AMERICAN ELECTROMEDICS CORP
424B3, 1999-03-16
ELECTROMEDICAL & ELECTROTHERAPEUTIC APPARATUS
Previous: INTERGRAPH CORP, 8-A12G/A, 1999-03-16
Next: E COMMERCE WEST CORP, NT 10-Q, 1999-03-16





                                         Filed pursuant to Rule 424(b)(3)
                                         Registration No.  333-58937


          PROSPECTUS                     


                           8,912,294 SHARES OF COMMON STOCK
                                   ($.10 PAR VALUE)

                        50,000 COMMON STOCK PURCHASE WARRANTS

                             AMERICAN ELECTROMEDICS CORP.



               All of the shares (the "Shares") of Common Stock, par value
          $.10 per share ("Common Stock"), of American Electromedics Corp.,
          a Delaware corporation (the "Company"), and all of the Company's
          Common Stock Purchase Warrants (the "Warrants"), offered hereby
          are being offered for resale by certain stockholders and warrant
          holders of the Company (collectively the "Selling Stockholders")
          as described more fully herein.

               The shares of Common Stock offered hereby by the Selling
          Stockholders consist of (A) 5,059,851 shares presently issued and
          outstanding, (B) 443,333 shares issuable upon exercise of
          presently exercisable warrants and options and (C) 3,409,110
          shares issuable upon conversion of the Company's Convertible
          Preferred Stock, Series A, par value $.01 per share ("Series A
          Preferred Stock").  The number of shares issuable upon conversion
          of the Series A Preferred Stock is subject to adjustment and
          could be materially more than the amount presented herein
          depending on the future market price of the Common Stock.  See
          "RISK FACTORS -- MARKET RISKS" and "SELLING STOCKHOLDERS."

               Each Warrant entitles the holder thereof to purchase one
          share of Common Stock at a price per share of $4.80, subject to
          customary anti-dilution adjustments.  Each Warrant may be
          exercised until 5:00 p.m., New York time, on May 5, 2001.

               The Selling Stockholders will sell the Shares and Warrants
          from time to time through customary brokerage channels, either
          through broker-dealers acting as agents or brokers for the
          seller, or through broker-dealers acting as principals, who may
          then resell the Shares and Warrants in the over-the-counter
          market or at private sale or otherwise, at market prices
          prevailing at the time of sale, at prices related to such
          prevailing market prices or at negotiated prices.  The Selling
          Stockholders and any agents, broker-dealers or underwriters who
          participate with the Selling Stockholders in the distribution of
          the Shares may be deemed to be "underwriters" within the meaning
          of the Securities Act of 1933, as amended (the "Securities Act"),
          and any commission received by them and any profit on the resale
          of the Common Stock or Warrants purchased by them may be deemed
          to be underwriting discounts or commissions under the Securities
          Act.  See "PLAN OF DISTRIBUTION."

               The Company will not receive any proceeds from the sale of
          the Shares or Warrants offered hereby.  The Company will receive
          proceeds of $821,998 upon the exercise of all the warrants and
          options of which the underlying shares of Common Stock are
          included herein.  The Company has agreed to bear all expenses of
          registration of the Shares and Warrants, excluding the selling
          and brokerage expenses of the Selling Stockholders.

               The Company's Common Stock is traded on the over-the-counter
          market on the OTC Electronic Bulletin Board under the symbol
          AMER.  On March 1, 1999, the closing bid and asked prices were
          $1.50 and $1.75 per share of Common Stock.  There is no market
          for the Warrants and it is not anticipated that any public market
          will develop for the Warrants.  See "MARKET FOR THE COMPANY'S
          COMMON STOCK AND RELATED STOCKHOLDER MATTERS."

                                 -------------------
          AN INVESTMENT IN THESE SECURITIES INVOLVES A HIGH DEGREE OF RISK.
                   SEE "RISK FACTORS" ON PAGES 6 THROUGH 12 HEREOF.
                                 -------------------

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

                     The date of this Prospectus is March 2, 1999


          <PAGE>


                                AVAILABLE INFORMATION

               The Company is subject to the informational requirements of
          the Securities Exchange Act of 1934, as amended (the "Exchange
          Act"), and in accordance therewith files reports and other
          information with the Securities and Exchange Commission (the
          "SEC"). Such reports and other information can be inspected and
          copied at the Public Reference Section of the SEC at Judiciary
          Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549; or at its
          offices at Northwest Atrium Center, 500 West Madison Street, 14th
          Floor, Chicago, IL 60661; or Seven World Trade Center, 13th
          Floor, New York, NY 10048. Copies of this material can also be
          obtained at prescribed rates by writing to the Public Reference
          Section of the SEC at its principal office at Judiciary Plaza,
          450 Fifth Street, N.W., Washington, D.C. 20549.  The SEC
          maintains a Web site (http://www.sec.gov) that contains reports,
          proxy statements and other information regarding registrants that
          file electronically with the SEC, including the Company.  The
          Common Stock of the Company is quoted on the OTC Electronic
          Bulletin Board.

               This Prospectus constitutes a part of a Registration
          Statement on Form SB-2 (together with all amendments and exhibits
          thereto, the "Registration Statement") filed by the Company with
          the SEC under the Securities Act.  This Prospectus omits certain
          information contained in the Registration Statement, and
          reference is hereby made to the Registration Statement and to the
          exhibits relating thereto for further information with respect to
          the Company and the Shares and Warrants offered hereby.

                                      -2-

          <PAGE>


                                  PROSPECTUS SUMMARY

               The following summary is qualified in its entirety by
          reference to the more detailed information and financial
          statements, including the notes thereto, appearing elsewhere in
          this Prospectus.  Each prospective investor is urged to read this
          Prospectus in its entirety.  Investors should carefully consider
          the information set forth in "Risk Factors." Certain of the
          information contained in this summary and elsewhere in this
          Prospectus, including information with regard to the Company's
          strategy for expanding operations and market share and related
          financing requirements are forward looking statements.  For a
          discussion of important factors that could affect such matters,
          see "Risk Factors."

               In November 1996, the Company effected a one-for-five
          reverse split of its Common Stock.  All share and per share
          information in this Prospectus is on a post-split basis.


                                     THE COMPANY

               The Company is engaged in the development, manufacture and
          sale of medical equipment through its four operating units; 
          (1) the audiometrics unit manufactures and sells Tympanometers
          and the Pilot(R) Audiometer, (2) the U.S. intraoral dental camera
          unit, operated through the Company's wholly-owned subsidiary,
          Dynamic Dental Systems, Inc. ("DDS"), (3) Rosch GmbH
          Medizintechnik ("Rosch GmbH"), a wholly-owned marketing and
          distribution company based in Berlin, Germany, through which
          substantially all the Company's foreign and export sales are
          conducted, and (4) Equidyne Systems, Inc., a wholly-owned
          subsidiary described below.

               The Company announced on January 5, 1999, that it intends to
          change the Company's business strategy and direction in order to
          focus all of its resources on Equidyne Systems, Inc. ("ESI"). 
          ESI is engaged in the development of the INJEX(TM) needle-free
          drug injection system (the "INJEX(TM) System"), which is designed
          to eliminate the risks of contaminated needle stick accidents and
          the resulting cross contamination of hepatitis, HIV and other
          diseases.  ESI holds two U.S. patents for its features of the
          INJEX(TM) System and has received U.S. Food and Drug
          Administration ("FDA") 510(k) clearance to market the system in
          the United States.  ESI will begin marketing of the System in the
          United States in March 1999.  The INJEX(TM) System will initially
          be marketed to the public through exclusive arrangements with
          certain medical products distributors.  ESI is currently in
          discussions with pharmaceutical companies in the United States
          with respect to marketing its products to those companies through
          licensing and joint development agreements.  ESI also intends to
          market its products overseas, including through its distribution
          arrangements in Japan and Mexico, and will, upon receipt of
          regulatory approval in Europe, utilize the same marketing
          strategies as it envisions using domestically.  The Company
          anticipates receiving European regulatory approval in April 1999
          and upon receipt will commence foreign sales.

               On February 3, 1999, the Company sold 1,600 shares of 
          Series B 5% Convertible Preferred Stock (the "Series B Preferred
          Stock") at a purchase price of $1,000 per share for an aggregate
          purchase price of $1,600,000, together with Warrants for the
          purchase of 25,000 shares of Common Stock at an exercise price of
          $3.00 per share and exercisable until January 31, 2002.  The
          Company used the net proceeds of $1,500,000 (after offering
          expenses) for repayment of $650,000 principal amount of notes and
          general working corporate purposes, primarily relating to the
          INJEX(TM) system.

               Currently, the largest segment of the Company's business is
          the marketing of intraoral dental camera systems and related
          dental equipment. The Company's intraoral camera systems display
          close-up high quality color video or digital images of dental
          patients' teeth and gums.  These images help dentists and other
          dental care workers in displaying dental health and hygiene
          problems.  Using these systems, treatment plans, discussions and
          on-going patient information are enhanced so patients can better
          see, understand and accept treatment recommendations.  The
          Company also manufactures and sells the Tympanometer(R), a
          medical diagnostic instrument which, by applying a combination of
          air pressure and sound to the ear drum, identifies diseases and
          disorders of the middle ear which are not revealed by standard
          hearing tests.  In order to affect the aforementioned change in
          the Company's business strategy and direction, the Company is
          seeking to divest its U.S. dental and audiometrics business
          units.  The Company has retained an investment banking firm to
          manage the sale of those units.

               The Company was incorporated under the laws of the State of
          Delaware on January 28, 1977.  The Company's executive offices
          are located at 13 Columbia Drive, Suite 5, Amherst, New Hampshire
          03031, and its telephone number is (603) 880-6300.
      
                                      -3-
          <PAGE>


                                     THE OFFERING

          SECURITIES OFFERED  . . .     An aggregate of 8,912,294 shares of
                                        Common Stock and 50,000 Warrants
                                        may be offered from time to time by
                                        the Selling Stockholders.  See
                                        "SELLING STOCKHOLDERS."

          COMMON STOCK
           OUTSTANDING  . . . . . .     7,668,464 shares as of January 31,
                                        1999.

          RISK FACTORS  . . . . . .     An investment in the Common Stock
                                        and Warrants involves a high degree
                                        of risk, including recent financial
                                        losses, a highly competitive
                                        industry, regulatory compliance,
                                        changing healthcare policies both
                                        domestically and abroad, and
                                        technological changes.  See "RISK
                                        FACTORS"

          USE OF PROCEEDS . . . . .     None of the proceeds of the sale of
                                        the Common Stock or Warrants
                                        registered hereunder will accrue to
                                        the Company.  The Company will
                                        receive gross proceeds of $821,998
                                        if all of the warrants and options
                                        of which the underlying shares of
                                        Common Stock are included herein
                                        are exercised which the Company
                                        would use for general corporate
                                        purposes.  See "USE OF PROCEEDS."

          OTC ELECTRONIC BULLETIN
           BOARD SYMBOL . . . . . .     "AMER"


                                     RISK FACTORS

               See "RISK FACTORS" for a discussion of certain factors that
          should be considered in evaluating an investment in the Common
          Stock.

                                      -4-
          <PAGE>


                     SUMMARY FINANCIAL AND OPERATING INFORMATION

               The summary financial information set forth below is derived
          from and should be read in conjunction with the financial
          statements, including the notes thereto, appearing elsewhere in
          this Prospectus.  All numbers are in thousands, except for share
          and per share amounts.

     <TABLE>
     <CAPTION>
                                               YEAR ENDED
                           -----------------------------------------------------
     SUMMARY OF
     OPERATIONS            7/31/98    7/31/97    7/27/96    7/29/95    7/30/94
     ---------------------------------------------------------------------------
     <S>                  <C>        <C>        <C>        <C>        <C>       
     Net sales . . . . .     $7,025     $2,309      $3,337     $2,443     $1,965
     Income (loss)
       before
       provision for
       income taxes  . .     (3,674)      (926)        467        184         61

     Net income (loss) .     (3,674)      (926)        442        172         57
     Net income (loss)
       per common share:
         Basic . . . . .      (1.01)      (.37)        .18        .08        .03
         Diluted . . . .      (1.01)      (.37)        .18        .08        .03
     Weighted average                                                           
       common shares . .  4,687,707  2,510,296   2,493,854  2,238,483  1,833,666


     </TABLE>

                                                    THREE MONTHS ENDED
                                                  ----------------------
          SUMMARY OF OPERATIONS                   10/31/98      10/31/97
          --------------------------------------------------------------
          Net sales . . . . . . . . . . . . .      $2,150         $1,830

          Loss before provision for income
            taxes and extraordinary items . .      (1,286)           (20)
          Net loss  . . . . . . . . . . . . .      (1,286)           (20)
          Net loss per common share:
            Basic . . . . . . . . . . . . . .        (.20)          (.01)
            Diluted . . . . . . . . . . . . .        (.20)          (.01)
          Weighted average common shares  . .   7,064,636      2,553,136
          ---------------------------------------------------------------

          -----------------------------------------------------------------
                                 AS OF     AS OF   AS OF    AS OF   AS OF
            FINANCIAL POSITION  10/31/98  7/31/98 7/31/97  7/27/96 7/29/95
          -----------------------------------------------------------------

          Total assets  . . .   $11,961   $11,458  $3,060   $2,771   $1,513
          Working capital           (72)      793   1,060      906      915
            (deficit) . . . .
          Long-term debt  . .        -0-      -0-   1,100       94        0
          Stockholders'
            equity  . . . . .     7,566     8,512   1,168    1,948    1,196
           ----------------------------------------------------------------

                                      -5-

          <PAGE>


                                     RISK FACTORS

               An investment in the Common Stock and Warrants involves a
          high degree of risk and, therefore, should be considered
          extremely speculative.  They should not be purchased by persons
          who cannot afford the possibility of the loss of their entire
          investment.  Prospective investors should consider carefully
          among other risk factors, the risk factors and other special
          considerations relating to the Company and this offering set
          forth below.  The discussion in this Prospectus contains, in
          addition to historical information, certain forward-looking
          statements that involve risks and uncertainties, such as
          statements of the Company's plans, beliefs, expectations and
          intentions.  The Company's actual results could differ materially
          from the results discussed in the forward-looking statements. 
          Factors that could cause or contribute to such differences
          include the following risk factors, as well as factors discussed
          elsewhere in this Prospectus.  The cautionary statements made in
          this Prospectus should be read as being applicable to all related
          forward-looking statements wherever they appear in this
          Prospectus.

          FINANCIAL RISKS


               Recent Losses.  The Company had a net loss of $3,674,000, or
          $1.01 per share, for the fiscal year ended July 31, 1998 compared
          to a net loss of $926,000, or $.37 per share, for the comparable
          period in fiscal 1997, and a net loss for the three month period
          ended October 31, 1998 of $1,286,000, or $.20 per share, compared
          to a net loss of $20,000, or $.01 per share, for the same period
          in the prior year.  At October 31, 1998, the Company had a
          working capital deficit.  The accountants' report for the
          July 31, 1998 financial statements contains an explanatory
          paragraph describing conditions that raise substantial doubt
          about the Company's ability to continue as a going concern.  The
          loss in fiscal 1998 was attributable to a transition in the third
          quarter from utilizing a major distributor for the sales of its
          dental cameras in Europe to direct sales, to lower gross margins
          on the sales of the cameras compared to gross margins on the sale
          of other products, and to higher interest costs. The increase in
          sales in fiscal 1998 was attributable to accounting for sales of
          Rosch GmbH on a consolidated basis as well as sales of new
          intraoral dental camera systems.

          BUSINESS AND REGULATORY RISKS

               Concentration of Business on New Product.  On January 5, 
          1999, the Company announced its intention to focus all of its
          resources on the development and marketing of ESI's INJEX System
          and to divest its dental and audiometrics business units, and
          that it had retained an investment banking firm to manage the
          sales of these businesses.  The INJEX System is still in the
          development stage, has not yet been commercially accepted, is
          subject to competitive products some of which are owned by
          entities with substantial resources, and may require significant
          amounts of capital for development, manufacturing and marketing. 
          There can be no assurance that the Company will be successful in
          developing and marketing ESI's INJEX(TM) System.  Moreover, there
          can be no assurance that the Company will successfully locate and
          reach agreement with potential buyers, nor can there be any
          assurance as to the sales prices to be ultimately received, and
          related gains or losses to be recognized.

               Government Regulations. Government regulation in the United
          States and certain foreign countries is a significant factor in
          the Company's business.  In the United States, the Company's
          products and its manufacturing practices are subject to
          regulation by the FDA pursuant to the Federal Food, Drug and
          Cosmetic Act ("FDC Act"), and by other state regulatory agencies. 
          Under the FDC Act, medical devices, including those under
          development by the Company, such as its needle-free injection
          system, must receive FDA clearance before they may be sold, or be
          exempted from the need to obtain such clearance or approval. The
          FDA regulatory process may delay the marketing of new systems or
          devices for significant periods of time and impose substantial
          additional costs.  Moreover, FDA marketing clearance regulations
          depend heavily on administrative interpretation, and there can be
          no assurance that interpretations made by the FDA or other
          regulatory bodies, with possible retroactive effect, will not
          adversely affect the Company.  There can be no assurance that the
          Company will be able to obtain clearance of any future Company
          products or any expanded uses of current or future Company
          products in a timely manner or at all.  In addition, even if
          obtained, FDA clearances are subject to ongoing review, and if

                                      -6-
          <PAGE>

          the FDA believes the Company is not in compliance with applicable
          requirements, it can institute proceedings to detain or seize the
          Company's products, require a recall, suspend production,
          distribution, marketing and sales, enjoin future violations and
          assess civil and criminal penalties against the Company, its
          directors, officers or employees.  The FDA may also suspend or
          withdraw market approval for the Company's products or require
          the Company to repair, replace or refund the cost of any product
          manufactured or distributed by the Company.

               FDA regulations also require the Company to adhere to
          certain "Good Manufacturing Practices" ("GMP") regulations, which
          include validation testing, quality control and documentation
          procedures. The Company's compliance with applicable regulatory
          requirements is subject to periodic inspections by the FDA. The
          Company will need 510(k) approval for any new medical products
          which it develops. Compliance with these requirements requires
          the Company to expend time, resources and effort in the areas of
          production and quality control for itself and for its contract
          manufacturers.  Moreover, there can be no assurance that required
          regulatory clearances will be obtained, and those obtained may
          include significant limitations on the uses of the product in
          question. In addition, changes in existing regulations or the
          adoption of new regulations could make regulatory compliance by
          the Company more difficult in the future.

               Although the Company believes that its products and
          procedures are in material compliance with all relevant FDA
          requirements, the failure to obtain the required regulatory
          clearances or to comply with applicable regulations would have a
          material adverse effect on the Company.

               Sales of medical devices outside the United States that are
          manufactured within the United States are subject to United
          States export requirements, and all medical devices sold abroad
          are subject to applicable foreign regulatory requirements.  Legal
          restrictions on the sale of imported medical devices vary from
          country to country.  The requirements for obtaining approval by
          foreign countries may differ substantially from those required
          for FDA approval.  There can be no assurance that the Company
          will be able to obtain regulatory approvals or clearances for its
          products in foreign countries.

               Competition; Risk of Technological Obsolescence.  The 
          manufacture and distribution of medical and dental devices is
          intensely competitive. The Company competes with numerous other
          companies, including several major manufacturers and
          distributors. With respect to the intraoral camera market, the
          Company has at least five major competitors in the video market. 
          The digital equipment market is less mature, but the Company
          anticipates growing competition in this market as well.  There
          has been some recent consolidation among the Company's major
          competitors in the audiometric business, which has resulted in
          some price erosion for those products, and which could adversely
          affect the sales values of the intraoral camera and audiometrics
          businesses.

               The Company's current competition for injection systems is
          primarily from traditional hypodermic needles and syringes which
          are used for the vast majority of injections administered today. 
          In order to make needles and syringes easier and safer to use,
          certain companies have developed syringes with hidden needles,
          spring-powered needle injectors and injectors with sheathed
          needles, sometimes referred to as safety syringes.  In addition
          to competing with these types of traditional hypodermic needles
          and syringes, the Company's needle-free injection systems also
          compete with other needle-free injection devices.  Currently,
          competition in the needle-free injection market is generally
          limited to other small companies with modest financial and other
          resources, but the barriers to entry are currently low and
          additional competitors may enter the needle-free injection
          systems market, including companies with substantially greater
          resources and experience than the Company. Further, as discussed
          herein, the Company's major competitor in the needle-free
          injection business formed a joint venture with the largest
          producer of needles and syringes for purposes of manufacturing a
          new design of disposable needle-free system.  See "BUSINESS --
          Needle-Free Drug Delivery System."  There can be no assurance
          that the Company will be able to compete effectively against
          current or future competitors in the needle-free injection
          market.  Competition in this market could also force the Company
          to reduce the prices of its systems below currently planned
          levels, thereby adversely affecting the Company's revenues and
          future profitability.

                                      -7-
          <PAGE>


               Injection is generally used only with drugs for which other
          drug delivery methods are not possible, in particular with
          biopharmaceutical proteins (drugs derived from living organisms,
          such as insulin and human growth hormone) that cannot currently
          be delivered orally, transdermally (through the skin) or
          pulmonarily (through the lungs).  Many companies, both large and
          small are engaged in research and development efforts on novel
          techniques aimed at delivering such drugs without injection.  For
          example, Pfizer, Inc. recently announced successful human trials
          of a device to inhale insulin and is competing with several other
          large companies to develop such a device.  The successful
          development and commercial introduction of such a non-injection
          technique would likely have a material adverse effect on the
          Company's business, financial condition, results of operations
          and general prospects.

               Most of the Company's competitors in all segments of its
          business have greater financial and other resources than the
          Company. Consequently, such entities may begin to develop,
          manufacture, market and distribute medical devices which are
          substantially similar or superior to the Company's products.

               Dependence on Proprietary Technology Rights and Lack of 
          Patent Protection. The Company's success will depend in part on 
          its ability to protect proprietary rights and to operate without
          infringing on the proprietary right of third parties.  The
          Company holds no patents, except for those held in connection
          with its needle-free injection system for which it holds two
          United States patents and has applied for nine foreign patents. 
          In appropriate circumstances, the Company may in the future apply
          for patent protection for uses, processes, products and systems
          that it develops. There can be no assurance that any of the
          Company's current or future patent applications will result in
          issued patents, that the scope of any current or future patents
          will prevent competitors from introducing competitive products or
          that any of the Company's current or future patents would be held
          valid or enforceable if challenged.  Patenting medical devices
          involves complex legal and factual questions and there is no
          consistent policy regarding the breadth of claims pertaining to
          such technologies; the ultimate scope and validity of patents
          issued to the Company or to its competitors are thus unknown. 
          Further, although the Company is unaware of any infringement by
          its products, no infringement studies have been conducted.  In
          addition, there can be no assurance that measures taken by the
          Company to protect its unpatented proprietary rights will be
          sufficient to protect these rights against third parties. 
          Likewise, there can be no assurance that others will not
          independently develop or otherwise acquire unpatented
          technologies or products similar or superior to those of the
          Company.

               There has been substantial litigation regarding patent and
          other intellectual property rights in the medical device
          industry, and the Company may in the future be required to defend
          its intellectual property rights against infringement,
          duplication and discovery by third parties or to defend itself
          against third-party claims of infringement.  Likewise, disputes
          may arise in the future with respect to ownership of technology
          developed by consultants or under research or development
          agreements with pharmaceutical companies, or with respect to the
          ownership of technology developed by employees who were
          previously employed by other companies.  Any such disputes or
          related litigation could result in substantial costs to, and a
          diversion of effort by, the Company.  An adverse determination
          could subject the Company to significant liabilities to third
          parties, require the Company to seek licenses from or pay
          royalties to third parties or require the Company to develop
          appropriate alternative technology.  There can be no assurance
          that any such licenses would be available on acceptable terms or
          at all, or that the Company could develop alternate technology at
          an acceptable price or at all.  Any of these events could have a
          material adverse effect on the Company's business, financial
          condition and results of operations.

               Risks Associated with Third-Party Reimbursement of End 
          Users.  Sales of the Company's current and proposed products in 
          certain markets are dependent in part on the availability of
          adequate reimbursement from third-party healthcare payors. 
          Currently, insurance companies and other third-party payors
          reimburse the cost of dental x-ray equipment and certain
          audiometric testing, certain insurers reimburse the cost of some
          dental camera work and the cost of needle-free injectors are
          subject to reimbursement on a case-by-case basis.  Such companies
          may refuse reimbursement if they do not perceive benefits to the
          use of the Company's equipment in a particular case.  Third-party
          payors are increasingly challenging the pricing of medical
          products and services, and there can be no assurance that such
          third-party payors will not in the future increasingly reject
          claims for coverage.  In addition, there can be no assurance that
          adequate levels of reimbursement will be available to enable the

                                     -8-
          <PAGE>

          Company to achieve or maintain market acceptance of its products
          or maintain price levels sufficient to realize profitable
          operations.  Furthermore, there is a possibility of increased
          government control or influence over a broad range of healthcare
          expenditures in the future.  Any such trend could negatively
          impact the market for the Company's products.

               The Company is also subject to the reimbursement policies of
          private and governmental healthcare payors in foreign countries
          with respect to its international sales.  In this regard, recent
          changes in the reimbursement policy for the Company's audiometric
          products in Germany have negatively impacted the Company's
          earnings.  See "RISK FACTORS -- Financial Risks."

               New Products and Technological Change.  The Company is in 
          the "high tech" end of the health care industry.  This industry
          has been historically marked by very rapid technological change
          and frequent introductions of new products.  Accordingly, the
          Company's future growth and profitability depend in part on its
          ability to continue to respond to technological changes and
          successfully develop and market new products that achieve
          significant market acceptance.  There is no assurance that the
          Company will be able to do so.

               Products Liability Exposure.  The malfunction or misuse of 
          the medical devices sold by the Company may result in potential
          injury to physicians' patients, thereby subjecting the Company to
          possible liability.  Although the Company's insurance coverage is
          $4,000,000 per occurrence and $5,000,000 in the aggregate with a
          deductible of $5,000, which amounts and deductibles are customary
          in the industry, there can be no assurance that such insurance
          will be sufficient to cover any potential liability.  Further, as
          the result of either adverse claim experience or of medical
          device or insurance industry trends, the Company may in the
          future have difficulty in obtaining product liability insurance
          or be forced to pay very high premiums, and there can be no
          assurance that insurance coverage will continue to be available
          on commercially reasonable terms or at all.  In addition, there
          can be no assurance that insurance will adequately cover any
          product liability claim against the Company.  A successful
          product liability or other claim with respect to uninsured
          liabilities or in excess of insured liabilities could have a
          material adverse effect on the Company's business, financial
          condition and operations.

               Dependence on Key Personnel.  The success of the Company is
          highly dependent on its ability to attract and retain highly
          qualified personnel, including Thomas A. Slamecka, Chairman of
          the Board, and Michael T. Pieniazek, President, Chief Financial
          Officer and Secretary, and the principal officers of the
          operating subsidiaries.  Competition for such personnel is
          intense, and there can be no assurance that the Company will be
          successful in attracting and retaining key personnel in the
          future.  Any failure to do so could adversely affect the Company.
          The Company does not carry any "key-man" insurance on the life of
          any officer of the Company.

          ADDITIONAL BUSINESS RISK FACTORS RELATING
          TO NEEDLE-FREE INJECTION BUSINESS

               Uncertainty of Market Acceptance.  The success of the 
          Company's needle-free injector system will depend upon increasing
          market acceptance of the system as an alternative to needle
          injections.  Needle-free injection systems of other companies
          have had only limited success competing with traditional needles
          and syringes.  The Company believes this largely because of the
          size, cost and complexity of use of the systems that have been
          previously marketed. The Company's improvements in the
          functionality and design may not adequately address the actual or
          perceived complexity of using needle-free injection systems or
          adequately reduce the cost.  There can be no assurance that the
          Company will be successful in these efforts or that its needle-
          free injection systems will ever gain sufficient market
          acceptance to sustain profitable operations.

               Dependence on Collaborative Relationships.  The Company 
          believes that the introduction and acceptance of its system
          depends in part upon the success of its efforts at obtaining
          licensing arrangements with pharmaceutical and medical device
          companies covering the development, manufacture or use of the
          system with specific parenteral drug therapies.  The Company
          anticipates that under these arrangements the pharmaceutical or
          medical device company will assist in the development of systems
          for such drug therapies and collect or sponsor the collection of

                                     -9-
          <PAGE>

          the appropriate data for submission for regulatory approval of
          the use of the system with the licensed drug therapy.  The
          pharmaceutical or medical device company also will be responsible
          for distribution and marketing of the systems for these drug
          therapies either worldwide or in specific territories. There can
          be no assurance that the Company will be successful in executing
          agreements with pharmaceutical or medical device companies or
          that such agreements if entered into will result in the sale of
          the Company's needle-free injection systems.  As a result of such
          agreements, the Company would be dependent upon the development,
          data collection and marketing efforts of such pharmaceutical and
          medical device companies.  The amount and timing of resources
          such pharmaceutical and medical device companies would devote to
          these efforts are not within the control of the Company, and such
          pharmaceutical and medical device companies could make material
          decisions regarding these efforts that could adversely impact the
          introduction and level of sales of any drug covered by such
          licensing arrangements, including competition within the
          pharmaceutical and medical device industries, the timing of FDA
          or other approvals and intellectual property litigation which
          would negatively affect the Company's sales of its systems for
          those uses.

               Limited Manufacturing Experience.  To date, the Company's 
          manufacturing experience with its needle-free injection system
          has involved only the assembly of products in limited quantities
          for purposes of testing and demonstrations.  The Company's
          planned commercialization necessitates the development of a
          manufacturing and assembly process capable of producing an
          adequate number of systems and components to satisfy commercial
          demand.  These systems must be manufactured in compliance with
          regulatory requirements, in a timely manner and in sufficient
          quantities while maintaining quality and acceptable manufacturing
          costs.  In the course of developing its manufacturing and
          production methods, the Company may encounter difficulties,
          including problems involving yields, quality control and
          assurance, product reliability, manufacturing costs, new
          equipment, component supplies and shortages of personnel, any of
          which could result in significant delays in production.  There
          can be no assurance that the Company will be able to produce and
          manufacture successfully the Company's needle-free injection
          systems.

               Dependence on Third Party Suppliers for Production of 
          Components.  Although the Company has determined the companies 
          that it will use as its suppliers for the component parts of its
          needle-free injection system, regulatory requirements applicable
          to medical device manufacturing can make substitution of
          suppliers costly and time-consuming.  There can be no assurance
          that the Company will come to agreement with suppliers capable of
          delivering adequate quantities of components within a reasonable
          period of time, on acceptable terms or at all. The unavailability
          of adequate quantities, the inability to develop alternative
          sources, a reduction or interruption in supply or a significant
          increase in the price of components could have a material adverse
          effect on the Company's ability to manufacture and market its
          products.

          MARKET RISKS

               Securities Market Volatility.  There have been periods of 
          extreme volatility in the stock markets, which in many cases were
          unrelated to the operating performance of, or announcements
          concerning, the issuers of the affected stock.  The Company's
          Common Stock is not actively traded, and the bid and asked prices
          for its Common Stock have fluctuated significantly.  In the past
          two fiscal years, the Common Stock traded from a high of $5.16 to
          a low of $0.66, after giving effect to a one-for-five reverse
          stock split in November 1996.  See "MARKET FOR THE COMPANY'S
          COMMON STOCK AND RELATED STOCKHOLDER MATTERS."  General market
          price declines, market volatility, especially for low priced
          securities, or factors related to the general economy or the
          Company in the future could adversely affect the price of the
          Common Stock.

               All of the Shares and Warrants registered for sale on behalf
          of the Selling Stockholders are "restricted securities" as that
          term is defined in Rule 144 under the Securities Act.  The
          Company has filed the Registration Statement of which this
          Prospectus is a part to register these restricted Shares and
          Warrants for sale into the public market by the Selling
          Stockholders, thereby creating a market overhang which could
          depress the market price during the period the Registration
          Statement remains effective and also could affect the Company's
          ability to raise equity capital.  Any outstanding Shares or
          Warrants not sold by the Selling Stockholders pursuant to this

                                     -10-

          <PAGE>

          Prospectus will remain as "restricted shares" in the hands of the
          holder, except for those held by non-affiliates for a period of
          two years, calculated pursuant to Rule 144.

               Lack of Dividends.  The Company has never declared any cash
          dividends on its Common Stock, and if the Company were to become
          profitable, it would expect that all of such earnings would be
          retained to support the business of the Company.  Accordingly,
          the Company does not anticipate paying cash dividends on its
          Common Stock in the foreseeable future.

               Shares Eligible for Future Sale.  At January 31, 1999, the 
          Company had an aggregate of 1,859,633 shares of Common Stock
          reserved for the exercise of options and warrants.  The Series A
          Preferred Stock is convertible into shares of Common Stock at a
          conversion rate equal to $1,000 per Series A share divided by the
          lower of (i) $4.00 or (ii) 75% of the average closing bid price
          for the Common Stock for the free trading days immediately
          preceding the conversion date.  Since there is no minimum
          conversion price, a reduction on the bid price could require the
          Company to issue a significant amount of Common Stock upon
          conversion of the Series A Preferred Stock.  The foregoing amount
          excludes shares of Common Stock reserved for conversion of the
          Series B Preferred Stock, which becomes convertible after 
          April 30, 1999.  The sale, or availability for sale, of
          substantial amounts of Common Stock in the public market could
          adversely affect the prevailing market price of the Common Stock
          and could impair the Company's ability to raise additional
          capital when needed through the sale of its equity securities.

               Risks Relating to Low-Priced Stock; Possible Effect of 
          "Penny Stock" Rules on Liquidity for the Company's Securities.  
          Depending upon the market price of the Company's Common Stock,
          the Company's net tangible assets and revenues, the Common Stock
          may become subject to Rule 15g-9 under the Exchange Act.  This
          Rule (the "Penny Stock Rule") imposes additional sales practice
          requirements on broker-dealers that sell such securities to
          persons other than established customers and "accredited
          investors" (generally, individuals with a net worth in excess of
          $1,000,000 or annual incomes exceeding $200,000, or $300,000
          together with their spouses).  For transactions covered by 
          Rule 15g-9, a broker-dealer must make a special suitability
          determination for the purchaser and have received the purchaser's
          written consent to the transaction prior to sale.  Consequently,
          such Rule may affect the ability of broker-dealers to sell the
          Company's securities and may affect the ability of purchasers to
          sell any of the Company's securities in the secondary market.

               The SEC regulations define a "penny stock" to be any equity
          security that has a market price (as therein defined) of less
          than $5.00 per share or with an exercise price of less than $5.00
          per share, subject to certain exceptions.  For any transaction
          involving a penny stock, unless exempt, the rules require
          delivery, prior to any transaction in a penny stock, of a
          disclosure schedule prepared by the SEC relating to the penny
          stock market.  Disclosure is also required to be made about sales
          commissions payable to both the broker-dealer and the registered
          representative and current quotations for the securities. 
          Finally, monthly statements are required to be sent disclosing
          recent price information for the penny stock held in the account
          and information on the limited market in penny stock.

               There can be no assurance that the Company's Common Stock
          will qualify for exemption from the penny stock restrictions.  In
          any event, even if the Company's Common Stock were exempt from
          such restrictions, the Company would remain subject to 
          Section 15(b)(6) of the Exchange Act, which gives the SEC the
          authority to restrict any person from participating in a
          distribution of penny stock, if the SEC finds that such a
          restriction would be in the public interest.

               If the Company's Common Stock were subject to the rules on
          penny stocks, the market liquidity for the Company's Common Stock
          could be materially adversely affected.  Investors should check
          the then current market prices before making an investment
          decision with respect to the securities of the Company.  The
          current market price of the Common Stock reflects a one-for-five
          reverse stock split of the Company's outstanding Common Stock,
          effective November 8, 1996.  See "MARKET FOR THE COMPANY'S COMMON
          STOCK AND RELATED STOCKHOLDER MATTERS."


                                     -11-
          <PAGE>

               Antitakeover Effect of Certain Charter Provisions.  Certain
          provisions  of the Company's Certificate of Incorporation and of
          Delaware law could discourage potential acquisition proposals and
          could delay or prevent a change in control of the Company.  Such
          provisions could diminish the opportunities for a stockholder to
          participate in tender offers, including tender offers at a price
          above the then current market value of the Common Stock.  Such
          provisions may also inhibit fluctuations in the market price of
          the Common Stock that could result from takeover attempts.  The
          Board of Directors, without further stockholder approval, may
          issue preferred stock that could have the effect of delaying or
          preventing a change in control of the Company.  The issuance of
          preferred stock could also adversely affect the voting power of
          the holders of Common Stock, including the loss of voting control
          to others.


                                   USE OF PROCEEDS

               The Company will not receive any of the proceeds from the
          sale of the Shares or Warrants by the Selling Stockholders.  The
          Company will receive gross proceeds of $821,998 if all the
          warrants and options of which underlying shares of Common Stock
          included herein are exercised.  The Company will use such
          proceeds for general working capital purposes.

               The Company will bear the expenses of the registration of
          the Shares and Warrants.  The Company estimates that these
          expenses will be approximately $70,000.


                                   DIVIDEND POLICY

               The Company has never paid any cash dividends on its Common
          Stock and its Board of Directors has no present intention of
          declaring any cash dividends in the foreseeable future.  If the
          Company were to become profitable in the future, it expects that
          all earnings would be retained to support the business of the
          Company.


                               MARKET FOR THE COMPANY'S
                     COMMON STOCK AND RELATED STOCKHOLDER MATTERS

          PRINCIPAL MARKET AND MARKET PRICES
          ----------------------------------

               The Common Stock of the Company is traded in the over-the-
          counter market on the OTC Electronic Bulletin Board under the
          symbol AMER.  The following table sets forth for the indicated
          periods the high and low bid prices of the Common Stock for the
          two fiscal years ended July 31, 1998 and the seven months ended
          February 28, 1999, and gives effect to a one-for-five reverse
          stock split effective as of November 8, 1996.  These prices are
          based on quotations between dealers, and do not reflect retail
          mark-up, mark-down or commissions, and may not necessarily
          represent actual transactions.

          ----------------------------------------------------------------
                               FISCAL YEAR     FISCAL YEAR    FISCAL YEAR
                                  ENDING          ENDED          ENDED
             FISCAL PERIOD       7/31/99         7/31/98        7/31/97
          ----------------------------------------------------------------
                               HIGH    LOW    HIGH    LOW    HIGH     LOW
          ----------------------------------------------------------------
          First
           Quarter            $4.31   $2.38    $1.88  $1.00   $5.16   $3.13
          -----------------------------------------------------------------
          Second
           Quarter             2.31     .88     1.50    .66    4.38    1.88
          -----------------------------------------------------------------
          Third 
           Quarter             1.94*   1.47*    4.94    .88    3.75    1.38
          -----------------------------------------------------------------
          Fourth
           Quarter                              4.81   3.19    1.63     .84
          -----------------------------------------------------------------

          *  Through March 1, 1999.

                                     -12-
          <PAGE>

          APPROXIMATE NUMBER OF HOLDERS OF COMPANY'S COMMON STOCK
          -------------------------------------------------------

               As of January 31, 1999, there were approximately 212
          stockholders of record of the Company's Common Stock.  The
          Company believes that a substantial amount of the shares are held
          in nominee name for beneficial owners.


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

               The discussion in this Prospectus contains, in addition to
          historical information, certain forward-looking statements that
          involve risks and uncertainties, such as statements of the
          Company's plans, beliefs, expectations and intentions.  The
          Company's actual results could differ materially from the results
          discussed in the forward-looking statements.  Factors that could
          cause or contribute to such differences include the those
          discussed under Risk Factors, as well as factors discussed
          elsewhere in this Prospectus.  The cautionary statements made in
          this Prospectus should be read as being applicable to all related
          forward-looking statements wherever they appear in this
          Prospectus.

          COMPARISON OF THREE MONTH PERIODS ENDED
          OCTOBER 31, 1998 AND 1997

               Net sales for the three month period ended October 31, 1998
          were $2,150,000, compared to $1,830,000 for the three month
          period ended October 31, 1997. The increase in sales in fiscal
          1999 was attributable to incremental sales of the intraoral
          dental camera system by the Company's acquisition of DDS in May
          1998.

               Cost of sales for the three month periods ended October 31,
          1998 and October 31, 1997 were 58.7% and 57.8% of net sales,
          respectively.

               Selling, general and administrative expenses for the three
          month period ended October 31, 1998 were $1,922,000, compared to
          $687,000 for the comparable prior year period. The increase
          reflects increased marketing and promotional activity and
          increased corporate activity as a result of aggressive corporate
          development activity and retention of senior level executives in
          the acquired companies.  The increase also includes $432,000 of
          amortization of deferred compensation recognized in connection
          with the acquisition of DDS and ESI.

               Net loss for the three month period ended October 31, 1998
          was $1,286,000, compared to a net loss of $20,000, for the same
          period in the prior fiscal year. The increase in net loss is the
          result of increased sales offset by higher selling, general and
          administrative costs.

          COMPARISON OF FISCAL YEARS ENDED
          JULY 31, 1998 AND JULY 31, 1997

               Consolidated net sales were $7,025,000 for the fiscal year
          ended July 31, 1998 ("Fiscal 1998") compared to $2,309,000 during
          the fiscal year ended July 31, 1997 ("Fiscal 1997").  The
          $4,716,000 increase in sales was attributable to accounting for
          Rosch GmbH on a consolidated basis, as well as from the inception
          of sales of the intraoral dental camera system.

               Net loss for Fiscal 1998 was $3,674,000, or $1.01 per share,
          compared to a net loss of $926,000, or $.37 per share, for Fiscal
          1997.  The overall decrease in profits in Fiscal 1998 was
          primarily the result of operating losses resulting from the
          United States introduction of dental cameras and Rosch GmbH
          transitioning from utilizing a major distributor for the sale of
          its dental cameras in Europe to direct sales.  The net loss for

                                     -13-

          <PAGE>
       
          Fiscal 1998 includes approximately $1 million for deferred
          compensation for consultants and for options granted in
          connection with acquisitions.

               Cost of sales, as a percentage of net sales, for Fiscal 1998
          was 66.8% versus 56.8% for Fiscal 1997.  The increase in cost as
          a percentage of sales can be attributed to the product mix which
          included sales of Rosch GmbH on a consolidated basis.  As the
          Company's sales mix becomes more significantly related to dental
          camera products, and as costs of sales for dental camera products
          is greater than for other product lines, as expected, costs of
          sales as a percentage increased.

               Selling, general and administrative expense (SG&A) and
          research and development (R&D) expense increased in Fiscal 1998
          over Fiscal 1997.  The Company attributes the $3,924,000 increase
          in SG&A expenses to increased marketing and promotional activity,
          increased corporate activity, accounting for Rosch GmbH on a
          consolidated basis and the acquisition of DDS and ESI.  General
          and administrative expenses increased by $2,357,000 as a result
          of aggressive corporate development and the retention of senior
          level executives. These costs are more fixed in nature.  Selling
          expenses increased by $1,567,000 as a result of the introduction
          of dental cameras in the United States.  These selling expenses
          were high as a result of heavy promotion at the front end of the
          product introduction period and should become more variable over
          time.

          LIQUIDITY AND CAPITAL RESOURCES

               Working capital of the Company at October 31, 1998 was
          $(72,000), compared to $793,000 at fiscal year ended July 31,
          1998. The decrease of $865,000 reflects primarily the net effect
          of operating losses.

               The Company has incurred net losses of $3,674,000 for the
          year ended July 31, 1998 and $1,286,000 for the three month
          period ended October 31, 1998.  This and other factors, such as
          working capital needed for the Company's operations, has required
          additional funding beyond that which the Company currently has
          available.

               The Company has satisfied its immediate working capital
          needs by obtaining two short-term debt facilities, consisting of
          a $505,000 line-of-credit facility from Guardian Financial
          Services, Inc. (owned by an officer and director of the Company),
          and a $600,000 term loan from an outside third party.  Borrowings
          under these facilities are due on demand, bear interest at 10%
          per annum, and are to be secured by substantially all assets of
          the Company.  Outstanding borrowings under these facilities as of
          December 31, 1998 were $300,000 and $600,000, respectively.  The
          term loan was exchanged for $600,000 of Series B Preferred Stock. 
          The line-of-credit facility expired on February 28, 1999, and was
          changed to a demand basis.

               The Company needs to raise additional capital to satisfy its
          longer term working capital requirements.  One source of working
          capital would be the proceeds from the sales of its audiometrics
          and U.S. dental business units.  The proceeds from the sales of
          the business units and the placement of the Series B Preferred
          Stock should provide the necessary working capital to fund the
          operations of the Company through such time as the INJEX(TM)
          System is brought to market and begins to generate sufficient
          positive cash flow.  However, no assurance can be made that the
          sales of both business units will be completed within the near
          future, thereby necessitating obtaining additional capital
          through debt or equity placements.

               No assurance can be given that the Company's plans to sell
          its audiometrics and U.S. dental business units will be
          successfully achieved, or that such sales will result in
          providing the Company with sufficient working capital to sustain
          the Company's operations until such time as the sales of the
          INJEX(TM) System begins to generate sufficient positive cash
          flows.  Furthermore, there can be no assurance that sales of the
          INJEX(TM) System will ultimately result in future positive cash
          flows.

               As a result of the foregoing, substantial doubt exists about
          the ability of the Company to continue as a going concern.  The
          accompanying financial statements do not include any adjustments
          relating to the recoverability and classification of asset

                                     -14-

          <PAGE>

          carrying amounts or the amount and classification of liabilities
          that might result should the Company be unable to continue as a
          going concern.

          YEAR 2000

               The Year 2000 Issue is the result of computer programs being
          written using two digits rather than four to define the
          applicable year. Any of the Company's computer programs or
          hardware that have date-sensitive software embedded chips may
          recognize a date using "00" as the year 1900 rather than the year
          2000.  This could result in a system failure or miscalculations
          causing disruptions of operations, including, among other things,
          a  temporary inability to process transactions, send invoices, or
          engage in similar normal business activities.

               Based on recent assessments, the Company determined that it
          will be required to modify or replace significant portions of its
          software and certain hardware so that those systems will properly
          utilize dates beyond December 31, 1999.  The Company presently
          believes that with modifications or replacements of existing
          software and certain hardware, the Year 2000 Issue can be
          mitigated.  However, if such modifications and replacements are
          not made, or are not completed timely, the Year 2000 Issue could
          have a material impact on the operations of the Company.

               The Company's plan to resolve the Year 2000 Issue involves
          the following four phases:  assessment, remediation, testing and
          implementation.  To date, the Company has substantially completed
          its assessment of all systems that could be significantly
          affected by the Year 2000.  The assessment indicated that most of
          the Company's significate information technology systems will be
          affected, including its financial information system which
          includes its general ledger, accounts payable, billing and
          inventory systems.  The assessment was also undertaken on the
          Company's products, which are also at risk, as they utilize 
          software and hardware (embedded chips) as well.  However, based
          on its review of its product line, the Company has determined
          that most of the products it has sold and will continue to sell
          do not require remediation to be Year 2000 compliant. 
          Accordingly, the Company does not believe that the Year 2000
          presents a material exposure as it relates to the Company's
          products.  The Company's manufacturing processes consist
          principally of unautomated assembly of components manufactured by
          outside third-parties.  The Company has begun to gather
          information about the Year 2000 compliance status of its
          significant suppliers, and will take appropriate steps to monitor
          their compliance on an ongoing basis.

               Regarding its information technology exposures, the Company
          utilizes an unmodified of-the-shelf software package, which is
          not year 2000 compliant.  The Company has confirmed with it
          software vendor that a year 2000-complaint upgrade is readily
          available, and anticipates purchasing this upgrade during it
          third fiscal quarter, which ends on April 30, 1999.  The upgrade
          would provide full Year 2000 compliance with respect to its
          financial information systems, and as the new software will also
          be an unmodified off-the-shelf package, testing to ensure Year
          2000 compliance will not be necessary.  Implementation will take
          place as early a possible following the purchase of the system,
          and is expected to be completed no later than June 30, 1999.

               The Company does not presently maintain direct interfaces
          with any third-party vendors.  The Company has made various
          queries of its significant suppliers that do not share
          information systems with the Company (external agents).  To date,
          the Company is not aware of any external agent with a Year 2000
          issue that would materially impact the Company's results of
          operations, liquidity, or capital resources.  However, the
          Company has no means of assuring that external agents will be
          Year 2000 ready.  The inability of external agents to complete
          their Year 2000 resolution process in a timely fashion could
          materially impact the Company.  The effect of non-compliance by
          external agents is not determinable.

               The total cost of the Company's Year 2000 project is
          estimated at $25,000, which will be funded through operating cash
          flows.  To date, the Company has not incurred any direct costs
          related to its Year 2000 project.  The project costs will consist
          principally of the cost of new software, which will be
          capitalized.

                                     -15-
          <PAGE>

               Management of the Company believes it has an effective plan
          in place to resolve the Year 2000 Issue in a timely manner.  As
          noted above, the Company has not yet completed all necessary
          phases of its Year 2000 project.  In the event that the Company
          does not complete any additional phases, the Company could be
          unable to take customer orders, manufacturer and ship products,
          invoice customers or collect payments.  In addition, disruptions
          in the economy generally resulting from Year 2000 issues could
          also materially adversely affect the Company.

               The Company currently has no contingency plans in place in
          the event it does not complete all phases of its Year 2000
          project.  The Company plans to evaluate the status of completion
          in June 1999 and determine whether such a plan is necessary.


                                       BUSINESS

               The Company is engaged in developing, manufacturing and
          selling the following three categories of healthcare products:
          (i) needle-free drug delivery systems, (ii) intraoral dental
          cameras and related products, and (iii) diagnostic audiometric
          medical devices.  The Company recently announced its intention to
          focus upon the needle-free drug delivery systems and to dispose
          of the other product lines.

          NEEDLE-FREE DRUG DELIVERY SYSTEMS
          ---------------------------------

               Through ESI, the Company is in the business of developing,
          manufacturing and marketing its INJEX(TM) needle-free injector
          system (the "INJEX(TM) System"), a hand-held, spring-powered
          device that injects drugs from a needle-free syringe through the
          skin as a narrow, high pressure stream of liquid.  The name
          INJEX(TM) is a registered trademark of ESI.  The INJEX(TM) System
          eliminates the need to pierce skin with a sharp needle and
          manipulate a plunger with the needle inserted through the skin,
          thus eliminating the risk of potentially contaminated needle
          stick incidents and the resulting blood-borne pathogen
          transmission.  The INJEX(TM) System is smaller, easier to use,
          less expensive and more comfortable than previous needle-free
          injection systems marketed by ESI's competitors, and the Company
          believes that the key to widespread market acceptance of the
          INJEX(TM) System will depend on its ability to compete on the
          basis of such criteria.

               On May 12, 1998, the Company acquired ESI in exchange for
          600,000 shares of the Company's Common Stock, valued at
          approximately $2.6 million.

               A first generation INJEX(TM) System was tested and received
          510(k) market clearance from the FDA in August 1995.  The first
          generation system was not commercially marketed.  Since then,
          certain improvements have been made to the System and the Company
          will begin marketing the improved second generation System in the
          United States by March 1999.  The Company does not believe the
          modifications or enhancements made to the system for the current
          version require a new FDA 510(k) submission.

               The INJEX(TM) System consists of three components:  (i) a
          pen sized reusable jet injector, (ii) a reset box which acts as a
          carrying case and resets the spring for the jet injector and
          (iii) a plastic, sterile, disposable ampule which contains the
          medication fluid.  In addition, ESI has designed and will have
          produced disposable transfer adapters to be used as a channelling
          device between drug bottles and sterilized ampules for ampules
          that are delivered empty.

               The Company has received initial orders for both testing and
          end-user purposes.  The Company currently has adequate
          manufacturing capacity in place for the injector pens and reset
          boxes, and intends to expand its manufacturing capacity
          throughout 1999 in order to meet current and expected future
          demand.  The Company does not possess the manufacturing capacity
          for the ampules required for utilization of the INJEX(TM) System,

                                     -16-

          <PAGE>

          it instead subcontracts the production of ampules to third
          parties.  The Company expects that by late March 1999, its
          subcontractors will have in place limited production capabilities
          for the ampules.

               The INJEX(TM) System is currently designed to deliver
          variable doses of fluid medication from .02 ml to .5 ml.  The
          ampules can be pre-filled by the medication manufacturer for
          resale through pharmacies or delivered sterilized and empty to be
          filled by patients or providers of care using ESI's transfer
          adapter to transfer fluid from a standard medication vial.

               ESI's core technology can be used for many different drug
          delivery regimens and allows for needle-free injection into the
          subcutaneous tissue.  There are many uses for this product
          including the physician's office, hospital and clinic
          environments, self administered injections by people with
          diabetes, allergies or human growth disorders and vaccine
          inoculations such as for polio, tetanus, rabies or flu.  The
          INJEX(TM) System may also have applications in the dental and
          veterinary markets.

          INTRAORAL DENTAL CAMERAS AND
          ----------------------------
          RELATED PRODUCTS
          ----------------

               The largest segment of the Company's business today is the
          sale of intraoral dental camera systems and related dental
          products, which are sold through the Company's wholly-owned
          subsidiaries, DDS and Rosch GmbH.  In January 1999, the Company
          announced its intention to divest its ownership of DDS, in order
          to focus on the continued development and marketing of the
          INJEX(TM) System.  The Company will continue to sell dental
          products through Rosch GmbH.  The Company had acquired DDS in May
          1998 in exchange for 750,000 shares of the Company's Common
          Stock, valued at approximately $3 million, and $225,000 in cash. 

               Intraoral cameras display close-up high quality color video
          or digital images of dental patients' teeth and gums.  These
          images help dentists and other dental care workers in displaying
          dental health and hygiene problems.  Using these systems,
          treatment plans, discussions and on-going patient information are
          enhanced so patients can better see, understand and accept
          treatment recommendations. The Company markets three kinds of
          camera systems, the DynaCam(TM), the ViperCam(TM) and the
          Viola(TM).

               In 1997, the Company began selling and distributing the
          Viola(TM) camera system, manufactured in Germany, in markets
          outside North America, South America and Australia.  In September
          1997, the Company received FDA clearance to sell this system.  In
          November 1997, the Company began a marketing program to introduce
          the system in the United States.  Due to differences in the U.S.
          and German markets, the Company has had only limited success in
          marketing the Viola(TM) in the U.S.  In particular, unlike the
          German and other European markets, where the majority of dental
          offices contain a single or small number of operatories (rooms
          where patients receive dental care), the majority of U.S. dental
          offices contain multiple operatories.  The Viola(TM) intraoral
          camera system, as currently designed, is generally not as cost
          effective for offices containing multiple operatories as systems
          designed for such uses such as the DynaCam(TM) and the
          ViperCam(TM).  The Company has now replaced its marketing of the
          Viola(TM) in the U.S. with the DynaCam(TM) and ViperCam(TM),
          although the Company expects to transition away from the
          ViperCam(TM) in Fiscal 1999.

               In the United States, the Company focuses its efforts on
          selling intraoral cameras as part of a complete digital operatory
          system, including cameras, dental and cosmetic imaging software,
          and related hardware and equipment.  The Company also offers
          digital x-ray equipment that can be combined with its camera
          system.

               Digital operatory hardware and software allow the dentist
          and his/her assistants to capture and store the pictures taken by
          the intraoral camera on their computer system.  Once digitized,
          these images are stored in a database for that specific patient
          and can be recalled for viewing and comparison.  The basic system
          allows dentists to store over 45,000 individual images on their
          system as compared to four images on most intraoral camera
          systems.  The dentist can enhance the picture, giving the
          patients a better view of their teeth and helps the patient

                                      -17-
          <PAGE>

          accept the recommended treatment plan.  Images can also be
          transferred to other dentists via the video conferencing module
          or on the Internet.  The system also integrates with most
          practice management software packages, allowing the dentist to
          save time by not having to reenter the patient's name in each
          program.

               Cosmetic imaging software takes a digitized image of a
          patients smile and gives the dentist the ability to make changes
          to the smile.  This allows the patient to see what their smile
          would look like if they accept the treatment proposed by the
          dentist.  Cosmetic dentistry is the fastest growing part of a
          dental practice, and is also the most profitable to the dentist. 
          Cosmetic imaging software allows the dentist to enhance this part
          of their practice and attract new patients.

               Digital x-ray is a new method of obtaining traditional
          dental x-rays.  Instead of x-ray film being placed in the
          patient's mouth, exposed to radiation, then developed in a
          solution in a dark room, this system does it digitally.  A small
          computer sensor, the size of the film, is placed in the mouth and
          exposed, using a 90% reduction in radiation.  The image is
          instantly displayed on a computer screen and sent via computer
          into a data base containing the patient's file.  The x-ray image
          can be enhanced and enlarged and measurements taken giving both
          the dentist and the patient more information.  As with the other
          software sold by the Company, the image can be viewed and sent
          via video conferencing or on the Internet.

               Through DDS, the Company distributes Integra Medical's
          intraoral camera model # IMI-AC4 and certain related ViperSoft
          software packages throughout the United States.  Through DDS, the
          Company also possesses a distribution agreement with the Sony
          Business and Professional Group, a division of Sony Electronic,
          Inc., for the distribution of printers, monitors and digital
          cameras.  The Company also purchases and distribute various other
          products relating to digital operatory system without formal
          distribution agreements.  These include computers, computer
          accessories and workstation cards.

          DIAGNOSTIC AUDIOMETRIC MEDICAL DEVICES
          --------------------------------------

               Historically, the Company's business was based primarily on
          the development, manufacture and sale of four different models of
          Tympanometers(R).  However, based upon a change in the strategic
          direction of the Company announced in January 1999, the Company
          is seeking to divest its interest in its audiometrics business
          unit.  The Company will continue to manufacture and sell its
          audiometrics product line until such time as an acceptable sales
          agreement is reached and completed.

               The Company also manufactures and sells an audiometer, the
          Pilot(R) Audiometer, which uses sound presented automatically at
          descending decibel levels to screen for hearing loss.

               The name Tympanometer(R) is a registered trademark of the
          Company.  The Tympanometer(R), an automatic impedance audiometer,
          is a medical diagnostic instrument which, by applying a
          combination of air pressure and sound to the ear drum, identifies
          diseases and disorders of the middle ear which are not revealed
          by standard hearing tests.  In September 1995, the Company
          introduced the Race Car(TM) Tympanometer, which is directed for
          use in screening pre-school children for hearing disorders.  In
          December 1996, the Company began selling the QuikTymp(R)
          Tympanometer, a version of the Race Car(TM) Tympanometer that can
          test for middle ear disease in adults and children.

               The test of the middle ear to detect disease is called
          "tympanometry."  Tympanometry detects middle ear diseases
          (regardless of whether such diseases have resulted in a hearing
          loss) by using specialized instruments to test the response of
          the middle ear muscle to sound stimulus, the functioning of the
          nerve endings which transmit the hearing message to the brain,
          and the functioning of the middle ear to determine the presence
          of any disease.  Certain types of middle ear diseases may not
          initially cause hearing loss and, consequently, cannot be
          discovered or diagnosed in their early stages by standard hearing
          tests.  By the time those diseases cause discernible hearing

                                     -18-

          <PAGE>

          loss, the damage to the ear may be extensive and often
          irreparable.  Early detection through the use of tympanometry
          permits treatment which, in many cases, can reverse or ameliorate
          the effects of the disease.

               The Company recognized that tympanometry had applications
          beyond the use of the ear specialists and could be used in the
          recognition and diagnosis of ear disorders by other practitioners
          if an instrument were developed which was fully automated and
          produced results which were easily interpreted.  Consequently, in
          1977, the Company introduced a Company-designed impedance
          audiometer called the Tympanometer(R).  The Tympanometer(R) has a
          rubber tipped probe which is placed against the ear canal for a
          three second procedure that applies sound and air pressure to the
          ear drum and produces a graphic (hard copy) representation of the
          middle ear function.  Family practitioners, pediatricians and
          allergists confront, on a daily basis, problems affecting the
          middle ear.  The graphic result provided by the Tympanometer(R)
          eliminates the uncertainties which may result from visual
          examination.  The person administering the Tympanometer(R) test,
          who may be a physician, school nurse or other health care
          professional, can determine from the graph whether the ear
          condition is caused by an infection, a perforation of the ear
          drum, a retraction of the ear drum or other pathological 
          condition, and can treat the condition or refer the patient to
          the appropriate specialist.

               In fiscal 1996, the Company introduced the Race Car(TM)
          Tympanometer to the marketplace.  The Race Car(TM) Tympanometer
          is designed to test for middle ear disease in young children
          using up-dated graphics for visual distraction of the child
          during testing.

               In fiscal 1997, the Company presented the new Quik Tymp(R)
          Tympanometer line at the Health Industry Distributors Association
          (HIDA) Meeting.  The Quik Tymp(R) Tympanometer tests for middle
          ear disease in children and adults.  This easy to use unit
          features the Company's "Little Car" visual distraction for
          testing children and the traditional graph display for adults. 
          The Quik Tymp(R) can include the option of a built-in pure tone
          audiometer.  Marketing commenced in December 1996.

               In August 1994, the Company completed the design process and
          began production of the Pilot(R) Audiometer, an audiometer which
          facilitates the testing for hearing loss in very young children. 
          The Pilot(R) Audiometer performs "select picture" and puretone
          audiometry and is particularly useful in screening young children
          for hearing loss because it is as simple as identifying pictures. 
          A test board with twelve easily identifiable pictures is
          displayed within reach of the child, who is outfitted with a
          headset connected to an audiometer.  The child is then asked,
          through the headset, to identify ten pictures presented at eight
          descending decibel levels.  Select picture audiometry is a
          technique developed by the Mayo Clinic in the 1960s and has been
          used by audiologists for decades.  Using new digital voice chip
          technology, the Company has automated the procedure so that it
          can be used simply and efficiently in a primary care or screening
          environment.

          PRODUCT DEVELOPMENT
          -------------------

               The Company is committed to fund the developing,
          manufacturing capabilities and marketing necessary to bring the
          INJEX needle-free injection system to market in the United States
          by March 1999, and to continue increasing manufacturing capacity
          based on demand.  The Company anticipates that approximately 
          $1 million may be required for these purposes.

               The Company has not presently committed any significant
          funds for research and development with respect to the intraoral
          camera equipment it markets.

                                     -19-
          <PAGE>

          GOVERNMENT REGULATION
          ---------------------

               Government regulation in the United States and certain
          foreign countries is a significant factor in the Company's
          business.  In the United States, the Company's products and its
          manufacturing practices are subject to regulation by the FDA
          pursuant to the Federal Food, Drug and Cosmetic Act ("FDC Act"),
          and by other state regulatory agencies.  Under the FDC Act,
          medical devices, including those under development by the
          Company, such as its needle-free injection system, must receive
          FDA clearance or approval before they may be sold, or be exempted
          from the need to obtain such clearance or approval. The FDA
          regulatory process may delay the marketing of new systems or
          devices for lengthy periods and impose substantial additional
          costs.  Moreover, FDA marketing clearance regulations depend
          heavily on administrative interpretation, and there can be no
          assurance that interpretations made by the FDA or other
          regulatory bodies, with possible retroactive effect, will not
          adversely affect the Company.  There can be no assurance that the
          Company will be able to obtain clearance of any future Company
          products or any expanded uses of current or future Company 
          products in a timely manner or at all.  In addition, even if
          obtained, FDA clearances are subject to continual review, and if
          the FDA believes that the Company is not in compliance with
          applicable requirements, it can institute proceedings to detain
          or seize the Company's products, require a recall, suspend
          production, distribution, marketing and sales, enjoin future
          violations and assess civil and criminal penalties against the
          Company, its directors, officers or employees.  The FDA may also
          suspend or withdraw market approval for the Company's products or
          require the Company to repair, replace or refund the cost of any
          product manufactured or distributed by the Company.  FDA
          regulations also require the Company to adhere to certain "Good
          Manufacturing Practices" ("GMP") regulations, which include
          validation testing, quality control and documentation procedures.
          The Company's compliance with applicable regulatory requirements
          is subject to periodic inspections by the FDA.  The Company will
          need 510(k) approval for any new medical products which are
          developed in the future.  Compliance with these requirements
          requires the Company to expend time, resources and effort in the
          areas of production and quality control for itself and for its
          contract manufacturers.  Moreover, there can be no assurance that
          the required regulatory clearances will be obtained, and those
          obtained may include significant limitations on the uses of the
          product in question.  In addition, changes in existing
          regulations or the adoption of new regulations could make
          regulatory compliance by the Company more difficult in the
          future.

               Although the Company believes that its products and
          procedures are currently in material compliance with all relevant
          FDA requirements, the failure to obtain the required regulatory
          clearances or to comply with applicable regulations would have a
          material adverse effect on the Company.

               Sales of medical devices outside the United States that are
          manufactured within the United States are subject to United
          States export requirements, and all medical devices sold abroad
          are subject to applicable foreign regulatory requirements.  Legal
          restrictions on the sale of imported medical devices vary from
          country to country.  The time and requirements to obtain approval
          by a foreign country may differ substantially from those required
          for FDA approval.  There can be no assurance that the Company
          will be able to obtain regulatory approvals or clearances for its
          products in foreign countries.

          PATENTS AND TRADEMARKS
          ----------------------

               With respect to the Company's INJEX(TM) needle-free drug
          injection system, the Company holds two United States patents and
          has applied for nine foreign patents.  The Company also possesses
          certain registered trademarks and copyrights for names which it
          believes are important to its business.

          PROPERTIES
          ----------

               The Company's administrative offices and audiometric
          operations are located in Amherst, New Hampshire in facilities
          containing 7,800 square feet leased to the Company for three
          years at $3,800 per month under a lease expiring in May 2001.  

                                     -20-
          <PAGE>

          In connection with its announcement on January 5, 1999, upon
          divesting of the audiometric business the Company will seek to
          sub-lease or enter in another arrangement to minimize future
          lease costs for this facility.

               DDS maintains its administrative and sales operations in
          Gainesville, Georgia, where it rents a facility containing 2,000
          square feet on a month-to-month basis at $1,800 per month.

               ESI maintains its administrative and sales operations in San
          Diego, California, where it leases a facility containing 1,200
          square feet at $750 per month under a renewable quarterly lease
          cancellable on three months notice.  ESI is also leasing a
          production facility in Aliso Viejo, California containing
          approximately 1,700 square feet at $2,000 per month under a lease
          expiring in September 2000.

               Rosch GmbH maintains its administrative and sales offices in
          Berlin, Germany, where it leases a facility containing 6,400
          square feet at $8,800 per month under a lease expiring in May
          2002.

               The Company believes that these facilities are adequate for
          its current business needs.

          MARKETING
          ---------

               The Company plans to market and distribute the INJEX(TM)
          System for home care applications such as for people with
          diabetes, allergies, human growth disorders, arthritis,
          osteoporosis or other diseases involving in home self injections. 
          It also plans to have licensing and joint development agreements
          with drug companies and manufacturers of injectable
          pharmaceuticals in the United States.  The Company expects that
          product sales will be directed to pharmaceutical companies,
          pediatric clinics, infectious disease wards, and outpatient
          clinics where the threat of accidental needle pricks and patient
          trauma are highest.  The Company's marketing plans may change
          significantly depending on its discussions with drug companies
          and manufacturers and its success in securing licensing and/or
          joint development agreements with such entities.

               In August 1998, the Company entered into an agreement to
          supply La Sociedad Mercantil Mexicana ("LSM") with the INJEX(TM)
          System for use in LSM's clinic in Baja California, Mexico and for
          exclusive distribution within that geographic territory, subject
          to LSM purchasing specified quantities.

               In September 1998, the Company entered into an agreement to
          supply HNS International, a California corporation, with the
          INJEX(TM) System for exclusive distribution within Japan, subject
          to the distributor selling specified quantities within the
          territory.

               As of January 1999, the Company entered into an agreement
          for Precision Medmark Inc. ("PMM") to establish and manage a
          network of medical device dealers within the United States. 
          Specifically excluded from such agreement are ampules pre-filled
          by pharmaceutical companies or for use in conjunction with
          specific proprietary drugs and individual stand-alone injectors
          to support initial sales of the pharmaceutical companies'
          products.  The agreement with PMM is for an initial term of 18
          months, with the renewal terms on a non-exclusive basis.

               The Company's intraoral camera systems and other dental
          products are marketed to dental practitioners throughout the
          United States by DDS through 32 independent regional dealers who
          are retained by DDS on a non-exclusive, best efforts basis.  The
          Viola(TM) system is marketed throughout Europe through Rosch
          GmbH.  Rosch GmbH both distributes products directly and through
          regional dealers.  In fiscal 1998, more than a majority of the
          Company's sales were in Europe.

               The market for the Company's audiometric products includes
          physicians, particularly those in medical specialties such as
          pediatrics, allergy medicine, family practice, otolaryngology and
          otology (the latter two specialties deal with diseases of the
          ear).  The audiometric products are marketed mainly through
          independent regional dealers both domestically and
          internationally who sell principally hearing related health care

                                     -21-
          <PAGE>

          products.  These dealers are retained by the Company on a non-
          exclusive, best efforts basis.  The Company also distributes
          these products throughout Europe using Rosch GmbH.

               The Company participates in exhibitions at major medical,
          educational and public health conventions.  It also advertises
          its products domestically and internationally in journals for
          dentists, pediatricians, allergists, otolaryngologists,
          otologists and family practitioners and also for schools, public
          health clinics and HMOs.

          MATERIALS
          ---------

               The Company has not yet begun manufacturing the INJEX(TM)
          System for commercial distribution.  The INJEX(TM) System's
          reusable injector pen and reset box are made of a combination of
          anodized aluminum and stainless steel metal parts.  The injector
          has three molded parts and the reset box has four molded parts. 
          The disposable plastic parts of the INJEX(TM) System include the
          ampule which contains the drug and the transfer device.  All
          parts are made from molds and tools.  The Company is outsourcing
          the manufacturing of all components, and is in the process of
          expanding manufacturing capacity to meet the current and expected
          future demand.

               The intraoral cameras and other dental equipment distributed
          by the Company are purchased from suppliers and resold to the
          Company's customers.

               The principal materials purchased by the Company in the
          manufacture of Tympanometers are electronic components, pumps and
          metal stamped parts.  All of these materials are readily
          available from a number of sources in the quantities required. 
          The graph paper and accessories sold for use with the Company's
          instruments are purchased by the Company from suppliers and
          resold to the Company's customers.  In fiscal 1997, the Company
          received ISO 9000 certification in conformance with the
          international standard for the manufacture of medical devices
          with respect to its audiometric products.

          PRODUCT WARRANTY
          ----------------

               The Company's intraoral camera systems are sold with the
          manufacturer's warranty.  Neither DDS nor Rosch GmbH provide any
          additional warranties for the products they distribute.

               All audiometric products are sold with a one year warranty
          against defects in parts and workmanship.  The Company repairs,
          at no charge, defects covered by the warranty if the instrument
          is returned to the Company's factory in Amherst, New Hampshire or
          to an authorized factory service station.  If the repair is
          performed at the customer's office, there is no charge for
          warranty work.  The Company believes that it has no warranty
          problem with its audiometric products.

               The Company plans to offer a one-year warranty on the
          injector component of its INJEX(TM) System.

          EMPLOYEES
          ---------

               At December 31, 1998, the Company and its subsidiaries had
          49 employees, 16 of whom were management or administrative
          personnel, 21 were engaged in sales activities, and 12 were
          engaged in manufacturing and service related activities.  In
          addition, when necessary, the Company uses independent
          engineering consultants for design support and new product
          development.

               None of the Company's employees is covered by collective
          bargaining agreements.  The Company considers its employee
          relations to be satisfactory.
                                     
                                     -22-
          <PAGE>


          COMPETITION
          -----------

               The distribution of medical and dental devices is intensely
          competitive. The Company competes with numerous other companies,
          including several major manufacturers and distributors.  Most of
          the Company's competitors have greater financial and other
          resources than the Company. Consequently, such entities may begin
          to develop, manufacture, market and distribute systems which are
          substantially similar or superior to the Company's products. 
          Further, other companies may enter this marketplace.  No
          assurance can be given that the Company will be able to compete
          against these other companies which may have substantially
          greater marketing and financial resources than the Company.

               The Company's INJEX(TM) needle-free injection system will
          compete with standard needle syringes, safety syringes and other
          manufacturers of needle-free injection systems.  These
          competitors have been in business longer than the Company and
          have substantially greater technical, marketing, financial,
          sales, and customer service resources.  Becton, Dickinson and
          Company ("BDC") has as much as 85% of the domestic needle syringe
          market.  BDC has very low product cost and high quality through
          superior manufacturing.  BDC has also entered in marketing and
          distribution arrangements with Medi-Ject, Inc., a manufacturer of
          needle-free injection systems.

               Medi-Ject, Inc., founded in 1979, has previously marketed a
          needle-free injector system known as the "MediJector," which
          consists of an injector without a removable or disposable
          component.  Medi-Ject, Inc. has a collaborative arrangement with
          BDC and has also entered into various licensing and development
          agreements with multi-national pharmaceutical and medical device
          companies covering the design and manufacture of customized
          injection systems for specific drug therapies.

               The other principal manufacturer of needle-free injection
          systems is Bio-Ject Inc., formed in 1985. Bio-Ject, Inc. has sold
          a CO2 powered injector since 1993.  The injector is designed for
          and used almost exclusively for vaccinations in doctors' offices
          or public clinics.

               Two other companies, Health-Mor Personal Care Corp. and
          Vitajet Corporation, currently sell coil spring injector systems. 
          Vitajet has recently introduced a product which incorporates a
          disposable needle-free syringe. Vitajet was recently acquired by
          Bio-Ject.

               Safety syringes are presently made by a small number of new
          firms, none of which has a significant share of the total syringe
          market.  BDC also manufactures these devices, but the high cost
          of safety syringes and the continued problem of controlled
          disposal has weakened the demand for them.

               The Company expects ESI to compete with the smaller safety
          syringe manufacturers and jet injector firms, based on health
          care worker safety, ease of use, reduced overall costs of
          controlled disposal and patient comfort. The Company expects that
          when all indirect costs are considered, the INJEX(TM) System
          should be able to successfully compete on a cost basis.

               With respect to the intraoral camera market, the Company has
          at least five major competitors in the video market which the
          Company views as being largely mature with little room for
          growth.  Conversely, the digital camera market is expanding with
          no one company or group of companies yet dominating the market. 
          Nevertheless, the Company anticipates that the digital market
          will become increasingly competitive as demand among dental
          practitioners grows for digital equipment.

               There has been some recent consolidation among the Company's
          major competitors in the audiometric business, which has resulted
          in some price erosion for those products.  The major competitive
          factors are price, utilization of latest technology and ease of
          use.  In fiscal year 1996, the Company completed the redesign of
          its Tympanometer(R) line to take advantage of more cost effective
          technology and to address customer needs.

                                     -23-
          <PAGE>



                                  LEGAL PROCEEDINGS

               On June 26, 1998, Christer O. Andreasson filed an action
          against ESI, the Company, and four former directors of ESI, in
          Superior Court of California, County of San Diego, seeking an
          indeterminate amount of damages arising from his employment
          relationship with ESI over several months spanning late 1995 and
          early 1996, which was prior to the Company's acquisition of ESI. 
          In February 1999, the parties settled this proceeding upon
          payment of $30,000 by ESI.

               On December 10, 1998, Charles S. Aviles, Jr. and Barry
          Hochstadt, former shareholders, officers and employees of DDS,
          filed an action in Superior Court of California, County of
          Orange, against Henry Rhodes, the President and a former
          shareholder of DDS, DDS and the law firm that had represented DDS
          and its shareholders during its acquisition by the Company,
          seeking damages in excess of $1,000,000 and an indeterminate
          amount of punitive damages and costs arising from the plaintiffs'
          prior relationships with DDS.  On January 13, 1999, the action
          was removed to the United States District Court for the Central
          District of California.  Although this action is at a preliminary
          stage, discovery has not yet commenced and DDS has not yet
          answered or otherwise moved before the federal court, based upon
          its present knowledge, the Company believes that DDS has
          meritorious defenses to the allegations against it.

                                     -24-
          <PAGE>


                                      MANAGEMENT

          EXECUTIVE OFFICERS, DIRECTORS AND OTHER SIGNIFICANT EMPLOYEES
          -------------------------------------------------------------

               The following table sets forth certain information
          concerning the directors, executive officers and other
          significant employees of the Company as of January 31, 1999.

                                                                    YEAR
                                             POSITION WITH         BECAME
                   NAME          AGE          THE COMPANY         DIRECTOR
                   ----          ---        --------------        --------

          Thomas A. Slamecka     58   Chairman of the Board and     1996
                                      Director
          Michael T. Pieniazek   40   President, Chief Financial     N/A
                                      Officer, Treasurer and
                                      Secretary

          Blake C. Davenport     31   Director                      1997

          Andy Rosch             38   Director and General          1997
                                      Manager of Rosch GmbH
          Marcus R. Rowan        37   Director                      1996

               The terms of the Board of Directors will expire at the next
          annual meeting of stockholders.  The Company's officers are
          elected by the Board of Directors and hold office at the will of
          the Board.

               Thomas A. Slamecka has been Chairman of the Board for the
          Company since February 1997, and a director of the Company since
          October 1996.  Mr. Slamecka was President of the ConAgra Poultry
          Company, Inc., Duluth, Georgia, from 1995 to February 1997, and
          from 1990 to 1994, he was President and Chief Executive Officer
          of CEEC Inc., Atlanta, Georgia.

               Michael T. Pieniazek has been President of the Company since
          April 1997 and Chief Financial Officer and Treasurer since July
          1995, and Secretary since January 1996.  From 1987 to 1995, Mr.
          Pieniazek served in various executive positions, the last having
          been Executive Vice President and Chief Financial Officer, for
          Organogenesis Inc., a Massachusetts-based, biotechnology company. 
          From 1980 to 1987, Mr. Pieniazek was an auditor with Coopers &
          Lybrand LLP.

               Blake C. Davenport has been a director of the Company since
          December 1997.  For more than the past five years, he has been
          the President and owner of Davenport Interests, Inc., a private
          investment company.

               Andy Rosch has been a Director of the Company since December
          1997 and General Manager of Rosch GmbH since July 1990.

               Marcus R. Rowan has been a director of the Company since
          October 1996.  For more than the past five years he has been
          President of Berkshire Interests, Inc., Dallas, Texas, which
          specializes in commercial real estate and investments.

               There is no family relationship among the directors or
          executive officers of the Company.

          DIRECTOR COMPENSATION
          ---------------------

               In October 1996, the Company granted each director an option
          under the 1996 Stock Option Plan for 10,000 shares of Common
          Stock exercisable at $4.38 per share vesting after one year and
          terminating no later than five years from grant.  Upon 

                                     -25-

          <PAGE>

          Dr. Newbower becoming a director, he received an option to
          purchase 10,000 shares and also received an option for 5,000 for
          agreeing to serve as Chairman of the Company's Scientific
          Advisory Board, which options are exercisable at a price of $3.00
          per share, vesting on August 1, 1999 and exercisable for five
          years.

               Non-employee directors are each paid $1,000 per board
          meeting attended plus travel expenses, and $500 per meeting for
          participating in telephonic board meetings.

          COMMITTEES
          ----------

                The only Board Committee is an Audit Committee consisting
          of Messrs. Davenport and Rowan.  The Audit Committee has general
          responsibility for oversight of financial controls and for
          accounting and audit activities of the Company. 


                                EXECUTIVE COMPENSATION

               The following table sets forth all cash compensation for the
          fiscal year ended July 31, 1998 of the executive officers whose
          compensation exceeded $100,000 and of all executive officers as a
          group for services rendered to the Company.

          CASH COMPENSATION TABLE
            --------------------------------------------------------------
                                                              #      LONG
            NAME AND PRINCIPAL    FISCAL                   OPTIONS   TERM
                 POSITION          YEAR    SALARY   BONUS  GRANTED  AWARDS
            --------------------------------------------------------------
            Thomas A. Slamecka     1998   $100,000   --    318,550    --
                 Chairman
            --------------------------------------------------------------
            Michael Pieniazek     1998   $125,000   --    402,750    --
            --------------------------------------------------------------
            President and CFO     1997   $113,000   --      --       --
            --------------------------------------------------------------


          AGGREGATED OPTION EXERCISES FOR THE FISCAL YEAR ENDED
          JULY 31, 1998 AND FY-END OPTION VALUES

     <TABLE>
     <CAPTION>

      -------------------------------------------------------------------------          
                                                                     Value of
                                                     Number of     Unexercised
                                                    Unexercised    In-the-Money
                                                     Options at     Options at
                                                     FY-End (#)     FY-End ($)
      -------------------------------------------------------------------------
                             Shares
                            Acquired      Value
                           on Exercise  Realized  Exercisable/    Exercisable/
              Name             (#)         ($)    Unexercisable   Unexercisable
     --------------------------------------------------------------------------
     <S>                     <C>        <C>          <C>            <C>        
     Thomas A. Slamecka      100,000    12,500       528,550/0      1,080,750/0
     --------------------------------------------------------------------------
     Michael T. Pieniazek     50,000     6,250       382,750/0        799,061/0
     --------------------------------------------------------------------------
     </TABLE>

          EMPLOYMENT AGREEMENTS

               As of January 1, 1998, the Company entered into an
          Employment Agreement with Thomas A. Slamecka to serve as Chairman
          of the Board for an initial term terminating on March 15, 2001,

                                     -26-
          <PAGE>

          subject to annual renewals, and his February 1997 Employment
          Agreement was terminated.  Mr. Slamecka receives an annual base
          salary of $52,000 through July 31, 1998 and thereafter at
          $100,000, plus a profits bonus equal to 10% of the amount that
          consolidated net after-tax operating profits exceeds $500,000,
          provided for such year the Company earns a 12% return on its
          Common Stock equity, and may also receive a supplemental bonus. 
          The Employment Agreement also provided for the grant of options
          to him for the purchase of 400,000 shares of Common Stock at
          $1.00 per share, which was the fair market value of the Company's
          Common Stock on the date of grant, vesting immediately as to
          212,500 shares and the balance vesting at 46,875 shares per month
          through May 1998.  The Company is to issue 100,000 shares of
          Common Stock to Mr. Slamecka if during the term of his employment
          the closing price for the Common Stock is at least $20 per share
          for a period of three consecutive trading days.  Further, the
          Employment Agreement provides that if the Company issues any
          shares of Common Stock (other than pursuant to compensation or
          employee benefit plans) it will grant to Mr. Slamecka additional
          options to purchase shares equal to 9.3% of the outstanding
          Common Stock at a purchase price equal to the per share price of
          the shares issued by the Company (but not less than $1.00 per
          share).  In calculating Mr. Slamecka's ownership for purposes of
          such 9.3% level, unvested options held by him and shares sold by
          him during the initial term of the Employment Agreement would be
          included in such calculation.  In addition, the Company agreed to
          make available certain loans to Mr. Slamecka, see "CERTAIN
          RELATIONSHIPS AND RELATED TRANSACTIONS."

               As of January 1, 1998, the Company entered into an
          Employment Agreement with Michael T. Pieniazek to serve as
          President for an initial term of three years terminating on
          December 31, 2001, subject to automatic renewal for consecutive
          one-year terms unless terminated not less than 60 days prior to
          end of any term.  Mr. Pieniazek receives an annual base salary of
          $125,000 and a discretionary bonus.  The Agreement also provided
          for the grant of options to Mr. Pieniazek to purchase 250,000
          shares of Common Stock at $1.00 per share, which was the fair
          market value of the Company's Common Stock on the date of grant,
          vesting immediately as to 150,000 shares, vesting ratably over
          the succeeding seven months as to the balance, and for the
          Company to issue 50,000 shares of Common Stock to Mr. Pieniazek
          if during the term of his employment the closing price for the
          Common Stock is at least $20 per share for three consecutive
          trading days.  In addition, the Employment Agreement provides
          that if the Company issues any shares of Common Stock (other than
          pursuant to compensation or employee benefit plans) it will grant
          to Mr. Pieniazek additional options to purchase shares in amount
          equal to 6.5% of such issuance.  In calculating Mr. Pieniazek's
          ownership for purposes of such 6.5% level, unvested options held
          by him and shares sold by him during the term of the Employment
          Agreement would be included in such calculation.

               The Employment Agreements of Messrs. Slamecka and Pieniazek
          provide for lump sum payments equal to 2.99 times the current
          base salary, plus continuation of health benefits for 12 months,
          upon a change of control of the Company.  A change of control of
          the Company would include a person or group becoming the
          beneficial owner of 20% of the voting power of the Company's
          securities or individuals who are current directors of the
          Company, or successors chosen by them, cease to constitute a
          majority of the whole Board of Directors.  In the event the
          amount payable upon a change of control would result in the
          application of an excise tax under Section 4999 of Internal
          Revenue Code of 1986, as amended, the payment would be made over
          such period of time in order not to cause the application of such
          excise tax.

               On May 5, 1998, upon the closing of the DDS Merger, DDS
          entered into an Employment Agreement with Mr. Rhodes pursuant to
          which he serves as President of DDS for an initial term of three
          years at an annual base salary of $125,000.  Mr. Rhodes  was also
          granted stock options to purchase up to 100,000 shares of the
          Company's Common Stock at an exercise price of $1.00 per share,
          vested as of May 5, 1998, and stock options to purchase 100,000
          shares of the Company's Common Stock at an exercise price of
          $3.00 per share, vested as of November 1, 2000, all such stock
          options expire in May 2003.

               On May 12, 1998, upon the closing of the ESI Merger, ESI
          entered into Employment Agreements with Lawrence Petersen and
          Richard Battelle.  Mr. Petersen serves as President of ESI for an
          initial term of three and one-half years at an annual salary of
          $125,000.  Mr. Petersen was also granted stock options to
          purchase an aggregate of 100,000 shares of the Company's Common
          Stock, 50,000 of such options at an exercise price of $1.00 per

                                     -27-
          <PAGE>

          share, with 5,000 of such options immediately vested and 45,000
          of such options to vest ratably over the term of the Employment
          Agreement, and the remaining 50,000 of such options at an
          exercise price of $3.00 per share, with 5,000 of such options
          immediately vested and 45,000 of such options to vest ratably
          over the term of the Employment Agreement.  Mr. Battelle serves
          as Director of Finance and Administration of ESI for an initial
          term of one year at an annual salary of $60,000, and was also
          granted stock options to purchase an aggregate of 40,000 shares
          of the Company's Common Stock, 20,000 of such options at an
          exercise price of $1.00 per share to vest ratably over the term
          of the Employment Agreement, and the remaining 20,000 of such
          options at an exercise price of $3.00 per share to vest ratably
          over the term of the Employment Agreement.  All such stock
          options granted to Mr. Petersen and Mr. Battelle expire in May
          2003.

               On December 18, 1997, upon the closing of the purchase by
          the Company of the remaining 50% of the outstanding capital stock
          of Rosch GmbH, Rosch GmbH entered into an amendment to the
          employment agreement for Andy Rosch pursuant to which he serves
          as Managing Director of Rosch GmbH.  Under the agreement, as
          amended, Mr. Rosch is to serve as Managing Director of Rosch GmbH
          for an initial term of three years, terminating on December 31,
          2000, and automatically renewable for one-year terms thereafter
          unless either party gives notice of an intention not to renew not
          less than three months prior to the end of any term.  Mr. Rosch
          is to receive an annual base salary of 200,000 DM and an annual
          cash bonus equal to 1% of net sales of Rosch GmbH, but not to
          exceed the amount of his base salary.

          STOCK OPTIONS

               In 1995, the Company granted an option to Michael T.
          Pieniazek, an executive officer, to purchase a total of 30,000
          shares of the Company's Common Stock, at an exercise price of
          $1.41, which was the fair market value on the date of grant. 
          There remains outstanding an option for 30,000 shares which is
          exercisable and expires no later than four years from the date of
          grant.

               In May 1996, the Company granted to a consultant an option
          to purchase a total of 13,333 shares of the Company's Common
          Stock at $7.50 per share, which was the fair market value on the
          date of grant.  The option is exercisable and expires no later
          than three years from the date of grant.

               In October 1996, the Company's stockholders approved the
          1996 Stock Option Plan (the "Option Plan") providing for the
          issuance of up to 300,000 shares of the Company's Common Stock. 
          The Option Plan is administered by the Board of Directors or an
          Option Committee.  Options granted under this Plan would be
          either incentive stock options or non-qualified stock options
          which would be granted to employees, officers, directors and
          other persons who perform services for or on behalf of the
          Company.  Options are exercisable as determined at the time of
          grant except options to officers or directors may not vest
          earlier than six months from the date of grant, and the exercise
          price of all the option cannot be less than the fair market value
          at the date of grant.  At December 31, 1998, options for an
          aggregate of 280,000 shares were granted, of which options for
          88,000 shares were exercised, options for 12,000 shares were
          cancelled and options for 180,000 shares remaining outstanding at
          an exercise price of $1.00 per share and expiring from January
          2002 to February 2002.

               Pursuant to Employment Agreements with Messrs. Slamecka,
          Pieniazek, Rhodes, Petersen and Battelle, the Company has granted
          stock options to such persons and in the cases of
          Messrs. Slamecka and Pieniazek is obligated to grant additional
          options upon certain issuances of Common Stock.  See "Employment
          Agreements" herein.


                    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

               As of July 31, 1998, the Company had loaned Thomas A.
          Slamecka, Chairman of the Board, an aggregate of $141,600
          pursuant to his Employment Agreement.  The Employment Agreement

                                     -28-
          <PAGE>

          provided that the Company make available to Mr. Slamecka a loan
          in the amount of $8,333.33 each month during the initial term of
          such Agreement, which is through March 15, 2001.  The loans bear
          interest at 7% per annum and mature on the earliest of (i) March
          2002, (ii) two years after termination of the Employment
          Agreement other than termination for cause by the Company or
          (iii) upon the Company terminating the Agreement for cause;
          provided that the loan would be forgiven (A) if Mr. Slamecka
          remains in the employ throughout the initial term, (B) the
          Company terminates the Agreement other than for cause, or 
          (C) upon acquisition or change of control of the Company.  
          Mr. Slamecka has the election to repay the loans either in cash
          or in securities of the Company.

               In September 1998, the Company entered into a $505,000 line
          of credit agreement with Guardian Financial Services, Inc., which
          is owned by Mr. Slamecka.  As of December 31, 1998, the Company
          had outstanding $300,000 under the line of credit.  The line of
          credit bears interest at the rate of 10% per annum, is to be
          secured by the Company's assets and expired on February 28, 1999,
          and is on a demand basis.

                                     -29-

          <PAGE>
       
                                PRINCIPAL STOCKHOLDERS

               The following table sets forth information as of January 31,
          1999 concerning (i) persons known to the Company to be the
          beneficial owners of more than 5% of the Company's Common Stock,
          (ii) the ownership interest of each director and executive
          officer of the Company listed in the compensation table and 
          (iii) by all directors and executive officers as a group.  Note: 
          stock options and warrants are considered presently exercisable
          if exercisable within 60 days of January 31, 1999.

          -----------------------------------------------------------------
                                                      AMOUNT &
                                                     NATURE OF     PERCENT
             NAME AND ADDRESS OF                     BENEFICIAL       OF
               BENEFICIAL OWNER         STATUS       OWNERSHIP      CLASS*
          -----------------------------------------------------------------
          Liviakis Financial        Stockholder      1,192,371 shs  15.5%
            Communications, Inc.
          2420 K Street
          Sacramento, California
            95816
          -----------------------------------------------------------------
          Thomas A. Slamecka**      Director and    834,550 shs(1)  10.2%
                                    Chairman
          -----------------------------------------------------------------
          Jubilee Investors LLC     Stockholder   3,409,110 shs(2)  30.8%
          c/o West End Capital LLC
          One World Trade Center
          Suite 4563
          New York, New York
            10048
          -----------------------------------------------------------------
          Robert B. Prag            Stockholder        397,457 shs   5.2%
          2420 K Street
          Sacramento, California
            95816
          -----------------------------------------------------------------
          Marcus R. Rowan**         Director        357,000 shs(3)   4.5%
          -----------------------------------------------------------------
          Michael T. Pieniazek**    President       434,750 shs(4)   5.4%
                                    and CFO
          -----------------------------------------------------------------
          Andy Rosch**              Director           310,000 shs   4.0%
          -----------------------------------------------------------------
          Blake C. Davenport**      Director         70,000 shs(5)   0.9%
          -----------------------------------------------------------------
          All Executive Officers
          and Directors as a 
          Group (5 persons)                       2,006,300 shs(6)  22.4% 
          -----------------------------------------------------------------

          --------------------
          (1)  Includes presently exercisable options for 528,550 shares.
          (2)  Represents an estimate of one and one-half times the total
               number of shares which Jubilee Investors LLC would receive
               upon conversion of its 3,000 shares of Series A Preferred
               Stock.

                                     -30-
          <PAGE>

          (3)  Includes presently exercisable options 310,000 shares. 
               Represents shares owned directly by Mr. Rowan and his IRA
               and Keogh account.
          (4)  Includes presently exercisable options for 382,750 shares.
          (5)  Includes presently exercisable options to purchase 50,000
               shares.
          (6)  See Notes 1, 3, 4 and 5.

           *  Based upon 7,660,964 shares of Common Stock outstanding on
          January 31, 1999.  Percentage ownership is calculated separate
          for each person on the basis of the actual number of outstanding
          shares as of such date, and assumes the exercise of certain stock
          options and warrants held by such person (but not by anyone else)
          exercisable within sixty days of January 31, 1999.

          **  The address of the persons listed above is c/o American
          Electromedics Corp., 13 Columbia Drive, Suite 5, Amherst, New
          Hampshire 03031.


                              DESCRIPTION OF SECURITIES

          COMMON STOCK

               The Company is authorized to issue 20,000,000 shares of
          Common Stock, $.10 par value, of which 7,660,964 shares were
          issued and outstanding as of January 31, 1999.

               The holders of Common Stock are entitled to one vote for
          each share held of record on all matters to be voted by
          stockholders.  There is no cumulative voting with respect to the
          election of directors with the result that the holders of more
          than 50% of the shares of Common Stock voted for the election of
          directors can elect all of the directors.

               The holders of shares of Common Stock are entitled to
          dividends when and as declared by the Board of Directors from
          funds legally available therefore, and, upon liquidation are
          entitled to share pro rata in any distribution to holders of
          Common Stock.  No dividends have ever been declared by the Board
          of Directors on the Common Stock.  See "DIVIDEND POLICY."  All of
          the outstanding shares of Common Stock are, and all shares sold
          hereunder will be, when issued upon payment therefor, duly
          authorized, validly issued, fully paid and non-assessable.

          PREFERRED STOCK

               The Company is authorized to issue 1,000,000 shares of
          Preferred Stock, par value $.01 per share, issuable from time to
          time in one or more series, having such designation, rights,
          preferences, powers, restrictions and limitations as may be fixed
          by the Board of Directors.  On May 5, 1998, the Company filed
          with the Delaware Secretary of State a Certificate of
          Designations establishing the Series A Preferred Stock consisting
          of 3,000 shares, and on February 3, 1999, the Company filed a
          Certificate of Designation establishing the Series B Preferred
          Stock consisting of 2,000 shares.

               Series A Preferred Stock.  The Series A Preferred Stock is 
               ------------------------
          immediately convertible into shares of Common Stock at a
          conversion rate equal to $1,000 divided by the lower of (i) $4.00
          or (ii) 75% of the average closing bid price for the Common Stock
          for the five trading days immediately preceding the conversion
          date.  The Company may force conversion of all (and not less than
          all) of the outstanding shares of Series A Preferred Stock at any
          time after the first anniversary of the effective date of the
          Registration Statement.  There is no minimum conversion price. 
          Should the bid price of the Common Stock fall substantially prior
          to conversion, the holders of the Series A Preferred Stock could
          obtain a significant portion of the Common Stock upon conversion,
          to the detriment of the then holders of the Common Stock.

                                     -31-

          <PAGE>


               The Series A Preferred Stock has a liquidation preference of
          $1,000 per share, plus any accrued and unpaid dividends.  The
          Company was to pay an annual dividend equal to 5% of the
          liquidation preference, which may be paid at the election of the
          Company in cash or shares of its Common Stock.  Pursuant to a
          Registration Agreement, the dividend rate was increased to 12% on
          June 5, 1998 due to the Company's failure to file the
          Registration Statement covering the Common Stock underlying the
          Series A Preferred Stock within 30 days of the initial closing of
          the Series A Preferred Stock.  The dividend rate was further
          increased to 18% effective October 3, 1998, since the
          Registration Statement was not declared effective within 120 days
          of the initial closing.  The dividend rate will return to 5% once
          the Registration Statement is declared effective.

               The Company may redeem up to $1 million face amount of
          Series A Preferred Stock at a redemption price equal to 120% of
          the liquidation preference if the closing bid price of the
          Company's Common Stock is below $2.75 per share for five
          consecutive trading days.

               The Company may redeem an additional $1 million face amount
          of Series A Preferred Stock at a redemption price equal to 120%
          of the liquidation preferences if the closing bid price of the
          Company's Common Stock is below $2.50 per share for five
          consecutive dates.

               Series B Preferred Stock.  At February 3, 1999, 1,600 shares
               ------------------------
          of Series B Preferred Stock were outstanding.  The Series B
          Preferred Stock is convertible at any time after April 30, 1999
          into shares of Common Stock at a conversion rate equal to $1,000
          divided by the lower of (i) $2.00 or (ii) 75% of the average
          closing bid price for the Common Stock for the five trading days
          immediately preceding the conversion date.  The Company may force
          conversion of all (and not less than all) of the outstanding
          shares of Series B Preferred Stock at any time after the first
          anniversary of the effective date of a registration statement
          covering the underlying shares of Common Stock.  There is no
          minimum conversion price.  Should the bid price of the Common
          Stock fall substantially prior to conversion, the holders of the
          Series B Preferred Stock could obtain a significant portion of
          the Common Stock upon conversion, to the detriment of the then
          holders of the Common Stock.

               The Series B Preferred Stock has a liquidation preference of
          $1,000 per share, plus any accrued and unpaid dividends.  The
          Company is to pay an annual dividend equal to 5% of the
          liquidation preference, which may be paid at the election of the
          Company in cash or shares of its Common Stock.

               The Company may redeem shares of Series B Preferred Stock at
          a redemption price equal to 105% of the liquidation preference
          plus accrued dividends during the first 30 days after issuance
          and which redemption price increases to the greater of (a) 120%
          of the Redemption Amount or (b) the market price on a converted
          basis.  Any redemption of the Series B Preferred Stock is subject
          to the prior consent of the holders of two-thirds of the
          outstanding Series A Preferred Stock.

               The Company is obligated to file a registration statement
          under the Securities Act for the shares of Common Stock
          underlying conversion of the Series B Preferred Stock.  The
          registration statement must be filed no later than the later of
          (i) March 5, 1999 or (ii) 30 days after the day this Registration
          Statement first becomes effective, and must be declared effective
          within 90 days after filing, otherwise the Company would be
          subject to certain monetary penalties.

                                     -32-

          <PAGE>

                                 SELLING STOCKHOLDERS

               The Shares and Warrants offered by this Prospectus may be
          offered from time to time by the Selling Stockholders.  The
          Selling Stockholders are comprised of:  (i) persons who own an
          aggregate of 5,059,851 shares of Common Stock which were
          purchased since October 1996 in private placements, (ii) holders
          of warrants and options to purchase an aggregate of 443,333
          shares of Common Stock at exercise prices ranging from $1.00 to
          $7.50 per share and (iii) the Purchaser of the Series A Preferred
          Stock and the purchaser of the Warrants in the Preferred Stock
          Private Placement.  None of the Selling Stockholders has held any
          position or office or had any material relationship with the
          Company or any of its predecessors or affiliates within three
          years of the date of this Prospectus, except for Thomas A.
          Slamecka, Marcus Rowan, Blake C. Davenport, Richard Battelle,
          Lawrence Petersen and Henry J. Rhodes.  Mr. Slamecka has been the
          Chairman of the Board of the Company since February 1997, and a
          director of the Company since October 1996, Mr. Rowan has been a
          director of the Company since October 1996, Mr. Davenport has
          been a director of the Company since December 1997, Messrs.
          Battelle and Petersen were principals of ESI at the time of its
          acquisition by the Company in May 1998 and have continued as
          officers of ESI, and Mr. Rhodes was a principal of DDS at the
          time of its acquisition by the Company in May 1998 and has
          continued as an officer of DDS.

               The following table sets forth, as of February 23, 1998 and
          upon completion of this offering, information with regard to the
          beneficial ownership of the Company's Common Stock and Warrants
          by each of the Selling Stockholders.

               The information included below is based upon information
          provided by the Selling Stockholders.  Because the Selling
          Stockholders may offer all, some or none of their Common Stock
          and Warrants, no definitive estimate as to the number of shares
          thereof that will be held by the Selling Stockholders after such
          offering can be provided and the following table has been
          prepared on the assumption that all shares of Common Stock and
          Warrants offered under this Prospectus will be sold.

    

                                                                       AMOUNT
                         SHARES       WARRANTS                      BENEFICIALLY
                      BENEFICIALLY   BENEFICIALLY SHARES   WARRANTS     OWNED
                       OWNED PRIOR   OWNED PRIOR   TO BE    TO BE      AFTER
          NAME(1)      TO OFFERING   TO OFFERING  OFFERED  OFFERED  OFFERING(2)
     ---------------- ------------  ------------- ------- --------- ------------
       
     Stanley I. Aber      12,800         N/A    12,800       N/A         0
     Arthur Adams         14,546         N/A    14,546       N/A         0
     Alexander
      Enterprise
      Holdings Corp.       6,700         N/A     6,700       N/A         0
     Saul Amber           38,221         N/A    38,221       N/A         0
     Jose Arozamena        6,700         N/A     6,700       N/A         0
     Charles S.
      Aviles, Jr.        250,000         N/A   250,000       N/A         0
     David Ballinger       3,637         N/A     3,637       N/A         0
     Richard Battelle     11,151         N/A    11,151       N/A         0
     John and Debra
      Blum                10,909         N/A    10,909       N/A         0
     Edward A.
      Borrelli            10,000         N/A    10,000       N/A         0
     Jonathan F.
      Boucher             32,000         N/A    32,000       N/A         0
     Charles Brown         3,637         N/A     3,637       N/A         0
     Martin Brown and
      Eleanor Brown        2,546         N/A     2,546       N/A         0
     Arthur Buls           9,091         N/A     9,091       N/A         0
     Randie Burrell        3,637         N/A     3,637       N/A         0
     Thomas Cabe         100,000         N/A   100,000       N/A         0
     Cedar Capital        15,000         N/A    15,000       N/A         0
     David Chazin          2,728         N/A     2,728       N/A         0
     Neal Chazin           1,818         N/A     1,818       N/A         0
     John Cho              8,421         N/A     8,421       N/A         0
     Violet Clark          1,818         N/A     1,818       N/A         0
     Cohig &
      Associates 
      Inc.(3)             30,000         N/A    30,000       N/A         0
     Simon Coley           7,500         N/A     7,500       N/A         0
                                     
                                     -33-
<PAGE>

                                                                       AMOUNT
                         SHARES       WARRANTS                      BENEFICIALLY
                      BENEFICIALLY   BENEFICIALLY SHARES   WARRANTS     OWNED
                       OWNED PRIOR   OWNED PRIOR   TO BE    TO BE      AFTER
          NAME(1)      TO OFFERING   TO OFFERING  OFFERED  OFFERED  OFFERING(2)
     ---------------- ------------  ------------- ------- --------- ------------
     Harvey H. Conger
      Trust No. 2        128,000         N/A   128,000       N/A         0
     Steven Crouch         4,000         N/A     4,000       N/A         0
     Amy Davenport        25,000         N/A    25,000       N/A         0
     Blake C.
      Davenport(4)        70,000         N/A    50,000       N/A       20,000
     Robert M.
      Davenport          178,000         N/A    58,000       N/A      120,000
     Robert M.
      Davenport Jr.       25,000         N/A    25,000       N/A         0
     Helen Derosis         3,637         N/A     3,637       N/A         0
     Henry Eisenson        1,212         N/A     1,212       N/A         0
     David Epstein         1,818         N/A     1,818       N/A         0
     Michael Erro          1,818         N/A     1,818       N/A         0
     Andrew Fackrell       5,000         N/A     5,000       N/A         0
     Daniel Faucetta       9,891         N/A     9,891       N/A         0
     Louise Jane
      Felitti              3,637         N/A     3,637       N/A         0
     Joseph Ferrano          728         N/A       728       N/A         0
     Harry Fields          2,728         N/A     2,728       N/A         0
     James Flynn and
      Julie Flynn          3,637         N/A     3,637       N/A         0
     Erwin Fried and
     Jenny Fried          25,000         N/A    25,000       N/A         0
     Jack Friedler
      and Stefanie
      Friedler JTWROS     50,000         N/A    50,000       N/A         0
     Harold Geliebter      7,578         N/A     7,578       N/A         0
     Paul Ghizzone
      and Julia
      Ghizzone             7,273         N/A     7,273       N/A         0
     J. Gilliland          3,637         N/A     3,637       N/A         0
     Malcolm Goekler       7,273         N/A     7,273       N/A         0
     Bar-Giora
      Goldberg             1,212         N/A     1,212       N/A         0
     Jay Grunfeld          4,210         N/A     4,210       N/A         0
     Arnold Hagler        27,273         N/A    27,273       N/A         0
     Andrew M. Hall       10,000         N/A    10,000       N/A         0
     Barry A.
      Hochstadt          250,000         N/A   250,000       N/A         0
     David W. Hood
      and Ellen P.
      Hood JTWROS         10,000         N/A    10,000       N/A         0
     Sam W. Hunsaker      25,000         N/A    25,000       N/A         0
     Dean Hyde and
      Doris Hyde           2,546         N/A     2,546       N/A         0
     Jubilee
      Investors LLC(5) 3,409,110         N/A 3,409,110       N/A         0
     Frederic Kakis       10,909         N/A    10,909       N/A         0
     Eugene Preston
      Keogh                5,000         N/A     5,000       N/A         0
     Henry Kim             4,210         N/A     4,210       N/A         0
     Edith Kornberg        2,909         N/A     2,909       N/A         0
     H. Ward Lay         100,000         N/A   100,000       N/A         0
     Lay Trust           100,000         N/A   100,000       N/A         0
     William Lenartz       1,212         N/A     1,212       N/A         0
     John Lindeman        25,000         N/A    25,000       N/A         0
     Liviakis
      Financial
      Communications,
      Inc.             1,192,371         N/A 1,192,371       N/A         0
     Robert Luedke        27,273         N/A    27,273       N/A         0
     Lee Machado           1,818         N/A     1,818       N/A         0
     Donald MacKay        33,664         N/A    33,664       N/A         0
     Maloney & Fox,
      LLC                 10,000         N/A    10,000       N/A         0
     Arnold
      Mandelstam and 
      Susan Mandelstam    31,315         N/A    31,315       N/A         0
     Mary McNichols        9,454         N/A     9,454       N/A         0
     Metropolis
      Equity Fund LP      100,000         N/A   100,000       N/A         0
     James B. Metzger     86,805         N/A    86,805       N/A         0
     Thomas
      Meyerhoeffer         4,500         N/A     4,500       N/A         0
     David Miller         10,000         N/A    10,000       N/A         0
 
                                     -34-

<PAGE>


                                                                       AMOUNT
                         SHARES       WARRANTS                      BENEFICIALLY
                      BENEFICIALLY   BENEFICIALLY SHARES   WARRANTS     OWNED
                       OWNED PRIOR   OWNED PRIOR   TO BE    TO BE      AFTER
          NAME(1)      TO OFFERING   TO OFFERING  OFFERED  OFFERED  OFFERING(2)
     ---------------- ------------  ------------- ------- --------- ------------
     Richard
      O'Connell           11,700         N/A    11,700       N/A         0
     Tamar Neuman         15,000         N/A    15,000       N/A         0
     Alan S.J. Pahng      21,052         N/A    21,052       N/A         0
     Mary Parish           1,818         N/A     1,818       N/A         0
     J. Stuart
      Parsons             12,475         N/A    12,475       N/A         0
     J. Stuart
      Parsons, Trustee
      for Parsons
      Family Trust       112,277         N/A   112,277       N/A         0
     Lawrence
      Petersen            15,031         N/A    15,031       N/A         0
     Matthew D.
      Pieniazek           25,000         N/A    25,000       N/A         0
     J. Bucky Polk        10,000         N/A    10,000       N/A         0
     Potter Wear Polk      5,000         N/A     5,000       N/A         0
     Robert B. Prag      397,457         N/A   397,457       N/A         0
     George Reynolds       7,273         N/A     7,273       N/A         0
     Henry J. Rhodes     250,000         N/A   250,000       N/A         0
     Daniel Roses          3,637         N/A     3,637       N/A         0
     Round Hill
      Holdings           100,000         N/A   100,000       N/A         0
     Marcus Rowan(6)     346,760         N/A   346,760       N/A         0
     Marcus Rowan
      Keogh Acct.         10,240         N/A    10,240       N/A         0
     Charles Salik        32,147         N/A    32,147       N/A         0
     M. Morad Sarnii      20,222         N/A    20,222       N/A         0
     Gurmit Sandhu        39,128         N/A    39,128       N/A         0
     Samuel Schick
      and Freida
      Schick                 909         N/A       909       N/A         0
     H. Alan Schnall      26,315         N/A    26,315       N/A         0
     Manuel Selvin         6,182         N/A     6,182       N/A         0
     Benjamin Siegal      16,000         N/A    16,000       N/A         0
     Herrick Siegel        1,818         N/A     1,818       N/A         0
     Merideth Siegel       1,818         N/A     1,818       N/A         0
     Michael Siegel
      and Marsha
      Siegel               5,454         N/A     5,454       N/A         0
     Richard
      Silvergleid        138,157         N/A   138,157       N/A         0
     Thomas A.
      Slamecka           834,550         N/A   260,000       N/A      574,550
     Mark Smith           10,000         N/A    10,000       N/A         0
     Glenn Solomon        50,000         N/A    50,000       N/A         0
     Virgil Swanner        1,818         N/A     1,818       N/A         0
     Eleanor Tweed        13,130         N/A    13,130       N/A         0
     Eva Waisburd          1,818         N/A     1,818       N/A         0
     Wall Street
      Consultants(7)      42,035         N/A    42,035       N/A         0
     Stephen Weiss
      and Wendy Weiss        363         N/A       363       N/A         0
     Audrey Weiss          1,454         N/A     1,454       N/A         0
     West End Capital
      LLC(8)              50,000       50,000   50,000      50,000       0
     Jules Whitehill      40,001         N/A    40,001       N/A         0
     Joan Wilbanks
      and Calvin
      Wilbanks             1,818         N/A     1,818       N/A         0
     Roy Willetts          4,000         N/A     4,000       N/A         0
     Addison Wilson
      III, Trustee for
      Richard A. Gray
      Jr. Childrens
      Trust              199,978         N/A   199,978       N/A         0
     Tse Wo Wong and
      Bianca T.T. Wu
      TIC                 99,491         N/A    99,491       N/A         0

     -------------------------
          (1)  Unless otherwise indicated in the footnotes to this table,
               the persons and entities named in the table have sole 
               voting and sole investment power with respect to all shares
               beneficially owned, subject to community property laws where
               applicable.

          (2)  Assumes the sale of all shares offered hereby.

                                     -35-
<PAGE>

          (3)  Includes 30,000 shares under presently exercisable warrants.

          (4)  Includes 50,000 shares under presently exercisable options.

          (5)  Represents an estimate of one and one-half times the number
               of shares into which the 3,000 shares of Series A Preferred
               Stock held by Jubilee Investors LLC may be converted.

          (6)  Includes 300,000 shares under presently exercisable options.

          (7)  Includes 13,333 shares under presently exercisable options.

          (8)  Includes the 50,000 shares underlying the warrants.

               Under the terms of the Registration Agreement for the
          Preferred Stock Private Placement, the Company is obligated to
          file the Registration Statement and to use its best efforts to
          cause the Registration Statement to become effective.  Pursuant
          to the Registration Agreement, the failure to have filed this
          Registration Statement by June 5, 1998 caused the dividend rate
          for the Series A Preferred Stock to be increased from 5% of the
          liquidation preference for such Stock to 12% of the liquidation
          preference.  The dividend rate was increased to 12% on June 5,
          1998 due to the Company's failure to file the Registration
          Statement covering the Common Stock underlying the Series A
          Preferred Stock within 30 days of the initial closing.  The
          dividend rate was further increased to 18% as a result of the
          Registration Statement not being declared effective within 120
          days of the initial closing, and remained at such rate until the
          effective date of the Registration Statement, when the dividend
          rate would returned to 5%.  The Company also paid $15,000 to the
          holders of the Series A Preferred Stock for the period from
          February 15, 1998 to the effective date.  Most of the other
          Selling Stockholders were granted "piggyback" registration rights
          at the time of their purchase of shares of Common Stock or the
          issuance of warrants.


                                 PLAN OF DISTRIBUTION

               The Selling Stockholders have advised the Company that,
          prior to the date of this Prospectus, they have not made any
          agreement or arrangement with any underwriters, brokers or
          dealers regarding the distribution and resale of the Shares or
          Warrants.  If the Company is notified by a Selling Stockholder
          that any material arrangement has been entered into with an
          underwriter for the sale of the Shares or Warrants, a
          supplemental prospectus will be filed to disclose such of the
          following information as the Company believes appropriate: (i)
          the name of the participating underwriter; (ii) the number of the
          Shares or Warrants involved; (iii) the price at which such Shares
          or Warrants are sold, the commissions paid or discounts or
          concessions allowed to such underwriter; and (iv) other facts
          material to the transaction.

               The Company expects that the Selling Stockholders will sell
          their Shares and Warrants covered by this Prospectus through
          customary brokerage channels, either through broker-dealers
          acting as agents or brokers for the seller, or through broker-
          dealers acting as principals, who may then resell the Shares or
          Warrants in the over-the-counter market, or at private sale or
          otherwise, at market prices prevailing at the time of sale, at
          prices related to such prevailing market prices or at negotiated
          prices.  The Selling Stockholders may effect such transactions by
          selling the Shares or Warrants to or through broker-dealers, and
          such broker-dealers may receive compensation in the form of
          concessions or commissions from the Selling Stockholders and/or
          the purchasers of the Shares or Warrants for whom they may act as
          agent (which compensation may be in excess of customary
          commissions).  The Selling Stockholders and any broker-dealers
          that participate with the Selling Stockholders in the
          distribution of Shares or Warrants may be deemed to be
          underwriters and commissions received by them and any profit on
          the resale of Shares or Warrants positioned by them might be
          deemed to be underwriting discounts and commissions under the

                                     -37-

          <PAGE>

          Securities Act.  There can be no assurance that any of the
          Selling Stockholders will sell any or all of the Shares or
          Warrants offered by them hereunder.

               Sales of the Shares on the OTC Electronic Bulletin Board or
          other trading system may be by means of one or more of the
          following: (i) a block trade in which a broker or dealer will
          attempt to sell the Shares and Warrants as agent, but may
          position and resell a portion of the block as principal to
          facilitate the transaction; (ii) purchases by a dealer as
          principal and resale by such dealer for its account pursuant to
          this Prospectus; and (iii) ordinary brokerage transactions and
          transactions in which the broker solicits purchasers.  In
          effecting sales, brokers or dealers engaged by the Selling
          Stockholders may arrange for other brokers or dealers to
          participate.

               The Selling Stockholders are not restricted as to the price
          or prices at which they may sell their Shares.  Sales of such
          Shares at less than market prices may depress the market price of
          the Company's Common Stock.  Moreover, the Selling Stockholders
          are not restricted as to the number of Shares or Warrants which
          may be sold at any one time.

               Pursuant to the Registration Agreement for the Preferred
          Stock Private Placement and other agreements by the Company
          granting certain "piggy-back" registration rights, the Company
          will pay all of the expenses incident to the offer and sale of
          the Shares and Warrants to the public by the Selling Stockholders
          other than commissions and discounts of underwriters, dealers or
          agents.  The Company and the Selling Stockholders have agreed to
          indemnify each other and certain persons, including broker-
          dealers or others, against certain liabilities in connection with
          the offering of the Shares or Warrants, including liabilities
          arising under the Securities Act.

               The Company has advised the Selling Stockholders that the
          anti-manipulative rules under the Exchange Act, including
          Regulation M, may apply to sales in the market of the Shares and
          Warrants offered hereby and has furnished the Selling
          Stockholders with a copy of such rules.  The Company has also
          advised the Selling Stockholders of the requirement for the
          delivery of this Prospectus in connection with resales of the
          Shares and Warrants offered hereby.


                                    LEGAL MATTERS

               The validity of the Common Stock and Warrants being offered
          hereby will be passed upon for the Company by Thelen Reid &
          Priest LLP, New York, New York.


                                       EXPERTS

               The consolidated financial statements of the Company at July
          31, 1998 and 1997, and for each of the three years in the period
          ended July 31, 1998, appearing in this Prospectus and
          Registration Statement have been audited by Ernst & Young LLP,
          independent auditors, as set forth in their report thereon (which
          contains an explanatory paragraph describing conditions that
          raise substantial doubt about the Company's ability to continue
          as a going concern as described in Note 13 to the consolidated
          financial statements) appearing elsewhere herein, and are
          included in reliance upon such report given upon the authority of
          such firm as experts in accounting and auditing.

                                     -37-
          <PAGE>


                             AMERICAN ELECTROMEDICS CORP.

                      INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                      PAGE 
                                                                      ---- 



               Report of Independent Auditors . . . . . . . . . . . .   F-2

               Consolidated Balance Sheets as of July 31, 1998 and 
                    July 31, 1997 . . . . . . . . . . . . . . . . . .   F-3

               Consolidated Statements of Operations for the years 
                    ended July 31, 1998, July 31, 1997 and 
                    July 27, 1996 . . . . . . . . . . . . . . . . . .   F-4

               Consolidated Statements of Changes in Stockholders' 
                    Equity for the years ended July 31, 1998, 
                    July 31, 1997 and July 27, 1996 . . . . . . . . .   F-5

               Consolidated Statements of Cash Flows 
                    for the years ended July 31, 1998, July 31, 1997
                    and July 27, 1996 . . . . . . . . . . . . . . . .   F-6

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

               Unaudited Consolidated Balance Sheet as of
                    October 31, 1998  . . . . . . . . . . . . . . . .  F-17

               Unaudited Consolidated Statements of Operations 
                    for the three months ended October 31, 1998
                    and 1997  . . . . . . . . . . . . . . . . . . . .  F-18

               Unaudited Consolidated Statements of Cash Flows 
                    for the three months ended October 31, 1998
                    and 1997  . . . . . . . . . . . . . . . . . . . .  F-19

               Notes to Unaudited Consolidated Financial Statements .  F-20

                                     F-1
          <PAGE>


                  REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS


          To the Board of Directors and Stockholders
          American Electromedics Corp. and Subsidiaries.

          We have audited the accompanying consolidated balance sheets of
          American Electromedics Corp. and subsidiaries as of July 31, 1998
          and 1997, and the related consolidated statements of operations,
          changes in stockholders' equity, and cash flows for each of the
          three years in the period ended July 31, 1998.  These financial
          statements are the responsibility of the Company's management. 
          Our responsibility is to express an opinion on these financial
          statements based on our audits.

          We conducted our audits in accordance with generally accepted
          auditing standards.  Those standards require that we plan and
          perform the audit to obtain reasonable assurance about whether
          the financial statements are free of material misstatement.  An
          audit includes examining, on a test basis, evidence supporting
          the amounts and disclosures in the financial statements.  An
          audit also includes assessing the accounting principles used and
          significant estimates made by management, as well as evaluating
          the overall financial statement presentation.  We believe that
          our audits provide a reasonable basis for our opinion.

          In our opinion, the financial statements referred to above
          present fairly, in all material respects, the consolidated
          financial position of American Electromedics Corp. and
          subsidiaries at July 31, 1998 and 1997, and the consolidated
          results of their operations and their cash flows for each of the
          three years in the period ended July 31, 1998, in conformity with
          generally accepted accounting principles.

          The accompanying financial statements have been prepared assuming
          that American Electromedics Corp. will continue as a going
          concern.  As more fully described in Note 13, the Company has
          incurred operating losses for the last two years.  This condition
          raises substantial doubt about the Company's ability to continue
          as a going concern.  Management's plans in regard to these
          matters are also described in Note 13.  The financial statements
          do not include any adjustments to reflect the possible future
          effects on the recoverability and classification of assets or the
          amounts and classification of liabilities that may result from
          the outcome of this uncertainty.


                                        /s/  Ernst & Young LLP


          Manchester, New Hampshire
          December 21, 1998

                                     F-2

          <PAGE>


                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                             CONSOLIDATED BALANCE SHEETS

                                                  JULY 31, 1998   JULY 31, 1997
                                                  -------------   -------------
                                                           (THOUSANDS)
      ASSETS
      Current Assets:
      Cash and cash equivalents . . . . . . . .        $  396          $ 471
      Accounts receivable, net of allowance of
       $13,000 and $7,000 in 1998 and 1997,
       respectively:                                    1,169            283
        Trade . . . . . . . . . . . . . . . . .          --              379
        Affiliate . . . . . . . . . . . . . . .
                                                        -----          -----
                                                        1,169            662

      Inventories . . . . . . . . . . . . . . .         1,951            475
      Prepaid and other current assets  . . . .           223            244
                                                        -----          -----
           Total current assets . . . . . . . .         3,739          1,852

      Property and Equipment:
       Machinery and equipment  . . . . . . . .           475            361
       Furniture and fixtures . . . . . . . . .           306             79
       Leasehold improvements . . . . . . . . .            13              9
                                                        -----          -----
                                                          794            449
      Accumulated depreciation  . . . . . . . .          (436)          (396)
                                                        -----          -----
                                                          358             53

      Deferred financing costs  . . . . . . . .            --            128
      Investment in affiliate . . . . . . . . .            --            819
      Goodwill  . . . . . . . . . . . . . . . .         4,298            208
      Patents . . . . . . . . . . . . . . . . .         3,027             --
      Other . . . . . . . . . . . . . . . . . .            36             --
                                                        -----          -----
                                                      $11,458         $3,060
                                                       ======         ======
      LIABILITIES & STOCKHOLDERS' EQUITY
      Current Liabilities:
      Bank debt . . . . . . . . . . . . . . . .      $  1,033         $  300
      Accounts payable  . . . . . . . . . . . .         1,118            187
      Accrued liabilities . . . . . . . . . . .           723            153
      Dividends payable . . . . . . . . . . . .            72             --
      Current portion of long-term debt . . . .          --              152
                                                        -----          -----
         Total current liabilities  . . . . . .         2,946            792

      Convertible subordinated debentures . . .          --              720
      Long-term debt  . . . . . . . . . . . . .          --              380

      Stockholders' Equity:
      Series A Convertible Preferred stock, $.01
        par value; Authorized- 1,000,000 shares;
        Outstanding - 3,000 shares in 1998 and
        none in 1997  . . . . . . . . . . . . .         2,387           --  
      Common stock, $.10 par value; Authorized-
        20,000,000 shares; Outstanding -
        7,058,136 and 2,553,136 shares in 1998
        and 1997, respectively  . . . . . . . .           705            255
      Additional paid-in capital  . . . . . . .        12,643          2,919
      Retained deficit  . . . . . . . . . . . .        (5,680)        (2,006)
      Cumulative translation adjustment . . . .          (249)          --  
                                                        -----          -----
                                                        9,806          1,168
      Deferred compensation . . . . . . . . . .        (1,294)          --  
                                                        -----          -----
           Total stockholder's equity . . . . .         8,512          1,168
                                                        -----          -----
                                                      $11,458         $3,060
                                                       ======          =====

                               See accompanying notes.

                                     F-3
          <PAGE>

                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF OPERATIONS

                                                       YEAR ENDED
                                               --------------------------
                                              JULY 31,  JULY 31,  JULY 27,
                                                1998      1997      1996
                                              --------  --------  --------
                                              (Thousands, except per share
                                                        amounts)

          Net sales . . . . . . . . . . . .   $7,025    $2,309     $3,337
          Cost of goods sold  . . . . . . .    4,692     1,311      1,652
                                               -----     -----      -----
             Gross profit . . . . . . . . .    2,333       998      1,685

          Selling, general and
           administrative expenses  . . . .    5,581     1,657      1,039
          Research and development  . . . .      122        85        215
                                               -----     -----      -----
             Total operating expenses . . .    5,703     1,742      1,254
                                               -----     -----      -----

          Operating income (loss) . . . . .   (3,370)     (744)       431

          Other income (expenses):
             Interest, net  . . . . . . . .     (186)     (125)       (16)
             Undistributed earnings (loss)
              of affiliate  . . . . . . . .       56       (57)        52
             Minority interest in affiliate      (85)     --         --  
             Other  . . . . . . . . . . . .      (89)     --         --  
                                               ------    ------     ------
                                                (304)     (182)        36
                                               ------    ------     ------

          Income (loss) before provision for
           income taxes . . . . . . . . . .   (3,674)     (926)       467
          Provision for income taxes  . . .      --        --          25
                                               -----     -----      -----
                                                                         
          Net income (loss) . . . . . . . .  $(3,674)   $ (926)     $ 442
                                               =====     =====      =====
          Net income (loss) attributable                                 
           to common stockholders*  . . . .  $(4,746)   $ (926)     $ 442
                                               =====     =====      =====
          Net income (loss) per share,
           basic and diluted  . . . . . . .  
                                            $  (1.01)  $  (.37)    $  .18
                                               =====     =====      =====

          *The year ended July 31, 1998 includes the impact of dividends on
          stock for (a) a non-cash, non-recurring beneficial conversion
          feature of $1,000,000; and (b) $72,000 of dividends on Preferred
          Stock.

                               See accompanying notes.

                                     F-4
          <PAGE>

                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                    STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                FOR THE YEARS ENDED JULY 31, 1998, JULY 31, 1997 AND 
                                    JULY 27, 1996
                                     (Thousands)

                                       SERIES A CONVERTIBLE
                                          PREFERRED STOCK          COMMON STOCK
                                      ----------------------       ------------
                                                       BOOK 
                                      SHARES          VALUE           SHARES
                                      ------          -----           ------


     Balance at July 29, 1995  .          --              $--           2,343

     Investment in affiliate . .          --               --             100
     Exercise of stock options .          --               --              11
     Net income  . . . . . . . .          --               --             -- 
                                        ------           ------        ------
     Balance at July 27, 1996  .          --               --           2,454

     Sale of capital stock . . .          --               --              48
     Exercise of stock options, net       --               --              51
     Net loss  . . . . . . . . .          --               --              -- 
                                        ------           ------        ------

     Balance at July 31, 1997  .          --               --           2,553

     Conversion of convertible
       debentures, net . . . . .          --               --             720
     Private placement of common
       stock, net  . . . . . . .          --               --           1,050
     Issuance of common stock
       for investment in
       affiliates, net . . . . .          --               --             210
     Issuance of common stock
       for acquisitions, net . .          --               --           1,350
     Stock and warrants issued
       for services  . . . . . .          --               --           1,000
     Exercise of stock options            --               --             175
     Sale of convertible
       preferred stock and
       warrants  . . . . . . . .           3              2,387          --  
     Dividend on convertible
       preferred stock . . . . .          --               --            --  
     Conversion feature on
       convertible preferred
       stock . . . . . . . . . .          --             (1,000)         --  
     Dividend on beneficial
       conversion feature  . . .          --              1,000          --  
     Deferred compensation
       related to common
       stock options . . . . . .          --               --            --  
     Amortization of deferred
       compensation  . . . . . .          --               --            --  
     Translation adjustment  . .          --               --            --  
     Net loss  . . . . . . . . .          --               --            --  
                                        ------           ------        ------
       Balance at July 31, 1998              3           $2,387         7,058
                                        ======            =====         =====




                                     COMMON STOCK      ADDITIONAL
                                     ------------       PAID-IN      RETAINED
                                       PAR VALUE        CAPITAL       DEFICIT
                                       ---------       ----------    ---------


     Balance at July 29, 1995  .                $234     $2,484       $(1,522)

     Investment in affiliate . .                  10        290           -- 

     Exercise of stock options .                   1          9           -- 
     Net income  . . . . . . . .                 --         --            442
                                              ------     ------        ------

     Balance at July 27, 1996  .                 245      2,783        (1,080)

     Sale of capital stock . . .                   5        139           -- 
     Exercise of stock options, net                5         (3)          --
     Net loss  . . . . . . . . .                 --         --           (926)
                                              ------     ------        ------

     Balance at July 31, 1997  .                 255      2,919        (2,006)

     Conversion of convertible
       debentures, net . . . . .                  72        625          --  
     Private placement of common
       stock, net  . . . . . . .                 105        923          --  
     Issuance of common stock
       for investment in
       affiliates, net . . . . .                  21        159          --  
     Issuance of common stock
       for acquisitions, net . .                 135      5,490          --  
     Stock and warrants issued
       for services  . . . . . .                 100      1,480          --  
     Exercise of stock options                    17        158          --  
     Sale of convertible
       preferred stock and
       warrants  . . . . . . . .                --          255          --  
     Dividend on convertible
       preferred stock . . . . .                --          (72)         --  
     Conversion feature on
       convertible preferred
       stock . . . . . . . . . .                --        1,000          --  
     Dividend on beneficial
       conversion feature  . . .                --       (1,000)         --  
     Deferred compensation
       related to common
       stock options . . . . . .                --          706          --  
     Amortization of deferred
       compensation  . . . . . .                --         --            --  
     Translation adjustment  . .                --         --            --  
     Net loss  . . . . . . . . .                --         --          (3,674)
                                              ------     ------        ------
       Balance at July 31, 1998                 $705    $12,643       $(5,680)
                                              ======    =======       =======


                                      CUMULATIVE                       TOTAL
                                     TRANSLATION       DEFERRED    STOCKHOLDERS'
                                      ADJUSTMENT     COMPENSATION     EQUITY
                                      ----------     ------------  ------------


     Balance at July 29, 1995  .             --            --          $1,196
     Investment in affiliate . .             --            --             300
     Exercise of stock options .             --            --              10
     Net income  . . . . . . . .             --            --             442
                                           ------        ------        ------

     Balance at July 27, 1996  .             --            --           1,948

     Sale of capital stock . . .                           --             144
     Exercise of stock options, net                        --               2
     Net loss  . . . . . . . . .             --            --            (926)
                                           ------        ------        ------

     Balance at July 31, 1997  .                           --           1,168

     Conversion of convertible
       debentures, net . . . . .             --            --             697
     Private placement of common
       stock, net  . . . . . . .             --            --           1,028
     Issuance of common stock
       for investment in
       affiliates, net . . . . .             --            --             180
     Issuance of common stock
       for acquisitions, net . .             --            --           5,625
     Stock and warrants issued
       for services  . . . . . .             --         $(1,580)          -- 
     Exercise of stock options               --            --             175
     Sale of convertible
       preferred stock and
       warrants  . . . . . . . .             --            --           2,642
     Dividend on convertible
       preferred stock . . . . .             --            --             (72) 
     Conversion feature on
       convertible preferred
       stock . . . . . . . . . .             --            --             -- 
     Dividend on beneficial
       conversion feature  . . .             --            --             -- 
     Deferred compensation
       related to common
       stock options . . . . . .             --            (706)          -- 
     Amortization of deferred
       compensation  . . . . . .             --             992           992
     Translation adjustment  . .            $(249)         --            (249)
     Net loss  . . . . . . . . .             --            --          (3,674)
                                           ------        ------        ------
       Balance at July 31, 1998             $(249)      $(1,294)       $8,512
                                          =======        ======        ======


                               See accompanying notes.

                                     F-5
<PAGE>


                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                               STATEMENTS OF CASH FLOWS

                                                    YEAR ENDED
                                          ------------------------------
                                            JULY 31,   JULY 31, JULY 27,
                                              1998       1997     1996
                                            --------   -------- --------
                                                    (Thousands)

          OPERATING ACTIVITIES:
          Net income (loss) . . . . . .       $(3,674) $ (926)      $ 442
          Adjustments to reconcile net
           income (loss) to net cash
           used in operating activities:
          Depreciation and amortization            269     42          38
          Provision for doubtful
           accounts . . . . . . . . . .             --     (4)         --
          Deferred compensation
           amortization . . . . . . . .            992     --          --
          Loss on sale of affiliate . .             64     --          --
          Undistributed earnings (loss)
           of affiliate . . . . . . . .           (56)     57        (52)
          Minority interest   . . . . .             85     --          --
          Other . . . . . . . . . . . .           (67)     38          --
          Changes in operating assets
           and liabilities:
            Accounts receivable . . . .            598     43       (274)
            Inventories, prepaid and
             other current assets . . .           (27)   (106)      (317)
            Accounts payable and accrued
             liabilities  . . . . . . .          (856)    (22)         49
                                                ------   ----       -----
          Net cash used in operating
           activities . . . . . . . . .        (2,672)   (878)      (114)

          INVESTING ACTIVITIES:
          Investment in affiliates, net
           of cash acquired . . . . . .          (138)     --       (519)
          Purchase of property and
           equipment, net . . . . . . .          (188)    (39)       (22)
          Acquisition of DDS and ESI,
           net of cash acquired . . . .          (151)     --          --
          Proceeds from sale of
           affiliate  . . . . . . . . .           247      --          --
                                                ------   ----        ----
          Net cash used in investing
           activities . . . . . . . . .          (230)    (39)      (541)

          FINANCING ACTIVITIES:
          Principal payments on long
           -term debt   . . . . . . . .          (532)   (129)       (43)
          Proceeds (payments) from debt
           and bank lines of credit . .           (97)    500         500
          Issuance of common stock, net          1,028    144          --
          Proceeds from exercise of
           common stock options . . . .            175      2          10
          Issuance of convertible
           preferred stock, net . . . .          2,642     --          --
          Issuance of convertible
           subordinated debt  . . . . .             --    720          --
          Deferred financing costs  . .             --   (166)         --
                                                ------   ----        ----
          Net cash provided by financing
           activities . . . . . . . . .          3,216  1,071         467
                                                ------  -----        ----
          Effect of exchange rate on
           cash . . . . . . . . . . . .          (389)     --          --
                                                ------   ----        ----
          Increase (decrease) in cash
           and cash equivalents . . . .           (75)    154       (188)
          Cash and cash equivalents,
           beginning of year  . . . . .            471    317         505
                                                ------   ----       -----
          Cash and cash equivalents, 
           end of year  . . . . . . . .         $  396 $  471       $ 317
                                                ======   ====       =====

          NONCASH TRANSACTIONS:
           Common stock issued for
            investment in affiliates  .             --     --        $300
           Common stock and warrants
            issued for services . . . .        $ 1,580     --          --
           Conversion of convertible
            subordinated debt into
            common stock  . . . . . . .         $  697     --          --
           Common stock issued in
            connection with acquisitions . . . $ 5,805     --          --

                               See accompanying notes.
                                     F-6
          <PAGE>

                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                            NOTES TO FINANCIAL STATEMENTS
                                    JULY 31, 1998


          1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
               ------------------------------------------

          Business Description
          --------------------

               American Electromedics Corp. (the "Company") is engaged in
          the manufacture and sale of medical testing equipment principally
          to the United States and European medical community.  The Company
          currently produces two devices designed for audiological testing
          purposes: Tympanometers(R), which apply a combination of pressure
          and sound to the ear drum to detect diseases of the middle ear,
          and Audiometers,which use sound at descending decibel levels to
          screen for hearing loss.

               The Company recognizes revenue upon receipt of a firm
          customer order and shipment of the product, net of allowances for
          warranties, which have not been material.  The Company does not
          recognize revenue on product shipments that are subject to rights
          of return, evaluation periods, customer acceptance, or any other
          contingencies until such contingency has expired.

          Principles of Consolidation
          ---------------------------

               The accompanying consolidated financial statements include
          the accounts of the Company and its wholly-owned subsidiaries. 
          All material intercompany transactions have been eliminated.

          Cash and Cash Equivalents
          -------------------------

               For the purpose of reporting cash flows, cash and cash
          equivalents include all highly liquid debt instruments with
          original maturities of three months or less.  The carrying amount
          reported in the balance sheets for cash and cash equivalents
          approximates its fair value.

          Inventories
          -----------

               Inventories are stated at the lower of cost (first-in,
          first-out method) or market.

          Depreciation
          ------------

               Property and equipment is stated at cost.  The Company
          provides for depreciation using the straight-line method over the
          various estimated useful lives of the assets. Leasehold
          improvements are amortized over the life of the lease agreement.
          Repairs and maintenance costs are expensed as incurred and
          betterments are capitalized.

          Goodwill and Patents
          --------------------

               Goodwill is the purchase price in excess of the fair value
          of net assets acquired at the Company's date of acquisition. 
          Goodwill is being amortized on a straight-line basis over periods
          ranging from 15 to 40 years.  Amortization expense for the year
          ended 1998 was $112,000 and for 1997 and 1996 was $11,000. 
          Accumulated amortization at July 31, 1998 and July 31, 1997 is
          $354,000 and $242,000, respectively.

               Patents are being amortized on a straight-line basis over 15
          years, the remaining life of the patent.  Amortization expense
          and accumulated amortization as of and for the year ended July
          31, 1998 was $51,000.

                                     F-7

          <PAGE>

               The Company continually assesses the recoverability of its
          goodwill and patents based on estimated future results of
          operations and undiscounted cash flows in accordance with
          Statement of Financial Accounting Standard No. 121, "Accounting
          for the Impairment of Long-Lived Assets and for Long-Lived Assets
          to Be Disposed Of".  Based on the Company's assessment, there was
          no impairment in the carrying value of goodwill or its other
          long-lived assets at July 31, 1998 or 1997.

          Research and Development
          ------------------------

               Research and development costs are charged to operations as
          incurred.

          Advertising Costs
          -----------------

               Costs associated with advertising products are expensed when
          incurred.  Advertising expense was $440,000 in 1998.  Such
          amounts were immaterial for 1997 and 1996.

          Use of Estimates
          ----------------

               The preparation of financial statements in conformity with
          generally accepted accounting principles requires the Company's
          management to make estimates and assumptions that affect the
          amounts reported in the financial statements and accompanying
          notes.  Actual results could differ from those estimates.

          Stock Options
          -------------

               The Company grants stock options for a fixed number of
          shares to employees and others with an exercise price equal to or
          greater than the fair value of the shares at the date of grant. 
          The Company has elected to follow Accounting Principles Board
          Opinion No. 25, "Accounting for Stock Issued to Employees" (APB
          25), and related interpretations in accounting for its stock-
          based compensation plans because the alternative fair value
          accounting provided for under Financial Accounting Standards
          Board Statement No. 123, "Accounting for Stock-Based
          Compensation" (FAS 123), requires use of option valuation models
          that were not developed for use in valuing employee stock
          options.  Under APB 25, when the exercise price of options
          granted equals the market price of the underlying stock on the
          date of grant, no compensation expense is recognized.

          Income Taxes
          ------------

               Deferred tax assets and liabilities are determined based on
          differences between financial reporting and tax bases of assets
          and liabilities and are measured using the enacted tax rates and
          laws that will be in effect when the differences are expected to
          reverse.

          Recent Accounting Pronouncement
          -------------------------------

               In February 1997, the Financial Accounting Standards Board
          ("FASB") issued Statement of Financial Accounting Standard
          ("SFAS") No. 128, "Earnings Per Share".  Previously reported
          earnings per share ("EPS") have been restated to conform with
          SFAS No. 128.  Basic EPS excludes dilution and is computed by
          dividing net income by the weighted average number of common
          shares outstanding for periods presented.  Diluted EPS reflects
          the potential dilution that would occur if securities such as
          stock options were exercised.

          Change in Year End
          ------------------

               The Company changed its year end to July 31 in 1997.


                                     F-8
          <PAGE>


          2.   ACQUISITIONS:
               ------------

               On April 30, 1998, the Company acquired all of the issued
          and outstanding capital stock of Dynamic Dental Systems, Inc.
          ("DDS"), pursuant to an Agreement and Plan of Merger, whereby DDS
          became a wholly-owned subsidiary of the Company.  DDS was founded
          in 1997 and is a distributor of digital operator hardware,
          cosmetic-imaging software, intraoral dental camera systems and
          digital x-ray equipment.  The total cost of acquisition was
          approximately $3.2 million consisting primarily of 750,000 shares
          of the Company's Common Stock, valued at an aggregate price of
          $3,000,000 and $225,000 in cash.  The purchase price exceeded the
          fair value of net assets acquired by approximately $3.4 million,
          which is being amortized on a straight-line basis over 15 years. 
          The acquisition has been accounted for as a purchase and,
          accordingly, the operating results of DDS have been included in
          the Company's consolidated financial statements since the date of
          acquisition.

               On May 12, 1998, the Company acquired Equidyne Systems, Inc.
          ("ESI").  ESI was founded in 1990 and is engaged in the
          development of the INJEX(TM) needle-free drug injection delivery
          system, which is designed to eliminate the risks of contaminated
          needle stick accidents and the resulting cross contamination of
          hepatitis, HIV, and other diseases.  The total cost of
          acquisition was approximately $2.6 million consisting of 600,000
          shares of the Company's Common Stock.  The acquisition has been
          accounted for as a purchase and, accordingly, the operating
          results of ESI have been included in the company's consolidated
          financial statements since the date of acquisition.  The excess
          of the aggregate purchase price over the fair market value of net
          assets acquired of approximately $3.0 million, which has been
          allocated to patents, is being amortized over 15 years, the
          remaining life of the patent.

               The following unaudited proforma consolidated financial
          results of operations assume the acquisitions of DDS, ESI and
          Rosch GmbH (See Note 4) occurred as of August 1, 1996:

                                            Year Ended        Year Ended
                                          July 31, 1998      July 31, 1997
                                          -------------      -------------

               Net sales  . . . . .        $8,970,000         $6,176,000
               Net loss . . . . . .       $(3,813,000)       $(1,214,000)
               Loss per share:
                    Basic . . . . .           $  (.66)            $ (.30)
                                           ==========         ==========
                    Diluted . . . .           $  (.66)            $ (.30)
                                           ==========         ==========

          3.   INVENTORIES:
               ------------

               Inventories consist of the following at:

                                   July 31, 1998   July 31, 1997
                                   -------------   -------------

               Raw materials         $291,000           $264,000
               Work-in-process         29,000             31,000
               Finished goods       1,631,000            180,000
                                    ---------          ---------
                                   $1,951,000           $475,000
                                   ==========          =========


          4.   INVESTMENT IN AFFILIATE:
               -----------------------

               In January 1996, the Company invested $819,000, which
          investment consisted of $519,000 of cash and 100,000 shares of
          the Company's common stock, for a fifty percent interest in Rosch
          GmbH Medizintechnik ("Rosch GmbH").  The 100,000 shares were
          valued at $3.00 per share, which represented the fair market
          value of the stock at the time the agreement was reached.  This
          investment was previously being accounted for by the Company
          under the equity method of accounting.  Rosch GmbH is a marketing
          and distribution company based in Berlin, Germany specializing in
          the distribution of healthcare products, including the Company's

                                     F-9
          <PAGE>

          products, to primary care physicians throughout Europe. 
          Substantially all of the Company's foreign and export sales are
          conducted through Rosch GmbH.  In January 1996, Rosch GmbH sold
          its exclusive distributorship rights for a manufacturer's ear,
          nose, and throat ("ENT") line of products in order to concentrate
          on the Company's products as well as other healthcare products.

               The Company changed its method of accounting for Rosch GmbH
          from the equity method to a consolidated basis on August 11, 1997
          based upon the Company's determination that it had reached the
          definition of control of Rosch GmbH as of August 11, 1997 under
          generally accepted accounting principles.  The Company's
          determination of control of Rosch GmbH was based primarily upon
          the successful completion of negotiations with the remaining
          owner to acquire effective voting control.  For the first
          quarterly period ended October 31, 1997, the Company continued to
          recognize earnings of Rosch GmbH up to its 50% ownership share. 
          On December 18, 1997, the Company closed on the purchase of the
          remaining 50% of the outstanding capital stock of Rosch GmbH, for
          $50,000 plus 105,000 shares of Common Stock, pursuant to a Stock
          Purchase Option Agreement, dated as of November 1, 1997.  As a
          result of this transaction, the Company recognized 100% of all
          activity of Rosch GmbH for the second quarterly period ended
          January 31, 1998, and thereafter.

               Accounts receivable recorded in the Company's balance sheet
          as of July 31, 1997 represent receivables arising through the
          normal course of business.  The balance consists primarily of
          sales of the Company's audiometric products to Rosch GmbH. 
          Intercompany profits relating to sales of the Company's products
          to Rosch GmbH were eliminated based on the Company's 50% equity
          ownership of Rosch GmbH at that time.

               The following is summarized unaudited financial information
          of Rosch GmbH.

                                                 Year Ended    Year Ended
                                                July 31, 1998 July 31, 1997
                                                ------------- ------------


               Sales  . . . . . . . . . . . .   $5,400,000   $3,920,000
               Gross profit . . . . . . . . .    1,631,000    1,340,000
               Net income (loss)  . . . . . .     (381,000)     (58,000)
               Current assets . . . . . . . .    2,267,000    2,435,000
               Non-current assets . . . . . .      258,000      211,000
               Current liabilities  . . . . .    1,907,000    1,687,000
               Non-current liabilities  . . .          --       737,000


               In December 1997, the Company invested $255,000, consisting
          of $150,000 of cash and 105,000 shares of its Common Stock for a
          45% interest in Meditronic Medizinelektronik GmbH ("Meditronic
          GmbH"), pursuant to a Stock Purchase Option Agreement, dated
          November 1, 1997.  The shares were valued at $1.00 per share,
          which represented the fair market value of the Common Stock on
          the date of acquisition.  Meditronic GmbH is a development and
          manufacturing company, specializing in the manufacture of medical
          camera systems.  Substantially all of Meditronic GmbH's sales are
          to Rosch GmbH.  The Company accounted for its investment in
          Meditronic GmbH under the equity method until July 1998 when the
          Company sold its interest in Meditronic GmbH for approximately
          $250,000 which resulted in a loss of $64,000.  The Company
          continues to act as the exclusive distributor for Meditronic
          GmbH's products.

          5.   DEBT
               ----

               In connection with the acquisition of Rosch GmbH, the
          Company has revolving lines of credit from several German-based
          banks.  These lines of credit bear interest rates ranging from
          8.125% to 9.0%.  As of July 31, 1998, there was $368,000
          outstanding under these revolving lines of credit.

               The Company also has Term Loans with German-based banks. 
          The first loan is payable in equal monthly installments through
          June 1999.  Interest is 5.875% per annum, and as of July 31,

                                     F-10
          <PAGE>
          
          1998, there was $202,000 outstanding under this loan.  The second
          loan is payable in its entirety on February 15, 1999.  Interest
          is 5.7% per annum and as of July 31, 1998, there was $393,000
          outstanding under this loan.

               As of July 31, 1997, there was $532,000 outstanding under
          two separate Term Loans and $300,000 outstanding under a
          revolving line of credit from the Company's prior bank.  During
          1998, these balances were repaid and the loan agreements were
          terminated as of July 31, 1998.

               Borrowings under these outstanding loans are collateralized
          by essentially all of the assets of the Company.

          6.   EARNINGS PER COMMON AND COMMON EQUIVALENT SHARE:
               -----------------------------------------------

               Earnings per share, basic and diluted, were computed using
          weighted average shares outstanding of, 4,687,707 for 1998,
          2,510,296 for 1997 and 2,493,854 for the year ended July 27,
          1996.  Dilutive securities were not included in the calculation
          of diluted weighted average shares due to their anti-dilutive
          effect.

          7.   INCOME TAXES:
               ------------

               The Company's deferred tax assets (which result primarily
          from net operating loss carryforwards and accrued expenses) as of
          July 31, 1998 and July 31, 1997 were $1,217,000 and $561,000,
          respectively.  SFAS No. 109 requires a valuation allowance
          against deferred tax assets if it is more likely than not that
          some or all of the deferred tax assets will not be realized. The
          Company believes that some uncertainty exists and therefore has
          maintained a valuation allowance of $1,217,000 and $561,000 as of
          July 31, 1998 and July 31, 1997, respectively.  As of July 31,
          1998, the Company has net operating loss carryforwards for
          Federal income tax purposes of $3,175,000 that expire from 2004
          to 2018.

               The net provision for income taxes for the years ended July
          31, 1998, July 31, 1997 and July 27, 1996 of $-0-, $-0-, and
          $25,000, respectively, are comprised entirely of currently
          payable state income taxes.  There was no current Federal income
          tax provision due to the utilization of net operating loss
          carryforwards.  Approximately $-0-, $-0- and $511,000 of the
          Federal net operating loss carryforward was utilized during the
          years ended July 31, 1998, July 31, 1997 and July 27, 1996,
          respectively.

               Significant components of the Company's deferred tax assets
          are as follows:

                                                   1998           1997
                                               -------------------------
           Deferred tax assets:
                Net operating loss
                 carryforwards                $ 1,079,000     $ 437,000
                Accrued expenses                   90,000        67,000

                Inventory                          32,000        24,000
                Other                               3,000        16,000
                Reserves                           13,000        17,000
                                               -------------------------
                  Total deferred tax assets     1,217,000       561,000
                Valuation allowance for
                 deferred tax assets           (1,217,000)     (561,000)
                                               -------------------------
           Net deferred tax assets               $    -0-       $   -0-
                                               =========================  


                                     F-11
          <PAGE>

          A reconciliation of income taxes computed at the federal
          statutory rates to income tax expense is as follows:

                             1998                1997                1996
                        -------------------------------------------------------
                        Amount    Percent   Amount    Percent   Amount  Percent
                        -------------------------------------------------------
     Tax (Benefit)
      at Federal
      Statutory
      Rates          $(1,249,000)   (34%)  $(315,000)    (34%) $159,000      34%

     State Income
      Taxes,
      Net of Federal
      Tax
      Benefit                --      --          --       --     17,000        4

     Change in
      Valuation
      Reserve          656,000      18     313,000       34  (122,000)     (26)

     Goodwill
      Amortization      57,000       2      13,000        1    4,000        1

     Deferred
      Compensation     336,000       9        --       --       --       --  

     Other             200,000       5     (11,000)      (1) (33,000)      (7)
                       -------------------------------------------------------
         Total          $ --        0%       $  --       0%  $25,000       6%
                       =======================================================

          8.   EQUITY:
               ------

               Conversion of Debentures.  As of November 3, 1997, the
          Company issued an aggregate of 720,000 shares of its Common Stock
          upon the conversion of $720,000 principal amount of its 14%
          Convertible Subordinated Debentures due October 31, 1999 (the
          "Debentures").  This represented the entire issue of Debentures. 
          The Company had reduced the conversion price of the Debentures to
          $1.00 per share from $3.75 per share, effective October 17, 1997
          through October 27, 1997, in connection with October 1997
          amendments to arrangements with Citizens Bank New Hampshire
          pursuant to a Forbearance and Workout Agreement and its efforts
          to obtain additional equity capital.

               Private Placement of Common Stock.  As of November 26, 1997,
          the Company closed a private placement of 1,050,000 shares of
          Common Stock, at a price of $1.00 per share, or an aggregate
          purchase price of $1,050,000 to a group of "accredited
          investors," as such term is defined in Regulation D under the
          Securities Act.  The Company used $150,000 of the placement
          proceeds to repay portions of its indebtedness to Citizens Bank,
          and used the balance of the proceeds for working capital,
          including increasing its ownership interest in Rosch GmbH.

               Effective February 1998, the Company retained Liviakis
          Financial Communications, Inc. ("LFC") as a financial consultant
          for a term of one year for a fee of 1,000,000 shares of the
          Company's Common Stock, valued at $1.00 per share, the fair
          market value, and warrants for an additional 1,000,000 shares of
          Common Stock exercisable at $1.00 per share for four years.  The
          fair value of the 1,000,000 warrants was determined to be
          $580,000 through the application of the Black-Scholes method. 
          Consulting expense of $1,580,000 for the common stock and
          warrants issued is being recognized ratably over the one year
          term of the agreement.  LFC would receive a finder's fee equal to
          2.5% of the gross funding of any debt or equity placement and 2%
          of the gross consideration on any acquisition for which LFC acts
          as a finder for the Company.

               Preferred Stock.  During May 1998, the Company closed the
          placement of three tranches of 1,000 shares each of Series A
          Convertible Preferred Stock, $.01 par value (the "Series A
          Preferred Stock"), to one purchaser (the "Purchaser") at a
          purchase price of $1,000 per share or an aggregate purchase price
          of $3 million, pursuant to a Securities Purchase Agreement (the
          "Purchase Agreement"), among the Company, West End Capital LLC
          ("West End") and the Purchaser.  As part of its entry into the
          Purchase Agreement, the Company entered into a Registration

                                     F-12
          <PAGE>

          Rights Agreement (the "Registration Agreement") and a Warrant
          Agreement.  Concurrently with the closing for the first tranche
          of Series A Preferred Stock, the Company issued warrants under
          the Warrant Agreement (the "Warrants") to West End for the
          purchase of 50,000 shares of the Company's Common Stock at an
          exercise price of $4.80 per share, subject to customary anti-
          dilution provisions, expiring on May 5, 2002.  The Company also
          issued warrants for the purchase of 30,000 shares of Common Stock
          to the placement agent, exercisable at $4.40 per share for three
          years.  On the date of issuance, the Company determined these
          warrants had a value of $255,000.

               The Series A Preferred Stock is immediately convertible into
          shares of the Company's Common Stock at a conversion rate equal
          to $1,000 divided by the lower of (i) $4.00 or (ii) 75% of the
          average closing bid price for the Common Stock for the five
          trading days immediately preceding the conversion date.  The
          Company may force conversion of all (and not less than all) of
          the outstanding shares of Series A Preferred Stock at any time
          after the first anniversary of the effective date of the
          Registration Statement.  There is no minimum conversion price. 
          Should the bid price of the Common Stock fall substantially prior
          to conversion, the holders of the Series A Preferred Stock could
          obtain a significant portion of the Common Stock upon conversion,
          to the detriment of the then holders of the Common Stock.

               The Series A Preferred Stock has a liquidation preference of
          $1,000 per share, plus any accrued and unpaid dividends, and
          provides for an annual dividend equal to 5% of the liquidation
          preference, which may be paid at the election of the Company in
          cash or shares of its Common Stock.  The annual dividend rate was
          increased to 12% as of June 5, 1998 because the Company did not
          file the Registration Statement covering the Common Stock
          underlying the Series A Preferred Stock within 30 days of the
          initial closing.  The Registration Statement was filed on July
          10, 1998, but has not yet been declared effective.  The rate has
          increased to 18% and will remain at such rate until the effective
          date of the Registration Statement, when the dividend rate would
          return to 5%.

               The conversion discount of the preferred stock is considered
          to be an additional preferred stock dividend.  The maximum
          discount available of $1,000,000 was initially recorded as a
          reduction of preferred stock and an increase to additional paid-
          in capital.  As the preferred stock was immediately convertible
          upon issuance, the Company then recognized additional dividends,
          by recording a charge to income available to common stockholders.

               Stock Options.   In 1997, the Company granted certain
          directors and officers of the Company options to purchase 480,000
          shares under separate option agreements.  The options were
          granted at the fair market value of the Company's Common Stock on
          the date of grant.  The options vest over four years and expire
          ten years from the date of grant.

               In October 1996, the Company's stockholders approved the
          1996 Stock Option Plan providing for the issuance of up to
          300,000 shares of the Company's Common Stock.  The plan is
          administered by the Board of Directors or an Option Committee. 
          Options granted under this Plan would be either incentive stock
          options or non-qualified stock options which would be granted to
          employees, officers, directors and other persons who perform
          services for or on behalf of the Company.  Options are
          exercisable as determined at the time of grant except options to
          officers or directors may not vest earlier than six months from
          the date of grant, and the exercise price of all the options
          cannot be less than the fair market value at the date of grant.

               In 1996, the Company granted to a consultant an option to
          purchase a total of 13,000 shares of the Company's Common Stock
          at fair market value on the date of grant.  The option is
          exercisable and expires no later than three years from the date
          of grant.  The Company expensed approximately $10,000 and $50,000
          in 1996 and 1997, respectively, based on the fair market value of
          the consultant's services over the twelve month term of the
          consulting agreement.

                                     F-13
          <PAGE>


               In 1995, the Company granted certain officers options to
          purchase a total of 50,000 shares of the Company's Common Stock
          at fair market value on the date of grant.  There remains
          outstanding an option for 30,000 shares which is exercisable and
          expires no later than four years from the date of grant.

          FAS 123 DISCLOSURE

               Pro forma information regarding net income (loss) is
          required by FAS 123 (Stock-Based Compensation),  which requires
          that the information be determined as if the Company had
          accounted for its employee stock options grants under the fair
          value method of that Statement.  The fair values for these
          options were estimated at the date of grant using a Black-Scholes
          option pricing model with the following weighted-average
          assumptions:

                                       1998          1997        1996
                                       ----          ----        ----

           Expected life (years)         4            4.7           4
           Interest rate                 6%             6%          6%
           Volatility                 1.15           1.15        1.13
           Dividend yield              0.0%           0.0%        0.0%

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

          For purposes of pro forma disclosures, the estimated fair value
          of the options is amortized to expense over the options' vesting
          period.  Because FAS 123 is applicable only to options granted
          subsequent to July 29, 1995, its pro forma effect will not be
          fully reflected until fiscal year 1999.  The Company's pro forma
          information is as follows:

    
                                          1998         1997         1996
                                          ----         ----         ----

           Pro forma net
            income (loss)          $(5,497,682)   $(1,238,759) $429,134
           Pro forma net 
            income (loss
            per share)               $   (1.17)     $   (0.49) $   0.17

          Option activity for the years ended 1998, 1997 and 1996 is
          summarized below:

                                  1998             1997               1996
                         ------------------------------------------------------

                                  Weighted           Weighted          Weighted
                                   Average           Average            Average
                                  Exercise           Exercise          Exercise
                         Shares     Price    Shares   Price    Shares    Price
                         ------   --------   ------  --------  ------  --------
      Outstanding at
         beginning of
         year           403,333     $3.23  133,333    $1.58  131,000    $0.93
        Granted       1,866,300      1.55  480,000     3.36   13,000     7.50
        Expired or
         canceled      (320,000)     3.09 (136,000)    3.45       --       --
        Exercised      (175,000)     1.00 ( 74,000)    0.66 ( 11,000)    0.94
                       --------           --------          --------

      Outstanding at
       end of year    1,774,633      1.71 403,333      3.23 133,000      1.58
                      =========           ========          ========


                                     F-14
      <PAGE>


      Exercisable at
       end of year    1,494,133      1.63 111,000      3.11 107,000      0.87
                      =========           ========          ========

      Available for
       future grants     20,000           240,000            10,000 
                        =======           ========          ========

      Weighted-average
       fair value of
       options granted
       during year                  $8.20             $2.54             $4.52


          The following table presents weighted-average price and life
          information about significant option grants outstanding at July
          31, 1998:


                             OPTIONS OUTSTANDING      OPTIONS EXERCISABLE
                             -------------------      -------------------
                                 Weighted
                                  Average   Weighted                 Weighted
       Range of                  Remaining   Average                  Average
       Exercise      Number    Contractual  Exercise     Number      Exercise
        Prices     Outstanding     Life       Price    Exercisable     Price
      ----------   -----------  ----------  --------   -----------   --------

      $1.00 -     1,338,000       4 years      $1.01     1,214,500     $1.01
       $1.50
      $3.00 -       423,300       5 years      $3.72       266,300     $4.14
       $4.38
      $7.50          13,333       1 year       $7.50        13,333     $7.50
                  ---------                              ---------
                  1,774,633                              1,494,133
                  =========                              =========



          10.  COMMITMENTS:
               -----------

               The Company leases its corporate offices and audiometric
          operations under a 36-month operating lease beginning in May
          1998.  Prior to that time, the Company had leased facilities on a
          month-to month basis.  Rent expenses for the year ended July 31,
          1998 was $33,000 and for the years ended July 31, 1997 and July
          27, 1996 was $15,500 and $13,500 respectively.

               Rosch GmbH leases its administrative and sales offices under
          a 60-month lease expiring in May 2002.  Rent expense for the year
          ended July 31, 1998 was $105,000.


          11.  CONCENTRATION OF CREDIT RISK AND MAJOR CUSTOMERS:
               ------------------------------------------------

               The Company's primary customers are in the medical field. 
          At July 31, 1998 and July 31, 1997, substantially all accounts
          receivable balances are concentrated in this industry.  The
          Company sells products and extends credit based on an evaluation
          of the customer's financial condition, generally without regard
          to collateral. Exposure to losses on receivables is principally
          dependent on each customer's financial condition.  The Company
          monitors its exposure for credit losses and maintains allowances
          for anticipated losses.


          12.  BUSINESS SEGMENT AND FOREIGN OPERATIONS:
               ---------------------------------------

          The Company operates in one business segment - the sale of
          medical equipment.
                                     F-15

          <PAGE>


          The Company's foreign operations are subject to certain economic
          and regulatory risks and uncertainties specific to Germany and
          the European geographic region.  Such risks and uncertainties
          could disrupt the Company's foreign operations and have a
          material impact on the Company's financial results.

          Transfers to affiliates are made at prices above the Company's
          cost and include charges for freight and handling.

                           DOMESTIC     GERMAN
                          OPERATIONS  OPERATIONS  ELIMINATION    CONSOLIDATED
                          ----------- ----------  -----------     ------------
      Year ended July                          (Thousands)
       31, 1998:

       Net sales            $2,155     $4,870                         $7,025
       Transfers between
        geographic areas       131        530         (661)               --
                             -----      -----        -----             -----
      Net sales              2,286      5,400         (661)            7,025
      Loss from             (2,989)      (381)                        (3,370)
       operations
      Assets                $8,933     $2,525                        $11,458

          Prior to the acquisition and consolidation of Rosch GmbH in
          fiscal year 1998, the Company did not conduct any significant
          business in foreign countries.


          13.  GOING CONCERN
               -------------

               The accompanying financial statements have been prepared on
          a going concern basis, which contemplates the realization of
          assets and the satisfaction of liabilities in the normal course
          of business.  As shown in the financial statements, the Company
          has incurred net losses of $3,674,000 and $926,000 for the years
          ended July 31, 1998 and 1997, respectively.  This and other
          factors indicate that the Company may be unable to continue as a
          going concern for a reasonable period of time.

               The financial statements do not include any adjustments
          relating to the recoverability of assets and classification of
          liabilities that might be necessary should the Company be unable
          to continue as a going concern.  The Company's continuation as a
          going concern is dependent upon its ability to generate
          sufficient cash flow to meet its obligations on a timely basis,
          to obtain additional financing and ultimately to attain
          profitability.  The Company continues to pursue strategies to
          improve the profitability of its current product lines, and is
          actively pursuing additional debt and equity financing.

          14.  SUBSEQUENT EVENTS
               -----------------

               On October 26, 1998, the Company entered into a letter of
          intent to acquire Score International, Inc. ("SCI") for $1.7
          million, consisting of $1,450,000 payable in shares of the
          Company's Common Stock, to be valued as provided for in a
          definitive acquisition agreement and $250,000 in cash.  SCI is a
          developer and distributor of dental office products, primarily a
          patented high-speed handpiece repair system.  The transaction is
          subject to negotiation and execution of a definitive acquisition
          agreement and fulfillment of customary closing conditions.  This
          letter of intent may be terminated by either party, if by the
          close of business on December 31, 1998, a definitive acquisition
          agreement shall not have been executed.

                                     F-16
          <PAGE>

                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                         UNAUDITED CONSOLIDATED BALANCE SHEET

                                                        OCTOBER 31,
                                                            1998
                                                        -----------
                                                        (THOUSANDS)
           ASSETS
           Current Assets:
           Cash and cash equivalents . . . . .                 $181

           Accounts receivable . . . . . . . .                1,454
           Inventories . . . . . . . . . . . .                2,346
           Prepaid and other current assets  .                  342
                                                             ------
                Total current assets . . . . .                4,323

           Property and equipment: . . . . . .                  838

           Accumulated depreciation  . . . . .                 (451)
                                                             ------
                                                                387
           Goodwill  . . . . . . . . . . . . .                4,240
           Patents . . . . . . . . . . . . . .                2,984
           Other . . . . . . . . . . . . . . .                   27
                                                             ------

                                                            $11,961
                                                             ======
           LIABILITIES AND STOCKHOLDERS' EQUITY
           Current Liabilities:
           Accounts payable  . . . . . . . . .              $ 1,877
           Debt  . . . . . . . . . . . . . . .                1,791
           Accrued liabilities . . . . . . . .                  538

           Dividends payable . . . . . . . . .                  189
                                                             ------
              Total current liabilities  . . .                4,395

           Stockholders' Equity:
           Series A Convertible Preferred
           stock, $.01 par value;
             Authorized - 1,000,000 shares;
           Outstanding
             - 3,000 shares  . . . . . . . . .                2,387

           Common stock, $.10 par value;
           Authorized - 20,000,000
             shares; Outstanding - 7,071,136
           shares  . . . . . . . . . . . . . .                  707
           Additional paid-in capital  . . . .               12,460
           Retained deficit  . . . . . . . . .               (6,966)
           Accumulated other comprehensive loss                (161)
                                                             ------
                                                              8,427
           Deferred compensation . . . . . . .                 (861)
                                                            -------
                Total stockholder's equity . .                7,566
                                                             ------
                                                            $11,961
                                                             ======

              See notes to unaudited consolidated financial statements.

                                     F-17
          <PAGE>

                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                   UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS



                                                      Three Months Ended
                                                 --------------------------
                                                  October 31,    October 31,
                                                      1998           1997
                                                   ---------      ---------
                                                 (Thousands, except per share
                                                           amounts)

          Net sales . . . . . . . . . . . . . . $     2,150      $   1,830
          Cost of goods sold  . . . . . . . . .       1,263          1,058
                                                     ------         ------
            Gross profit  . . . . . . . . . . .         887            772

          Selling, general and administrative .       1,922            687
          Research and development  . . . . . .         128             --
                                                     ------         ------
            Total operating expenses  . . . . .       2,050            687
                                                     ------         ------

          Operating income (loss)   . . . . . .      (1,163)            85

          Other income (expenses):
            Interest, net . . . . . . . . . . .         (17)           (78)
            Minority interest in affiliate  . .          --            (85)
            Other . . . . . . . . . . . . . . .        (106)            58
                                                     ------         ------
                                                       (123)          (105)
                                                     ------         ------

          Net loss  . . . . . . . . . . . . . . $    (1,286)    $      (20)
                                                 ==========     ==========

          Net loss attributable to common
           stockholders*  . . . . . . . . . . . $    (1,403)    $      (20)
                                                 ==========     ==========

          Weighted average number of common and
            common equivalent shares
            outstanding . . . . . . . . . . . .   7,064,636      2,553,136
                                                 ==========     ==========
            Net loss per share, basic and
              diluted . . . . . . . . . . . . . $     (.20)    $     (.01)
                                                 ==========     ==========


              See notes to unaudited consolidated financial statements.

          *    The quarter ended October 31, 1998 includes the impact of
               $117,000 of dividends on Preferred Stock.

                                     F-18
          <PAGE>


                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                   UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
          

                                                      THREE MONTHS ENDED
                                                   -----------------------
                                                   OCTOBER 31, OCTOBER 31,
                                                       1998        1997
                                                   ----------------------

                                                          (THOUSANDS)
          OPERATING ACTIVITIES:
          Net loss  . . . . . . . . . . . . . . . .  $(1,286)     $  (20)
          Adjustments to reconcile net loss to 
            net cash used in operating
            activities:
          Depreciation and amortization . . . . . .      132          49
          Undistributed earnings of affiliate . . .      432          --
          Minority interest in affiliate  . . . . .       --          85
          Other . . . . . . . . . . . . . . . . . .       --          62
          Changes in operating assets and
            liabilities:
              Accounts receivable . . . . . . . . .     (206)        187
              Inventories, prepaid and other
               current assets . . . . . . . . . . .     (402)        (88)
              Accounts payable and accrued
               liabilities  . . . . . . . . . . . .      532        (385)
                                                      ------      ------
          Net cash used in operating activities . .     (798)       (110)

          INVESTING ACTIVITIES:
          Purchase of property and equipment,
            net . . . . . . . . . . . . . . . . . .      (36)        (13)
                                                      ------      ------
          Net cash used in investing activities . .      (36)        (13)

          FINANCING ACTIVITIES:
          Principal payments on long-term debt  . .       --         (62)
          Net proceeds from bank debt . . . . . . .      682          --
          Issuance of common stock, net . . . . . .      (79)         --
          Proceeds from exercise of stock options .       15          --
                                                      ------      ------
          Net cash provided by (used in)
            financing activities  . . . . . . . . .      618         (62)
                                                      ------      ------
            Effect of exchange rate changes on
            cash and cash equivalents . . . . . . .        1           3
                                                      ------      ------
          Decrease in cash and cash equivalents . .     (215)       (182)
          Cash and cash equivalents, beginning
            of period . . . . . . . . . . . . . . .      396         471
                                                      ------      ------
          Cash and cash equivalents, end of
            period  . . . . . . . . . . . . . . . .  $   181       $ 289
                                                      ======      ======
  
              See notes to unaudited consolidated financial statements.

                                     F-19
          <PAGE>

                    AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                 NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                   OCTOBER 31, 1998



          1.   BASIS OF PRESENTATION
               ---------------------

               The accompanying unaudited consolidated financial statements
          have been prepared in accordance with generally accepted
          accounting principles for interim financial information.
          Accordingly, they do not include all of the information and
          footnotes required by generally accepted accounting principles
          for complete financial statements. In the opinion of management,
          all adjustments (consisting of normal recurring accruals)
          considered necessary for a fair presentation have been included.

               Operating results for the three month period ended October
          31, 1998 are not necessarily indicative of the results that may
          be expected for the year ending July 31, 1999. For further
          information, refer to the financial statements and footnotes
          thereto included in the Company's annual report on Form 10-KSB
          for the year ended July 31, 1998.

          Foreign Currency Translation

               The financial statements of the Company's foreign subsidiary
          have been translated into U.S. dollars in accordance with
          Statement of Financial Standards No. 52, Foreign Currency
          Translation.  All balance sheet amounts have been translated
          using the exchange rates in effect at the balance sheet date. 
          Statement of Operations amounts have been translated using
          average exchange rates.  The gains and losses resulting from the
          changes in exchange rates from the date of acquisition of Rosch
          GmbH to October 31, 1998 have been reported separately as a
          component of stockholders equity.

          The aggregate transaction gains and losses are insignificant.

          New Accounting Pronouncements

               Effective August 1, the Company adopted Statement of
          Financial Accounting Standard No. 130, Reporting Comprehensive
          Income (SFAS 130).  SFAS 130 establishes new rules for the
          reporting and display of comprehensive income or loss and its
          components, however, the adoption of this statement had no impact
          on the Company's net income or shareholders' equity.  For the
          three months ended October 31, 1998, the Company's only item of
          other comprehensive income was the foreign currency translation
          adjustment recognized in consolidation of its wholly-owned German
          subsidiary, Rosch GmbH.  SFAS 130 requires such adjustments,
          which prior to adoption were reported separately in shareholder's
          equity, to be included in other comprehensive income.  Prior year
          financial statements have been reclassified to conform to the
          requirements of SFAS 130.

               The foreign currency translation adjustment and
          comprehensive loss for the three months ended October 31, 1998
          was $88,000 and ($1,198,000), respectively.  As of October 31,
          1998, the cumulative translation adjustment and accumulated other
          comprehensive loss was ($161,000).

          2.   DEBT
               ----

               In September 1998, the Company entered into a $505,000 line
          of credit with Guardian Financial Services, Inc. (owned by an
          officer of the Company).  This line of credit bears an interest
          rate of 10% per annum and expires on February 28, 1999.  As of
          October 31, 1998, $75,000 was outstanding under this line of
          credit, which is collateralized essentially by all of the assets
          of the Company including an assignment of patents and trademarks. 
          Subsequent to October 31, 1998, the Company borrowed an
          additional $225,000 under this line of credit.

                                     F-20

          <PAGE>

               In September 1998, the Company also entered into a Term Loan
          with an unrelated third party in an amount of $600,000 due on
          demand.  Interest is 10% per annum, and as of October 31, 1998,
          there was $600,000 outstanding under this loan, which is
          collateralized by essentially all of the assets of the Company.


          3.  ACQUISITIONS
              ------------

               On April 30, 1998, the Company acquired all of the issued
          and outstanding capital stock of Dynamic Dental Systems, Inc.
          ("DDS"), pursuant to an Agreement and Plan of Merger, whereby DDS
          became a wholly-owned subsidiary of the Company.  DDS was founded
          in 1997 and is a distributor of digital operator hardware,
          cosmetic-imaging software, intraoral dental camera systems and
          digital x-ray equipment.  The total cost of acquisition was
          approximately $3.2 million consisting primarily of 750,000 shares
          of the Company's Common Stock, valued at an aggregate price of
          $3,000,000 and $225,000 in cash.  The purchase price exceeded the
          fair value of net assets acquired by approximately $3.4 million,
          which is being amortized on a straight-line basis over 15 years. 
          The acquisition has been accounted for as a purchase and,
          accordingly, the operating results of DDS have been included in
          the Company's consolidated financial statements since the date of
          acquisition.

               On May 12, 1998, the Company acquired Equidyne Systems, Inc.
          ("ESI").  ESI was founded in 1990 and is engaged in the
          development of the INJEX(TM) needle-free drug injection delivery
          system, which is designated to eliminate the risks of
          contaminated needle stick accidents and the resulting cross
          contamination of hepatitis, HIV, and other diseases.  The total
          cost of acquisition was approximately $2.6 million consisting of
          600,000 shares of the Company's Common Stock.  The acquisition
          has been accounted for as a purchase and, accordingly, the
          operating results of ESI have been included in the Company's
          consolidated financial statements since the date of acquisition. 
          The excess of the aggregate purchase price over the fair market
          value of net assets acquired of approximately $3.0 million, which
          has been allocated to patents, is being amortized over 15 years,
          the remaining life of the patent.

               The following unaudited proforma consolidated financial
          results of operations for the quarter ended October 31, 1997
          assume the acquisitions of DDS and ESI occurred as of August 1,
          1997.


               Net sales . . . . . . . . . . $2,228,000
               Net loss  . . . . . . . . . .   (185,000)
               Loss per share; basic and
                diluted  . . . . . . . . . .       (.05)


                                     F-21

          <PAGE>

          ==============================   ===============================
               NO DEALER, SALESPERSON OR
          OTHER PERSON HAS BEEN
          AUTHORIZED TO GIVE ANY
          INFORMATION OR TO MAKE ANY               8,912,294 SHARES
          REPRESENTATIONS OTHER THAN                 COMMON STOCK
          THOSE CONTAINED IN THIS                        AND
          PROSPECTUS IN CONNECTION WITH          50,000 COMMON STOCK
          THE OFFERING MADE BY THIS               PURCHASE WARRANTS
          PROSPECTUS, AND, IF GIVEN OR
          MADE, SUCH INFORMATION OR
          REPRESENTATIONS MUST NOT BE
          RELIED UPON AS HAVING BEEN
          AUTHORIZED BY THE COMPANY OR
          THE SELLING STOCKHOLDERS.  THIS              AMERICAN
          PROSPECTUS DOES NOT CONSTITUTE         ELECTROMEDICS CORP.
          AN OFFER TO SELL OR A
          SOLICITATION OF AN OFFER TO BUY
          ANY SECURITIES OTHER THAN THOSE
          SPECIFICALLY OFFERED HEREBY OR
          AN OFFER TO SELL OR A
          SOLICITATION OF AN OFFER TO BUY
          ANY OF THESE SECURITIES IN ANY
          JURISDICTION TO ANY PERSON TO
          WHOM IT IS UNLAWFUL TO MAKE
          SUCH OFFER OR SOLICITATION. 
          EXCEPT WHERE OTHERWISE
          INDICATED, THIS PROSPECTUS
          SPEAKS AS OF THE EFFECTIVE DATE
          OF THE REGISTRATION STATEMENT. 
          NEITHER THE DELIVERY OF THIS
          PROSPECTUS NOR ANY SALE
          HEREUNDER SHALL UNDER ANY
          CIRCUMSTANCES CREATE ANY
          IMPLICATION THAT THERE HAS BEEN
          NO CHANGE IN THE AFFAIRS OF THE
          COMPANY SINCE THE DATE HEREOF.

                 ------------------
                            
                  TABLE OF CONTENTS
                                      Page
                                      ----

          PROSPECTUS SUMMARY  . . . .    3
          THE COMPANY . . . . . . . .    3
          THE OFFERING  . . . . . . .    4
          SUMMARY FINANCIAL AND
             OPERATING INFORMATION  .    5         ----------------
          RISK FACTORS  . . . . . . .    6            PROSPECTUS
          USE OF PROCEEDS . . . . . .   12         ----------------
          DIVIDEND POLICY . . . . . .   12
          MARKET FOR THE COMPANY'S
             COMMON STOCK AND RELATED
             STOCKHOLDER MATTERS  . .   12
          MANAGEMENT'S DISCUSSION AND
            ANALYSIS OF FINANCIAL
             CONDITION AND RESULTS OF 
             OPERATIONS . . . . . . .   13
          BUSINESS  . . . . . . . . .   16
          LEGAL PROCEEDINGS . . . . .   24
          MANAGEMENT  . . . . . . . .   25
          EXECUTIVE COMPENSATION  . .   26
          CERTAIN RELATIONSHIPS AND
             RELATED TRANSACTIONS . .   28
          PRINCIPAL STOCKHOLDERS  . .   30
          DESCRIPTION OF SECURITIES .   31          MARCH 2, 1999
          SELLING STOCKHOLDERS  . . .   33
          PLAN OF DISTRIBUTION  . . .   36
          LEGAL MATTERS . . . . . . .   37
          EXPERTS . . . . . . . . . .   37
          INDEX TO CONSOLIDATED
             FINANCIAL STATEMENTS . .   F1
                  -----------------

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


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