SOURCE SCIENTIFIC INC
10QSB, 1996-05-15
ELECTROMEDICAL & ELECTROTHERAPEUTIC APPARATUS
Previous: SPELLING ENTERTAINMENT GROUP INC, 10-Q, 1996-05-15
Next: EMPIRE OF CAROLINA INC, 10-Q, 1996-05-15




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

                    U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                  Form 10-QSB

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

          [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                For  the  quarterly  period  ended March 31,  1996 

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

                For the transition period from __________ to __________

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

                         Commission file number 1-8311

                            SOURCE SCIENTIFIC, INC.
       (Exact name of small business issuer as specified in its charter)


               California                              95-2943936 
     (State or other jurisdiction                    (I.R.S.  Employer
     of incorporation or organization)               Identification No.)


                7390 Lincoln Way, Garden Grove, California 92641
              (Address of principal executive offices) (Zip Code)

                                 (714)898-9001
                           Issuer's telephone number

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

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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 __.

         APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
                        DURING THE PRECEDING FIVE YEARS

     Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities  under a plan  confirmed by a court.  Yes No __. 

                      APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares  outstanding of each of the issuer's  classes of
common equity, as of May 9, 1996: 19,771,175  

     Transitional  Small  Business Disclosure Format (Check one): Yes __ No X .

================================================================================
<PAGE>
ITEM 1.  Financial Statements:

                             SOURCE SCIENTIFIC, INC.
                           CONSOLIDATED BALANCE SHEETS
                     As of March 31, 1996 and June 30, 1995
<TABLE>
<CAPTION>

                                     ASSETS

                                                                          MARCH 31, 1996
                                                                            (UNAUDITED)            JUNE 30, 1995
                                                                           ------------            -------------
<S>                                                                         <C>                    <C>          
Current Assets:
     Cash and cash equivalents                                              $   16,000             $      35,000
     Accounts receivable, net                                                  791,000                   449,000
     Inventories                                                             1,352,000                 1,269,000
     Other current assets                                                      233,000                   180,000
                                                                             ---------                 ---------
              Total current assets                                           2,392,000                 1,933,000

Property and equipment, net                                                     45,000                   121,000
Excess of cost over fair value of net assets
   acquired, less accumulated amortization of
   $20,000 (March, 1996); $12,000 (June, 1995)                                  69,000                    78,000
Other assets, net                                                               70,000                    81,000
                                                                             ---------                 ---------
         Total assets                                                       $2,576,000                $2,213,000
                                                                             ==========                =========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
     Accounts payable                                                        $ 838,000                 $ 868,000
     Accrued expenses                                                          195,000                   204,000
     Notes payable, current portion                                            760,000                   387,000
     Deferred rent, current portion                                              2,000                     2,000
     Lease obligation, current portion                                               0                    30,000
                                                                             ---------                 ---------
         Total current liabilities                                           1,795,000                 1,491,000

Deferred rent       250,000                                                    230,000
                 ----------                                                  ---------                 ---------
         Total liabilities                                                   2,045,000                 1,721,000
                                                                             ---------                 ---------


Redeemable  Series C  Convertible  preferred  stock;  no par  value,  authorized
     1,000,000 shares, issued and outstanding 1,555 shares, liquidation value at
     June 30, 1995, $14 per share; at March 31, 1996,
     $17.93 per share                                                           28,000                    23,000

Shareholders' equity
     Common stock; no par value, authorized 75,000,000 shares;
       20,103,575 and 14,612,034 shares issued and outstanding
       at March 31, 1996 and June 30, 1995, respectively                    20,877,000                20,744,000
     Accumulated deficit                                                   (20,051,000)              (19,952,000)
     Shareholder notes receivable                                             (323,000)                 (323,000)
                                                                            ----------                ----------
         Total shareholders' equity                                            503,000                   469,000
                                                                             ---------                 ---------
              Total liabilities and shareholders' equity                    $2,576,000                $2,213,000
                                                                             =========                 =========

</TABLE>

                      (See notes to consolidated financial statements.)


<PAGE>



                             SOURCE SCIENTIFIC, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
     For the Three and Nine Months Ended March 31, 1996 and March 31, 1995
                                   (UNAUDITED)

<TABLE>
<CAPTION>


                                                                 Three Months Ended                 Nine Months Ended
                                                                        March 31                         March  31
                                                                ------------------------         ------------------------
                                                                 1996             1995              1996           1995
                                                                ---------      ---------         ----------    ----------
<S>                                                             <C>            <C>               <C>           <C>   
Product sales                                                   1,172,000      $720,000          $2,505,000    $2,234,000
Research contract sales                                            28,000             0              62,000       184,000
Service contract sales                                            377,000       349,000           1,234,000     1,222,000
                                                                ---------     ---------           ---------     ---------
       Total net sales                                          1,577,000     1,069,000           3,801,000     3,640,000
                                                                ---------     ---------           ---------     ---------

Cost of product sales*                                            706,000       546,000           1,644,000     1,674,000
Cost of research contract sales                                    16,000             0              32,000       112,000
Cost of service contract sales                                    214,000       180,000             648,000       564,000
                                                                  -------       -------           ---------     ---------
       Total cost of sales                                        936,000       726,000           2,324,000     2,350,000
                                                                  -------       -------           ---------     ---------

       Gross profit                                               641,000       343,000           1,477,000     1,290,000

Selling, general and administrative                               333,000       529,000           1,098,000     1,667,000
Research and development*                                         138,000        84,000             409,000       305,000
                                                                  -------       -------           ---------     ---------
       Total operating expenses                                   471,000       613,000           1,507,000     1,972,000
                                                                  -------       -------           ---------     ---------
       Operating income (loss)                                    170,000      (270,000)            (30,000)     (682,000)
                                                                  -------       -------              ------       -------

Interest, net                                                     (59,000)       (9,000)            (70,000)      (34,000)
                                                                   ------       -------             -------       -------
       (Loss) from continuing operations                          111,000      (279,000)           (100,000)     (716,000)
                                                                  -------       -------             -------       -------

Extraordinary items
       Gain from reduction of Lease obligation                          0             0                   0       309,000
                                                                  -------       -------             -------       -------

       Net (loss)                                                $111,000     ($279,000)          ($100,000)    ($407,000)
                                                                  =======       =======             =======       =======

Per common share amounts
     Continuing operations                                        0.01          (0.02)                (0.01)        (0.05)
     Discontinued operations                                      0.00           0.00                  0.00          0.02
                                                                  ----           ----                  ----          ----
       Net (loss)                                                $0.01         ($0.02)               ($0.01)       ($0.03)
                                                                  ====           ====                  ====          ====

Weighted average number of
   common shares outstanding                                   18,096,000    15,401,000          18,096,000    15,401,000
                                                               ==========    ==========          ==========    ==========
</TABLE>

                (See notes to consolidated financial statements.)

*    1995 numbers are restated to reflect cost allocation of Engineering Support
     from Research and Development to  Manufacturing  overhead and Cost of Goods
     Sold.



<PAGE>


                             SOURCE SCIENTIFIC, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
           For the Nine Months Ended March 31, 1996 and March 31, 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                      Nine months Ended
                                                                                           March 31
                                                                                 ---------------------------------
                                                                                    1996                    1995
                                                                                 ---------               ---------

<S>                                                                              <C>                     <C> 
Cash flows from operating activities
     Net income (loss)                                                           ($100,000)              ($407,000)
                                                                                   --------                -------

     Adjustments to reconcile income (loss) to net cash used
        in operating activities
         Depreciation and amortization                                              97,000                  79,000

     Effect on cash of changes in operating assets and liabilities
         Accounts receivable                                                      (341,000)                333,000
         Inventories                                                               (82,000)                262,000
         Other current assets and other assets                                     (62,000)               (124,000)
         Accounts payable and accrued expenses                                     (14,000)                 49,000
         Other liabilities                                                               0                 (77,000)
         Deferred rent and lease costs                                             (10,000)               (475,000)
                                                                                    ------                 -------

              Total adjustments                                                   (412,000)                 47,000
                                                                                   -------                  ------

              Net cash used in operating activities                               (512,000)               (544,000)
                                                                                   -------                 -------

Cash flows from investing activities:
     Capital expenditures                                                          (12,000)                (28,000)
                                                                                    -------                 ------
         Net cash used in investing activities                                     (12,000)                (28,000)
                                                                                    -------                 -------

Cash flows from financing activities:
     Proceeds (Payments) on long-term debt                                               0                 112,000
     Proceeds from notes payable                                                   373,000                  52,000
     Proceeds from sale of common stock                                            133,000                 376,000
                                                                                   -------                 -------
         Net cash provided by financing activities                                 505,000                 724,000
                                                                                   -------                 -------

Net increase in cash and cash equivalents                                          (19,000)                152,000

Cash and cash equivalents at beginning of period                                    35,000                  64,000
                                                                                  --------               ---------

Cash and cash equivalents at end of period                                         $16,000                $216,000
                                                                                    ======                 =======
</TABLE>

Non-Cash Transactions

   During  the nine  months  ended  March  31,  1996,  3,238,500  warrants  were
exchanged  for an equal  number of shares of common  stock;  a debenture  in the
amount of  $14,959.00  and  accrued  interest  in the  amount of  $1,385.00  was
converted  into  164,185  shares of common stock at the rate of $0.13 per share;
275,000  Networld Unit Warrants and 275,000  Networld  Underlying  Warrants were
converted  into 275,000  shares of common  stock;  479,320  Dealer  Warrants and
479,320  Dealer B Warrants were  converted  into 905,414 shares of common stock;
24,000  warrants were exercised for an equal number of shares of common stock in
consideration  of  cancellation  of debenture  interest in the amount of $4,320;
debentures in the amount of $20,680 were converted into 103,400 shares of common
stock;  and options with an exercise  price of of $1,075.00  were  exercised for
134,375 shares of common stock.

                (See  notes  to   consolidated   financial statements.)


<PAGE>


                             SOURCE SCIENTIFIC, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    NINE MONTHS ENDED MARCH 31, 1996 AND 1995
                                   (UNAUDITED)

NOTE 1 - INTERIM ACCOUNTING POLICY

The  accompanying  consolidated  financial  statements  have not been audited by
independent  certified  public  accountants,   but  in  the  opinion  of  Source
Scientific, Inc. and its subsidiaries (the "Company"), such unaudited statements
include all  adjustments  necessary  for a fair  presentation  of the  financial
position of the Company and its consolidated  subsidiaries as of March 31, 1996,
and the  results  of  operations  and  changes  in cash flow for the  nine-month
periods ended March 31, 1996, and March 31, 1995.  Although the Company believes
that the  disclosures  in these  financial  statements  are adequate to make the
information  presented not misleading,  certain information normally included in
financial  statements  prepared in accordance with generally accepted accounting
principles has been condensed or omitted  pursuant to the rules and  regulations
of the  Securities  and Exchange  Commission.  The results of operations for the
nine-month  period ended March 31, 1996 are not  necessarily  indicative  of the
results to be expected for the full year.

NOTE 2 - PER COMMON SHARE AMOUNTS

Per common share amounts are determined by dividing the weighted  average number
of common shares  outstanding  during the period into the relevant  statement of
operations caption.  Fully diluted and primary per common share amounts were the
same for the nine months ended March 31,  1996,  while for the nine months ended
March  31,  1995,  fully  diluted  per  common  share  amounts  would  have been
anti-dilutive.

NOTE 3 - ACCOUNTS RECEIVABLE:

Accounts receivable are summarized as follows:
<TABLE>
<CAPTION>
                                                                                            March 31,           June 30,
                                                                                              1996                1995
                                                                                           ----------          ---------
<S>                                                                                        <C>                 <C>      
Trade receivables                                                                          $ 811,000           $ 469,000
     Less: Allowance for doubtful accounts                                                   (20,000)           ( 20,000)
                                                                                             -------             -------

Net accounts receivable                                                                    $ 791,000           $ 449,000
                                                                                            ========            ========
</TABLE>

NOTE 4 - INVENTORIES:

Inventories are summarized as follows:
<TABLE>
<CAPTION>
                                                                                           March 31,           June 30,
                                                                                              1996                1995
                                                                                          ----------          ----------
<S>                                                                                       <C>                 <C>      

Raw materials                                                                             $1,119,000          $1,124,000
Work in process                                                                              326,000             180,000
Finished goods                                                                               105,000             171,000
                                                                                           ---------           ---------

                                                                                           1,550,000           1,475,000
     Less allowance for inventory obsolescence
       and excess quantities                                                                (198,000)           (206,000)
                                                                                           ---------           ---------

Net inventories                                                                           $1,352,000          $1,269,000
                                                                                           =========           =========
</TABLE>
NOTE 5.  PROPERTY AND EQUIPMENT

Property and equipment consists of the following:
<TABLE>
<CAPTION>
                                                                                             March 31,           June 30,
                                                                                               1996                1995
                                                                                             --------           --------
<S>                                                                                          <C>                <C>      
Machinery, equipment and tooling                                                             $293,000           $290,000
Leasehold improvements                                                                         34,000             34,000
Furniture and fixtures                                                                         59,000             59,000
                                                                                              -------            -------
                                                                                              386,000            383,000
     Less accumulated depreciation and amortization                                          (341,000)          (262,000)
                                                                                              -------            -------
Net property and equipment                                                                    $45,000           $121,000
                                                                                               ======            =======
</TABLE>


<PAGE>


NOTE 6. NOTES PAYABLE:

Notes Payable include:
<TABLE>
<CAPTION>
                                                                                             March 31,           June 30,
                                                                                               1996                1995
                                                                                             --------           --------
<S>                                                                                          <C>                <C>      
Convertible Debentures payable to four  unaffiliated individuals in the                      $310,000           $      0
   varying face amounts of $20,000 to $100,000 each, convertible at any time
   into shares of the Company's  common stock at the conversion  price of $0.053
   per share or as adjusted in accordance with the agreement, with
    warrants  attached to purchase one share of the  Company's  common stock for
   each  $0.133  of  debentures  at  the  amended  price  of  $0.25  per  share,
   exercisable  at any time through  March 31, 1999,  principal  and interest at
   12.0%.

Convertible Debentures payable to six unaffiliated individuals and one                        240,000                  0
   individual owning more than 10% of the Company's common stock,
   who is not an officer or director, in the varying face amounts of $10,000
   to $75,000 each, convertible at any time into shares of the Company's
   common stock at the conversion price of $0.08 per share       or as adjusted
   in accordance with the agreement, with warrants attached to     purchase one
   share of the Company's common stock for each $0.20 of      debentures at the
   amended price of $0.25 per share, exercisable at any time  through March 31,
   1999, principal and interest at 12.0%.

Note payable to Biopool International bearing interest at 7%, all due                         145,000                  0
   and payable on March 28, 1996.  The Company renegotiated the Note
   to be paid on a payment  schedule  with  principal  payments  of  $20,000  on
   February 15, 1996, and on each 15th day of the months July through  November,
   1996; a principal  payment of $15,000  plus accrued  interest of $5,688.22 on
   March 15,  1996;  principal  payments  of $5,000  each on the 15th day of the
   months April through June, 1996; and a final principal payment of $30,000 and
   interest of $6,033.98 on December 15, 1996.

Loan payable to Silicon Valley Bank (the "Bank") under a line of credit                             0            304,000
   (the "Revolving Loan Facility") with a maximum amount of $500,000, or
   $1,000,000 subject to the Company implementing lockbox arrangements
   regarding its accounts receivable, or 65% of qualifying accounts receivable,
   collateralized by substantially all assets of the Company, interest at 3%
   over the Bank's reference rate (10.75% at September 30, 1994;  9.6% at
   June 30, 1994), payable monthly.  During October, 1994, the Bank agreed
   to increase the Company's availability under the Revolving Loan Facility
   to $600,000.  In December, 1995, the revolving loan was repaid by the
   Company.

Debentures payable to a former officer and two other unaffiliated individuals in               45,000             60,000
   the face amount of $20,000 each, convertible at any time into shares of the
   Company's common stock at the conversion price of $0.75 per share or as
   adjusted in accordance with the agreement, with warrants attached to purchase
   one share of the Company's common stock for each $10.00 of debentures at
   the amended price of $0.75 per share, exercisable at any time through May 3,
   1998, principal and interest at 9.75%.   The Company settled one debenture
   (See "Subsequent Events"); agreed to partial conversion of principle and interest
   at $0.13 per share  of common stock and repayment schedule for one debenture;
   and is currently renegotiating terms on the remaining debenture.

Notes payable uncollateralized, interest at 8% to 10% with due dates ranging                   20,000             23,000
   from January, 1997, to April, 1997.                                                        -------            -------
                                                                                             $760,000           $387,000
                                                                                              =======            =======
</TABLE>

NOTE 7.  LEASE OBLIGATION:

Lease obligation, amounting to $30,000 at June 30, 1995, was paid in full during
the 9-month  period ended March 31, 1996.  The amount  represents  the remaining
cost,  net of sublease  income,  of the lease on the Company's  prior  premises.
Subsequent to the  acquisition of Source,  the Company vacated such premises and
moved all operations to the Source facility. In 1994, a portion of the net lease
obligation was offset against  previously  recorded deferred rent. The remaining
$300,000  was  charged  to  lease  obligation  cost  in the  1994  statement  of
operations.  During 1995, the Company  negotiated a termination of the lease. In
consideration  of the termination and all  obligations  thereunder,  the Company
paid its former  landlord  approximately  $150,000  and  surrendered  a claim to
approximately  $20,000 of deposit and offsets.  The remaining balance of $30,000
which was owed to the  Company's  former  landlord  at June 30, 1995 was paid in
full during the nine months ended March 31,  1996.  The  settlement  reduced the
Company's  accrued  lease  obligation  at  June  30,  1994 by  $309,000,  and an
extraordinary  gain of  this  amount  is  reflected  in the  1995  statement  of
operations.

The Company's current facility is located in Garden Grove, California. The lease
for the Company's  facility was  renegotiated,  commencing  January,  1995,  and
expires  January 31, 2002. The current rental is $26,185 per month and increases
to $29,131 per month on August 1, 1997,  and to $32,460 on February 1, 2000. The
new lease  agreement  represents  a current  monthly  savings to the  Company of
$3,400  through the end of the prior lease  agreement.  On February 7, 1996, the
owners of the  property  which is occupied  and leased by the  Company  filed an
action  against the  Company  for  delinquent  rent and  possession  of the real
property.  The Plaintiff and the Company signed an Agreement  effective February
15, 1996, which included the immediate payment of amounts in arrears for half of
the rent for November,  1995, and for the months of December, 1995, and January,
1996. The Company also negotiated  terms of a partial  deferral of rent payments
for a 6-month  period which  commenced on February 1, 1996. The Company made all
payments pursuant to the Agreement,  however there can be no assurance that such
agreement will enable the Company to meet the payment terms with its current and
projected  cash flow and  sources of cash.  The  Company is seeking a  sub-lease
tenant for unoccupied space in the Company's  facility  although there can be no
assurance the Company will be successful  in acquiring a tenant  suitable  under
the conditions of sub-lease which include  acceptance by the owners and property
managers of the facility.


ITEM 2.  Management's Discussion and Analysis of Operations and 
         Results of Operations

Results of Operations

     Comparison of 1996 to 1995, 3-month and 9-month periods ended March 31

     The following table shows the changes in operations between the 3-month and
9-month  periods  ended  March 31,  1996 and March 31,  1995.  During  the third
quarter ended March 31, 1996, sales increased by  approximately  48% compared to
the third  quarter  ended March 31, 1995.  Sales also  increased for the 9-month
period ended March 31, 1996, by  approximately 5% compared to the 9-month period
ended March 31, 1995. The increase in sales and the profitability of the 3-month
and 9-month  periods  ended March 31, 1996,  compared to the 3-month and 9-month
periods  ended March 31, 1995,  resulted from the  improvement  in the Company's
liquidity.   During  the  prior  period,   liquidity  problems  had  constrained
procurement of components and delayed shipments of product.
<TABLE>
<CAPTION>

                                            3 MONTHS ENDED            3 MONTHS ENDED              CHANGE FROM
                                            MARCH 31, 1995            MARCH 31, 1996          MAR. 1995 TO MAR. 1996
                                       -----------------------------------------------------------------------------
                                                       % of                      % of
                                           Amount      Sales          Amount    Sales            Amount        %
                                       -----------------------------------------------------------------------------
<S>                                         <C>         <C>            <C>       <C>             <C>         <C>
Net sales                                   $1,069      100.0          1,577     100.0           $508        0.0
Cost of goods sold*                            726       67.9            936      59.4            210       -8.6
                                               ---      -----          -----     -----            ---       ----
      Gross profit                             343       32.1            641      40.6            298        8.6
                                               ---      -----          -----     -----            ---       ----

Selling, general and administrative            529       49.5            333      21.1           (196)     -28.4
Research and  development*                      84        7.9            138       8.8             54        0.9
                                               ---       ----            ---       ---           ----       ----
      Total operating expenses                 613       57.3            471      29.9           (142)     -27.5
                                               ---       ----            ---      ----           -----     -----

      Operating income (loss)                 (270)     -25.3            170      10.8            440       36.0

Interest, net                                   (9)      (0.8)           (59)     (3.7)           (50)      (2.9)
                                               ---       ----            ---      ----            ---       ----
Income (loss) from continuing                 (279)     -26.1            111       7.0            390       33.1
operations

 Discontinued operations
      Income from operations                     0        0.0              0       0.0              0        0.0
                                               ---       ----            ---       ---            ---       ----
      Net income (loss)                      ($279)     -26.1           $111       7.0           $390       33.1
                                              ====       ====           ====       ===           ====       ====
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                            3 MONTHS ENDED            3 MONTHS ENDED              CHANGE FROM
                                            MARCH 31, 1995            MARCH 31, 1996          MAR. 1995 TO MAR. 1996
                                       -----------------------------------------------------------------------------
                                                       % of                      % of
                                           Amount      Sales          Amount    Sales            Amount       %
                                       -----------------------------------------------------------------------------
<S>                                         <C>         <C>           <C>       <C>             <C>         <C>
Net sales                                   $3,640      100.0         3,801     100.0           $161        0.0
Cost of goods sold*                          2,350       64.6         2,324      61.1            (26)      -3.4
                                             -----      -----         -----      ----            ---        ---
      Gross profit                           1,290       35.4         1,477      38.9            187        3.4
                                             -----       ----         -----      ----            ---        ---

Selling, general and administrative          1,667       45.8         1,098      28.9           (569)     -16.9
Research and  development*                     305        8.4           409      10.8            104        2.4
                                             -----       ----         -----      ----            ---        ---
      Total operating expenses               1,972       54.2         1,507      39.6           (465)     -14.5
                                             -----       ----         -----      ----           ----       ----

      Operating income (loss)                (682)      -18.7           (30)     -0.8            652       17.9

Interest, net                                 (34)        0.9           (70)      1.8            (36)       0.9
                                             -----        ---           ---       ---           ----        ---
Income (loss)                                (716)      -19.7          (100)     -2.6            616       17.0

Extraordinary items
     Gain from reduction                       309        8.5              0      0.0           (309)      -8.5
                                              ----        ---           ----      ---           ----       ----
      Net income (loss)                      ($407)     -11.2          ($100)    -2.6           $307        8.6
                                              ====       ====           ====     ====           ====        ===
</TABLE>

*    1995 numbers are restated to reflect cost allocation of Engineering Support
     from Research and Development to  Manufacturing  overhead and Cost of Goods
     Sold.

Net Sales. The increase in sales for the 3-month and 9-month periods ended March
31, 1996 compared to the 3-month and 9-month  periods ended March 31, 1995,  was
due to the increase in customer  orders,  introduction of a new product line and
the infusion of cash from  convertible  debentures  which allowed the Company to
acquire material needed to manufacture and fulfill customer  purchase orders. As
of March 31, 1996, the Company had backorders of $314,000 and a total backlog of
$2,595,000, compared to backorders of $118,000 and a total backlog of $2,916,000
as at March 31,  1995.  On an ongoing  basis,  the  Company has an average of 25
quotes  submitted to potential  customers to provide  research and  development,
manufacturing and product service contracts, although there is no assurance such
contracts  will be  achieved  by the  Company,  or that in the event any of such
contracts  are  awarded,  sufficient  economic  value will be realized to make a
significant difference in the Company's  profitability within the current fiscal
year.

Cost of Goods Sold.  The decrease in cost of goods sold as a percentage of sales
from the 3-month  and 9-month  periods  ended  March 31,  1996,  compared to the
3-month and 9-month  periods  ended March 31,  1995,  was due to the increase in
manufacturing absorption,  and a more favorable product mix. The gross profit in
1996 compared to 1995,  improved by  approximately 9% for the 3-month period and
3.5% for the 9-month period.  This Report reflects the Company's  restatement of
its 1995 numbers for cost  allocation of  Engineering  Support from Research and
Development  to  Manufacturing  Overhead  and  Cost of Goods  Sold.  In order to
accurately  allocate costs of engineering  support directly  attributable to the
manufacturing  process,  1995  numbers  were  restated  to reflect  proper  cost
allocation  of   Engineering   Support,   from  Research  and   Development   to
Manufacturing Overhead and Cost of Goods Sold.

Operating  Expenses.   Overall  operating  expenses  and  selling,  general  and
administrative  expenses  declined  as a  percentage  of sales  from 55% for the
nine-month  period ended March 31, 1995, to 40% for the nine-month period ending
March 31, 1996. The decline was due to the management's implementation of a cost
reduction  plan  which  included  reduced  salary  rates  for all  employees,  a
workforce reduction,  renegotiation of lease and service related contracts,  and
operating  cost  controls.  For the 3-month  period  ended March 31,  1996,  the
Company  recognized   approximately  37%  reduction  in  selling,   general  and
administrative expenses, and a 64% increase in research and development expenses
compared to the 3-month  period ended March 31,  1995.  The increase in research
and development costs is due to the Company's successful effort in obtaining the
ISO9001  certification,  as well as its  qualification  of the  Company's  major
products for the CE quality mark  (required  for products  sold in the countries
belonging  to  European  Free  Trade   Association).   Management  believes  the
achievement  of  such  certification  will  enhance  the  Company's  ability  to
manufacture and sell its products worldwide,  although there can be no assurance
that such certification will result in profitable contracts for the Company.

Inventory  Obsolescence.  The allowance for  inventory  obsolescence  and excess
quantities as a percentage of total inventory  decreased slightly from 18% as of
March  31,  1995 to 17.7% as of March  31,  1996.  The  decrease  reflected  the
decrease in  slow-moving  inventory in raw materials  and finished  goods of the
Lamda product line. Historically,  most materials in inventory have been used to
build products under OEM contracts and,  therefore,  the Company has had minimal
inventory obsolescence.


     Liquidity and Capital Resources and Plan of Operation

         The Company's  liquidity  improved during the third quarter ended March
31, 1996, due to convertible  debentures  issued by the Company in the aggregate
amount of $550,000,  in addition to cash generated from  operations.  Management
continues to address the Company's  liquidity issue by: (i) restructuring  trade
debt;  (ii)  offering  discounts in exchange for  progress  payments;  and (iii)
seeking equity capital.

         At March 31,  1996,  the  Company's  working  capital  was  $597,000 in
comparison  to the  working  capital of $442,000  at June 30,  1995.  Management
believes  the  increase in working  capital is an  indication  of the  Company's
progress  towards  financial  stability,  however,  the Company  still  requires
additional  operating capital for its current  operations.  In April,  1996, the
Company issued  $79,000 in  convertible  debentures  (See  "Subsequent  Events")
which, in addition to the convertible debentures issued during the third quarter
ended March 31, 1996, helped to relieve the Company's  critical shortage of cash
to  purchase  raw  materials.  There  can be no  assurance  that the  additional
operating capital obtained will be sufficient to achieve financial stability for
the  Company.  The Company  did not have any  material  commitments  for capital
expenditures  as of the quarter  ended March 31, 1996, or as of the date of this
Report.

         The Company continued to decrease its operating costs, through its cost
containment  plan  during the  nine-month  period  ended March 31,  1996,  which
included a further  reduction in its workforce and a combination  of certain job
functions. The Company is seeking a sub-lease tenant for unoccupied space in the
Company's  facility  although  there can be no  assurance  the  Company  will be
successful  in acquiring a tenant  suitable  under the  conditions  of sub-lease
which include acceptance by the owners and property managers of the facility.

         In March,  1996, a  convertible  debenture  in the  original  amount of
$19,959 was amended for the new  principle  amount of $5,000  subsequent  to the
partial  conversion of the debenture  into 164,185 shares of common stock at the
rate of $0.13 per share.

         During the month of February,  1996, in preparation for future sales of
the  Company's  securities,  as to the  result  of which  sales  there can be no
assurance that the Company will receive substantial operating funds, the Company
issued 3,238,500 shares of common stock to the holders of the equivalent  number
of A  Warrants;  275,000  shares  of common  stock to the  holders  of  Networld
Warrants  and Networld  Underlying  Warrants on the basis of 2 warrants for each
share of common  stock;  and  905,414  shares of common  stock to the holders of
958,640  Dealer  Warrants and B Warrants,  thereby  canceling all  outstanding A
Warrants, Networld Warrants, Networld Underlying Warrants, Dealer Warrants and B
Warrants.

         On January  26,  1996,  the  Company  notified  holders of its Series C
Preferred Stock that the Redemption  Date of June 28, 1996 had been  established
for  redeeming  the  preferred  shares  at the  Redemption  Price of  $17.93  in
accordance  with  the  terms  of the  preferred  certificates  for the  Series C
Preferred  Stock. At the Redemption  Date, the aggregate  Redemption Price to be
paid by the Company is $27,881.15 to four holders of such preferred stock.

         In  February,   1996,  as  the  result  of  negotiations  with  Biopool
International,  the Company's  promissory  note in the amount of $180,000 due on
March 28, 1996,  was replaced  with a Note through  calendar year 1996 (the "New
Note").  The New Note provides an interest rate of 7% until March 15, 1996,  and
8%  through  the  balance  of the term of the Note,  and a payment  schedule  as
follows:  a principal payment of $20,000 on February 15, and on each 15th day of
the months July  through  November,  1996;  a principal  payment of $15,000 plus
accrued  interest of $5,688.22 on March 15, 1996;  principal  payments of $5,000
each on the  15th  day of the  months  April  through  June,  1996;  and a final
principal payment of $30,000 and interest of $6,033.98 on December 15, 1996.

         In June, 1995, the Company entered into a non-binding  letter of intent
with Lifestream Technologies,  Inc. ("Lifestream") pursuant to which the Company
would be granted certain  production rights in professional and homecare markets
for Lifestream  Diagnostic's product line. In addition,  the Company may acquire
20% of Lifestream, for an amount and type of consideration to be negotiated. The
parties have not further progressed toward a final agreement and there can be no
assurance that any transaction between the Company and Lifestream will close.

         In January,  1994,  the Company  entered into a revolving loan facility
(the "Revolving Loan Facility") with Silicon Valley Bank (the "Bank"),  pursuant
to which the  Company  assumed  $360,000 of a formerly  joint  MicroProbe/Source
revolving  loan  obligation to the Bank.  As security for its  obligation to the
Bank, the Company granted to the Bank a security  interest in substantially  all
of  the  Company's  assets,   including  its  accounts  receivable,   inventory,
furniture,  fixtures and equipment and general intangibles.  In December,  1995,
the revolving loan was repaid by the Company.

         In February 1995, the Company signed a factoring agreement with Silicon
Valley Financial  Services,  a subsidiary of Silicon Valley Bank, to finance 80%
of the face amount of the Company's accounts  receivable,  at a rate of 2.5% per
month, plus 1% administrative fees. On December 8, 1995, the factoring agreement
was revised to reduce the finance rates to 1.5% on $150,000 of  receivables  and
2.25% on receivables to a maximum of $250,000,  plus 1% administrative  fee. The
Company's  objective is to minimize factoring of accounts  receivable and seek a
line of credit with a commercial  bank or finance  institution.  There can be no
assurance  the  Company  will  be  successful  in  meeting  its  commitments  by
minimizing factoring of its accounts receivable, or that a commercial banking or
finance  institution  will provide  favorable  terms to the Company's  financing
needs.


PART II -- OTHER INFORMATION

ITEM 1.  Legal Proceedings

         On February 7, 1996,  the owners of the property  which is occupied and
leased by the Company filed an action  against the Company for  delinquent  rent
and possession of the real property, under TR Brell Corp. an Illinois company v.
Source  Scientific,  Inc. etc. et al, Orange County Superior Court Case #759297.
The Plaintiff and the Company reached a Settlement Agreement, which provided for
an immediate payment of amounts in arrears and deferral of partial rent due over
a six-month  period.  At the date of this report,  the Company has complied with
the payment terms and is current with its monthly lease obligations.

         On  September  20,  1995,  the Company  filed  litigation  under Source
Scientific,  Inc. etc. et al v. Scientific Measurement Systems, Inc. etc. et al,
Orange County  Superior  Court Case #751112,  for breach of contract and related
actions.   Scientific  Measurement  Systems  ("SMS")  is  located  in  Colorado.
Management has reached an understanding of terms of settlement in which SMS will
purchase from the Company  finished goods, WIP and parts in the aggregate amount
of  $189,705.  SMS has  claimed  offsetting  damages  of  $30,000.  The  parties
anticipate  execution of a mutual release and settlement agreement and dismissal
document in the next few weeks.


ITEM 5.  Other Information

Subsequent Events:

         In April 1996,  the Company  issued four  convertible  debentures  (the
"Debentures")  totaling  $79,000 the terms of which  provide for  conversion  to
shares  of  common  stock at the  initial  price of $0.08  per  share.  With the
issuance of the debentures, the Company granted to each holder of the Debentures
five warrants for each $10.00 of Debenture,  which warrants are  exerciseable at
$0.25 per warrant into an equivalent number of shares of common stock.


         In April 1996, the Company reached an agreement with Mr. Peter C. Yeung
regarding the disposition of mutual interests between the parties which resulted
in the  cancellation  of Mr.  Yeung's  Notes due to the Company in the aggregate
amount of $166,200 and accrued  interest  thereon,  as well as 332,400 shares of
Common Stock of the Company which acted as collateral security for the Notes. In
addition,  the principle of Mr.  Yeung's 1993 Debenture in the amount of $20,000
and accrued  interest  thereon was eliminated as well as a remaining  balance of
$4,166.33  in  severance  due to Mr.  Yeung.  As the result,  the  Company  paid
$4,650.78 to Mr. Yeung on April 12, 1996, which completed the mutual obligations
between the parties.

         On April 23, 1996, the Company registered its Source  Scientific,  Inc.
1981 Stock Option Plan (Post effective Amendment No. 1), with the Securities and
Exchange Commission,  on Form S-8. The aggregate number of securities registered
is  3,500,000  under  the  Plan  as  amended  and  previously  approved  by  the
shareholders of the Company at the Annual  Shareholders  Meeting on December 14,
1994.  The Company issued grants to all of its employees as at March 1, 1996, in
the aggregate amount of 1,886,000  options,  each for one share of common stock,
at the exercise price of $0.14 per share.


ITEM 6.  Exhibit and representation on Form 8K

         (a)   Exhibits:

               *10.26      Form of Convertible  Debenture,  executed in February
                           and  March,   1996,   between  the  Company  and  six
                           individuals, in the aggregate amount of $279,000.

               *10.27      Settlement  Agreement,  effective  February 18, 1996,
                           between TR Brell, Cal Corp and the Company  regarding
                           settlement of claims, repayment schedule and deferred
                           rents for the Company's facility in Garden Grove.

               27.2        Financial  Data  Schedule  (included  only  with  the
                           electronic  filing for the  Securities  and  Exchange
                           Commission, and not attached as an exhibit herein).

         (b)   Reports:

                  None

      (Items marked with * are included herewith.)

                                   SIGNATURES

     In accordance  with the  requirements  of the Exchange Act, the  registrant
caused this report to be signed on its behalf by the  undersigned,  thereto duly
authorized.

                                      SOURCE SCIENTIFIC, INC.



                                   By: /s/ RICHARD A. SULLIVAN
Date: 05-14-96                        Richard A. Sullivan
                                      President and Chief Executive Officer

                                   By: /s/ MOKHTAR A. SHAWKY
Date: 05-14-96                        Mokhtar A. Shawky
                                      Chief Financial Officer




THE SECURITIES  EVIDENCED  HEREBY HAVE NOT BEEN REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE CALIFORNIA  CORPORATE SECURITIES LAW OF 1968, AS
AMENDED, AND MAY NOT BE SOLD, TRANSFERRED,  PLEDGED,  ASSIGNED,  HYPOTHECATED OR
OTHERWISE  DISPOSED OF UNLESS  REGISTERED  OR QUALIFIED  THEREUNDER OR UNLESS AN
EXEMPTION THEREFROM IS AVAILABLE.


                             SOURCE SCIENTIFIC, INC.
                           12.0% Convertible Debenture
                              Debenture No. 96F-XXX

$XXX,000.00                                 Debenture Date:  ____________, 1996.

         FOR VALUE RECEIVED,  Source Scientific,  Inc. (herein the "Company"), a
corporation  organized  and  existing  under  the  laws of  California  with its
principal  office at 7390 Lincoln Way, Garden Grove,  California  92641,  hereby
promises to pay to or the registered  assigns,  (the "Holder") the principal sum
of                   Dollars ($XXX,000.00) on March 31, 1998, in the manner more
specifically set forth below. Interest at the rate of twelve percent (12.0%) per
annum  (computed  on the  basis of a  365-day  year) on the  unpaid  balance  of
principal  thereof  shall be paid on the first and second  anniversaries  of the
Debenture Date in the manner set forth below.

         Upon the first  anniversary of the Debenture Date, all accrued interest
shall be added to the  initial  principal  balance of this  Debenture.  Upon the
second  anniversary of the Debenture  Date, all interest that shall have accrued
during the year then ended  shall be payable in Common  Stock at the  Conversion
Price then in effect;  provided that such accrued  interest  shall be payable in
cash only if the Holder  hereof  shall have  requested  in writing  such form of
payment not earlier than forty-five (45) days before such second anniversary and
not later than fifteen (15) days before such second anniversary.

         The  Company  shall  have the  option to  prepay in full the  principal
amount of this Debenture from time to time,  along with interest  accrued on the
amount  prepaid to the  prepayment  date,  at any time after giving the Holder a
thirty (30) day written  notice  prior to  prepayment.  Upon receipt of any such
notice,  the Holder has the right to convert the  Debenture  into  Common  Stock
within the thirty (30) day period, at the conversion rate set forth in paragraph
2.1 hereof.

         In the  event of a  dissolution,  liquidation,  sale or  merger  of the
Company  in which the  Company  is not the  surviving  entity,  the  outstanding
principal  amount of the Debenture  plus any accrued and unpaid  interest  shall
become  due and  payable  immediately,  in the manner  set forth  below,  unless
otherwise agreed to in writing with the Holder.  The Company shall be considered
the  surviving  corporation  following a merger or  consolidation  involving the
Company  if  the  holders  of  outstanding  voting  securities  of  the  Company
immediately   prior  to  the  merger  or  consolidation  own  equity  securities
possessing  more than fifty  percent  (50%) of the voting power of the resulting
corporation existing following the merger or consolidation;  provided,  however,
that (i) in making the  determination  of ownership of equity  securities by the
shareholders of the resulting corporation existing immediately after a merger or
consolidation,  equity  securities  which the  shareholders of the Company owned
immediately  before the merger or consolidation as shareholders of another party
to the  transaction  shall be  disregarded;  and  (ii)  voting  securities  of a
corporation  shall be  calculated  by  assuming  the  conversion  of all  equity
securities convertible (immediately or at some future time) into shares entitled
to vote, including outstanding warrants and options.



<PAGE>


     1.  GENERAL.

         1.1      Definitions.

         (a)      Holder.  The term "Holder" shall mean the registered holder of
                  the Debenture.

         (b)      Maturity Date.  Date upon which the principal and any accrued,
                  but unpaid cash interest is due.

         (c)      Debenture Date. Date, as noted above, upon which the Debenture
                  is executed  by the  Company  in receipt of funds for the full
                  amount of the Debenture.

         (d) Common  Stock.  The term "Common  Stock" as used in this  Debenture
shall  include  any class of  capital  stock of the  Company,  now or  hereafter
authorized,  the right of which to share in distributions of earnings and assets
of the  Company  is  without  limit as to any  amount or  percentage;  provided,
however,  that Common Stock  issuable upon  conversion of this  Debenture  shall
include only shares of Common Stock of the Company authorized on the date hereof
and Common Stock or other securities  issued in substitution or exchange for the
presently   authorized   Common  Stock  in  connection  with  a  reorganization,
reclassification, merger or sale of assets.

         (e)  Conversion  Price.  The term  "Conversion  Price"  shall  mean the
conversion  price  per  share to be  applied  upon  Conversion  and shall be the
conversion  price in effect at the date of delivery of notice of  conversion  to
the company determined as provided herein.

         (f) Registrable  Securities.  The term  "Registrable  Securities" shall
mean (i) Common Stock issuable upon conversion of the Debenture; and (ii) Common
Stock  issuable  pursuant to the  Attached  Warrants,  subject to  granting  and
exercise under paragraph 3.1 of this Debenture;  provided,  however, that shares
of  Common  Stock or other  securities  shall  only be  treated  as  Registrable
Securities  if and so long as they have not been (A) sold to or through a broker
or  dealer  or  underwriter  in a public  distribution  or a  public  securities
transaction,  or (B) sold or are available for sale in the opinion of counsel to
the Company in a single  transaction exempt from the registration and prospectus
delivery   requirements  of  the  Securities  Act  of  1933,  as  amended,  (the
"Securities Act") so that all transfer restrictions and restrictive legends with
respect thereto are or may be removed upon the consummation of such sale.

                  The terms "register," "registered" and "registration" refer to
a registration effected by preparing and filing with the Securities and Exchange
Commission (the  "Commission")  a registration  statement in compliance with the
Securities and Exchange Act of 1933, as amended (the "Securities  Act,") and the
declaration or ordering of the effectiveness of such  registration  statement by
the Commission.

         1.2 Series of  Debentures.  This Debenture is one of a series of twelve
percent (12.0%) Convertible  Subordinated Debentures (the "Debentures") that may
be issued by the Company,  up to the  aggregate  amount of Eight  Hundred  Fifty
Thousand Dollars ($850,000).

         1.3 Waivers. The Company hereby waives demand, presentment for payment,
notice of dishonor,  protest,  notice of protest and diligence,  and agrees that
the Holder  hereof may extend  the time for  payment or accept  partial  payment
without discharging or releasing the Company.

         1.4  Subordination.  This  Debenture  will  remain  subordinate  to the
Company's  factoring  agreement with Silicon Valley Bank until the Company works
out of such factoring arrangement with Silicon Valley Bank. The Company provides
a security  agreement in favor of the Holder of the Debenture,  regarding  which
filings will be made pursuant to and under the Uniform  Commercial Code (UCC). A
security interest was also granted in favor of Biopool International pursuant to
which a UCC filing was made, and such security arrangement will remain until the
loan provided by Biopool  International  is satisfied.  A majority  (51%) of the
Holders  of  Debentures  for this  series  may  agree to amend  the terms of all
Debentures in the series to allow the Company to establish a relationship with a
financial  institution  for  purposes of  providing  the Company  with a line of
credit or otherwise.

     2.  CONVERSION.

         2.1 Conversion  Right. At any time after the Debenture Date, the sum of
the initial principal,  and all interest added thereto, if any, may be converted
into Common Stock at the  Conversion  Price of eight cents  ($0.08) per share or
five cents  ($0.05)  per share (in the event that the  Company  has not  earned,
before interest, taxes, depreciation,  and amortization,  the sum of Two Hundred
Fifty Thousand Dollars ($250,000) in the aggregate for the first two full fiscal
quarters  following  the Company's  sale of not less than Five Hundred  Thousand
Dollars  ($500,000)  of this  series  of  Debentures),  or each as  adjusted  in
accordance with paragraph 2.2.

         2.2 Adjustment to Conversion  Price. The conversion  price,  number and
kind of securities to be issued upon exercise of the conversion  rights shall be
subject to adjustment from time to time upon the happening of certain events, as
follows:

         (a) Stock  Combinations  and Splits.  In case the Company shall combine
all of the  outstanding  Common  Stock  of the  Company  proportionately  into a
smaller number of shares,  the Conversion Price hereunder in effect  immediately
prior to such  combination  shall be  proportionately  increased and in case the
Company  shall  subdivide  its Common  Stock into a greater  number of shares of
Common  Stock,  the  Conversion  Price  in  effect  immediately  prior  to  such
subdivision shall be proportionately reduced.

         (b) Reorganizations.  If any capital reorganization or reclassification
of the capital stock of the Company,  or  consolidation or merger of the Company
with another  corporation  (other than a merger or  reorganization  with another
corporation in which the Company is the surviving corporation and which does not
result in any  reclassification  or change in the capital  stock of the Company,
provided,  however,  that any issuances of Common Stock in connection  with such
merger  or  reorganization  shall be  subject  to the other  provisions  of this
Section  2.2, if  applicable),  or the sale of all or  substantially  all of its
assets to another  corporation  shall be effected,  then, as a condition of such
reorganization,  reclassification,  consolidation,  merger or sale,  lawful  and
adequate  provision  shall be made  whereby  each  Holder of a  Debenture  shall
thereafter  have the right to purchase  and receive  upon the basis and upon the
terms and conditions  specified herein and in lieu of the shares of Common Stock
of  the  Company  immediately  theretofore  issuable  upon  conversion  of  such
Debenture,  such  shares  of  stock,  securities  or  assets as may be issued or
payable  with respect to or in exchange  for a number of  outstanding  shares of
such Common Stock equal to the number of shares of such Common Stock immediately
theretofore  issuable upon conversion of such Debenture had such reorganization,
reclassification, consolidation, merger of sale not taken place; and in any such
case  appropriate  provisions  shall be made  with  respect  to the  rights  and
interest of the holders of the Debentures to the end that the provisions  hereof
(including without limitation  provisions for adjustment of the Conversion Price
and of the number of shares issuable upon the conversion of any Debenture) shall
thereafter  be  applicable,  as nearly as may be, in  relation  to any shares of
stock, securities or assets thereafter deliverable upon the exercise hereof. The
Company shall not effect any such consolidation, merger or sale, unless prior to
or simultaneously  with the consummation  thereof the successor  corporation (if
other  than the  Company)  resulting  from such  consolidation  or merger or the
corporation purchasing such assets shall assume by a written instrument executed
and mailed by  registered  mail or delivered to each of such holders at the last
address  thereof  appearing on the books of the Company,  the  obligation of the
Company to deliver to such  holders such shares of stock,  securities  or assets
as, in accordance with the foregoing provisions, such holders may be entitled to
upon such conversion of the Debentures.



<PAGE>


         (c)  Should  the  Company  fail  to use its  best  efforts  to  cause a
registration statement to be declared effective within nine (9) months after the
Debenture  Date, the  Conversion  Price shall be reduced by one cent ($0.01) per
month,  starting  in the  tenth  (10th)  month  after  the  Debenture  Date  and
continuing until the Company has caused a registration  statement to be declared
effective  or until the  Conversion  Price is five cents  ($0.05),  whichever is
first.

         2.3  Reservation of Shares.  The Company agrees that, so long as any of
the Debentures shall remain outstanding,  the Company shall at all times reserve
and keep available,  free from preemptive  rights, out of its authorized capital
stock,  for the purpose of issue upon  conversion  of the  Debentures,  the full
number  of  shares  of  Common  Stock  then  issuable  upon  conversion  of  all
outstanding  Debentures.  If the Common  Stock  shall be listed on any  national
stock  exchange,  the  Company  at its  expense  shall  include  in its  listing
application  all of the  shares of  Common  Stock  reserved  for  issuance  upon
conversion of the Debentures (subject to issuance upon notice of issuance to the
exchange).

         2.4  Validity of Shares.  The Company  agrees that all shares of Common
Stock to be issued upon  conversion of the Debentures  will,  upon issuance,  be
legally and validly issued, fully paid and non-assessable and free to the Holder
thereof from all taxes, liens and charges with respect to the issue thereof.

         2.5 Reports to Holder. The Company shall promptly provide to the Holder
all  reports  on Form  10-KSB and Form  10-QSB,  and any other  reports  sent to
holders of the Company's Common Stock.

     3.  WARRANTS.

         3.1 Attached  Warrants.  This  Debenture is issued with warrants on the
basis of Five Hundred Thousand (500,000) warrants per $100,000 of Debenture (the
"Attached  Warrants"),  each Attached  Warrant  entitling the holder  thereof to
purchase one (1) share of Common Stock at an exercise price of Twenty-five Cents
($0.25).  If the Debenture  principal amount is less than $100,000 or contains a
fractional  amount  of  $100,00,  the  amount  of  Attached  Warrants  shall  be
proportional  based on the above  original  ratio.  The  Attached  Warrants  are
exercisable commencing on the Debenture Date and expire three (3) years from the
Debenture Date.

     4.  REGISTRATION.

         4.1 Notice of Registration. If at any time within the period commencing
on the  Debenture  Date and ending  three years after the  Debenture  Date,  the
Company shall  determine to register any of its  securities,  either for its own
account  or the  account  of a  security  holder or  holders,  other  than (i) a
registration  relating  solely to employee  benefit plans or (ii) a registration
relating solely to a Commission Rule 145 transaction, the Company will:

         (a) give the Holder  written  notice within twenty (20) days  of filing
an applicable  registration  statement with the Commission; and

         (b) include in such registration (and any related  qualification  under
blue sky laws, or other compliance),  and in any underwriting  involved therein,
all of the Registrable  Securities  specified in a written request by the Holder
made within twenty (20) days after receipt of the Company's written notice under
paragraph 4.1(a) above, subject to the terms of paragraph 4.2 below. The Company
shall use its best efforts to cause such  registration  statement to be declared
effective.

         4.2  Underwriting.  If the  registration  of which the Company provides
notice is for a  registered  public  offering  involving  an  underwriting,  the
Company  shall so  advise  the  Holder  as a part of the  written  notice  given
pursuant to paragraph 4.1 (a), above. In such event, the right of the Holder to
<PAGE>


registration  pursuant  to this  paragraph  4 shall  be  conditioned  upon  such
Holder's  participation in such  underwriting and the inclusion of such Holder's
Registrable  Securities  in the  underwriting  to the  extent  provided  in this
Debenture.  If the Holder  proposes to  distribute  its  Registrable  Securities
through a registered  offering  involving an underwriter,  the Holder,  together
with the Company,  shall enter into an underwriting  agreement in customary form
with the managing  underwriter  selected for such  underwriting  by the Company.
Notwithstanding  any  other  provision  of this  paragraph  4,  if the  managing
underwriter  determines that marketing  factors require a standard and customary
limitation of the number of shares to be underwritten,  the managing underwriter
may limit the Registrable Securities, fairly and reasonably proportionally among
all shares  anticipated for registration,  to be included in such  registration,
and the Company shall promptly so advise the Holder.  If the Holder  disapproves
of the  terms  of any such  underwriting,  the  Holder  may  elect  to  withdraw
therefrom  by written  notice to the Company and the managing  underwriter.  Any
securities  excluded or withdrawn from such underwriting shall be withdrawn from
such  registration,  and  shall  not  be  transferred  in a  public  or  private
distribution  prior to 90 days  after  the  effective  date of the  registration
statement relating thereto, or such other shorter period of time as the managing
underwriter may require.  The Company may include shares of Common Stock held by
shareholders,  other than the Holder, in such registration  statement,  provided
that, if the number of shares includible in such  registration  statement is not
sufficient to accommodate  the Registrable  Securities  specified in the written
request  of the  Holder  and the  shares  of  Common  Stock  held by such  other
shareholders including Common Stock held by officers, directors,  employees, and
other   insiders,   and  Common  Stock  held  by   consultants  to  the  Company
(collectively the "Remaining Shareholders"),  the Registrable Securities and the
shares of Common  Stock of the  Remaining  Shareholders  shall be  appropriately
reduced on a pro rata basis.

     The Company shall have the right to terminate or withdraw any  registration
initiated  by it  under  this  paragraph  4 prior to the  effectiveness  of such
registration whether or not the Holder has elected to include securities in such
registration.

     5.  DEFAULT.

         5.1  Events of Default.  If and whenever any of the following events or
action  (herein  "Events of Default") shall occur, namely:

         (a) The Company,  after exhaustion of all appellate  rights, is subject
to a final  judgment,  or enters into an agreement and settlement of any pending
or threatened  litigation or similar  proceeding,  which requires the Company to
pay more than $500,000 in  satisfaction  of such final judgment or in settlement
of such pending or threatened  litigation or similar  proceeding or subjects the
Company to any levy of attachment or like process in excess of $500,000; or

         (b) The Company  makes an  assignment  for the benefit of  creditors or
admits in writing its  inability to pay its debts  generally as they become due;
or an order for relief or judgment or decree is entered adjudicating the Company
bankrupt or insolvent;  or the Company  petitions or applies to any tribunal for
the appointment of a trustee,  receiver,  custodian or liquidator of the Company
or any substantial part of the assets of the Company;  or the Company  commences
any proceeding for a voluntary  reorganization,  liquidation or dissolution;  or
any such petition or application is filed,  or any such  proceeding is commenced
against the Company and the Company by any act,  consents  thereto or acquiesces
therein, or such petition,  application or proceeding is not dismissed within 60
days following receipt by the Company of notice thereof;

         (c)  The  Company  fails  to pay the  principal  amount,  and any  cash
interest  due,  on the  Maturity  Date,  if Holder  chooses  not to convert  the
Debenture to Common Stock,


<PAGE>



then and in any such  event the  Holder  may at any time  (unless  all  defaults
theretofore have been remedied) at the Holder's option, by written notice to the
Company,  declare the principal of and the accrued  interest on the Debenture to
be immediately due and payable,  without  presentment,  demand,  protest, or any
notice  (other  than as  required  by this  Debenture),  all of which are hereby
waived by the Company.  Payment thereof shall be made in the manner specified in
Section 2, above.

      6. MISCELLANEOUS.

         6.1  This  Debenture shall be governed and enforced under and in accor-
dance  with the laws of the State of California.

         6.2 Notices, requests, demands and other communications  (collectively,
"Notices")  given or made  pursuant  to this  Debenture  shall be in writing and
shall be deemed to have been duly given if sent by registered or certified mail,
return  receipt  requested,  postage and fees  prepaid,  or  otherwise  actually
delivered as follows: (a) if to the Company, to its principal corporate address;
and (b) if to the Holder,  to the  Holder's  address on the  Debenture  register
maintained by the Company.

         6.3 Notice  shall be deemed duly given when  received by the  addressee
thereof.  The  Company  and the  Holder  may  from  time to  time  change  their
respective  addresses for receiving  Notices by giving written notice thereof in
the manner set forth above.

         IN WITNESS  WHEREOF this Debenture has been executed and delivered as a
sealed  instrument  at the  place  and on the date set  forth  above by the duly
authorized representatives of the Company.

                                   SOURCE SCIENTIFIC, INC.


                                   By:
                                        Richard A. Sullivan
                                   Its President and Chief Executive Officer
Debenture Holders:

                                           

Name:                                                       

SSN: __________________________                     
Address:                                            

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


                    
                              SETTLEMENT AGREEMENT


         THIS SETTLEMENT AGREEMENT (the "Agreement") is made and entered into as
of the  Effective  Date stated in paragraph 18 herein  below,  by and between TR
Brell, Cal Corp, an Illinois  corporation  ("TRB"),  on the one hand, and SOURCE
SCIENTIFIC,  INC., a California  corporation  ("SSI") on the other hand,  and is
based upon the following recitals:

                                    RECITALS

         A. Pursuant to a lease  agreement dated January 30, 1995 (the "Lease"),
TRB leased the premises more commonly  known as 7390 Lincoln Way,  Garden Grove,
California (the "Premises") to SSI, for a period of seven (7) years,  commencing
February  1, 1995.  A true and correct  copy of the Lease is attached  hereto as
Exhibit  A and  incorporated  herein  by this  reference  as if fully  set forth
hereat.

         B. TRB is the plaintiff and SSI is the defendant in the action entitled
TR Brell.  Cal Corp,  an Illinois  corporation  v. Source  Scientific,  Inc.,  a
California corporation,  et. al., Orange County Superior Court, Case No. 759297,
filed February 7, 1996 (the "Action").

         C. Without  admission of any liability,  fact,  claim or defense by any
party hereto,  the parties to this Agreement are now desirous of settling all of
the issues and/or disputes now existing between them on the terms and conditions
herein set forth below.

         NOW,  THEREFORE,  in consideration  of the mutual terms,  performances,
conditions,  warranties and covenants  herein set forth below,  and for good and
valuable  consideration,  receipt of which is hereby  acknowledged,  the parties
hereto agree as follows:

                                    AGREEMENT

           1.     Incorporation of Recitals.

                    a. The Recitals set forth above are  hereby  incorporated by
this reference and made a part of the settlement terms of this Agreement.

           2.     Settlement of Claims

                    a. This  Agreeement  and any  other  documents  executed  in
  connection herewith, together constitute a fully executed settlement agreement
  between the parties  hereto.  This Agreement is made without  admission of any
  liability, fact, claim or defense by any party to this Agreement.

           3.     Court's Retention of Jurisdiction

                    a. The parties to this Agreement  hereby expressly agree and
  consent that the Superior  Court of the Sate of  California  for the County of
  Orange shall retain jurisdiction over the Action for purpose of enforcement of
  the  provisions  of this  Agreement,  pursuant  to  California  Code of  Civil
  Procedure, Section 664.6.

           4.     Terms of Settlement

                    a. TRB and SSI agree to comply with all terms of this Agree-
ment and perform as follows:

                           (1)      TRB agrees to  reinstate  the Lease with all
                                    its terms,  conditions  and/or  obligations,
                                    except as modified by this Agreement. In the
                                    event of any conflict  between the Lease and
                                    this Agreement, this Agreement shall govern;

                           (2)      SSI shall  immediately  pay by wire transfer
                                    to  TRB  the  amount  of  $78,456.36,  which
                                    represents   the   payment   of  amounts  in
                                    arrears,  less  late  charges  conditionally
                                    waived by TRB;

                           (3)      TRB agrees to reduce the  monthly  base rent
                                    to   $20,592.00    per   month    ($0.50/sq.
                                    ft./month)  for the  months of  February  1,
                                    1996,  through July 31, 1996. The difference
                                    between   the  normal   monthly   base  rent
                                    ($26,185.00)  and the reduced  monthly  base
                                    rent  ($20,592.00)  for  the  aforementioned
                                    period of time (6 months)  will be  deferred
                                    and  payable  in  equal  increments,   which
                                    increments  shall be  added  to the  monthly
                                    base rent for the  months of August 1, 1996,
                                    through July 31, 1997. Thus:

                                      Difference  Between Monthly Rent and
                                      Reduced   Rent   (Monthly   Deferred
                                      2/l/96 - 7/31/96):

                                        $26,185.00 - $20,592= $5,593.00

                                      Total of Monthly Deferred Amounts:

                                        $5,593.00 x 6 months = $'33,558.00

                                      Calculation of Deferred Monthly 
                                      Incremental Increase (Payable Monthly 
                                      Commencing 8/l/96 through 7/31/97):

                                        $33,558.00 - 12 months = $2,796.50 added
                                         to monthly base rent for the period of 
                                         8/l/96 7/01/97

                                      Recalculated Monthly Base rent for 8/l/96
                                      - 7/31/97:

                                        $26,185.00 + $2,796.50 = $28,981.50 
                                        monthly base rent due TRB for the period
                                        of 8/l/96 through 7/31/97.

                           (4)      SSI  agrees to  stipulate  with TRB to waive
                                    all periods of  limitation  with  respect to
                                    bringing,  the Action to trial or otherwise,
                                    as provided by the California  Code of Civil
                                    Procedure  or other  applicable  law(s).  To
                                    this end, SSI also agrees to cooperate  with
                                    TRB with  respect to  execution of documents
                                    required   by   TRB   to   effectuate   said
                                    stipulation;

                           (5)      For the duration of the Lease, SSI agrees to
                                    pay  all  monthly  base  rent,   Operational
                                    Expenses  as defined  by the Lease,  and all
                                    other expenses, fees and charges required by
                                    the Lease in a punctual manner and in accord
                                    with the timely payment  requirements of the
                                    Lease and this Agreement;

                           (6)      In the  event of a  default  in  payment  of
                                    monthly   base   rent   and/or   Operational
                                    Expenses and/or other expense, charge or fee
                                    due  under  the  Lease,  TRB  grants  SSI  a
                                    ten-day  grace  period to cure any  default,
                                    subject to  imposition  of a Late  Charge as
                                    defined and called for in the Lease;

                           (7)      Upon the  occurrence of an uncured  default,
                                    SSI will  immediately  incur  the  following
                                    obligations,    as   well   as   all   other
                                    obligations  provided  in the  Lease  to the
                                    extent said  obligations are consistent with
                                    this   Agreement,   all  of  which  will  be
                                    enforceable  by TRB's  resort  to the  Court
                                    pursuant to its retention of jurisdiction as
                                    provided  in this  Agreement,  and by way of
                                    the procedure stated in item (8) below:

                                    (a)     SSI's  Payment  of  $56,715  to TRB 
                                            for  commissions  paid by TRB with
                                            respect to the Lease;

                                    (b)     Immediate payment to TRB of the con-
                                            ditionally  waived late charges,  in
                                            the amount of $7,855.50;

                                    (c)     Immediate payment of all amounts in 
                                            default;

                           (8)      Upon the  occurrence of an uncured  default,
                                    TRB shall be  authorized  to proceed with an
                                    ex  parte  application  on at least 24 hours
                                    notice  provided by facsimile or mail to SSI
                                    at   7390   Lincoln   Way,   Garden   Grove,
                                    California  92641 and its  general  counsel,
                                    Susan Preston,  Esq. at 2000 Pike Tower, 520
                                    Pike Street, Seattle,  Washington 98101, for
                                    an order of possession of the premises,  and
                                    fixing  damages,  including  but not limited
                                    to,  the  amounts  stated in Item (7) above,
                                    attorney's fees and costs incurred by TRB as
                                    a result  of the  uncured  default,  and any
                                    other  amount due TRB under the terms of the
                                    Lease and/or this Agreement,  to the fullest
                                    extent permitted by California law, together
                                    with  interest  thereon at the legal rate on
                                    all sums due as of the date of the default.

                           (9)      TRB's  resort  to the  procedures  stated in
                                    item  (8)  above,  in  the  event  of  SSI's
                                    uncured  default,  shall  be in  lieu of any
                                    other procedure or period of notice required
                                    by  California  law, all of which are hereby
                                    knowingly and voluntarily WAIVED by SSI.

                           (10)     In  the  event  of any  bankruptcy  filed by
                                    SSI, SSI  agrees not to oppose any motion by
                                    TRB seeking relief  from any stay imposed by
                                    operation of said bankruptcy.

                           (11)     SSI  shall  immediately  pay all  attorneys'
                                    fees   and   costs    incurred   by  TRB  in
                                    connection with this  Action,  in the amount
                                    of $3,000.00.

         5 .      Cumulative Remedies:

                  a. All remedies  available to TRB under the terms of the Lease
and/or this  Agreement are  cumulative  and shall not be construed as exclusive,
exhaustive,  or otherwise  preclude TRB from availing itself to any other remedy
available at law or other-wise.

         6.       Execution of Documents:

                  a. All parties to this Agreement agree  to execute any and all
additional  documents  necessary to carry out the terms and/or  purposes of this
Agreement.

         7.       Warranty of Authority to Execute Agreement

                  a. Each of  the parties  to this Agreement hereby warrants and
represents  that it is  authorized  to enter into this  Agreement  and any other
documents executed in connection herewith,

         8.       Counterparts and Duplicate Originals.

                  a. This  Agreement  may be executed  in one or more  duplicate
originals,  and in one or more original  counterparts,  each of which when fully
executed by each of the parties hereto shall be deemed an original.

         9.       Governing Law.

                  a. This Agreement  shall be deemed to have been negotiated and
entered into in the County of Orange, State of California.  It shall be governed
by,  construed  and  enforced  in  accordance  with  the  laws of the  State  of
California  in effect as of the date of the  Agreement and according to its fair
meaning, as if prepared jointly and equally by all parties hereto.

         10.      Survival.

                  a. All representations and warranties set forth in this Agree-
ment shall be deemed continuing and shall survive  the  execution  date  of this
Agreement.

         11.      Benefits and Burdens.

                  a. This Agreement shall be binding upon the  undersigned,  and
inure to the  benefit  of,  their  respective  officers,  directors,  employees,
representatives,   agents,   attorneys,   predecessors,   successors,   assigns,
partners', joint venturers and/or any individual or entity in any way associated
with each and any party to this Agreement.

         12.      Amendment.

                  a. This Agreement may  be  amended  only  by  writing executed
by  the  undersigned  or  their  successors  in  interest  at  the  time  of the
modification.

         13.      Captions and Interpretations.

                  a.  Titles or captions herein are inserted as a matter of con-
venience and for reference,  and in no way define, limit. extend or describe the
scope of this Agreement or any provision hereof.

         14.      Representations of Parties.

                  a.  Each of the  undersigned have entered into this Accruement
  voluntarily and not in reliance upon any covenant,  representation,  warranty,
  consideration or inducement, not expressly recited herein.

         15.      Investigation and Consultation.

                    a. Each party  represents and warrants that it has performed
  such  investigation  of the  subject  matter of this  Agreement  that it deems
  necessary and prudent,  that it has had the right and  opportunity  to consult
  legal counsel of its own choosing in this matter and that it fully understands
  that nature and effect of each and every term of this Agreement. The terms and
  provisions  of this  Agreement  shall not be construed  against any one of the
  parties,  but instead  shall be  construed to give broad effect to enforce the
  release provisions set forth herein.

         16.      Severance

                  a.  If any part or portion  of this agreement is determined by
  a court of  competent  jurisdiction  to be void and/or  unenforceable,  such a
  determination  shall have no effect on the remaining parts or portions of this
  Agreement,  which shall remain  operative on the parties to this Agreement and
  in/of full force and effect.

         17.      Integration.

                  a.  This  Agreement,  including  all  exhibits  thereto,  sets
  forth the entire  agreement  between  the  parties  with regard to the subject
  matter hereof. All agreements,  covenants,  representations  and warranties of
  the parties, express and implied, oral and written, with regard to any subject
  matter are contained herein and in the documents referred to herein,  attached
  hereto or implementing the provisions hereof. No other agreements,  covenants,
  representations or warranties,  express or implied, oral or written, have been
  made by either party to the other with  respect to the subject  matter of this
  Agreement. All prior and contemporaneous conversations, negotiations, possible
  and alleged  agreements and  representations,  covenants and  warranties  with
  respect to the subject matter hereof are waived,  merged herein and superseded
  by this Agreement. This is an integrated Agreement.

         18.      Effective Date.

                  a.  The Effective Date of this Agreement shall be February 15,
1996.

IN WITNESS  WHEREOF,  the parties have  executed this  Settlement  Agreement and
Mutual Release as of the day and year stated in Paragraph 18 above.

SOURCE SCIENTIFIC, INC.,
a California corporation


By: /s/ Richard A. Sullivan
    Richard A. Sullivan,
    President and CEO, Source
    Scientific, Inc.

APPROVED AS TO FORM:

By: /s/ Susan Preston
    Susan Preston, Esq.
    General Counsel, Source Scientific, Inc.

TR BRELL, CAL CORP,
an Illinois corporation


By:/s/ David Zak
   David Zak, Vice President,
   TR Brell, Cal Corp


APPROVED AS TO FORM:

     Newmeyer & Dillion


By:- /s Michael G. Dibb -
     Michael G. Dibb, Esq

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                  1,000
       
<S>                                    <C>
<PERIOD-TYPE>                                9-MOS
<FISCAL-YEAR-END>                      JUN-30-1996
<PERIOD-START>                         JAN-01-1996
<PERIOD-END>                           MAR-31-1996
<CASH>                                          16
<SECURITIES>                                     0
<RECEIVABLES>                                  811
<ALLOWANCES>                                   (20)
<INVENTORY>                                  1,352
<CURRENT-ASSETS>                             2,392
<PP&E>                                         386
<DEPRECIATION>                                (341)
<TOTAL-ASSETS>                               2,392
<CURRENT-LIABILITIES>                        1,795
<BONDS>                                          0
                           28 <F1>
                                      0
<COMMON>                                    20,877
<OTHER-SE>                                 (20,051)
<TOTAL-LIABILITY-AND-EQUITY>                 2,576  
<SALES>                                      3,801
<TOTAL-REVENUES>                             3,801
<CGS>                                        2,324
<TOTAL-COSTS>                                2,324
<OTHER-EXPENSES>                             1,507
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                              70
<INCOME-PRETAX>                               (100)
<INCOME-TAX>                                     0
<INCOME-CONTINUING>                           (100)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                  (100)
<EPS-PRIMARY>                               (0.010)
<EPS-DILUTED>                               (0.010)

<FN>
<F1> The Preferred Mandatory amount is not included in equity.  Under  the terms
     of the Series C Preferred Stock certificate, the shares were required to be
     redeemed by the Company after September 1, 1995.
</FN>
        

</TABLE>


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