materially important properties
at December 31, 1995 are:

                                                                  OWNED OR
                             TYPE OF                 SQUARE       LEASED;
LOCATION                     FACILITY                FOOTAGE      EXPIRATION
- --------                     --------                -------      ----------

St. Petersburg, FL           Industrial              52,500       Owned
San Diego, CA                Industrial              60,100       Leased; 2000
Montville, NJ                Industrial              76,200       Leased; 1999
Gilford, NH                  Industrial              84,250       Owned
Irvine, CA                   Industrial               7,800       Leased; 2000

   All of the facilities owned by the Company are subject to mortgages or
security interests which secure the Company's obligations under its revolving
credit facility or industrial development bonds (see Note 4 to the Financial
Statements).

   The Company believes that its properties are suitable and adequate for its
operations.

ITEM 3.  LEGAL PROCEEDINGS

   The Company is a defendant in various lawsuits, none of which is expected to
have a material adverse affect on the Company's financial position, liquidity
or results of operations.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

   None.

                                       5
<PAGE>

                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS

   The Common Stock is traded on the National Association of Securities Dealers
Automated Quotation Small-Cap Market ("NASDAQ") under the symbol VRNT. The
following table sets forth the range of high and low bid prices for the fiscal
quarters indicated as quoted on NASDAQ:


<TABLE>
<CAPTION>

                                        1995                    1994
                                 --------------------       ---------------
                                 High           Low         High       Low
                                 ----           ---         ----       ---
<S>                             <C>          <C>        <C>          <C>    

Fiscal Years Ended December 31:
     First Quarter                $   3/4     $   5/8     $   5/8     $   5/8
     Second Quarter                 1             3/4       1 1/8         5/8
     Third Quarter                  1 5/8       1           1           11/16
     Fourth Quarter                 1 3/8       1             3/4         5/8
</TABLE>



   The high and low market price information presented above is based on
real-time sales.

   On March 1, 1996, the high and low bid price was $7/8.

   On March 1, 1996, the approximate number of holders of record of the Common
Stock was 1,000.

   The Company did not pay cash dividends on the Common Stock during the three
fiscal years ended December 31, 1995. The Company's policy is to retain
earnings for the foreseeable future. The Company's credit facility prohibits
the payment of cash dividends.

                                       6
<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA

   The following selected financial data for the five fiscal years presented
below is derived from the audited Financial Statements of the Company as
adjusted to reflect the discontinuance of the Electronic Components group (see
Note 2 to the Financial Statements). The data should be read in conjunction
with the Financial Statements and the related Notes thereto included elsewhere
herein.



<TABLE>
<CAPTION>
                                       YEARS ENDED DECEMBER 31,
                           ----------------------------------------------------
                              1995      1994      1993      1992      1991
                              ----      ----      ----      ----      ----
                              (Dollars in thousands, except per share data)
<S>                      <C>          <C>        <C>       <C>       <C>    
Net sales                   $65,213   $62,132    $58,649   $62,912   $67,091
Operating income (loss)       3,695     2,362     (1,348)    1,595     1,936
Interest expense .......      1,994     2,264      2,437     2,597     3,371
Income (loss) from       
  continuing operations         884        27     (3,856)   (1,042)   (1,335)
Net income (loss) from   
  continuing operations  
  per common share .....       0.02     (0.04)     (0.82)    (0.23)    (0.39)
Total assets ...........     40,485    42,197     47,261    52,247    54,479
Total debt (1)(2) ......     11,513    12,363     26,470    26,920    28,836
Shareholders' Equity (2)     14,745    13,269      5,076     9,603     9,463
</TABLE>




(1) Includes short-term debt and current portion of long-term debt of $466,000
    in 1995, $442,000 in 1994 $1,200,000 in 1993, $1,000,000 in 1992 and
    $2,130,000 in 1991.

(2) On July 20, 1994, the Company repurchased its senior bank debt at a
    discount and recorded a pretax gain of $9.6 million (see Note 4 to the
    Financial Statements).

                                       7
<PAGE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

   Net sales by product group from continuing operations for the past three
years are presented in the table below. In 1994, the Company adopted a plan to
dispose of its Electronic Components business which, together with the
Industrial Components business, was previously reported as part of the
Precision Components product group (see Note 2 to the Financial Statements). As
a result, the net sales and results of operations of the discontinued product
group have been excluded from the table and the discussion which follow.



<TABLE>
<CAPTION>
                                  1995            1994             1993  
                                  ----            ----             ---- 
                                      (DOLLARS IN THOUSANDS)
<S>                          <C>             <C>            <C>    
Motion Control ..........       $24,750         $26,052           $26,648
Industrial Components ...        40,463          36,080            32,001
                                 ------          ------            ------
Net Sales  ..............       $65,213         $62,132           $58,649
                                 ======          ======            ======
</TABLE>

 

1995 VS. 1994

   Net sales increased by $3.1 million, or 5%, in 1995, compared to 1994.

   The Motion Control group's sales declined by $1.3 million, or 5%, in 1995,
as compared to 1994, primarily as a result of lower shipments of synchros due
to reduced Government spending on spare parts. The conditions which resulted in
these lower synchro sales are not expected to worsen in 1996 although there can
be no assurance that this will be the case.

   The Industrial Components group's sales increased in 1995 by $4.4 million,
or 12%, as compared to 1994. Sales of bearings and terminal blocks/connectors
were up by 15% and 8%, respectively, primarily due to new and increased
activity with original equipment manufacturers and the growing acceptance of
new and/or enhanced products offered by the group.

   The Company's backlog at December 31, 1995 of $28.0 million was $5.0
million, or 22%, higher than 1994 year-end backlog, while bookings in 1995 of
$70.2 million were $9.0 million, or 15%, higher than 1994. The higher backlog
was primarily due to an increase of backlog in the Motion Control group of $3.5
million resulting from the award of a large U.S. Government sub-contract for
tactical weapon components and favorable industrial and defense related
bookings resulting from a more focused approach to the European market. The
Industrial Components group's backlog increased $1.5 million, due primarily to
increased bookings from original equipment manufacturers.

   Operating income in 1995 of $3.7 million was substantially the same as the
prior year, after excluding the restructuring/inventory writedown charges of
$1.3 million in 1994. The gross margin earned on the incremental sales volume
($.7 million) and cost reductions in the Motion Control group resulting from
restructuring actions completed during 1994 ($.7 million), were offset by an
unfavorable sales mix in both business groups ($1.0 million) and higher
material costs in the Industrial Components group ($.2 million). Overall, gross
margins on sales was 26.4% in 1995, as compared to 27.7% in 1994.

   Selling, general and administrative expense, as a percentage of sales,
declined to 20.5% in 1995 from 21.5% in 1994. Selling, general and
administrative expense of $13.3 million in 1995 was substantially the same as
the prior year.

   Interest expense declined by $.3 million in 1995 as a result of lower
average borrowings due primarily to the repurchase of the Company's bank
indebtedness at a discount (see Note 4 to the Financial Statements). This was
partially offset by higher interest rates.

                                       8
<PAGE>

   At December 31, 1995, the Company had approximately $13 million of net
operating loss carryforwards available to reduce future taxable income.

1994 VS. 1993

   Net sales increased by $3.5 million, or 6%, in 1994, compared to 1993.

   The Motion Control group's sales declined by $.6 million, or 2%, in 1994, as
compared to 1993, primarily as a result of lower shipments of AC motors and
potentiometers ($2.5 million) due largely to lower U.S. and foreign government
bookings and lower bookings for certain technologically mature product
applications. These lower shipments were partially offset by higher shipments
of resolvers ($.8 million), due to the timing of certain large orders received
in 1993, and higher electromagnetic sub-system shipments ($1.0 million) due to
new product introductions. The lower U.S. and foreign government bookings were
due primarily to reductions in defense spending for the Company's products and
the timing of various Government programs. New business initiatives are ongoing
which are designed to identify additional opportunities for all Motion Control
products using both traditional and alternative product applications in the
military/aerospace, industrial and commercial market. The Company believes,
although it can not be assured, that these initiatives, along with new product
introductions, will lessen the impact of continued reductions in defense
spending and the reduced demand for certain technologically mature products.

   The Industrial Components group's sales increased in 1994 by $4.1 million,
or 13%, as compared to 1993. Sales of bearings were up by $2.9 million, or 16%,
reflecting sales to new customers and an improvement in general economic
conditions. Sales of connector products rose by $1.2 million, or 9%,
principally as a result of sales to new customers in the OEM market, higher
sales of Eurostyle connectors and an improvement in general economic
conditions.

   The Company's backlog at December 31, 1994 of $23.0 million was $1.0
million, or 4% lower, than 1993 year-end, while bookings of $61.2 million were
substantially the same as the prior year. The lower backlog was primarily due
to a reduction of backlog in the Motion Control group of $1.9 million resulting
from lower bookings in resolvers ($1.7 million), primarily due to timing as
several large orders received in 1993 did not repeat in 1994, and
potentiometers ($1.4 million), primarily due to lower U.S. Government and
foreign bookings. These lower bookings were partially offset by higher bookings
of electromagnetic sub-systems ($.7 million) due to new product introductions.
The Industrial Components group's backlog increased $1.0 million due primarily
to increased bookings in the bearings product line resulting from an
improvement in general economic conditions.

   Operating income, excluding restructuring/inventory writedown charges of
$1.3 million and $3.5 million in 1994 and 1993, respectively, was $3.7 million
in 1994, as compared to $2.2 million in 1993, representing a $1.5 million
increase. This increase was primarily due to the gross margin earned on the
incremental sales volume ($1.3 million) and improved profit margins in the
Motion Control product group resulting from restructuring actions taken in 1993
($.8 million), which were partially offset by higher selling, general and
administrative expenses ($.4 million). Gross margins were 27.7% in 1994, up
from 26.1% in 1993.

   Selling, general and administrative expense, as a percentage of sales,
declined to 21.5% in 1994 from 22.1% in 1993. Selling, general and
administrative expense was up by $.4 million in 1994 as a result of increased
expenses related to the relocation of Motion Control's potentiometer and
pressure transducer product lines from the Company's Deer Park, New York
facility to St. Petersburg, Florida ($.5 million) and the reinstatement of
certain profit sharing provisions ($.4 million). These incremental costs were
partially offset by efficiencies resulting from the aforementioned Motion
Control restructuring initiated in 1993 ($.5 million).

   In 1993, the Company recorded a $3.5 million charge related to the
restructuring of the Motion Control group, of which $2.3 million was related to
the write-down of certain slow-moving and excess raw material inventory related
to wire wound potentiometer products. As part of this restructuring, the
Company also announced its intention to close and sell the Deer Park, New York
facility. In 1994, the Company recorded an additional $1.3 million charge
related to this restructuring, $1.0 million of which is to provide additional
inventory reserves to reflect slower turnover of the aforementioned raw
material inventory than was anticipated in the 1993 charge

                                       9
<PAGE>

calculation. The carrying value of this raw material inventory, after the
additional $1.0 million reserve, was $1.5 million. The remaining $.3 million of
the 1994 charge is to adjust the carrying amount of the Deer Park, New York
facility held for disposal in connection with the restructuring to reflect
current market values.

   Interest expense declined by $.2 million in 1994 as a result of lower
average borrowings due primarily to the repurchase of the Company's bank
indebtedness at a discount (see Note 4 to the Financial Statements). This was
partially offset by higher interest rates.

LIQUIDITY AND CAPITAL RESOURCES

   Cash used in operations was $1.0 million in 1995 as compared to cash
provided by operations of $1.4 million and $.8 million in 1994 and 1993,
respectively. This increase in use of cash was primarily due to a $2.0 million
investment in inventory to support the higher sales level of the Industrial
Components group and the significant increase in the year-end backlog of the
Motion Control group, as well as reductions in accounts payable and accrued
expenses, and other long-term liabilities of $1.3 million and $.9 million,
respectively.

   Cash provided by investing activities was $1.9 million in 1995 as compared
to cash used in investing activities of $.2 million and $.4 million in 1994 and
1993, respectively. This cash was generated primarily from the sale of assets
of $2.9 million which is comprised of $1.5 million from the sale of assets of
the Electronic Components business discontinued during 1994 (see Note 2 to the
Financial Statements) and $1.4 million from the sale of an idle facility in
Deer Park, New York (see Note 8 to the Financial Statements). Partially
offsetting these sale proceeds was capital expenditures of $1.0 million.

   Overall, the Company reduced borrowings under its $17.5 million credit
facility by $.9 million.

   The Company had no material commitments for capital expenditures as of
December 31, 1995. It is anticipated that capital expenditures in 1996 could
range from $1.5 million to $2.0 million as compared to the $1.0 million
expended in 1995. Working capital requirements are determined by a number of
factors including sales, bookings, backlog and projected growth. The Company
believes that its $17.5 million credit facility and cash generated from
operations will be sufficient to meet its future capital expenditure and
working capital requirements and required debt amortization.

   In February, 1996, the Company entered into a definitive merger agreement to
acquire Precision Aerotech, Inc. Completion of the transaction is subject to
the satisfaction of customary conditions, including the receipt of all
necessary financing by the Company. The Company expects that its new financing
arrangements (which would replace its current credit facility) and cash
generated from the combined operations will be sufficient to meet the future
capital expenditure and working capital requirements of the combined companies
and required debt amortization under its new credit facility (see Note 10 to
the Financial Statements).

                                       10
<PAGE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

   The response to this Item is included in Item 14(a) of this Report.

ITEM 9.  DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

   None. See Item 14(b) of this Report.


                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

   The name, age and principal occupation of each nominee, the nominee's length
of service as a director of the Company, the names of the other public
companies of which the nominee is a director and certain other biographical
information are set forth below.

   STEPHEN W. BERSHAD, 54

   Chairman of the Board and Chief Executive Officer of the Company since
December 1986. Prior to joining the Company, he was a Managing Director of
Lehman Brothers and its predecessors, investment banking firms, where he held a
series of senior management positions. Mr. Bershad is a director of EMCOR
Group, Inc.

   ANTHONY J. FIORELLI, JR., 66

   President, Strategic Management Consulting Services, Inc., a management
consulting firm, since December 1985. Prior to that time, Mr. Fiorelli was
President and Chief Executive Officer of General Defense Corporation, a
diversified engineering and manufacturing company. Mr. Fiorelli has been a
director of the Company since February 1988.

   ELIOT M. FRIED, 63

   Mr. Fried has been a Managing Director of Lehman Brothers and its
predecessors, investment banking firms, since 1991. Prior to that time he was
Senior Executive Vice President of Lehman Brothers. Currently, he is
Co-Chairman of Lehman Brother's Investment Committee. Mr. Fried is a director
of American Marketing Industries, Inc., Bridgeport Machines, Inc., Energy
Ventures, Inc., Lear Seating Corporation, Sun Distributors, L.P. and Walter
Industries Inc. Mr. Fried has served as a Director of the Company since 1994.

   The Board of Directors met four times during 1995. The Audit Committee, the
Compensation Committee and the Stock Incentive Plan Committee are the standing
committees of the Board.

   The Audit Committee reviews internal and external audit procedures of the
Company. Mr. Fiorelli is a member of the Audit Committee. The Compensation
Committee oversees compensation policies of the Company. Its members are
Messrs. Bershad and Fiorelli. The Stock Incentive Plan Committee administers
the Vernitron Corporation Long-Term Stock Incentive Plan. Mr. Fiorelli is a
member of the Stock Incentive Plan Committee. The Audit Committee and the
Compensation Committee met once in 1995.

   Each director attended all meetings of the Board and of the Committees on
which the director served.

   The compensation of directors is fixed by the Board of Directors. Directors
who are not employees of the Company receive meeting fees of $2,500 for each
Board meeting attended and $1,000 for each committee meeting attended other
than in connection with a Board meeting. Directors are reimbursed for travel
and other expenses incurred in the performance of their duties.

                                      11
<PAGE>

ITEM 11.  EXECUTIVE COMPENSATION

Summary Compensation Table

   The following table shows the compensation paid to the Company's executive
officers for services in all capacities for the three years ended December 31,
1995:

<TABLE>
<CAPTION>
                                                                                       LONG TERM
                                                     ANNUAL COMPENSATION              COMPENSATION  
                                             ------------------------------------   ----------------    ALL OTHER
                                                           BONUS     OTHER ANNUAL     OPTIONS          COMPENSATION
NAME AND PRINCIPAL POSITION            YEAR  SALARY ($)    ($)(1)    COMPENSATION   (# OF SHARES)(2)     ($)(3)
- ---------------------------            ----  ----------    ------    ------------   ----------------   ------------
<S>                                   <C>     <C>        <C>          <C>            <C>                <C>  
Stephen W. Bershad..............       1995    262,500    100,000           -                 -           9,633
 Chairman of the Board and             1994    262,500    150,000           -            21,000          10,810
 Chief Executive Officer               1993    262,500          -           -                 -           3,385

Elliot N. Konopko (4)...........       1995    175,000     40,000           -                 -           7,271
 Vice President, General               1994    175,000     55,000           -            15,000           6,318
 Counsel and Secretary                 1993    175,000          -           -                 -           3,338

Raymond F. Kunzmann (5).........       1995    135,000     45,000           -                 -           5,517
 Vice President-Finance                1994    120,000     28,000           -            20,000           2,721
 and Controller
</TABLE>
- ---------------------

(1) Reflects payments under the Company's bonus plan, which is described in the
"Compensation Committee Report on Executive Compensation" below.

(2) Reflects awards under the Company's Long-Term Stock Incentive Plan, which
is described under "Stock Incentive Plan" below.

(3) Reflects matching contributions under the Company's 401(K) Plan, described
under 401(K) Plan on page 6 of this proxy statement, and payments under the
Company's executive health insurance plan. Vernitron's executive health
insurance plan, which covers only executive officers, provides for the
reimbursement of deductible and coinsurance amounts and certain medical
expenses not covered under Vernitron's basic medical plans.

(4) Mr. Konopko has been Vice President, General Counsel and Secretary of the
Company since March 1990.

(5) Raymond F. Kunzmann was elected Vice President-Finance and Controller on
June 2, 1994. Prior to that time, he was Group Controller at Mannesmann Capital
Corporation, a diversified manufacturing company, from January 1994 until May
31, 1994, and was Controller and held other positions at Lear Siegler, Inc., a
diversified manufacturing/service company, from January 1987 until December
1993.

401(K) PLAN

   Vernitron currently maintains a 401(K) Salary Reduction Plan (the "401(K)
Plan") which is intended to qualify under Sections 401(a) and 401(K) of the
Internal Revenue Code. All employees who are not members of collective
bargaining groups and who are 21 years of age or older are eligible to
participate in the 401(K) Plan on the first calendar day of the month
immediately following the month in which they complete 1,000 hours of service.
All eligible executive officers have elected to participate in the 401(K) Plan.

   Eligible employees electing to participate in the 401(K) Plan may defer a
portion of their compensation on a pre-tax basis, by contributing a percentage
thereof to the 401(K) Plan. The minimum contribution is not less than 3% of
annual gross pay. The maximum is prescribed by the Tax Reform Act of 1986. The
limit for 1995 was $9,240 and will be $9,500 in 1996. The Company made a
matching contribution in Common Stock of the Company in respect of each
employee's 3% contribution in 1995. Eligible employees who elect to participate
in the 401(K) Plan and whose employment began prior to December 1, 1988 are
100% vested in the Company's matching contribution when made. Eligible
employees whose employment began on and after December 1, 1988 are vested in
the Company's matching contribution according to the following schedule: less
than 1 year of service - 0%; 1

                                      12
<PAGE>

year of service - 20%; 2 years of service - 40%; 3 years of service - 60%; 4
years of service - 80%; and 5 years of service - 100%.

STOCK INCENTIVE PLAN

   The Vernitron Corporation Long-Term Stock Incentive Plan (the "Incentive
Plan") was approved by the stockholders in 1991. The Incentive Plan is
administered by the Stock Incentive Plan Committee (the "Committee"). The
Committee selects participants from among those executives and other key
employees of the Company and its subsidiaries who are in a position to
contribute materially to the success of the Company and determines the amounts,
times, forms, terms and conditions of grants.

   Grants may be in the form of options to purchase shares of Common Stock,
stock appreciation rights, restricted stock and performance units
(collectively, "stock incentives"). Grants may be made for up to 450,000 shares
of Common Stock of the Company in the aggregate. Stock appreciation rights may
be granted on a "free-standing" basis or in conjunction with all or a portion
of the shares covered by an option. Stock incentive awards are subject to such
provisions as the Committee determines and may be exercised at one time or in
such installments and at such prices over the balance of the exercise period as
determined by the Committee.

   Each stock incentive is exercisable in whole or in part, prior to its
cancellation or termination, by written notice to the Company. If any option is
being exercised, such notice must be accompanied by payment in full of the
purchase price in cash or, if acceptable to the Committee, shares of Company
Common Stock or partly in cash and partly in such shares. Stock incentives are
not transferable except by will or by laws of descent and distribution.

   In general, each stock incentive will terminate upon the earlier of (i) the
date fixed by the Committee when the stock incentive is granted or (ii) unless
determined otherwise by the Committee, termination of employment other than for
cause, to the extent the stock incentive was then exercisable, up to 90 days
after the participant's termination of employment. In the event of death or
termination due to disability, the stock incentive may be exercised to the
extent then exercisable for up to one year thereafter. If a participant's
employment is terminated for cause, however, his or her ability to exercise any
stock incentive is terminated.

   The Company may make loans to such participants as the Committee, in its
discretion, may determine in connection with the exercise of options in an
amount up to the exercise price of the option plus any applicable withholding
taxes. In no event may any such loan exceed the fair market value, at the date
of exercise, of the shares covered by the option exercised.

   Under the Incentive Plan, the Committee may determine, in the event of a
change of control of the Company, that all stock incentives which have not
terminated and which are then held by any participant will become immediately
exercisable. Any such determination by the Committee may be set forth in an
applicable option agreement or by resolution of the Committee.

   Options outstanding under the Incentive Plan to acquire up to 117,000 shares
were granted prior to 1994, including to Stephen W. Bershad (42,000 shares) and
Elliot N. Konopko (30,000 shares). Options outstanding under the Incentive Plan
to acquire up to an additional 101,000 shares were granted in 1994 to certain
new and current employees, including to Stephen W. Bershad (21,000 shares),
Elliot N. Konopko (15,000 shares) and Raymond F. Kunzmann (20,000 shares). All
options are exercisable to the extent of 40% thereof within one year from the
date of grant and an additional 30% each year thereafter. All options are
incentive stock options. All options terminate seven years after the date of
grant and are exercisable at $0.75 per share, except that Mr. Bershad's options
terminate five years after grant and are exercisable at $0.83 per share.

                                      13
<PAGE>

COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION

   The Compensation Committee of the Board of Directors has furnished the
following report on executive compensation.

   Under the supervision of the Compensation Committee of the Board of
Directors, the Company has developed and implemented compensation policies
which seek to enhance the profitability of the Company, and thus shareowner
value, by aligning closely the financial interests of the Company's senior
managers with those of its shareowners. In furtherance of these goals, the
Company relies to a large degree on annual bonus and longer-term stock
incentive compensation to attract and retain executive officers and other key
employees and to motivate them to perform to the full extent of their
abilities. Both types of incentive compensation are not guaranteed and are
variable and closely tied to corporate, business unit and individual
performance in a manner designed to encourage a sharp and continuing focus on
building profitability and shareowner value. The annual bonus and stock
incentive compensation is more closely tied to the Corporation's success in
achieving significant financial and other performance-oriented goals. The
Committee considers the total compensation (earned or potentially available) of
each of the executive officers and the other senior managers in establishing
each element of compensation. Eligible persons must be employed by the Company
at the time bonus compensation is awarded.

   In evaluating the performance and setting the incentive compensation of the
Chief Executive Officer, the Committee has taken note of management's success
in improving sales, operating income, bookings and backlog and in repositioning
the Company for growth in its served markets. In its review of other senior
management performance and compensation for 1995, the Committee has also taken
into account management's consistent commitment to the long-term success of the
Company through development of new or improved products and the implementation
of significant cost reductions, resulting in increased efficiencies and
continued debt reduction.

   Based on its evaluation of these factors, the Committee believes that the
senior management of the Company is dedicated to achieving significant
improvements in long-term financial performance and that the compensation
policies the Committee has implemented and administered have contributed to
achieving this management focus.

   During each fiscal year, the Committee considers the desirability of
recommending to the Long-Term Stock Incentive Committee granting senior
executives, including executive officers, awards under the Incentive Plan,
which provides the flexibility to grant longer-term incentives in a variety of
forms, including performance units, stock options, stock appreciation rights
and restricted stock. For 1995 the Committee determined not to recommend the
grant of additional awards under the Incentive Plan.

Members of the Compensation Committee
Stephen W. Bershad
Anthony J. Fiorelli, Jr.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

   Mr. Bershad, a member of the Compensation  Committee, is Chairman of the
Board and Chief Executive Officer of the Company.

STOCK PRICE PERFORMANCE GRAPH

   The information in the foregoing report and the following graph shall not be
incorporated by reference (by any general statement incorporating this proxy
statement by reference or otherwise) into any prior or future filing under the
Exchange Act or the Securities Act of 1933, except to the extent the Company
specifically incorporates this information by reference, and shall not
otherwise be deemed filed under such Acts.

   The following graph shows the value of a $100 investment in Common Stock
from August 30, 1991 through June 14, 1996, as of the dates indicated, compared
with the value of a similar investment in the NASDAQ Non-Financial Stock Index
and the S&P High Technology Composite Index at such times. The NASDAQ
Non-

                                      14
<PAGE>

Financial Stock Index is an index comprising all non-financial common shares
traded on the NASDAQ National Market and the NASDAQ Small-Cap Market. The S&P
High Technology Composite Index is an index comprising common shares of
companies in the aerospace/defense, communications equipment, electronics and
office equipment and supplies industries. Both the NASDAQ Non-Financial Stock
Index and the S&P High Technology Composite Index are calculated on a total
return basis to include the reinvestment of dividends. The Common Stock was
first quoted on NASDAQ on August 14, 1991.

			[GRAPHICS OMITTED]


<TABLE>
<CAPTION>

                   8/31/91  12/27/91  6/30/92  12/31/92  6/30/93  12/31/93  6/30/94  12/30/94  6/30/95  12/29/95  6/14/96 
                   -------  --------  -------  --------  -------  --------  -------  --------  -------  --------  ------- 
<S>               <C>        <C>      <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>        <C>
VERNITRON 
 COMMON  STOCK      $100     $ 88       $ 91     $ 91      $ 91     $ 38      $ 59     $ 35      $ 50     $ 54      $100 
NASDAQ NON- 
 FINANCIAL INDEX    $100     $114       $104     $124      $129     $143      $126     $137      $171     $189      $229 
S&P HIGH 
 TECHNOLOGY 
 COMPOSITE INDEX    $100     $ 93       $100     $103      $115     $126      $124     $144      $196     $207      $239 
</TABLE>


(1) On July 20, 1994 the Company issued an additional 7,352,942 shares of
Common Stock to existing stockholders at $0.34 per share pursuant to a rights
offering of Common Stock. Prior to the rights offering, there were 5,185,070
shares of Common Stock outstanding.

                                      15
<PAGE>

AGREEMENTS WITH DIRECTORS AND OFFICERS

   The Company has entered into indemnification agreements with its directors
and certain officers in order to induce them to continue to serve as directors
and officers of the Company, indemnifying them for any and all liabilities
incurred by them arising out of their service as directors or officers, other
than liabilities arising out of conduct which has been determined in a final
adjudication to constitute bad faith or a knowing violation of law or receipt
by such person of an improper personal benefit. The rights to indemnification
under such agreements are in addition to any rights to indemnification
contained in the Company's Certificate of Incorporation or By-Laws, which
provide for indemnification under certain circumstances. The Company has agreed
to pay Messrs. Konopko and Kunzmann up to one year's base compensation and
certain other benefits in the event of termination by the Company other than
for cause.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   The following table sets forth the number of shares of Common Stock
beneficially owned by the Company's directors individually, and by all
directors and officers as a group, as of April 30, 1996:

<TABLE>
<CAPTION>

                                        SHARES         EXERCISABLE         TOTAL
                                        OWNED            STOCK            SHARES
                                    DIRECTLY OR          OPTION         BENEFICIALLY     PERCENT
                                    INDIRECTLY (1)      SHARES (2)         OWNED         OF CLASS
                                    --------------     ------------     ------------     --------
<S>                                  <C>               <C>             <C>               <C>       

Stephen W. Bershad.................    5,685,157            50,400       5,735,557        44.8%
Anthony J. Fiorelli, Jr.(3)........       69,245                --          69,245          --
Eliot M. Fried (4).................           --                --              --          --
Directors and Executive Officers 
as a group (5 persons).............    5,754,402            86,400       5,840,802        45.5%

- --------------
</TABLE>

(1) Does not include 1,066,099 shares of Common Stock owned by the Vernitron
Corporation 401(K) Plan (the "401(K) Plan") as of April 30, 1996. Elliot N.
Konopko and Raymond F. Kunzmann, who are executive officers of the Company, are
the sole trustees of the 401(K) Plan and may be deemed to beneficially own such
shares, although each of them disclaims beneficial ownership of such shares.
Mr. Bershad owns 2,731,337 shares of Common Stock directly and 2,953,820 shares
of Common Stock indirectly through SWB Holding Corporation, of which he is the
sole shareholder and Chairman.

(2) Shares covered by stock options exercisable on April 30, 1996, or within 60
    days thereafter.

(3) Less than 1% of the total Common Stock outstanding.

(4) Eliot M. Fried is a Managing Director and a Co-Chairman of the Investment
    Committee of Lehman, which may be deemed to beneficially own 2,318,705
    shares of Common Stock. See "Principal Stockholders" below. Mr. Fried
    disclaims beneficial ownership of such shares.

   Mr. Bershad also directly owns, as of April 30, 1996, 149,041 shares of
$1.20 Cumulative Exchangeable Redeemable Preferred Stock, $.01 par value per
share ("Preferred Stock"), of the Company, constituting approximately 20.2% of
the outstanding shares of Preferred Stock. No other director or officer owns
any shares of Preferred Stock.

                                      16
<PAGE>

   The Company knows of no person who, as of April 30, 1996, beneficially owned
more than five percent of the Common Stock outstanding, except for Mr. Bershad
and except as set forth below.

                                                                    AMOUNT AND
       NAME AND ADDRESS                      NATURE OF              PERCENT OF
      OF BENEFICIAL OWNER               BENEFICIAL OWNERSHIP          CLASS
      -------------------               --------------------        ----------

   Lehman Electric Inc. (1)               2,318,705 shares            18.2%
   World Financial Center
   200 Vesey Street
   New York, NY  10285

   Paribas Principal, Inc. (2)            776,388 shares               5.5%
   787 Seventh Avenue
   New York, NY  10019

   Banque Paribas (2)                     666,312 shares               4.7%
   787 Seventh Avenue
   New York, NY  10019

   Victor A. Morgenstern                  909,000 shares               7.1%
   2 North LaSalle Street
   Chicago, IL  60602

   Vernitron Corporation 401(K) Plan    1,164,879 shares               9.1%
   Vernitron Corporation
   645 Madison Avenue
   New York, NY  10022

(1) Lehman Electric Inc., a Delaware corporation ("Lehman Electric"), is an
investment vehicle. Lehman Brothers Inc., a Delaware corporation ("Lehman
Brothers"), is a registered broker-dealer. Lehman Brothers Group Inc., a
Delaware corporation ("Group"), is a holding company and parent of Lehman
Electric. Lehman Brothers Holdings Inc., a Delaware corporation ("Holdings"),
through its domestic and foreign subsidiaries, is a full line securities firm.
It is the immediate parent of Lehman Brothers and Group. The foregoing entities
(other than Lehman Brothers) may be deemed to beneficially own the 2,318,705
shares of Common Stock directly owned by Lehman Electric. In the ordinary
course of its business on behalf of its customers, Lehman Brothers may purchase
and sell shares of Common Stock.

(2) Paribas Principal, Inc. ("PPI") is a New York corporation and Banque
Paribas ("Paribas") is a banking corporation organized under the laws of the
Republic of France which maintains branches in a number of jurisdictions, and
which is acting through its Grand Cayman Branch in connection with its
investment in the Company. The principal business of PPI, a wholly-owned
subsidiary of Paribas and a small business investment company licensed by the
Small Business Administration under the Small Business Administration under the
Small Business Investment Act of 1958, as amended, is that of making debt and
equity investments in "small concerns" (as defined under the regulations of the
Small Business Administration). Paribas is a subsidiary of Compagnie Financiere
de Paribas ("Compagnie Financiere"), a diversified holding company organized
under the laws of the Republic of France. the operating subsidiaries of
Compagnie Financiere de Paribas engage in a wide variety of banking, financial
services, manufacturing, trading, development and related activities. Through
its Grand Cayman Branch, which is licensed under the laws of the jurisdiction
to engage in banking activities, Paribas engages in lending activities,
acceptance of deposits, international trade financing trading activities.

   Paribas' beneficial ownership of 666,312 shares of Common Stock (all of
which Paribas has the option to purchase pursuant to a Warrant issued to it)
constitutes beneficial ownership of 4.7% of the total number of shares of
outstanding Common Stock, and PPI's beneficial ownership of 776,388 shares of
Common Stock (all of which PPI has the option to purchase pursuant to a Warrant
issued to it) constitutes beneficial ownership of 5.5% of the total number of
shares of outstanding Common Stock. Paribas may be deemed to be the beneficial
owner of the shares of Common Stock of the Company owned by PPI and PPI may be
deemed to be the beneficial owner of the shares of Common Stock of the Company
owned by Paribas.

                                      17
<PAGE>

   Paribas has the sole power to vote or to direct the vote of, and sole power
to dispose or direct the disposition of, zero shares of Common Stock of the
company. Pursuant to its Warrant, Paribas has the right to acquire 666,312
shares of Common Stock, as to which it neither has nor shares voting or
dispositive power as of the date hereof. PPI has sole power to vote or to
direct the vote of, and sole power to dispose or direct the disposition of,
zero shares of Common Stock of the Company. Pursuant to its Warrant, PPI has
the right to acquire 776,388 shares of Common Stock, as to which it neither has
nor shares voting or dispositive power as of the date hereof.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   None, other than as set forth in Item 11 above.


                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(A)(1) AND (2)  FINANCIAL STATEMENTS

   See accompanying index to financial statements and schedule.

(A)(3)  EXHIBITS

   See accompanying index to Exhibits.

(B)     REPORTS ON FORM 8-K

     During the quarter ended December 31, 1995, the Company filed one report
   on Form 8-K dated December 18, 1995, which included a press release
   announcing the Company's signing of a letter of intent to acquire Precision
   Aerotech, Inc.

                                      18
<PAGE>

                                   SIGNATURES

   Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

Dated:  March 26, 1996*                VERNITRON CORPORATION
                                           (REGISTRANT)

                                       By /s/ STEPHEN W. BERSHAD
                                         ----------------------------------
                                         STEPHEN W. BERSHAD
                                         CHAIRMAN OF THE BOARD OF DIRECTORS
                                         AND CHIEF EXECUTIVE OFFICER

   Pursuant to the requirements of the Securities and Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities indicated this 26th day of March, 1996.*


    /s/ Stephen W. Bershad           Chairman of the Board of
    ----------------------------      Directors and Chief Executive
        STEPHEN W. BERSHAD            Officer
                                      

    /s/ Raymond F. Kunzmann          Vice President - Finance, Controller
    ----------------------------      and Chief Financial Officer
        RAYMOND F. KUNZMANN           


    /s/ Anthony J. Fiorelli, Jr.     Director
    ----------------------------
        ANTHONY J. FIORELLI, JR.


    /s/ Eliot M. Fried               Director
    ----------------------------
        ELIOT M. FRIED



*Part III of this report was filed with the Securities and Exchange Commission
by the Registrant on June 17, 1996, pursuant to the Securities Exchange Act of
1934, as the Registrant's proxy statement in respect of its Annual Meeting of
Stockholders held on July 24, 1996.

				19
<PAGE>



                           ANNUAL REPORT ON FORM 10-K

                  ITEM 8, ITEM 14(A)(1) AND (2) AND ITEM 14(D)

         INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE

                              FINANCIAL STATEMENTS

                          YEAR ENDED DECEMBER 31, 1995

                             VERNITRON CORPORATION

<PAGE>

               FORM 10-K -- ITEM 14(A)(1) AND (2) AND ITEM 14(D)
                             VERNITRON CORPORATION

         INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE


The following financial statements of Vernitron Corporation are included in
Item 8:

  Balance sheets -- December 31, 1995 and 1994..............................F-4

  Statement of operations -- For the years ended December 31, 1995,
   1994 and 1993............................................................F-6

  Statement of cash flows -- For the years ended December 31, 1995,
   1994 and 1993............................................................F-7

  Statement of shareholders' equity -- For the years ended December 31,
   1995, 1994 and 1993......................................................F-8

  Notes to financial statements.............................................F-9

  The following financial statement schedule of Vernitron Corporation is
included in Item 14(d):

  Schedule II -- Valuation and qualifying accounts.........................F-17

  All other schedules for which provision is made in the applicable accounting
regulation of the Securities and Exchange Commission are not required under the
related instructions or are inapplicable, and therefore have been omitted.

                                      F-2

<PAGE>

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of
Vernitron Corporation:


      We have audited the accompanying balance sheets of Vernitron Corporation
(a Delaware corporation) as of December 31, 1995 and 1994, and the related
statements of operations, shareholders' equity and cash flows for each of the
three years in the period ended December 31, 1995. These financial statements
and the schedule referred to below are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements and schedule based on our audits.

      We conducted our audits in accordance with 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 referred to above present
fairly, in all material respects, the financial position of Vernitron
Corporation as of December 31, 1995 and 1994, and the results of its operations
and its cash flows for each of the three years in the period ended December 31,
1995 in conformity with generally accepted accounting principles.

      Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The schedule listed in the index to
financial statements and financial statement schedule is presented for purposes
of complying with the Securities and Exchange Commission's rules and is not
part of the basic financial statements. This schedule has been subjected to the
auditing procedures applied in the audits of the basic financial statements
and, in our opinion, fairly states in all material respects the financial data
required to be set forth therein in relation to the basic financial statements
taken as a whole.





New York, New York
March 21, 1996


                                      F-3
<PAGE>



                            VERNITRON CORPORATION 
                                BALANCE SHEETS 
                            (Dollars in thousands) 

<TABLE>
<CAPTION>
                                                                         DECEMBER 31, 
                                                                     ------------------- 
                                                                        1995       1994 
                                                                     ---------  -------- 
<S>                                                                  <C>        <C>
                                          ASSETS 
CURRENT ASSETS: 
 Cash ..............................................................   $    91   $    27 
 Accounts receivable, net of allowance for doubtful accounts of 
 $233  in 1995 and $345 in 1994 ....................................     8,525     9,293 
 Inventories, net ..................................................    16,544    14,527 
 Other current assets ..............................................       651       468 
                                                                     ---------  -------- 
  TOTAL CURRENT ASSETS .............................................    25,811    24,315 
NET PROPERTY, PLANT AND EQUIPMENT ..................................     7,603     7,990 
EXCESS OF COST OVER NET ASSETS ACQUIRED, net of accumulated 
 amortization of $836 in 1995 and $627 in 1994 .....................     6,624     6,832 
NET ASSETS HELD FOR DISPOSAL .......................................        --     2,507 
OTHER ASSETS .......................................................       447       553 
                                                                     ---------  -------- 
  TOTAL ASSETS .....................................................   $40,485   $42,197 
                                                                     =========  ======== 
</TABLE>

                      See notes to financial statements. 




                                      F-4

<PAGE>



                            VERNITRON CORPORATION 
                                BALANCE SHEETS 
                (Dollars in thousands, except per share data) 

<TABLE>
<CAPTION>
                                                                       DECEMBER 31, 
                                                                   ------------------- 
                                                                      1995       1994 
                                                                   ---------  -------- 
<S>                                                                <C>        <C>
                          LIABILITIES AND SHAREHOLDERS' EQUITY 
CURRENT LIABILITIES: 
Accounts payable .................................................   $ 5,315   $ 6,394 
Accrued expenses and other liabilities ...........................     5,696     5,941 
Current portion of long-term debt ................................       466       442 
                                                                   ---------  -------- 
 TOTAL CURRENT LIABILITIES .......................................    11,477    12,777 
LONG-TERM DEBT, less current portion .............................    11,047    11,921 
OTHER LONG-TERM LIABILITIES ......................................     2,697     3,579 
DEFERRED INCOME ..................................................       519       651 
SHAREHOLDERS' EQUITY: 
$1.20 CUMULATIVE EXCHANGEABLE REDEEMABLE PREFERRED STOCK, $.01 
 PAR VALUE: authorized 1,400,000 shares, issued and outstanding 
 781,642 shares in 1995 and 672,344 shares in 1994 ...............         8         7 
COMMON STOCK,$.01 PAR VALUE: 
 authorized 20,000,000 shares, issued and outstanding 12,604,107 
 in 1995 and 12,538,012 shares in 1994 ...........................       126       125 
CAPITAL IN EXCESS OF PAR .........................................    14,611    13,982 
RETAINED EARNINGS (Reflects application of quasi- 
 reorganization accounting principles as of December 31, 1991, 
 eliminating a deficit of $14,094) ...............................                (845) 
                                                                   ---------  -------- 
TOTAL SHAREHOLDERS' EQUITY .......................................    14,745    13,269 
                                                                   ---------  -------- 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY .......................   $40,485   $42,197 
                                                                   =========  ======== 
</TABLE>

                      See notes to financial statements. 

   

                                      F-5


<PAGE>

                             VERNITRON CORPORATION 
                           STATEMENT OF OPERATIONS 

                (Dollars in thousands, except per share data) 

<TABLE>
<CAPTION>
                                                                YEARS ENDED DECEMBER 31, 
                                                         ------------------------------------- 
                                                              1995         1994         1993 
                                                         ------------  -----------  -----------
<S>                                                      <C>           <C>          <C>
NET SALES ..............................................  $    65,213   $   62,132   $   58,649 

Cost of Sales ..........................................       47,973       44,903       43,338 
Selling, general and administrative expenses  ..........       13,336       13,343       12,950 
Restructuring/inventory writedown charges ..............                     1,315        3,500 
Amortization of intangible assets ......................          209          209          209 
                                                         ------------  -----------  -----------

OPERATING INCOME (LOSS) ................................        3,695        2,362       (1,348) 

Interest expense .......................................        1,994        2,264        2,437 
Other expense ..........................................          252           54           71 
                                                         ------------  -----------  -----------
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES 
 AND EXTRAORDINARY GAIN ................................        1,449           44       (3,856) 
Charge in lieu of taxes ................................          565           17              
                                                         ------------  -----------  -----------
INCOME (LOSS) FROM CONTINUING OPERATIONS
 BEFORE EXTRAORDINARY GAIN .............................          884           27       (3,856)

DISCONTINUED OPERATIONS: 
Loss from operations, net of tax benefit of $92 in 1994                       (143)        (670) 
Loss on disposal, net of tax benefit of $1,317 in 1994                      (2,059) 
                                                         ------------  -----------  -----------

INCOME (LOSS) BEFORE EXTRAORDINARY GAIN                           884       (2,175)      (4,526) 
Extraordinary gain on debt repurchase, net of charge in 
 lieu of taxes of $3,744 in 1994 .......................                     5,856 
                                                         ------------  -----------  -----------

NET INCOME (LOSS) ......................................          884        3,681       (4,526) 
Preferred stock dividends ..............................          574          355          375 
                                                         ------------  -----------  -----------
NET INCOME (LOSS) APPLICABLE TO COMMON SHAREHOLDERS  ....  $      310   $    3,326   $   (4,901) 
                                                         ============  ===========  ===========

NET INCOME (LOSS) PER COMMON SHARE: 
Continuing operations ..................................  $      0.02   $    (0.04)  $    (0.82) 
Discontinued operations ................................                     (0.26)       (0.13) 
Extraordinary gain .....................................                      0.69 
                                                         ------------  -----------  -----------
Total ..................................................  $      0.02   $     0.39   $    (0.95) 
                                                         ============  ===========  ===========

Weighted average common shares outstanding .............   12,555,368    8,509,003    5,185,070 
                                                         ============  ===========  ===========
</TABLE>

                      See notes to financial statements. 




                                      F-6



<PAGE>



                             VERNITRON CORPORATION 
                           STATEMENT OF CASH FLOWS 

                            (Dollars in thousands) 

<TABLE>
<CAPTION>
                                                           YEARS ENDED DECEMBER 31, 
                                                     ---------------------------------- 
                                                         1995        1994        1993 
                                                     ----------  ----------  ---------- 
<S>                                                  <C>         <C>         <C>         
CASH FLOWS FROM OPERATING ACTIVITIES: 
 Net income (loss) .................................   $    884    $  3,681    $(4,526) 
 Adjustments to reconcile net income (loss) to cash 
  (used in) provided by operating activities: 
  Extraordinary gain on debt repurchase, net  .....                  (5,856) 
  Loss on disposal of discontinued operations, net                    2,059 
  Utilization of pre quasi-reorganization tax 
   benefits ........................................        519          16 
  Depreciation and amortization ....................      1,622       1,742      1,732 
  (Increase) decrease in accounts receivable  ......        768        (970)       934 
  (Increase) decrease in inventories ...............     (2,017)        682      2,019 
  (Increase) decrease in other current assets  .....       (183)        498        449 
  Increase (decrease) in accounts payable, accrued 
   expenses and other liabilities ..................     (1,324)        349         10 
  Increase (decrease) in other long-term 
   liabilities .....................................       (882)       (461)       113 
  Other--net .......................................       (343)       (349)        87 
                                                     ----------  ----------  ---------- 
    NET CASH (USED IN) PROVIDED BY 
     OPERATING ACTIVITIES ..........................       (956)      1,391        818 
                                                     ----------  ----------  ---------- 
CASH FLOWS FROM INVESTING ACTIVITIES: 
 Capital expenditures ..............................     (1,026)       (797)      (381) 
 Proceeds from sale of assets ......................      2,896         605 
                                                     ----------  ----------  ----------  
    NET CASH PROVIDED BY (USED IN) 
     INVESTING ACTIVITIES ..........................      1,870        (192)      (381) 
                                                     ----------  ----------  ---------- 
    CASH FLOWS FROM FINANCING ACTIVITIES: 
 Proceeds from borrowings ..........................     69,614      45,665      3,900 
 Repayment of borrowings ...........................    (70,464)    (49,272)    (4,350) 
 Net proceeds from common stock rights offering  ...                  2,332 
                                                     ----------  ----------  ---------- 
    NET CASH USED IN FINANCING ACTIVITIES ..........       (850)     (1,275)      (450) 
                                                     ----------  ----------  ---------- 
    NET INCREASE (DECREASE) IN CASH ................         64         (76)       (13) 
CASH AT BEGINNING OF YEAR ..........................         27         103        116 
                                                     ----------  ----------  ---------- 
CASH AT END OF YEAR ................................   $     91    $     27    $   103 
                                                     ==========  ==========  ========== 
</TABLE>

                      See notes to financial statements. 



                                      F-7




<PAGE>


                             VERNITRON CORPORATION 
                      STATEMENT OF SHAREHOLDERS' EQUITY 

                (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                              		   
                                     PREFERRED STOCK         COMMON STOCK         CAPITAL     RETAINED 
                                  -------------------  ----------------------    IN EXCESS    EARNINGS 
                                    SHARES     AMOUNT      SHARES      AMOUNT     OF PAR     (DEFICIT) 
                                  ---------  --------  ------------  --------  -----------  ------------
<S>                               <C>        <C>       <C>           <C>       <C>          <C>
Balance at December 31, 1992        495,896      $5       5,185,070     $ 52      $ 9,546     $     -- 
 Net Loss .......................                                                               (4,526) 
 Dividends (a) ..................    82,050       1                                   374         (375) 
 Transfer to Capital in Excess 
  of Par (b) ....................                                                    (375)         375 
 Other ..........................                                                      (1) 
                                  ---------  --------  ------------  --------  -----------  ---------- 
Balance at December 31, 1993        577,946       6       5,185,070       52        9,544       (4,526) 
                                  ---------  --------  ------------  --------  -----------  ---------- 

 Net Income .....................                                                                3,681 
 Dividends (a) ..................    94,398       1                                   354         (355) 
 Transfer to Capital in Excess 
  of Par (b) ....................                                                    (355)         355 
 Common Stock rights offering  ..                         7,352,942       73        2,259 
 Amount realized from 
  utilization of pre 
  quasi-reorganization tax 
  benefits ......................                                                   2,182 
 Other ..........................                                                      (2) 
                                  ---------  --------  ------------  --------  -----------  ---------- 
Balance at December 31, 1994        672,344       7      12,538,012      125       13,982         (845) 
                                  ---------  --------  ------------  --------  -----------  ---------- 

 Net Income .....................                                                                  884 
 Dividends (a) ..................   109,298       1                                   573         (574) 
 Transfer to Capital in Excess 
  of Par (b) ....................                                                    (535)         535 
 Contribution to 401(k) plan  ...                            58,095        1           66 
 Amount realized from 
  utilization of pre 
  quasi-reorganization tax 
  benefits ......................                                                     519 
 Other ..........................                             8,000                     6 
                                  ---------  --------  ------------  --------  -----------  ---------- 
Balance at December 31, 1995        781,642      $8      12,604,107     $126      $14,611     $     -- 
                                  =========  ========  ============  ========  ===========  ========== 
</TABLE>

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

   (a) Represents a 15% dividend paid in additional shares and valued at the 
       average of the closing bid and ask price as of the dividend record 
       date. The per share amounts of these dividends were $.70, $.57 and $.79 
       per share of Preferred Stock in 1993, 1994 and 1995, respectively. 

   (b) Represents transfer of the excess of Preferred Stock dividends over 
       available Retained Earnings. 

       







                       SEE NOTES TO FINANCIAL STATEMENTS.



                                      F-8


<PAGE>


                               VERNITRON CORPORATION

                          NOTES TO FINANCIAL STATEMENTS

                                 DECEMBER 31, 1995

                   (Dollars in thousands, except per share data)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Revenue is recognized upon the shipment of product or when services are
rendered.

  Inventories are priced at the lower of cost (principally first-in, first-out,
or average) or market.

  Deferred financing costs are amortized ratably over the life of the
corresponding debt or commitment.

  The excess of cost over net assets acquired is being amortized over
thirty-five years using the straight-line method. The company continually
reviews goodwill to assess recoverability from future operations using
undiscounted cash flows. Impairments would be recognized in operating results
if a permanent diminution in value occurred.

  Property, plant and equipment are stated at cost, less accumulated
depreciation. Depreciation is provided primarily by the straight-line method
using estimated lives for buildings and improvements of 20 years and for
machinery and equipment using estimated useful lives ranging from 3 to 8 years.

  Inter-division items and transactions have been eliminated in consolidation.

  Certain items in the 1994 and 1993 financial statements have been 
reclassified  to  conform  to the 1995 presentation.

  Per share data is based upon the weighted average of common shares
Outstanding during each period. outstanding common stock options or warrants
have not been included in the 1995, 1994 or 1993 computation of per share data
as they were deemed to have been anti-dilutive.

  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.

NOTE 2 - DISCONTINUED OPERATIONS

  In September 1994, the Company adopted a plan to dispose of all of its
Electronic Components business which was comprised of the trimmer, transformer
and microwave component product lines. The disposal has been accounted for as a
discontinued operation and, accordingly, the related net assets and operating
results have been reported separately from continuing operations. The Company's
1993 Statement of Operation has been restated to reflect continuing operations.
The loss on disposal of the Electronic Components business for the year ended
December 31, 1994 is comprised of the loss on disposal of the net assets of the
business and operating losses until disposal. During 1994, the Company sold a
portion of the assets of its Electronic Components business for $605. During
1995, the Company sold the remaining discontinued business assets for $1,500.



                                      F-9


<PAGE>


                               VERNITRON CORPORATION

                           NOTES TO FINANCIAL STATEMENTS


NOTE 2 - DISCONTINUED OPERATIONS (CONT'D)

Net assets held for disposal as of December 31, 1994 consisted of the 
following:
<TABLE>
<CAPTION>
<S>                                                                  <C>
 Inventory                                                             $ 1,992 
Machinery & Equipment                                                      365 
Other current assets                                                        59 
Current liabilities                                                       (478) 
Reserve to write-down net assets
 held for disposal to net 
 realizable value                                                       (1,065) 
                                                                     --------- 
Net assets of discontinued operations                                      873 
Idle facility (See Note 8)                                               1,634 
                                                                     --------- 
Net assets held for disposal                                           $ 2,507 
                                                                     ========= 
</TABLE>

  Revenues applicable to the discontinued business for the years ended December
31, 1995, 1994 and 1993 were $290, $6,897 and $9,095, respectively. The loss
from operations of the discontinued Electronic Components business from
September 30, 1994 to December 31, 1994 and through the date of disposal in
1995, were $326 and $40, respectively, net of related tax benefits. These
losses were charged to a reserve established in 1994 as part of the loss on
disposal.

NOTE 3 - SHAREHOLDERS' EQUITY

COMMON STOCK -

  In July 1994, the Company completed a rights offering of Common Stock in
which 7,352,942 shares were issued for gross proceeds of $2,500 ($2,332, net of
expenses).

PREFERRED STOCK -

  The certificate of designation setting forth the amended terms of the
Company's $1.20 Cumulative Exchangeable Redeemable Preferred Stock provides
for, among other things, (1) a liquidation preference of $8 per share, (2) an
annual dividend of $1.20 per share, and (3) the ability to pay dividends
thereon in additional shares instead of cash up to March 1, 1996. Under the
certificate of designation, the right to receive cash dividends is expressly
subject to, among other things, any provision contained from time to time in
the Company's financing agreements prohibiting the payment of cash dividends.
The Company's Senior Credit Facility prohibits the payment of cash dividends
(see Note 4) and the financing agreements to be entered into by the Company in
connection with the acquisition of Precision Aerotech, Inc. will contain a
similar prohibition (see Note 10). The Company at its option may redeem the
Preferred Stock at a price of $8.00 per share or an amount per share equal to
the product of 1.1 and the average of the NASDAQ daily closing prices per share
(defined in general to be the average of the highest reported bid and the
lowest reported asked prices) for ten consecutive trading days, as defined,
together with all accrued and unpaid dividends to the redemption date.

  Since August, 1991, the Company has paid quarterly dividends on the Preferred
Stock in additional shares at an annual rate of 15% based on the shares
outstanding.




                                  F-10


<PAGE>


                             VERNITRON CORPORATION

                         NOTES TO FINANCIAL STATEMENTS


NOTE 4 - LONG-TERM DEBT


<TABLE>
<CAPTION>
                            1995       1994 
                         ---------  --------- 
<S>                      <C>        <C>
Credit Facility ........   $ 9,643    $10,493 
Industrial Revenue Bond      1,870      1,870 
                         ---------  --------- 
                            11,513     12,363 
Less current portion  ..       466        442 
                         ---------  --------- 
                           $11,047    $11,921 
                         =========  ========= 
</TABLE>

  In July 1994, the Company obtained a new $15,000 four-year, senior secured
credit facility (the "Senior Credit Facility"). The proceeds of the Senior
Credit Facility along with the net proceeds of the rights offering (see Note 3)
were used to repurchase the Company's bank indebtedness at a discount and to
provide additional working capital. As a result of the repurchase of
indebtedness, an extraordinary gain of $5,856, net of a charge in lieu of taxes
of $3,744, was recorded.

  During 1995, the Company negotiated an amendment to the Senior Credit
Facility increasing the amount that can be borrowed under the facility to
$17,500, subject to availability based on the satisfaction of certain borrowing
base formulas. As of December 31, 1995, $13,600 of the $17,500 credit facility
was available to the Company.

  Borrowings under the Senior Credit Facility bear interest at a fluctuating
rate per annum equal to the rate of interest publicly announced by Chemical
Bank as its prime rate plus 2.5% (the prime rate was 8.5% at December 31,
1995). A commitment fee of .5% is payable on any unused amount of the Senior
Credit Facility. The Senior Credit Facility contains certain restrictive
covenants which, among other things, impose limitations with respect to the
incurrence of additional liens, mergers, consolidations and specified sale of
assets. In addition, the Senior Credit Facility prohibits the payment of cash
dividends. Borrowings under the Senior Credit Facility are secured by
substantially all of the assets of the Company.

  The Company had outstanding at December 31, 1995, industrial development
revenue bonds (the "Bonds") in the amount of $1,870 secured by its Gilford, NH
manufacturing facility which has a net carrying amount of approximately $2,200.
The Bonds are payable in 2005. During 1994, the Bonds were remarketed and, as a
result, a letter of credit securing repayment was released and the interest
rate was converted from a floating rate to a fixed rate of 13% per annum.

  Scheduled debt maturities during the next five years, which are comprised
solely of payment under the Company's Senior Credit Facility (as amended) are
$466 (1996), $466 (1997) and $8,711 (1998).


                                     F-11


<PAGE>


                             VERNITRON CORPORATION

                         NOTES TO FINANCIAL STATEMENTS



NOTE 5 - BALANCE SHEET INFORMATION

  The details of certain balance sheet accounts are as follows:


<TABLE>
<CAPTION>
                                                    1995       1994 
                                                 ---------  --------- 
<S>                                              <C>        <C>
Inventories: 
 Raw materials .................................   $ 7,203    $ 7,623 
 Work-in-process ...............................     5,293      6,098 
 Finished goods ................................     9,255      8,532 
                                                 ---------  --------- 
                                                    21,751     22,253 
 Less reserves .................................     5,207      7,726 
                                                 ---------  --------- 
                                                   $16,544    $14,527 
                                                 =========  ========= 
Net property, plant and equipment: 
 Land ..........................................   $   600    $   600 
 Buildings and improvements ....................     3,923      3,562 
 Machinery and equipment .......................     8,155      7,490 
                                                 ---------  --------- 
                                                    12,678     11,652 
 Less accumulated depreciation and amortization      5,075      3,662 
                                                 ---------  --------- 
                                                   $ 7,603    $ 7,990 
                                                 =========  ========= 
Accrued expenses and other liabilities: 
 Compensation and related benefits .............   $ 2,180    $ 2,180 
 Legal .........................................       280        443 
 Other .........................................     3,236      3,318 
                                                 ---------  --------- 
                                                   $ 5,696    $ 5,941 
                                                 =========  ========= 
</TABLE>


NOTE 6 - INCOME TAXES

   At December 31, 1995, the Company has net operating loss carryforwards
of approximately $13,300 which expire in the years 2005 through 2009 and
alternative minimum tax credit carryforwards of approximately $270. In
addition, the Company has approximately $7,200 of previously unrecognized tax
benefits, principally related to inventories. As the portion of the loss
carryforwards and deferred tax benefits originating prior to the 1991
quasi-reorganization are realized, the corresponding tax effect will be
credited to Capital in Excess of Par under quasi-reorganization accounting
principles rather than reducing the Provision for Taxes. In 1995, $519 was
credited to Capital in Excess of Par representing the utilization of such pre
quasi-reorganization tax benefits to offset current year tax expense. As of
December 31, 1995, $4,526 of the pre quasi-reorganization tax effected benefits
remain unutilized. The utilization and realization of the carryforwards and
future tax benefits will substantially reduce or eliminate the amount of cash
taxes payable on taxable income in the future.

   The Company utilizes the liability method (SFAS No. 109) in accounting for
income taxes. Income (loss) from continuing operations before taxes is from 
domestic sources only for each of the three years ended December 31, 1995.




                                     F-12


<PAGE>


                             VERNITRON CORPORATION

                           NOTES TO FINANCIAL STATEMENTS


NOTE 6 - INCOME TAXES (CONT'D)

  The provision for taxes on income from continuing operations consists of:

<TABLE>
<CAPTION>
                                         1995    1994    1993 
                                       ------  ------  ------ 
<S>                                    <C>     <C>     <C>
Current taxes: 
 U.S. Federal--charge in lieu of 
 taxes ...............................   $454    $14     $-- 
 State and local .....................    111      3      -- 
                                       ------  ------  ------ 
                                          565     17      -- 
                                       ------  ------  ------ 
Deferred taxes: 
 U.S. Federal ........................ 
                                       ------  ------  ------ 
                                                            
                                         $565    $17     $-- 
                                       ======  ======  ====== 
</TABLE>


   The reasons for the difference between the provision for taxes and the
amount computed by applying the statutory federal income tax rate to income
(loss) before taxes are as follows:


<TABLE>
<CAPTION>
                                                      1995    1994      1993 
                                                    ------  ------  ---------- 
<S>                                                 <C>     <C>     <C>
U.S. federal statutory rate .......................     34%     34%        34% 
Computed expected tax provision (benefit)  ........   $493    $ 15    $(1,539) 
Increase (decrease) in taxes resulting from: 
 State and local taxes, net of federal tax benefit      72       2 
 Amortization of goodwill .........................     71      71         71 
 Portion of loss not currently realizable  ........                     1,468 
 Other ............................................    (71)    (71) 
                                                    ------  ------  ---------- 
                                                                           
Actual tax provision ..............................   $565    $ 17       $ -- 
                                                    ======  ======  ========== 
</TABLE>

   Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components
of the Company's deferred tax assets and liabilities are as follows:


<TABLE>
<CAPTION>
                                          DECEMBER 31, 
                                      ------------------- 
                                         1995      1994 
                                      --------  --------- 
<S>                                   <C>       <C>
Tax net operating loss carryforwards   $ 4,794    $ 4,130 
Inventory valuation differences  ....    2,070      1,736 
Other, net ..........................      389      1,057 
                                      --------  --------- 
 Sub-total ..........................    7,253      6,923 
Valuation allowance .................   (7,253)    (6,923) 
                                      --------  --------- 
                                                       
Total deferred taxes ................     $ --       $ -- 
                                      ========  ========= 
</TABLE>


   The net change in the valuation allowance in 1995 and 1994 was an increase 
of $330 and a decrease of $1,713, respectively.

   Total net federal, foreign and state and local income taxes paid (refunded),
in 1995, 1994, and 1993 were $52, $(9), and $(8), respectively.



                                     F-13


<PAGE>



                             VERNITRON CORPORATION

                           NOTES TO FINANCIAL STATEMENTS


NOTE 7 - PENSION ARRANGEMENTS

  The Company has two pension plans for which benefits and participation have
been frozen. Pension benefits under these plans are generally based upon years
of service and compensation. The Company's funding policy is to contribute
amounts to these plans sufficient to meet the minimum funding requirements set
forth in the Employee Retirement Income Security Act of 1974, plus such
additional amounts as the Company may determine to be appropriate from time to
time.

  Multi-employer plans covering certain union members generally provided
benefits of stated amounts for each year of service. During 1994, in connection
with the restructuring of the Motion Control group (see Note 8), the employment
of the union members participating in these multi-employer plans ended and, as
a result, contributions to these plans ceased. As of December 31, 1995, there
were no unpaid contributions to multi-employer plans.

  A summary of components of net periodic pension cost for the defined benefit
plans and the total contribution charged to pension expense for the
multi-employer plans follows:



<TABLE>
<CAPTION>
                                                  1995    1994    1993 
                                                ------  ------  ------ 
<S>                                             <C>     <C>     <C>
Defined benefit plans: 
Service cost-benefits earned during the period    $ --    $ --    $ -- 
Interest cost on projected benefit obligation       74      73     105 
Actual return on plan assets ..................    (25)      1       5 
Net amortization and deferral .................     17      (5)    (10) 
                                                ------  ------  ------ 
Net pension cost of defined benefit plans  ....     66      69     100 
Multi-employer plans ..........................             59     301 
                                                ------  ------  ------ 
Total pension expense .........................   $ 66    $128    $401 
                                                ======  ======  ====== 
</TABLE>

Assumptions used in accounting for the defined benefit plans as of the plans' 
measurement dates were: 

<TABLE>
<CAPTION>
                                               1995    1994    1993 
                                             ------  ------  ------ 
<S>                                          <C>     <C>     <C>
Weighted-average discount rate .............   7.5%    7.5%    7.5% 
Expected long-term rate of return on assets    6.0%    6.0%    7.3% 
</TABLE>

                                     F-14


<PAGE>


                           NOTES TO FINANCIAL STATEMENTS

                             VERNITRON CORPORATION


NOTE 7 - PENSION ARRANGEMENTS, (CONT'D)

 The following table sets forth the funded status and amount recognized in the
consolidated balance sheets for the Company's defined benefit pension plans.



<TABLE>
<CAPTION>
                                                          1995      1994      1993 
                                                       --------  --------  -------- 
<S>                                                    <C>       <C>       <C>
Actuarial present value of benefit obligations: 
Vested benefit obligation ............................   $1,116    $1,026    $1,003 
                                                       ========  ========  ======== 
Accumulated benefit obligation .......................   $1,116    $1,026    $1,003 
                                                       ========  ========  ======== 
Projected benefit obligations ........................   $1,116    $1,026    $1,003 
Less plan assets at fair market value ................      231        32        35 
                                                       --------  --------  -------- 
Projected benefit obligation in excess of plan assets       885       994       968 
Unrecognized net gain ................................       98        83        80 
                                                       --------  --------  -------- 
Net pension liability recognized in the balance sheet    $  983    $1,077    $1,048 
                                                       ========  ========  ======== 
</TABLE>


  Unrecognized net gains and losses are amortized over the average future
service lives of participants. Plan assets are invested in a managed portfolio
consisting primarily of equity securities.

  Under the Company's 401(k) plan, eligible employees may elect to contribute a
percentage of their earnings which the Company has matched up to 3% of gross
earnings based on the level of income. Company matching contributions were $325
in 1995 and $363 in 1994. The Company made no matching contribution in 1993.

NOTE 8 - OTHER INFORMATION

RESTRUCTURING PLAN -

  During 1993, the Company announced its plan to restructure its Motion Control
group. The motion control business had been organized as two separate
divisions. The plan consolidated the two divisions under a single operating
management based in San Diego. In connection with the restructuring, the
Company recorded a charge of $3,500. The charge included $2,300 for the
write-down of slow moving and excess inventory to net realizable value. In
addition, $1,200 was recorded for severance, early retirement, other
employee-related benefits and other related charges. As part of the
restructuring, the Company closed its Deer Park, New York facility.

 During 1994, the Company recorded an additional $1,315 charge related to this
restructuring, $1,015 of which provided additional inventory reserves to
reflect slower turnover of the inventory than was anticipated in the 1993
charge calculation. The remaining $300 of the 1994 charge was to adjust the
carrying amount of the Deer Park, New York facility.

 In September 1995, the Company sold the idle Deer Park, New York facility for
net proceeds of $1,401. Included in other expense, is a loss in the sale of
this facility of $233.


                                     F-15



<PAGE>



                             VERNITRON CORPORATION


                           NOTES TO FINANCIAL STATEMENTS


NOTE 8 - OTHER INFORMATION, (CONT'D)

STOCK OPTIONS -

     Options to purchase up to 193,000 shares of Vernitron common stock, with
exercise prices of $.75 - $.83 per share, have been issued to certain key
employees of the Company. Of that amount, 133,900 options are vested, with the
balance becoming vested as follows: 30,300 (1996) and 28,800 (1997). These
options are exercisable for up to seven years from the date of grant. There are
249,000 shares available for future grant.

INTEREST PAID - in 1995, 1994, and 1993 was $1,989, $1,883 and $2,168
respectively.

NOTE 9 - COMMITMENTS AND CONTINGENCIES

     Future minimum payments, under noncancellable operating leases (exclusive
of property expenses and net of sublease rental income), as of December 31,
1995, are as follows:

<TABLE>
<CAPTION>
<S>                  <C>
1996 ...............   $1,399 
1997 ...............    1,333 
1998 ...............    1,088 
1999 ...............    1,177 
2000 ...............      139 
2001 and thereafter       272 
                     -------- 
                       $5,408 
                     ======== 
</TABLE>

     Rent expense under such leases, net of sublease rental income, amounted to
$1,539 in 1995, $1,379 in 1994 and $1,348 in 1993.

     In February 1990, the Company sold and leased back its San Diego,
California facility under an operating lease. The Company has a deferred gain
as of December 31, 1995 on this transaction of $519, which is being amortized
to income over the ten year lease term as a reduction of annual rent expense.

     The Company is a defendant in various lawsuits, none of which is expected
to have a material adverse effect on the Company's financial position or
results of operations.

NOTE 10 - SUBSEQUENT EVENTS

     In February 1996, the company entered into a definitive merger agreement
to acquire Precision Aerotech, Inc. Precision Aerotech designs, manufactures
and markets laser scanners, precision metal optics, high performance air
bearings and precision machined parts sold predominantly in commercial markets.
Precision Aerotech's sales for the twelve months ended January 31, 1996 were
approximately $43.5 million.

     The definitive merger agreement contemplates the payment of $5 per share
in cash for each outstanding share of common stock of Precision Aerotech and
the repayment of Precision Aerotech's debt. It is expected that the purchase
will require approximately $19 million in cash, all of which Vernitron expects
will be financed with additional borrowings. Completion of the transaction is
subject to the satisfaction of customary conditions, including receipt of all
necessary financing by the Company. Shareholders owning 95% of Precision
Aerotech's common stock have agreed to sell their shares to Vernitron and vote
in favor of the merger. Subject to the foregoing, the acquisition is expected
to close in the second quarter of 1996.




                                  F-16


<PAGE>



                             VERNITRON CORPORATION


                 SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS

                            (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------
COL. A                            COL. B       COL. C     COL. D      COL. E       COL. F
- ----------------------------------------------------------------------------------------------
                                       Additions
                                 ----------------------         
                                 Balance at  Charged to  Charged to
                                 Beginning   Costs and   Other                    Balance at
       Classification            of Period   Expenses    Accounts    Deductions  End of Period
       --------------            ----------  ----------  ----------  ----------  -------------

<S>                              <C>         <C>         <C>         <C>         <C>

Allowance for doubtful accounts
- -------------------------------

Year ended December 31, 1995:       $345       $106                    $218(a)       $233
Year ended December 31, 1994:       $278       $124                    $ 57(a)       $345
Year ended December 31, 1993:       $291       $ 40                    $ 53(a)       $278


</TABLE>

- ----------------
(a)   Uncollectible accounts written off, net of recoveries.







                                     F-17



<PAGE>



                                                              EXHIBIT B TO
                                                              OFFERING CIRCULAR
- -------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


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

                                  FORM 10-QA-1


              QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                    FOR THE QUARTER ENDED SEPTEMBER 30, 1996

                         COMMISSION FILE NUMBER 0-16182

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

                            AXSYS TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)


              DELAWARE                                  11-1962029
   (State or other jurisdiction of                  (I.R.S. Employer
   incorporation or organization)                 Identification Number)

      645 MADISON AVENUE
      NEW YORK, NEW YORK                                  10022
(Address of principal executive offices)                (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (212) 593-7900

                             Vernitron Corporation
                  (former name, if changed since last report)

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

INDICATE BY CHECK MARK WHETHER THE REGISTRANT: (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS:

                                YES   X    NO


2,568,940 SHARES OF COMMON STOCK, $.01 PAR VALUE, WERE OUTSTANDING AS OF 
DECEMBER  20, 1996.




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


<PAGE>



                             VERNITRON CORPORATION
                                     INDEX

On December 11, 1996, the Registrant sold its wholly-owned subsidiary, L&S
Machine Co., Inc., which was acquired as part of its acquisition of Precision
Aerotech, Inc., on April 25, 1996. Since the acquisition, the Registrant has
included in its consolidated results of operations through September 30, 1996,
sales, operating income and interest expense attributable to L&S of $5,955,000,
$293,000 and $676,000, respectively. The Registrant is filing this amendment to
its Quarterly Report on Form 10-Q for the period ended September 30, 1996 to
report L&S as an asset held for disposal as of April 26, 1996. Accordingly, no
gain will be recorded in connection with the sale of L&S. Earnings per share
applicable to the Registrant's Common Stock, as originally reported, were $.08
and $.28 for the quarter and nine-month periods ended September 30, 1996,
respectively. After giving effect to the amendment, earnings per share for the
quarter and nine-month periods ended September 30, 1996 will be $.14 and $.38,
respectively.


<TABLE>
<CAPTION>
                                                                       PAGE
                                                                       ----
<S>                                                                   <C>

PART I.  FINANCIAL INFORMATION
- ------------------------------

Item 1.  Financial Statements (Unaudited):

  Condensed Consolidated Statements of Operations -
   Quarter Ended September 30, 1996 and 1995                            3

  Condensed Consolidated Statements of Operations -
   Nine Months Ended September 30, 1996 and 1995                        4

  Condensed Consolidated Balance Sheets -
   September 30, 1996 and December 31, 1995                             5

  Condensed Consolidated Statements of Cash Flows-
   Nine Months Ended September 30, 1996 and 1995                        6

  Notes to Condensed Consolidated Financial Statements                  7


Item 2.  Management's Discussion and Analysis of Financial
   Condition and Results of Operations                                 11


PART II.  OTHER INFORMATION
- ---------------------------

Item 6.  Exhibits and Reports on Form 8-K                              14

SIGNATURES                                                             14
- ----------

</TABLE>




                                       2



<PAGE>

PART 1. FINANCIAL INFORMATION

ITEM I. FINANCIAL STATEMENT 

                            VERNITRON CORPORATION 
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
           (Unaudited, dollars in thousands, except per share data) 

<TABLE>
<CAPTION>
                                                      QUARTER ENDED SEPTEMBER 
                                                                30, 
                                                     ----------------------- 
                                                         1996         1995 
                                                     -----------  ---------- 
<S>                                                  <C>          <C>
Net Sales ..........................................  $   24,233   $   15,633 
Cost of sales ......................................      18,121       11,806 
Selling, general and administrative expenses  ......       4,430        2,848 
Amortization of intangible assets ..................          55           53 
                                                     -----------  ---------- 
Operating income ...................................       1,627          926 
Interest expense ...................................         615          497 
Other (income) expense .............................           9          234 
                                                     -----------  ---------- 
Income before taxes ................................       1,003          195 
Charge in lieu of taxes ............................         396           76 
                                                     -----------  ---------- 
Net income .........................................         607          119 
Preferred stock dividends ..........................         221          159 
                                                     -----------  ---------- 
Net income (loss) applicable to common shareholders   $      386   $      (40) 
                                                     ===========  ========== 
Earnings (loss) per share ..........................  $     0.14   $    (0.02) 
                                                     ===========  ========== 
Weighted average common shares outstanding  ........   2,757,746    2,508,155 
                                                     ===========  ========== 
</TABLE>

          See notes to condensed consolidated financial statements. 



                                       3


<PAGE>

                              VERNITRON CORPORATION
                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
              (Unaudited, dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                   NINE MONTHS ENDED 
                                                                     SEPTEMBER 30, 
                                                               ----------------------- 
                                                                   1996         1995 
                                                               -----------  ---------- 
<S>                                                            <C>          <C>
Net Sales ....................................................  $   64,778   $   49,383 
Cost of sales ................................................      48,011       36,230 
Selling, general and administrative expenses .................      11,932        9,973 
Amortization of intangible assets ............................         157          157 
                                                               -----------  ---------- 
Operating income .............................................       4,678        3,023 
Interest expense .............................................       1,657        1,534 
Other (income) expense .......................................          (4)         249 
                                                               -----------  ---------- 
Income before taxes and extraordinary item ...................       3,025        1,240 
Charge in lieu of taxes ......................................       1,216          484 
                                                               -----------  ---------- 
Income before extraordinary item .............................       1,809          756 
Extraordinary loss on early extinguishment of debt, net of 
 tax benefit .................................................        (173)          -- 
                                                               -----------  ---------- 
Net income ...................................................       1,636          756 
Preferred stock dividends ....................................         626          417 
                                                               -----------  ---------- 
Net income applicable to common shareholders .................  $    1,010   $      339 
                                                               ===========  ========== 
Earnings per share: 
 Earnings before extraordinary charge ........................  $     0.44   $     0.14 
 Extraordinary charge ........................................       (0.06)          -- 
                                                               -----------  ---------- 
                                                                $     0.38   $     0.14 
                                                               ===========  ========== 
Weighted average common shares outstanding ...................   2,662,650    2,507,789 
                                                               ===========  ========== 
</TABLE>

          See notes to condensed consolidated financial statements. 


                                       4


<PAGE>


                            VERNITRON CORPORATION 
                    CONDENSED CONSOLIDATED BALANCE SHEETS 
                            (Dollars in thousands) 

<TABLE>
<CAPTION>
                                                                 SEPTEMBER 30,    DECEMBER 31, 
                                                                     1996             1995 
                                                               ---------------  -------------- 
                                                                  (UNAUDITED) 
<S>                                                            <C>              <C>
                                             ASSETS 
CURRENT ASSETS 
 Cash ........................................................      $ 5,677         $    91 
 Accounts receivable - net ..................................        13,269           8,525 
 Inventories - net ..........................................        23,533          16,544 
 Other current assets ........................................          710             651 
                                                               ---------------  -------------- 
  TOTAL CURRENT ASSETS .......................................       43,189          25,811 
PROPERTY, PLANT AND EQUIPMENT - net .........................        12,666           7,603 
EXCESS OF COST OVER NET ASSETS ACQUIRED - net ...............         6,466           6,624 
NET ASSETS HELD FOR DISPOSAL .................................       10,721 
OTHER ASSETS .................................................          499             447 
                                                               ---------------  -------------- 
  TOTAL ASSETS ...............................................      $73,541         $40,485 
                                                               ===============  ============== 
                              LIABILITIES AND SHAREHOLDERS' EQUITY 
CURRENT LIABILITIES 
 Accounts payable ............................................      $ 7,303         $ 5,315 
 Accrued expenses and other liabilities ......................        8,504           5,696 
 Current portion of long-term debt and capital lease 
  obligations ................................................        3,889             466 
                                                               ---------------  -------------- 
  TOTAL CURRENT LIABILITIES ..................................       19,696          11,477 
LONG-TERM DEBT & CAPITAL LEASES, less current portion  .......       33,715          11,047 
OTHER LONG-TERM LIABILITIES ..................................        2,314           2,697 
DEFERRED INCOME ..............................................          420             519 
SHAREHOLDERS' EQUITY: 
 Preferred Stock, issued and outstanding 738,584 shares in 
  1996 and 781,642 shares in 1995 ............................            7               8 
 Common Stock, issued and outstanding 2,561,920 shares in 
  1996 and 2,520,821 shares in 1995 ..........................           26              25 
 Capital in Excess of Par ....................................       15,817          14,712 
 Retained Earnings ...........................................        1,546              -- 
                                                               ---------------  -------------- 
  TOTAL SHAREHOLDERS' EQUITY .................................       17,396          14,745 
                                                               ---------------  -------------- 
  TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY .................      $73,541         $40,485 
                                                               ===============  ============== 
</TABLE>

          See notes to condensed consolidated financial statements. 


                                       5


<PAGE>

                            VERNITRON CORPORATION 
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
                      (Unaudited, dollars in thousands) 

<TABLE>
<CAPTION>
                                                              NINE MONTHS 
                                                          ENDED SEPTEMBER 30, 
                                                        ---------------------- 
                                                            1996        1995 
                                                        ----------  ---------- 
<S>                                                     <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES: 
 Net income ...........................................   $  1,636    $    756 
 Adjustments to reconcile net income to cash provided 
  by (used in) operating activities: 
 Extraordinary loss, net ..............................        173          -- 
 Realization of net operating loss carryforward  ......        877         436 
 Depreciation and amortization ........................      1,961       1,179 
 Increase in current assets, other than cash  .........     (1,857)     (1,085) 
 Decrease in current liabilities ......................       (928)     (1,158) 
 Decrease in long-term liabilities ....................       (508)       (615) 
 Other - net .........................................        (641)       (343) 
                                                        ----------  ---------- 
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  ..        713        (830) 
                                                        ----------  ---------- 
CASH FLOWS FROM INVESTING ACTIVITIES: 
 Capital expenditures .................................     (1,141)       (727) 
 Acquisition of business, net of cash acquired  .......     (4,728)         -- 
 Proceeds from sale of assets .........................        206       2,929 
                                                        ----------  ---------- 
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES  ..     (5,663)      2,202 
                                                        ----------  ---------- 
CASH FLOWS FROM FINANCING ACTIVITIES: 
 Proceeds from borrowings .............................     62,786      51,831 
 Repayment of borrowings ..............................    (51,830)    (53,149) 
 Redemption of preferred stock odd lot shares  ........       (420)         -- 
                                                        ----------  ---------- 
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES  ..     10,536      (1,318) 
NET INCREASE IN CASH ..................................      5,586          54 
CASH AT BEGINNING OF PERIOD ...........................         91          27 
                                                        ----------  ---------- 
CASH AT END OF PERIOD .................................   $  5,677    $     81 
                                                        ==========  ========== 
</TABLE>

          See notes to condensed consolidated financial statements. 



                                       6


<PAGE>



                             VERNITRON CORPORATION

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (Dollars in thousands)

NOTE 1 - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements include
Vernitron Corporation and its subsidiaries (the "Company"). These financial
statements have been prepared in accordance with generally accepted accounting
principles for interim financial information and with the instructions to Form
10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of
the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management, all
adjustments considered necessary for a fair presentation (consisting of normal
recurring accruals) have been included. Operating results for the quarter and
nine months ended September 30, 1996 are not necessarily indicative of the
results that may be expected for the year ending December 31, 1996. For further
information, refer to the financial statements and footnotes thereto included
in the Company's Annual Report on Form 10-K for the year ended December 31,
1995 and the Company's Current Reports on Form 8-K.

Certain reclassifications have been made to previously reported financial
statements to conform to current classifications.

Earnings per share data for the periods were computed by dividing net income
applicable to common shareholders by the weighted average number of shares of
common stock outstanding during such periods. The calculation of weighted
average number of shares assumes the conversion of those common stock
equivalents which have a dilutive effect on earnings for the period presented.
Common stock equivalents consist of warrants issued in connection with the
Company's new credit facility (see Note 5) and employee stock options.

NOTE 2 - SUPPLEMENTAL CASH FLOW INFORMATION
<TABLE>
<CAPTION>
                                               NINE MONTHS ENDED 
                                                 SEPTEMBER 30, 
                                              ------------------ 
                                                 1996      1995 
                                              --------  -------- 
<S>                                           <C>       <C>
Cash paid for: 
 Interest                                       $1,395    $1,446 
                                              ========  ======== 
 Income Taxes                                   $  441    $   55 
                                              ========  ======== 
Non-cash investing and financing activities: 
                                                             $ 
 Equipment acquired under capital leases        $  590        -- 
                                              ========  ======== 
</TABLE>


NOTE 3 - ACQUISITION OF PRECISION AEROTECH, INC.

On April 25, 1996, the Company completed its previously announced acquisition
of Precision Aerotech, Inc. ("PAI"). Pursuant to the Agreement and Plan of
Merger dated February 16, 1996, each outstanding share of common stock of PAI
was canceled and converted into the right to receive $5.00 per share in cash.
Based on 789,208 shares of PAI Common Stock outstanding immediately prior to
the acquisition, the aggregate consideration paid therefor was $3.9 million. In
addition, the Company repaid $12 million of borrowings under PAI term loans.
Precision Aerotech designs, manufactures and markets laser scanners, precision
metal optics, high performance air bearings and precision machined parts sold
predominantly in commercial markets.



                                       7


<PAGE>


                             VERNITRON CORPORATION
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (Dollars in thousands)


The acquisition has been accounted for under the purchase method of accounting
and, accordingly, the results of operations of PAI have been included in the
accompanying consolidated financial statements since the date of acquisition.
The cost of the acquisition has been allocated on the basis of the estimated
fair market value of the assets acquired and liabilities assumed. During the
acquisition process, the Company determined that L&S Machine Company, Inc.,
("L&S") a wholly-owned subsidiary of PAI which manufactures structural
components for the aerospace industry, did not fit its long-term strategy and
would be subsequently sold. As a result, L&S has been accounted for as a net
asset held for disposal as of the PAI acquisition date. The portion of the PAI
acquisition cost allocated to this asset represents the net proceeds expected
to be realized upon sale, which includes an amount for estimated results of
operations of the L&S business during the holding period. Through September 30,
1996, L&S had sales and operating income of $5,955 and $293, respectively. In
addition, the amount of interest expense attributable to L&S through September
30, 1996 was $676.

Summarized below are the unaudited pro forma results of operations of the
Company as if PAI had been acquired at the beginning of the periods presented:

<TABLE>
<CAPTION>
                                         PRO FORMA 
                                        NINE MONTHS 
                                    ENDED SEPTEMBER 30, 
                                   -------------------- 
                                      1996       1995 
                                   ---------  --------- 
<S>                                <C>        <C>
Net sales                            $74,280    $69,029 
Income before extraordinary item       1,830      1,137 
Net income                             1,657      1,137 
Earnings per share: 
 Income before extraordinary item       0.45       0.29 
 Net income                             0.39       0.29 
</TABLE>


The pro forma financial information presented above is not necessarily
indicative of either the results of operations that would have occurred had the
acquisition taken place at the beginning of the periods presented or the future
operating results of the combined companies. Pro forma income before
extraordinary item and net income for the nine months ended September 30, 1996
include certain special charges totaling approximately $400.

NOTE 4 - INVENTORIES

Inventories have been determined generally by lower of cost (first-in, 
first-out or average) or market. Inventories consist of:

<TABLE>
<CAPTION>
                   SEPTEMBER 30,    DECEMBER 31, 
                       1996             1995 
                 ---------------  -------------- 
<S>              <C>              <C>
Raw materials         $ 8,812         $ 7,203 
Work-in-process        10,437           5,293 
Finished goods          9,904           9,255 
                 ---------------  -------------- 
                       29,153          21,751 
Less reserves           5,620           5,207 
                 ---------------  -------------- 
                      $23,533         $16,544 
                 ===============  ============== 
</TABLE>

                                       8


<PAGE>


                             VERNITRON CORPORATION
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (Dollars in thousands)

NOTE 5 - LONG-TERM DEBT

In order to obtain the funds necessary to finance the Company's acquisition of
PAI (see Note 3), to refinance PAI's and the Company's existing debt and pay
the fees and expenses related to the acquisition and refinancing, Vernitron
entered into a Credit Agreement, dated April 25, 1996 (and subsequently amended
as of September 25, 1996), between the Company, the various banks named therein
and Banque Paribas, as agent, providing for borrowings under a $37 million
senior secured credit facility (the "Credit Facility"). The Credit Facility is
comprised of (i) a term loan in the principal amount of $14 million maturing in
four years, (ii) a term loan in the principal amount of $12 million maturing in
six years and (iii) a revolving credit line in an aggregate principal amount of
up to the lesser of $11 million or the borrowing base in effect from time to
time, maturing in four years. The Credit Facility contains certain provisions
and covenants which, among other things, impose limitations with respect to the
incurrence of additional liens and indebtedness, mergers, consolidations and
specified sales of assets, and requires the Company to meet certain financial
tests including minimum levels of earnings and net worth and various other
financial ratios. In addition, the Credit Facility prohibits the payment of
cash dividends. The cumulative dividends in arrears on the Company's Preferred
Stock as of September 30, 1996 was $536.

In connection with the acquisition and financing and before giving effect to
the one-for-five reverse stock split (see Note 6), the Company granted to
Banque Paribas a warrant (the "Banque Paribas Warrant") to acquire up to
666,312 shares of Common Stock at an exercise price of $.01 per share and a
warrant to an affiliate of Banque Paribas, Paribas Principal, Inc., (the
"Paribas Principal Warrant"), to acquire up to 776,388 shares of Common Stock
at an exercise price of $1.25 per share. In connection therewith, the parties
entered into a Warrant Purchase Agreement containing customary terms and
conditions. The Company also authorized the granting to an affiliate of
Donaldson, Lufkin & Jenrette Securities Corporation of a warrant (the
"Donaldson Lufkin Jenrette Warrant") to acquire up to 100,000 shares of Common
Stock at an exercise price of $1.25 per share. Adjusted to give effect to the
reverse stock split, the Banque Paribas Warrant entitles the holder thereof to
acquire up to 133,263 shares of at an exercise price of $.05 per share, the
Paribas Principal Warrant entitles the holder thereof to acquire up to 155,278
shares at an exercise price of $6.25 per share and the Donaldson Lufkin &
Jenrette Warrant entitles the holders thereof to acquire up to 20,000 shares at
an exercise price of $6.25 per share.

NOTE 6 - COMMON STOCK

On July 25, 1996, the Company completed a one-for-five reverse stock split of
its $0.01 par value common stock following approval of the reverse stock split
by the Company's stockholders at the Company's 1996 Annual Meeting of
Stockholders. In conjunction with the split, the Company's Certificate of
Incorporation has been amended to reduce the number of shares of Common Stock
authorized for issuance to 4,000,000. The reverse stock split reduced the
number of shares of common stock outstanding from 12,758,737 to 2,552,195. The
stated par value of each share was not changed from $0.01. All earnings per
share data presented in this report has been restated to reflect the reverse
stock split.







                                       9


<PAGE>


                             VERNITRON CORPORATION
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (Dollars in thousands)









NOTE 7 - OTHER INFORMATION




<TABLE>
<CAPTION>
                                              SEPTEMBER 30,    DECEMBER 31,
                                                  1996             1995 
                                            ---------------  --------------
<S>                                         <C>              <C>           
Allowance for doubtful accounts                  $  394           $  278 
                                            ===============  ==============
Accumulated depreciation and amortization                                
 of property, plant and equipment                $6,802           $5,075 
                                            ===============  ==============
Accumulated amortization of excess of cost                               
 over net assets acquired                        $  994           $  836 
                                            ===============  ==============
</TABLE>
                                      10


<PAGE>



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
         RESULTS OF OPERATIONS (Dollars in thousands)

RESULTS OF OPERATIONS

On April 25, 1996, the Company completed its acquisition of PAI. The
acquisition has been accounted for under the purchase method of accounting and,
accordingly, the results of PAI's continuing product lines have been included
in the Condensed Consolidated Statements of Operations since the date of
acquisition. Net sales from the continuing PAI product lines are included in
the Motion Control product group.

Net sales by product group were as follows:

<TABLE>
<CAPTION>
                           QUARTER ENDED       NINE MONTHS ENDED 
                           SEPTEMBER 30,         SEPTEMBER 30, 
                       --------------------  -------------------- 
                          1996       1995       1996       1995 
                       ---------  ---------  ---------  --------- 
<S>                    <C>        <C>        <C>        <C>
Motion Control           $13,998    $ 5,634    $32,098    $18,681 
Industrial Components     10,235      9,999     32,680     30,702 
                       ---------  ---------  ---------  --------- 
 Net Sales               $24,233    $15,633    $64,778    $49,383 
                       =========  =========  =========  ========= 
</TABLE>


QUARTER ENDED SEPTEMBER 30, 1996 COMPARED TO THE QUARTER ENDED SEPTEMBER 30,
1995

Net sales for the third quarter of 1996 increased by $8.6 million or 55%,
compared to the same period in 1995. The acquisition of pai accounted for $7.6
million of the increase.

The Motion Control group's sales (electromagnetic components and subsystems,
laser scanners, precision metal optics and high performance air bearings)
increased in 1996 by $8.4 million, or 149%, as compared to 1995. The
acquisition of PAI accounted for $7.6 million of the increase. Bookings for the
group were $13.9 million in the third quarter of 1996, an increase of $9.2
million, or 196%, compared to the comparable quarter in 1995. The acquisition
of PAI resulted in an increase in bookings of $8.8 million. The nature of the
Motion Control group's bookings results in an uneven pattern from quarter to
quarter and does not necessarily reflect overall business trends. Backlog at
September 30, 1996, was $38.3 million, compared to $16.1 million at December
31, 1995. of the $38.3 million backlog at September 30, 1996, $24.1 million
relates to the PAI product lines.

The Industrial Components group's sales (bearings and connectors) increased in
1996 by $.2 million, or 2%, compared to 1995. Bookings for the group were $10
million, a decrease of $.4 million, or 4%, compared to 1995, primarily as a
result of lower bookings in the bearing product line reflecting a softening of
orders from original equipment manufacturers. Backlog at September 30, 1996 was
$10.8 million, compared to $11.9 at December 31, 1995.

Operating income was $1.6 million in 1996, as compared to $.9 million in 1995,
representing a $.7 million increase. This increase was primarily due to the
higher sales volume. Gross margin on sales was 25.2% in 1996 as compared to
24.5% in 1995.

Selling, general and administrative expenses increased by $1.6 million in 1996
primarily due to the acquisition of PAI. Selling, general and administrative
expenses as a percentage of sales was 18% in both 1996 and 1995.




                                      11


<PAGE>




Interest expense increased by $.1 million in 1996 as a result of higher average
borrowings due to the acquisition of PAI. The effect of the higher average
borrowings was substantially offset by the reduction of interest expense
attributed to net assets held for disposal (see Note 3 to the Condensed
Consolidated Financial Statements) and the effect of lower interest rates
resulting from a lower prime rate and more favorable terms under the Company's
new credit facility (see Note 5 to the Condensed Consolidated Financial
Statements).

NINE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO THE NINE MONTHS ENDED
SEPTEMBER 30, 1995

Net sales for the first nine months of 1996 increased by $15.4 million, or 31%
compared to the same period in 1995. The acquisition of PAI accounted for $13.4
million of the increase.

The Motion Control group's sales (electromagnetic components and sub-systems,
laser scanners, precision metal optics and high performance air bearings)
increased in 1996 by $13.4 million, or 72%, as compared to 1995. The
acquisition of PAI accounted for substantially all of the increase in sales.
Bookings for the group were $31.4 million in 1996, an increase of $12.1 million
or 63%, compared to 1995. The acquisition of PAI resulted in an increase in
bookings of $14.6 million while the remaining product lines in the group had a
decrease in bookings of $2.5 million this decrease is primarily due to lower
European orders for industrial resolvers and lower government spare parts
orders for potentiometers. The nature of the Motion Control group's bookings
results in an uneven pattern from quarter to quarter and does not necessarily
reflect overall business trends.

The Industrial Components group's sales (bearings and connectors) increased in
1996 by $2 million, or 6%, compared to 1995. Sales of bearings were up by 13%,
reflecting increased business with original equipment manufacturers. Industrial
Component's bookings were $31.7 million, a decrease of $.3 million, or 1%,
compared to 1995.

Operating income was $4.7 million in 1996, as compared to $3 million in 1995,
representing a $1.7 million increase. This increase was primarily due to the
higher sales volume partially offset by an unfavorable sales mix of lower
margin products in the Motion Control group. Gross margin on sales was 25.9% in
1996, as compared to 26.6% in 1995.

Selling, general and administrative expenses increased by $2.0 million in 1996
primarily due to the acquisition of PAI. Selling, general and administrative
expenses as a percentage of sales decreased to 18% in 1996, compared to 20% in
1995.

Interest expense increased $.1 million in the first nine months of 1996 as a
result of higher average borrowings due to the acquisition of PAI. The effect
of the higher average borrowings was substantially offset by the reduction of
interest expense attributed to net assets held for disposal (see Note 3 to the
Condensed Consolidated Financial Statements) and the effect of lower interest
rates resulting from a lower prime rate and the more favorable terms under the
Company's new credit facility (see Note 5 to the Condensed Consolidated
Financial Statements).

LIQUIDITY AND CAPITAL RESOURCES

Cash provided by operations was $.7 million in 1996 as compared to cash used of
$.8 million in 1995. This improvement was primarily due to higher cash earnings
in the current year partially offset by an increased level of investment in
working capital.

Cash used in investing activities was $5.7 million in 1996 as compared to cash
provided of $2.2 million in 1995. During the second quarter of 1996 the Company
acquired PAI (see Note 3 to the Condensed Consolidated Financial Statements).
During the first nine months of 1995, $2.9 million was generated from the sale
of assets of the Electronics Components business which was discontinued during
1994 and from the sale of its idle Deer Park, New York facility.

Cash provided by financing activities was $10.5 million in 1996 as compared to
cash used of $1.3 million in 1995. The increase is primarily due to the
borrowings used to fund the aforementioned acquisition of PAI (see Note 3 to
the Condensed Consolidated Financial Statements) and an unusually high cash
balance at the end of the quarter due to the timing of cash receipts and
reductions of borrowing under the Company's revolving credit line.





                                      12



<PAGE>



The Company had no material commitments for capital expenditures as of
September 30, 1996.

As discussed in Note 5 to the Condensed Consolidated Financial Statements, the
Company entered into a new $37 million senior secured credit facility in
connection with its acquisition of PAI. The Company believes this new credit
facility and cash generated from the combined operations will be sufficient to
meet the future capital expenditure and working capital requirements of the
combined companies and required debt amortization under its new credit
facility.



                                       13


<PAGE>



                           PART II. OTHER INFORMATION


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a)  Exhibits:

    Exhibit 3:  Amendment to Articles of Incorporation

    Exhibit 10:  Amendment No. 1 to Bank Credit Agreement

    Exhibit 27: Financial Data Schedule (for SEC use only).

    Exhibit 99: Press release, dated October 7, 1996.

b)  Reports on Form 8-K

    None.




                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



Date:  December 20, 1996              VERNITRON CORPORATION



                                      By: /s/ Stephen W. Bershad
                                         ------------------------------------
                                         Stephen W. Bershad
                                         Chief Executive Officer


                                      By: /s/ Raymond F. Kunzmann
                                         -------------------------------------
                                         Raymond F. Kunzmann
                                         Vice President - Finance, Controller
                                         and Chief Financial Officer




                                      14



<PAGE>

      Facsimile copies of the Letter of Transmittal will be accepted. Letters
of Transmittal, certificates for the Preferred Stock and any other required
documents should be sent by each holder or his broker, dealer commercial bank,
trust company or other nominee to the Exchange Agent at one of the addresses as
set forth below:


                 The Exchange Agent for the Exchange Offer is:


                    CHASEMELLON SHAREHOLDER SERVICES, L.L.C.


                               By Facsimile                   By Hand or 
        By Mail:               Transmission               Overnight Courier:
ChaseMellon Shareholder    (For Eligible                ChaseMellon Shareholder
      Services                   Institutions Only)             Services
Reorganization Department     (201) 329-8936          Reorganization Department
    Midtown Station                                    120 Broadway - 13th Fl.
     P.O. Box 798              Confirm Facsimile          New York, NY 10271
  New York, NY 10018                by Telephone:
                             (For Confirmation Only)
                                  (201) 296-4764

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



<PAGE>


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



                            AXSYS TECHNOLOGIES, INC.
                        (formerly Vernitron Corporation)

                        Letter of Transmittal in Respect
                            of its Offer to Exchange

                          0.75 Shares of Common Stock
                            Par Value $.01 Per Share
                                      for
   Each Share of its $1.20 Cumulative Exchangeable Redeemable Preferred Stock

                       Pursuant to its Offering Circular
                            dated February 13, 1997

                  THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M.,
         NEW YORK CITY TIME, ON MONDAY, MARCH 17, 1997, UNLESS EXTENDED
                               ------------------

         TENDERS OF SHARES OF PREFERRED STOCK MAY BE WITHDRAWN AT ANY TIME
UNTIL THE EXPIRATION DATE, AND IF NOT OTHERWISE ACCEPTED BY THE COMPANY, AT ANY
TIME AFTER APRIL 11, 1997.

         TO: CHASEMELLON SHAREHOLDER SERVICES, LLC, THE EXCHANGE AGENT

<TABLE>
<CAPTION>
<S>                                         <C>                                   <C>
    By Hand or Overnight Delivery:                    By Facsimile:                           By Mail:
ChaseMellon Shareholder Services, L.L.C.             (201) 329-8936               ChaseMellon Shareholder Svcs., L.L.C.
       Reorganization Department                                                      Reorganization Department
        120 Broadway - 13th Fl.              Confirmation by Telephone to:                 Midtown Station
          New York, NY 10271                       (201) 296-4764                            P.O. Box 798
                                                                                         New York, NY 10018

</TABLE>

         Delivery of this instrument to an address, or transmission of
instructions via a facsimile number, other than as set forth above will not
constitute a valid delivery.

         The undersigned acknowledges receipt of the Offering Circular, dated
February 13, 1997 (the "Offering Circular"), of Axsys Technologies, Inc. (the
"Company") and this Letter of Transmittal, which together constitute the
Company's offer (the "Exchange Offer") to exchange 0.75 shares of Common Stock,
par value $.01 per share (the "Common Stock"), of the Company for each
outstanding share of $1.20 Cumulative Exchangeable Redeemable Preferred Stock,
par value $.01 per share (the "Preferred Stock"), of the Company.

         This Letter of Transmittal is to be used (i) if certificates for
shares of Preferred Stock are to be physically delivered to the Exchange Agent
herewith, or (ii) if tenders of shares are to be made by book-entry transfer to
one of the accounts maintained by the Exchange Agent at The Depository Trust
Company ("DTC") or the Philadelphia Depository Trust Company ("PHILADEP")
(together with DTC, sometimes collectively referred to herein as the "Book
Entry Transfer Facilities" and sometimes individually referred to herein as a
"Book Entry Transfer Facility") pursuant to the procedures set forth in the
Offering Circular under the caption "The Exchange Offer - Tenders - General," 
or (iii) if tenders of shares are to be made according to the guaranteed 
delivery procedures set forth in the Offering Circular under the caption 
"The Exchange Offer - Guaranteed Delivery Procedures". Capitalized terms 
used herein and not otherwise defined herein shall have the respective
meanings assigned to them in the Offering Circular.

         HOLDERS MUST COMPLETE THE TABLE IN BOX ONE AND SIGN IN BOX TWO TO
TENDER SHARES OF PREFERRED STOCK. HOLDERS WHO WISH TO TENDER THEIR SHARES OF
PREFERRED STOCK MUST, AT A MINIMUM, COMPLETE COLUMNS (1) THROUGH (3) IN THE
TABLE IN BOX ONE AND COMPLETE AND SIGN WHERE SIGNATURES ARE REQUIRED (BOX TWO).
If only those columns are completed, the holder of Preferred Stock will be
deemed to have tendered for exchange, all Preferred Stock listed in the table 
in Box One unless otherwise indicated in the space provided at the top of Box 
One. If a holder of Preferred Stock wishes to tender less than all of such 
Preferred Stock, column (4) must be completed in full, and such holder should 
refer to Instruction 5.



<PAGE>




______________________________________________________________________________


                   NOTE: SIGNATURE(S) MUST BE PROVIDED BELOW
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

         Holders of Preferred Stock who wish to tender with respect to their
Preferred Stock and (i) whose shares of Preferred Stock are not immediately
available, or (ii) who cannot deliver their shares of Preferred Stock, or any
other documents required hereby prior to the Expiration Date, or (iii) who
cannot complete the procedure for book-entry transfer on a timely basis, must
tender with respect to their Preferred Stock according to the guaranteed
delivery procedures set forth in the Offering Circular under "The Exchange
Offers - Guaranteed Delivery Procedures." See Instruction 2.

____     CHECK HERE IF TENDERED SHARES OF PREFERRED STOCK ARE ENCLOSED HEREWITH.

____     CHECK HERE IF TENDERED SHARES OF PREFERRED STOCK ARE BEING DELIVERED 
         BY BOOK-ENTRY TRANSFER MADE TO THE ACCOUNT MAINTAINED BY THE EXCHANGE
         AGENT WITH DTC OR PHILADEP AND COMPLETE THE FOLLOWING:

Name of Tendering Institution       __________________________________________


DTC/PHILADEP Account Number         __________________________________________


Transaction Code Number             __________________________________________


____     CHECK HERE IF TENDERED SHARES OF PREFERRED STOCK ARE BEING DELIVERED 
         PURSUANT TO A NOTICE OF GUARANTEED DELIVERY PREVIOUSLY SENT TO THE
         EXCHANGE AGENT AND COMPLETE THE FOLLOWING:

Name(s) of Registered Holder(s)     __________________________________________

Date of Execution of Notice of Guaranteed Delivery     _______________________

Window Ticket Number (if available)    ________________________________________


Name of Institution which Guaranteed Delivery      ____________________________


DTC/PHILADEP Account Number (If delivered by book-entry transfer)   ___________

_______________________________________________________________________________

<PAGE>

<TABLE>
<CAPTION>

<S>                                                            <C>                      <C>                   <C>


________________________________________________________________________________________________________________________________
                                    BOX ONE
_________________________________________________________________________________________________________________________________

                         DESCRIPTION OF PREFERRED STOCK
_________________________________________________________________________________________________________________________________
                             (1)                                         (2)                 (3)                   (4)
_________________________________________________________________________________________________________________________________
                                                                 Certificate Number(s)                        Number of Shares of
Name(s) and Address(es) of Registered Holder(s)                    (Attach list, if         Aggregate           Preferred Stock
(See Note below)* (Please fill in, if Blank)                         necessary)          Number of Shares        Tendered(a)
_________________________________________________________________________________________________________________________________

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

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

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

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

                                                              --------------------------------------------------------------------
                                                     Total:
- ----------------------------------------------------------------------------------------------------------------------------------
   *    Any beneficial holder whose shares of Preferred Stock are registered in the name of his broker, dealer, commercial bank,
        trust company or other nominee and who wishes to tender shares of Preferred Stock should contact such registered holder
        promptly and instruct such registered holder to tender Preferred Stock on his behalf.  If such beneficial holder wishes to
        tender shares of Preferred Stock on his own behalf, such beneficial holder must, prior to completing and executing this
        Letter of Transmittal and delivering his Preferred Stock, either make appropriate arrangements to register ownership of the
        Preferred Stock in such holder's name or obtain a properly completed stock power from the registered holder reflecting the
        change in ownership.  The transfer of record ownership of Preferred Stock may take considerable time and, depending on
        when such transfer is requested, may not be accomplished prior to the Expiration Date.
   (a)  Need not be completed by holders who wish to tender all shares of Preferred Stock listed in column (3).
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>





                                       2


<PAGE>



Ladies and Gentlemen:

         In accordance with the terms and subject to the conditions set forth
in the Offering Circular, the undersigned hereby tenders to the Company the
above-described number of shares of Preferred Stock. Subject to, and effective
upon acceptance for exchange of the shares of Preferred Stock tendered
herewith, the undersigned hereby exchanges, assigns and transfers to, or upon
the order of, the Company all right, title and interest in and to all the
shares of Preferred Stock that are being tendered hereby and that are being
accepted for exchange pursuant to the Exchange Offer, and irrevocably
constitutes and appoints the Exchange Agent the true and lawful agent and
attorney-in-fact of the undersigned with respect to such Preferred Stock (with
full knowledge that the Exchange Agent also acts as agent for the Company),
with full power of substitution (such power of attorney being deemed to be an
irrevocable power coupled with an interest), to (a) deliver certificates for
such shares of Preferred Stock or transfer ownership of such shares of
Preferred Stock on the account books maintained by the Exchange Agent at the
Book Entry Transfer Facilities, together with, in either case, all accompanying
evidences of transfer and authenticity, to or upon the order of the Company,
(b) present such shares of Preferred Stock for transfer on the books of the
Company, and (c) receive all benefits and otherwise exercise all rights of
beneficial ownership of such Preferred Stock, all in accordance with the terms
of the Exchange Offer.

         The undersigned hereby represents and warrants that the undersigned
has full power and authority to tender, exchange, assign and transfer the
shares of Preferred Stock tendered hereby, and that when the same are accepted
for exchange by the Company, the Company will acquire good and unencumbered
title thereto, free and clear of all liens, restrictions charges and
encumbrances and such shares of Preferred Stock shall not be subject to any
adverse claims. The undersigned will, upon request, execute and deliver any
additional documents deemed by the Exchange Agent or the Company to be
necessary or desirable to complete the exchange, assignment and transfer of the
shares of Preferred Stock tendered hereby.

         Shares of Preferred Stock properly tendered and not withdrawn will be
accepted as soon as practicable after the satisfaction or waiver of all
conditions to the Exchange Offer. Tenders of shares of Preferred Stock may be
withdrawn at any time until the Expiration Date and, if not otherwise accepted
by the Company, at any time after April 11, 1997, by delivery of a notice of
withdrawal or revocation to the Exchange Agent. See "The Exchange Offer -
Withdrawal of Tenders" in the Offering Circular.

         The Exchange Offer is subject to a number of conditions, each of which
may be waived or modified by the Company, as more particularly set forth in the
Offering Circular. The undersigned recognizes that as a result of such
conditions the Company may not be required to exchange any of the Preferred
Stock tendered hereby. In such event, shares of Preferred Stock not exchanged
will be returned to the undersigned at the address shown below the
undersigned's signature(s) unless otherwise indicated under "Special Delivery
Instructions."

         THE UNDERSIGNED UNDERSTANDS THAT THE UNDERSIGNED WILL BE DEEMED TO
HAVE WAIVED THE RIGHT TO RECEIVE ANY DIVIDENDS ON THE PREFERRED STOCK WHICH ARE
UNPAID AT THE TIME OF THE EXPIRATION DATE.

         All authority conferred or agreed to be conferred herein shall survive
the death or incapacity of the undersigned, and any obligation of the
undersigned hereunder shall be binding upon the heirs, executors,
administrators, legal and personal representatives, successors in interest and
assigns of the undersigned. The undersigned understands that tenders of shares
of Preferred Stock pursuant to any of the procedures described in the Offering
Circular and in this Letter of Transmittal will constitute a binding agreement
between the undersigned and the Company upon the terms and subject to the
conditions of the Exchange Offer.

         Unless otherwise indicated herein under "Special Issuance and Delivery
Instructions," please issue the certificates for the shares of Common Stock and
return any Preferred Stock not tendered or not accepted for exchange, in the
name(s) of the undersigned at the address set forth above under "Description of
Preferred Stock" in Box One. In the event that the Special Issuance and
Delivery Instructions are completed, please issue the certificates for the
shares of Common Stock, and/or return such certificates for shares of Preferred
Stock and/or the certificates for the shares of Common Stock, to the person or
persons so indicated. Holders tendering Preferred Stock by book-entry transfer
may request that any shares of Preferred Stock not accepted for exchange be
returned by crediting such account maintained at the Book Entry Transfer
Facilities as such holder may designate by making an appropriate entry under
"Special Issuance and Delivery Instructions." The undersigned recognizes that
the Company has no obligation pursuant to the "Special Issuance and Delivery
Instructions" to make arrangements for the transfer of any Preferred Stock from
the name of the registered holder(s) thereof if the Company does not accept for
exchange any of the Preferred Stock so tendered.


                                       3

<PAGE>



- ------------------------------------------------------------------------------
                   SPECIAL ISSUANCE AND DELIVERY INSTRUCTIONS
                         
                         (SEE INSTRUCTIONS 1, 7 AND 8)

         To be completed ONLY if (i) certificates for the shares of Preferred
Stock (if any) not tendered or not accepted for exchange are to be delivered to
and issued in the name of someone other than the person whose signature appears
on the face of this Letter of Transmittal or (ii) if shares of Preferred Stock
tendered by book-entry transfer which are not accepted for exchange are to be
returned by credit to an account maintained at a Book Entry Transfer Facility.

Issue and Mail:
(check appropriate box(es)):

____ Shares of Common Stock to:

____ Shares of Preferred Stock to:

Name:
      ------------------------------------------------------------------------
                          (Please Print)
Address:
        ----------------------------------------------------------------------

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

- ------------------------------------------------------------------------------
                         (Include Zip Code)

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

                 (Tax Identification or Social Security Number)

CREDIT UNEXCHANGED PREFERRED STOCK TENDERED BY BOOK-ENTRY TRANSFER TO THE BOOK
ENTRY TRANSFER FACILITY ACCOUNT SET FORTH BELOW:

- ------------------------------------------------------------------------------
                    (DTC/PHILADEP Account Number)

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




                                       4



<PAGE>




                                    BOX TWO
- ------------------------------------------------------------------------------

               SIGN HERE WHETHER OR NOT SHARES OF PREFERRED STOCK
                      ARE BEING PHYSICALLY TENDERED HEREBY
                               (PLEASE COMPLETE)



- ----------------------------------   -----------------------------------------
  Signature of Registered Holder           Signature of Registered Holder
    or Authorized Signatory          or Authorized Signatory (If more than one)


- ---------------------------------    ------------------------------------------
       Type or Print Name                   Type or Print Name

Dated:______________,  19            Dated:___________,   19


- --------------------------------     ------------------------------------------
       Type or Print Name                   Type or Print Name

Dated:______________, 19           Dated:____________,   19

Tax Identification or Social Security No(s):
                                            ----------------------------------


Must be signed by registered holder(s) exactly as name(s) appear(s) on
certificate(s) for Preferred Stock or on a security position listing or by
person(s) authorized to become registered holder(s) by certificates and
documents transmitted herewith. If signature is by a trustee, executor,
administrator, guardian, attorney-in fact, officer of a corporation, agent or
other person acting in a fiduciary or representative capacity, please provide
the following information and see Instruction 6.


Name                                 Address

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


- --------------------------------     ------------------------------------------
          Please Print                          Include Zip Code

                                     Area Code and Tel. No.

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


Capacity (Full Title)
                     ----------------------------------------------------------


                         GUARANTEE OF SIGNATURE(S) (IF
                      REQUIRED - SEE INSTRUCTIONS 1 AND 6)

Name of Firm:
             ------------------------------------------------------------------


Authorized Signature:
                     ----------------------------------------------------------


Title:
      -------------------------------------------------------------------------


Dated:
      ------------------------------------------------------------------, 19
                      (Please complete Substitute Form W-9
                  in Box Three of this Letter of Transmittal)
- -------------------------------------------------------------------------------






                                       5




<PAGE>

<TABLE>
<CAPTION>
                                                                BOX THREE
- ----------------------------------------------------------------------------------------------------------------------------------
                                              PAYER'S NAME: CHASEMELLON SHAREHOLDER SERVICES
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                                                                      <C>
SUBSTITUTE                     Part I - Taxpayer Identification Number - For All Accounts.
                               (Enter taxpayer identification number in the appropriate box.           ----------------------
FORM W-9                       For most individuals, this is your social security number.               Social Security Number
                               If you do not have a number, see How to Obtain a TIN in the                         or
Department of the Treasury     enclosed Guidelines.)
Internal Revenue Service                                                                                ---------------------
                               Note:  If the account is in more than one name, see the chart                   Employer
                               on the enclosed Guidelines to determine what number to give.             Identification Number
Payer's Request for Taxpayer
Identification Number
                              ----------------------------------------------------------------------------------------------------
                              Part II - For Payees Exempt From Backup Withholding (see enclosed Guidelines)


         
- ----------------------------------------------------------------------------------------------------------------------------------
Certification - Under penalties of perjury, I certify that: 

(1)    The number shown on this form is my correct taxpayer identification 
       number (or I am waiting for a number to be issued to me), and 

(2)    I am not subject to backup withholding either because I have not been 
       notified by the Internal Revenue Service ("IRS") that I am subject to 
       backup withholding as a result of a failure to report all interest or 
       dividends, or the IRS has notified me that I am no longer subject to backup 
       withholding.
- ----------------------------------------------------------------------------------------------------------------------------------

Signature ______________________________________________________  Date  ____________________________ , 1997

- ----------------------------------------------------------------------------------------------------------------------------------
 NOTE:   FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP
         WITHHOLDING OF 20% OF ANY PAYMENTS MADE TO YOU PURSUANT TO THE OFFER.
         PLEASE REVIEW ENCLOSED GUIDELINES FOR CERTIFICATION OF TAXPAYER
         IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS.

- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                  INSTRUCTIONS

                    FORMING PART OF THE TERMS AND CONDITIONS
                             OF THE EXCHANGE OFFER

         1. GUARANTEE OF SIGNATURES. Except as otherwise provided below, all
signatures on this Letter of Transmittal must be guaranteed by a firm that is a
member of a registered national securities exchange or a member of the National
Association of Securities Dealers, Inc., or by a commercial bank or trust
company having an office in the United States (each an "Eligible Institution").
SIGNATURES ON THIS LETTER OF TRANSMITTAL NEED NOT BE GUARANTEED (A) IF THIS
LETTER OF TRANSMITTAL IS SIGNED BY THE REGISTERED HOLDER(S) OF THE PREFERRED
STOCK TENDERED HEREWITH AND SUCH HOLDER(S) HAS/HAVE NOT COMPLETED THE
INSTRUCTION ENTITLED "SPECIAL ISSUANCE AND DELIVERY INSTRUCTIONS" ON THIS
LETTER OF TRANSMITTAL OR (B) IF SUCH SHARES OF PREFERRED STOCK ARE TENDERED FOR
THE ACCOUNT OF AN ELIGIBLE INSTITUTION. SEE INSTRUCTION 6.

         2. DELIVERY OF THIS LETTER OF TRANSMITTAL AND CERTIFICATES FOR
PREFERRED STOCK; GUARANTEED DELIVERY PROCEDURES. This Letter of Transmittal is
to be used (i) if certificates for shares of Preferred Stock are to be
physically delivered to the Exchange Agent herewith, or (ii) if tenders are to
be made by book-entry transfer to the accounts maintained by the Exchange Agent
at one of the Book Entry Transfer Facilities pursuant to the procedure set
forth in the Offering Circular, or (iii) if tender of shares are to be made
according to the guaranteed delivery procedures set forth in the Offering
Circular. Certificates for all physically delivered shares of Preferred Stock,
or confirmation of any book-entry transfer, as well as a properly completed and
duly executed copy of this Letter of Transmittal or a facsimile thereof, and
any other documents required by this Letter of Transmittal must be received by
the Exchange Agent at one of its addresses set forth on the front page of this
Letter of Transmittal prior to the Expiration Date. Holders of shares of
Preferred Stock who wish to tender their shares of Preferred Stock and (i)
whose certificates representing shares of Preferred Stock are not immediately
available, or (ii) who cannot deliver their shares of Preferred Stock or any
other documents required hereby prior to the Expiration Date or (iii) who
cannot complete the procedure for book-entry transfer on a timely basis, must
tender their shares of Preferred Stock according to the guaranteed delivery
procedures set forth in the Offering Circular under "The Exchange Offer -
Guaranteed Delivery Procedures." Pursuant to such procedures: (a) such tender
must be made by or through an Eligible Institution; (b) a properly completed
and duly executed Notice of Guaranteed Delivery substantially in the form
provided by the Company must be received by the Exchange Agent prior to the
Expiration Date; and (c) the certificates for all physically tendered shares of
Preferred Stock in proper form for transfer, or a confirmation of a book-



                                       6



<PAGE>



entry transfer, as well as a properly completed and duly executed Letter of
Transmittal and any other required documents, must be received by the Exchange
Agent within five New York Stock Exchange trading days following the Expiration
Date, all as provided under the caption "The Exchange Offer - Guaranteed
Delivery Procedures" in the Offering Circular.

         The method of delivery of this Letter of Transmittal, shares of
Preferred Stock and all other required documents to the Exchange Agent is at
the election and risk of the tendering holder. Except as otherwise provided
herein and in the Offering Circular, such delivery will be deemed made only
when actually received by the Exchange Agent. INSTEAD OF EFFECTING DELIVERY BY
MAIL, IT IS RECOMMENDED THAT HOLDERS USE AN OVERNIGHT OR HAND DELIVERY SERVICE.
In all cases, sufficient time should be allowed to assure timely delivery. No
documents should be sent to the Company or the Transfer Agent for the Preferred
Stock.

         All questions as to the validity, form, eligibility (including time of
receipt), acceptance and withdrawal of tendered shares of Preferred Stock will
be resolved by the Company, whose determination will be final and binding. The
Company reserves the absolute right to reject any or all tenders and
withdrawals of shares of Preferred Stock that are not in proper form or the
acceptance of which would, in the opinion of the Company or its counsel, be
unlawful. The Company reserves the right to waive any irregularities or
conditions of tender as to particular shares of Preferred Stock. The Company's
interpretation of the terms and conditions of the Exchange Offer (including the
instructions in this Letter of Transmittal) will be final and binding.

         No alternative, conditional or contingent tenders will be accepted.
Unless waived, any defects or irregularities in connection with tenders and
withdrawals of Preferred Stock must be cured within such time as the Company
shall determine. Neither the Company, the Exchange Agent, nor any other person
shall be under any duty to give notice of any defects or irregularities in
tenders, nor shall any of them incur any liability for failure to give any such
notice. Tenders and withdrawal of shares of Preferred Stock will not be deemed
to have been made until all defects and irregularities have been cured or
waived. Any shares of Preferred Stock received by the Exchange Agent that are
not properly tendered or delivered and as to which the irregularities have not
been cured or waived will be returned by the Exchange Agent to the tendering
holders of Preferred Stock unless otherwise provided in the Letter of
Transmittal as soon as practicable following the Expiration Date.

         3.  INADEQUATE SPACE.  If the space provided under "Description of 
Preferred Stock" is inadequate, the number of shares of Preferred Stock being 
tendered and the certificate numbers (if available) should be listed on a 
separate schedule attached hereto.

         4.  WITHDRAWALS OF TENDERS.  Tenders of shares of Preferred Stock 
may be withdrawn at any time until the Expiration Date and, if not otherwise 
accepted for exchange by the Company, at any time after April 11, 1997.

         Any holder of Preferred Stock who has tendered Preferred Stock, who
succeeds to the record ownership of Preferred Stock in respect of which a
tender has previously been given, may withdraw such Preferred Stock by delivery
of a written notice of withdrawal. To be effective, a written or facsimile
transmission notice of withdrawal must (i) be timely received by the Exchange
Agent at one of its addresses or facsimile numbers specified above before the
Expiration Date, (ii) specify the name of the registered holder of the shares
of Preferred Stock to be withdrawn, (iii) contain the certificate number(s)
shown on the particular certificate(s) evidencing the shares of Preferred Stock
to be withdrawn, and the number of shares of Preferred Stock to be withdrawn,
and (iv) be signed by the registered holder of such Preferred Stock in the same
manner as the original signature on this Letter of Transmittal (including any
required signature guarantees), or be accompanied by documents of transfer
sufficient to have the transfer agent for the Preferred Stock register the
transfer of such Preferred Stock into the name of the person withdrawing the
shares of Preferred Stock. The signature(s) on the notice of withdrawal must be
guaranteed by an Eligible Institution unless such shares of Preferred Stock
have been tendered (i) by a registered holder of Preferred Stock who has not
completed the boxes on this Letter of Transmittal entitled "Special Issuance
and Delivery Instructions" or (ii) for the account of an Eligible Institution.

         If the shares of Preferred Stock to be withdrawn have been delivered
or otherwise identified to the Exchange Agent, a signed notice of withdrawal is
effective immediately upon receipt of proper written or facsimile transmission
notice of withdrawal even if physical release is not yet effected.

         Any shares of Preferred Stock which have been tendered for exchange
but which are not exchanged will be returned to the holder thereof without cost
to such holder as soon as practicable following the Expiration Date. Properly
withdrawn shares of Preferred Stock may be retendered at any time prior to the
Expiration Date by following one of the procedures described under the caption
"The Exchange Offer - How to Tender in the Exchange Offer," in the Offering
Circular.


<PAGE>


         5. PARTIAL TENDERS. If tenders are to be made with respect to less
than the entire number of any shares of Preferred Stock evidenced by any one
share certificate, fill in the number of shares of Preferred Stock which are
tendered, represented by such certificate in column (4) of Box One above,
"Description of Preferred Stock." THE ENTIRE NUMBER OF SHARES OF PREFERRED
STOCK WILL BE DEEMED TO HAVE BEEN TENDERED UNLESS OTHERWISE INDICATED. In the
case of partial tenders, new certificates representing shares of Preferred
Stock in fully registered form for the remainder of the shares of Preferred
Stock represented by the certificate for which such partial tender is made will
be sent to the person(s) signing this Letter of Transmittal, unless otherwise
indicated in the appropriate boxes on this Letter of Transmittal, as promptly
as practicable after the expiration or termination of the Exchange Offer.

         6.  SIGNATURES ON THIS LETTER OF TRANSMITTAL; STOCK POWERS.  
The signature(s) of the registered holder(s) on this Letter of Transmittal 
signature page (page 2) must correspond with the name(s) as written on the 
face of the certificate for the shares of Preferred Stock without alteration, 
enlargement or any change whatsoever.




                                       7



<PAGE>



                  (a) If any shares of the Preferred Stock are held of record
         by two or more persons, all such persons must sign this Letter of
         Transmittal.

                  (b) If any shares of the Preferred Stock are registered in
         different names, it will be necessary to complete, sign and submit as
         many separate Letters of Transmittal and any necessary accompanying
         documents as there are different registrations.

                  (c) If this Letter of Transmittal is signed by the registered
         holder(s) of the Preferred Stock, no endorsements of Preferred Stock
         or separate stock powers are required, unless shares of Preferred
         Stock not exchanged or the certificates for shares of Common Stock are
         to be issued in the name of, or delivered to, any person other than
         the registered holder(s). Signatures on any such Preferred Stock or
         stock powers must be guaranteed by an Eligible Institution (unless
         signed by an Eligible Institution).

                  (d) If this Letter of Transmittal is signed by a person other
         than the registered holder(s) of the Preferred Stock, such Preferred
         Stock must be endorsed or accompanied by appropriate stock powers and,
         in either case, signed exactly as the name(s) of the registered
         holder(s) appear(s) on such Preferred Stock. Signatures on any such
         Preferred Stock or stock powers must be guaranteed by an Eligible
         Institution (unless signed by an Eligible Institution).

                  (e) If this Letter of Transmittal or any certificates or
         stock powers are signed by a trustee, executor, administrator,
         guardian, attorney-in-fact, officer of a corporation, agent or other
         person acting in a fiduciary or representative capacity, such person
         should so indicate when signing, and, unless waived by the Company,
         proper evidence satisfactory to the Company and the Exchange Agent of
         the authority of such person to so act must be submitted with this
         Letter of Transmittal.

         7. TRANSFER TAXES. The Company will pay or cause to be paid all
transfer taxes, if any, with respect to the exchange and transfer of any
Preferred Stock to it pursuant to the Exchange Offer. If, however, (i)
certificates for the shares of Common Stock or any shares of Preferred Stock
not exchanged are to be issued in the name of, or delivered to, any person
other than the registered holder(s), or (ii) if a transfer tax is imposed for
any reason other than the transfer or sale of Preferred Stock to the Company
pursuant to the Exchange Offer, the amount of any transfer taxes (whether
imposed on the registered holder(s), such other person or otherwise) will be
payable by the tendering holder(s). Unless satisfactory evidence of the payment
of such taxes, or exemption therefrom, is submitted herewith, the amount of
such transfer taxes will be billed directly to the tendering holder(s). EXCEPT
AS PROVIDED IN THIS INSTRUCTION 7, IT WILL NOT BE NECESSARY FOR TRANSFER TAX
STAMPS TO BE AFFIXED TO THE CERTIFICATES LISTED IN THIS LETTER OF TRANSMITTAL.

         8. SPECIAL ISSUANCE AND DELIVERY INSTRUCTIONS. If (i) certificates for
shares of Common Stock or (ii) certificates for shares of any Preferred Stock
not exchanged are to be issued or delivered in the name of a person other than
the person(s) signing this Letter of Transmittal, the appropriate boxes on this
Letter of Transmittal should be completed. Holders tendering shares of
Preferred Stock by book-entry transfer may request that shares of Preferred
Stock not exchanged be credited to such accounts maintained at one of the Book
Entry Transfer Facility as such holder may designate.

         9. WAIVER OF CONDITIONS. Except as otherwise provided in the Offering
Circular, the Company reserves the absolute right to waive any of the specified
conditions of the Exchange Offer, as described in the Offering Circular under
the caption "The Exchange Offer - Conditions."

         10. MUTILATED, LOST, STOLEN OR DESTROYED SHARES OF PREFERRED STOCK.
Any holder whose shares of Preferred Stock have been mutilated, lost, stolen or
destroyed should immediately contact the Exchange Agent at the address indicate
above for further instructions.

         11. REQUESTED FOR ASSISTANCE OR ADDITIONAL COPIES. Questions and
requests for assistance may be directed to the Exchange Agent at its address
and telephone number set forth above.

         IMPORTANT. THIS LETTER OF TRANSMITTAL OR A MANUALLY SIGNED FACSIMILE
COPY HEREOF (TOGETHER WITH CERTIFICATES OR CONFIRMATION OF BOOK-ENTRY TRANSFER
AND ALL OTHER REQUIRED DOCUMENTS) OR THE NOTICE OF GUARANTEED DELIVERY MUST BE
RECEIVED BY THE EXCHANGE AGENT, PRIOR TO THE EXPIRATION DATE.




                                       8







<PAGE>


                            AXSYS TECHNOLOGIES, INC.
                        (formerly Vernitron Corporation)

                               OFFER TO EXCHANGE
                          0.75 SHARES OF COMMON STOCK
                            PAR VALUE $.01 PER SHARE
                                      FOR
                   EACH OUTSTANDING SHARE OF PREFERRED STOCK

                       PURSUANT TO ITS OFFERING CIRCULAR
                            DATED FEBRUARY 13, 1997

                         THE EXCHANGE OFFER WILL EXPIRE
                      AT 5:00 P.M., NEW YORK CITY TIME, ON
                    MONDAY, MARCH 17, 1997, UNLESS EXTENDED


                                                              February 13, 1997

To Brokers, Dealers, Commercial Banks,
      Trust Companies and Other Nominees:

      Axsys Technologies, Inc. (formerly Vernitron Corporation), a Delaware
corporation (the "Company"), is offering (the "Exchange Offer"), upon the terms
and subject to the conditions set forth in the enclosed Offering Circular,
dated February 13, 1997 (the "Offering Circular") and the enclosed Letter of
Transmittal to exchange 0.75 shares of its Common Stock, $0.01 par value per
share (the "Common Stock"), of the Company for each outstanding share of its
$1.20 Cumulative Exchangeable Redeemable Preferred Stock, par value $.01 per
share (the "Preferred Stock"). Consummation of the Exchange Offer is subject to
a number of conditions which are described in the Offering Circular and which
may be waived by the Company.

      We are asking you to contact your clients for whom you hold shares of
Preferred Stock registered in your name or in the name of your nominee or who
hold shares of Preferred Stock registered in their own names.

      The Company will not pay any fees or commissions to any broker or dealer
or other person for soliciting tenders of Preferred Stock pursuant to the
Exchange Offer. You will be reimbursed for customary mailing and handling
expenses incurred by you in forwarding any of the enclosed materials to your
clients.

      The Company will pay or cause to be paid all transfer taxes, if any,
applicable to the transfer and exchange of Preferred Stock to it or its order,
except as otherwise provided in Instruction 7 of the Letter of Transmittal.

      For your information and for forwarding to your clients for whom you hold
Preferred Stock registered in your name or in the name of your nominee or who
hold Preferred Stock registered in their own names we are enclosing the
following documents:

      1.    The Offering Circular;

      2.    A Letter of Transmittal (to be used to accept the Exchange Offer);



<PAGE>



      3.    A form of letter which may be sent to your clients for whose
            accounts you hold Preferred Stock registered in your name or the
            name of your nominee, with space provided for obtaining such
            clients' instructions with regard to the Exchange Offer;

      4.    A Gray Notice of Guaranteed Delivery;

      5.    The  Guidelines  for  Certification  of  Taxpayer   Identification
            Number on Substitute Form W-9; and

      6.    A return envelope addressed to ChaseMellon  Shareholder  Services,
            the Exchange Agent.

      WE URGE YOU TO CONTACT YOUR CLIENTS AS SOON AS POSSIBLE. The Exchange
Offer will expire at 5:00 p.m., New York City time, on Monday, March 17, 1997,
unless extended. The time and date of such expiration, as such may be extended
pursuant to the procedures described in the Offering Circular, is referred to
as the "Expiration Date."

      To participate in the Exchange Offer, Preferred Stock or confirmation of
any book-entry transfer into the Exchange Agent's account at the Depository
Trust Company, the Philadelphia Depository Trust Company accompanied by a duly
executed and properly completed Letter of Transmittal (or facsimile thereof),
together with any other required documents, must be delivered to the Exchange
Agent as indicated in the Letter of Transmittal and the Offering Circular prior
to the Expiration Date.

      Holders of Preferred Stock who wish to tender their Preferred Stock and
(i) whose shares of Preferred Stock are not immediately available, (ii) who
cannot deliver their shares of Preferred Stock, or any other documents required
by the Letter of Transmittal prior to the Expiration Date, or (iii) who cannot
complete the procedure for book-entry transfer on a timely basis, must tender
their Preferred Stock according to the guaranteed delivery procedures set forth
in the Offering Circular under "The Exchange Offer -- Guaranteed Delivery
Procedures."

      Any inquiries you may have with respect to the Exchange Offer or requests
for additional copies of the above documents should be addressed to the
Exchange Agent at its address or telephone number set forth on the back cover
page of the Offering Circular.

                                          Very truly yours,

                                          AXSYS TECHNOLOGIES, INC.

NOTHING CONTAINED HEREIN OR IN THE ENCLOSED DOCUMENTS SHALL CONSTITUTE YOU OR
ANY PERSON AS AN AGENT OF THE COMPANY, OR THE EXCHANGE AGENT, OR AN AFFILIATE
OF THE COMPANY, OR AUTHORIZE YOU OR ANY OTHER PERSON TO USE ANY DOCUMENT OR
MAKE ANY REPRESENTATION ON BEHALF OF ANY OF THEM WITH RESPECT TO THE EXCHANGE
OFFER NOT MADE IN THE OFFERING CIRCULAR OR THE LETTER OF TRANSMITTAL.







<PAGE>



                            AXSYS TECHNOLOGIES, INC.
                        (formerly Vernitron Corporation)

                               OFFER TO EXCHANGE
                          0.75 SHARES OF COMMON STOCK
                            PAR VALUE $.01 PER SHARE
                                      FOR
                   EACH OUTSTANDING SHARE OF PREFERRED STOCK

                         THE EXCHANGE OFFER WILL EXPIRE
                      AT 5:00 P.M., NEW YORK CITY TIME, ON
                    MONDAY, MARCH 17, 1997, UNLESS EXTENDED


To Our Clients:

      Enclosed for your consideration are an Offering Circular dated February
13, 1997 (the "Offering Circular"), and a form of Letter of Transmittal
relating to the offer (the "Exchange Offer") of Axsys Technologies, Inc.
(formerly Vernitron Corporation), a Delaware corporation (the "Company"), to
exchange 0.75 shares of its Common Stock, $0.01 par value per share (the
"Common Stock") of the Company for each outstanding share of its $1.20
Cumulative Exchangeable Redeemable Preferred Stock, par value $.01 per share
(the "Preferred Stock"). Consummation of the Exchange Offer is subject to a
number of conditions which are described in the Offering Circular and which may
be waived by the Company. The Exchange Offer is not conditional on any minimum
number of shares being tendered.

      This material is being forwarded to you as the beneficial owner of
Preferred Stock held by us in your account but not registered in your name. A
TENDER OF SUCH PREFERRED STOCK MAY ONLY BE MADE BY US AS THE HOLDER OF RECORD
AND PURSUANT TO YOUR INSTRUCTIONS.

      Accordingly, we request instructions as to whether you wish us to tender
for exchange any or all shares of Preferred Stock held by us for your account,
pursuant to the terms and conditions set forth in the enclosed Offering
Circular and the related Letter of Transmittal.

      Your instructions to us should be forwarded as promptly as possible in
order to permit us to tender your shares of Preferred Stock on your behalf in
accordance with the provisions of the Exchange Offer. THE EXCHANGE OFFER WILL
EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON MONDAY, MARCH 17, 1997, UNLESS
EXTENDED BY THE COMPANY. Tenders of shares of Preferred Stock may be withdrawn
at any time until the Expiration Date and if not otherwise accepted for
exchange by the Company, at any time after April 11, 1997.

      We urge you to read the enclosed Offering Circular carefully before
instructing us to tender your Preferred Stock.

      If you wish to have us tender any or all of your shares of Preferred
Stock, please so instruct us by completing, executing, detaching and returning
to us the attached instruction form. THE ACCOMPANYING FORM OF LETTER OF
TRANSMITTAL IS FURNISHED TO YOU FOR YOUR INFORMATION ONLY AND MAY NOT BE USED
BY YOU TO TENDER YOUR PREFERRED STOCK.



<PAGE>




                                  INSTRUCTIONS

      The undersigned acknowledge(s) receipt of your letter enclosing the
Offering Circular and the Letter of Transmittal relating to the offer by the
Company to exchange Common Stock for Preferred Stock.

      This will instruct you to tender the number of shares of Preferred Stock
indicated below( or, if no amount is indicated below, the full number of shares
of such Preferred Stock) which are held by you for the account of the
undersigned, upon the terms and subject to the conditions set forth in such
Offering Circular and related Letter of Transmittal.

      Number of shares of Preferred Stock to be tendered:              (1)
                                                            -------------




- --------
(1)   I/we understand that if I/we sign without indicating a lesser amount in
      the space above, the entire number of shares of Preferred Stock held by
      you for my/our account will be tendered.



                                   SIGN HERE

      Signature(s)__________________________________________________________

      Name(s)________________________________________________________________

      Address(es)____________________________________________________________
                                                                     Zip Code

      Area Code and Telephone No.(s)________________________________________

      Taxpayer Identification
        or Social Security No.(s)_____________________________________________

      Dated___________________________________________________________________






<PAGE>


                            AXSYS TECHNOLOGIES, INC.
                        (formerly Vernitron Corporation)

                               OFFER TO EXCHANGE
                          0.75 SHARES OF COMMON STOCK
                            PAR VALUE $.01 PER SHARE
                                      FOR
   EACH SHARE OF ITS $1.20 CUMULATIVE EXCHANGEABLE REDEEMABLE PREFERRED STOCK

                         NOTICE OF GUARANTEED DELIVERY

                         THE EXCHANGE OFFER WILL EXPIRE
                      AT 5:00 P.M., NEW YORK CITY TIME, ON
                    MONDAY, MARCH 17, 1997, UNLESS EXTENDED


      As set forth in the Offering Circular, dated February 13, 1997 (the
"Offering Circular"), under "the Exchange Offer - guaranteed Delivery
Procedure," this form or one substantially equivalent hereto must be used to
accept the Exchange Offer (as defined below) of Axsys Technologies, Inc.
(formerly Vernitron Corporation), a Delaware corporation (the "Company"), if
certificates for shares of its $1.20 Cumulative Exchangeable Redeemable
Preferred Stock (the "Preferred Stock") are not immediately available or if the
procedure for book-entry transfer cannot be completed on a timely basis or time
will not permit such certificates or other required documents to reach the
Exchange Agent prior to the Expiration Date (as defined in the Offering
Circular). Such forms may be delivered by hand or transmitted by telegram,
telex, facsimile transmission or mail to the Exchange Agent prior to the
Expiration Date.

       TO: CHASEMELLON SHAREHOLDER SERVICES, L.L.C., THE EXCHANGE AGENT

   By Hand or Overnight          By Facsimile:                By Mail:
         Delivery:
                                 (201) 329-8936       ChaseMellon Shareholder
  ChaseMellon Shareholder                                     Services
         Services                                    Reorganization Department
 Reorganization Department                                Midtown Station
  120 Broadway - 13th Fl.                                   P.O. Box 798
    New York, NY 10271                                   New York, NY 10018
                                  Confirmation
                                byTelephone to:

                                 (201) 296-4764


DELIVERY OF THIS INSTRUMENT TO AN ADDRESS OR TRANSMISSION OF INSTRUCTION VIA
FACSIMILE NUMBER OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID
DELIVERY.

THIS FORM IS NOT TO BE USED TO GUARANTEE SIGNATURES. The Eligible Institution
which completes this form must communicate the guarantee to the Exchange Agent
and must deliver the Letter of Transmittal and certificates for Preferred Stock
to the Exchange Agent within the time period shown herein. Failure to do so
could result in a financial loss to such Eligible Institution.


<PAGE>


Ladies and Gentlemen:

         The undersigned hereby tenders to the Company, upon the terms and
conditions set forth in the Offering Circular and related Letter of Transmittal
(which constitute the "Exchange Offer"), receipt of which is hereby
acknowledged, _______________ shares of Preferred Stock pursuant to the
guaranteed delivery procedure described in the Offering Circular.

               (PROCEDURE TYPE OR PRINT ALL INFORMATION BELOW)

                                                 Preferred Stock
Signatures(s):__________________                 Certificate No(s).
                                                 (if available):

________________________________                 _____________________________

                                                 Number of shares of Preferred
Name(s) of Record Holders(s):                    Stock:

________________________________                 _____________________________

Address(es):___________________                  CHECK IF PREFERRED STOCK
                                                 WILL BE TENDERED BY BOOK-
________________________________                 ENTRY TRANSFER.
                       Zip Code

                                                 ___ The Depositary  Trust
Area Code and Tel. No.(s):____                       Company

_____________________________                    ___ Philadelphia Depositary
                                                     Trust Company

Dated:________________________                   Name of Tendering Institution:

                                                 _____________________________

                                                 Account Number:_______________


                                   GUARANTEE

                      (DO NOT USE FOR SIGNATURE GUARANTEE)

         The undersigned, a member firm of a registered national securities
exchange or a member of the National Association of Securities Dealers, Inc. or
a commercial bank or trust company having an office in the United States,
hereby guarantees (a) that the above named person(s) "own(s)" the Preferred
Stock tendered hereby within the meaning of Rule 10b-4 under the Securities
Exchange Act of 1934, as amended (b) that such tender of Preferred Stock
complies with Rule 10b-4 and (c) that delivery to the Exchange Agent of
certificates representing the Preferred Stock tendered hereby, or delivery of
such Preferred Stock pursuant to the procedure for book-entry transfer, in
either case together with a properly completed and duly executed Letter of
Transmittal (or manually signed facsimile thereof properly completed and duly
executed) and any other required documents will be received by the Exchange
Agent no later than five New York Stock Exchange trading days after the
Expiration Date.


<PAGE>






_____________________________                    _____________________________
Name of Firm                                     Authorized Signature
_____________________________                    _____________________________
Address                                          Title
_____________________________                    _____________________________
                     Zip Code                    Name: Please type or print

Area Code & Tel. No. ________                   Dated:__________________, 19



NOTE: DO NOT SEND PREFERRED STOCK  CERTIFICATES  WITH THIS FORM.  CERTIFICATES
MUST BE SENT WITH THE LETTER OF TRANSMITTAL.









<PAGE>






                             FOR IMMEDIATE RELEASE

CONTACT:    Elliot Konopko
            Axsys Technologies, Inc.
            (212) 593-7900

                  AXSYS TECHNOLOGIES ANNOUNCES COMMON STOCK
                     EXCHANGE OFFER FOR ITS PREFERRED STOCK

      New York, New York, February 12, 1997 -- Axsys Technologies, Inc. (NASDAQ
National Market: AXYS) announced today that its Board of Directors approved an
exchange offer for all outstanding shares of its $1.20 cumulative exchangeable
redeemable preferred stock. The Company will offer to exchange 0.75 newly
issued shares of its Common Stock for each outstanding share of preferred
stock.

      There are currently outstanding 2,568,940 shares of common stock plus
warrants and options to acquire up to an additional 347,140 shares of common
stock. The Company previously announced preliminary 1996 fully diluted earnings
per share of $.74 applicable to the common stock, before an extraordinary
charge of $.06 per share related to the early extinguishment of debt. On a pro
forma basis, assuming the exchange offer had been consummated on January 1,
1996, earnings per share applicable to the Common Stock in 1996 would have
increased between 5% and 18% (from $.74 per share to between $.78 and $.87 per
share), depending on the number of shares exchanged for common stock pursuant
to the exchange offer.

      There is currently no established trading market for the Preferred Stock.
Prior to August 27, 1996, the Preferred Stock was quoted on the NASDAQ
Small-Cap Market. On that date, the Preferred Stock was delisted from trading
on the NASDAQ Small-Cap Market due to a failure to satisfy the National
Association of Securities Dealers, Inc. requirement that there be at least two
market makers in the Preferred Stock. During 1996, prior to delisting, the
highest bid and sales prices of the Preferred Stock reported on the NASDAQ
Small-Cap Market were $5.50 and $7 per share, respectively. The preferred stock
has a liquidation preference of $8 per share, plus unpaid dividends at the time
of liquidation.

      The closing bid and last sales prices yesterday of the Common Stock
reported on the NASDAQ National Market were $15 and $16 per share,
respectively.

      Stephen W. Bershad, Chairman of the Board and Chief Executive Officer of
the Company, beneficially owns 149,041 shares of Preferred Stock, representing
approximately 20% of the outstanding shares of Preferred Stock, and 1,137,032
shares of Common Stock, representing approximately 44% of the outstanding
shares of Common Stock He has advised the Company that he intends to tender all
of his shares of Preferred Stock pursuant to the Exchange Offer.

      Holders of shares of preferred stock accepted for exchange will not
receive any separate payment in respect of dividends not paid subsequent to
February 22, 1996, the last date on which dividends payable on the Preferred
Stock were paid. Unpaid dividends are $1.13 per share at January 31, 1997.

      The Company intends to file with the Securities and Exchange Commission
and mail to stockholders shortly exchange offer documents setting forth the
terms of the exchange offer. The Exchange Offer will commence upon filing and
mailing and will be held open for 20 business days, unless extended. This press
release does not constitute an offer to sell or the solicitation of an offer to
buy securities, which will be made only by the exchange offer documents.

      Axsys Technologies is a leading supplier of precision optical and
positioning components and sub-systems. The Company also manufactures and
distributes electrical connectors, precision bearings and other precision
components.







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