AMERICAN ELECTROMEDICS CORP
SB-2/A, 1999-01-19
ELECTROMEDICAL & ELECTROTHERAPEUTIC APPARATUS
Previous: RUSSELL FRANK INVESTMENT CO, 497J, 1999-01-19
Next: SOFTWARE AG SYSTEMS INC, 8-K, 1999-01-19




   
    As Filed With the Securities and Exchange Commission on January 19, 1999

                                                      Registration No. 333-58937

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                               AMENDMENT NO. 2 TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                          AMERICAN ELECTROMEDICS CORP.
                 (Name of Small Business Issuer in Its Charter)

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

                                    Delaware
                             (State Or Jurisdiction
                        of Incorporation or Organization)
                                      3845
                          (Primary Standard Industrial
                           Classification Code Number)
                                   04-2608713
                                (I.R.S. Employer
                               Identification No.)

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

                           13 Columbia Drive, Suite 5
                          Amherst, New Hampshire 03031
                                 (603) 880-6300
          (Address and Telephone Number of Principal Executive Offices
                        and Principal Place of Business)

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

                              Michael T. Pieniazek
                      President and Chief Financial Officer
                           13 Columbia Drive, Suite 5
                          Amherst, New Hampshire 03031
                                 (603) 880-6300
            (Name, Address and Telephone Number of Agent For Service)

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

                                   Copies to:
                               Bruce A. Rich, Esq.
                            Thelen Reid & Priest LLP
                               40 West 57th Street
                            New York, New York 10019
                                 (212) 603-2000

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

                Approximate Date of Proposed Sale to the Public:
  from time to time after the effective date of this Registration Statement as
               determined by market conditions and other factors.

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering.|_|

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering.|_|

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering.|_|

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box.|_|

<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
==================================================================================================================================
             Title Of Each                   Amount To          Proposed Maximum          Proposed Maximum          Amount Of
          Class of Securities              Be Registered     Offering Price Per Unit(1)  Aggregate Offering      Registration Fee
           to be Registered                                                                   Price(1)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>                          <C>              <C>                      <C>      
Common Stock, $.10 par value                 4,570,798                    $2.38            $10,878,499.24           $3,209.16
                                               shares
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock, $.10 par value(2)              1,085,003                    $2.38             $2,582,307.14              761.78
                                               shares
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock, $.10 par value(3)              1,380,000                    $2.38             $3,284,400.00              968.90
                                               shares
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock, $.10 par value(3)(4)              50,000                     4.80                240,000.00               70.80
                                               shares
- ----------------------------------------------------------------------------------------------------------------------------------
Common Stock, $.10 par value(3)                 13,333                     7.50                 99,997.50               29.50
                                               shares
- ----------------------------------------------------------------------------------------------------------------------------------
Warrants                                        50,000                      .10                  5,000.00               --
- ----------------------------------------------------------------------------------------------------------------------------------
Total                                                                     --                        --              $5,040.14(5)
==================================================================================================================================
</TABLE>

(1)  Estimated   solely  for  the  purpose  of  computing   the  amount  of  the
     registration fee pursuant to Rule 457(c)  promulgated  under the Securities
     Act of 1933,  as amended,  based on the average of the bid and asked prices
     on the OTC Bulletin Board on January 11, 1999.

(2)  Includes a presently indeterminate number of shares issued or issuable upon
     conversion of or otherwise in respect of Registrant's  Series A Convertible
     Preferred Stock.  This is not intended to constitute a prediction as to the
     number of shares of Common  Stock  into which the  Preferred  Stock will be
     convertible.

(3)  In accordance with Rule 457(g),  the  registration  fee for these shares is
     calculated  upon a price which  represents  the highest of (i) the price at
     which the warrants or options may be exercised;  (ii) the offering price of
     securities of the same class included in this  registration  statement;  or
     (iii) the price of securities of the same class, as determined  pursuant to
     Rule 457(c).

(4)  Represents  shares of Common Stock  underlying  the 50,000  warrants  being
     registered hereby.

(5)  The amount of $6,845.88 was previously paid as the registration fee.

     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

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

<PAGE>


   
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell  or  a
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

                 PRELIMINARY PROSPECTUS (SUBJECT TO COMPLETION)
                             Dated January 19, 1999

                        7,099,134 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) 4,570,798 shares presently issued and outstanding,  (B) 1,443,333
shares issuable upon exercise of presently  exercisable warrants and options and
(C)  1,085,003  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 $1,822,000 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 January 15, 1999 the
closing  bid and asked  prices  were $2.00 and $2.12 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 PRICE INFORMATION."

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

        AN INVESTMENT IN THESE SECURITIES INVOLVES A HIGH DEGREE OF RISK.
                SEE "RISK FACTORS" ON PAGES 6 THROUGH 11 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 January o, 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
by 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 during the first calendar quarter of 1999 and upon
receipt will commence foreign sales.

     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 intends 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.

                                  THE OFFERING

Securities Offered..........  An aggregate  of 7,099,134  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....  7,071,136 shares as of December 31, 1998.

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

                                       -3-

<PAGE>

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

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  $1,822,000 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
- ----------------------------------------------------------------------------------------------------------------
<S>                                        <C>            <C>           <C>            <C>            <C>      
Summary of Operations                        7/31/98        7/31/97       7/27/96        7/29/95        7/30/94
- ----------------------------------------------------------------------------------------------------------------
Net sales                                     $7,025         $2,309        $3,337         $2,443         $1,965
- ----------------------------------------------------------------------------------------------------------------
Income (loss) before                         (3,674)          (926)           467            184             61
  provision for income taxes
- ----------------------------------------------------------------------------------------------------------------
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                           4,687,707      2,510,296     2,493,854      2,238,483      1,833,666
  common shares
- ----------------------------------------------------------------------------------------------------------------


<CAPTION>
                                                                      ----------------------------------------
                                                                                     Three Months
                                                                                         Ended
- --------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>                     <C>      
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
- --------------------------------------------------------------------------------------------------------------


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

- --------------------------------------------------------------------------------
    
                                      -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 common 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 the FDA
believes the


                                      -6-
<PAGE>


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 Company to
achieve


                                      -8-
<PAGE>


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 PRICE  INFORMATION."  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 Prospectus will remain as "restricted
shares" in the hands of the holder.


                                      -10-
<PAGE>


     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 December 31, 1998,  the Company had an
aggregate  of  2,859,633  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 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 PRICE INFORMATION."

     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


                                      -11-
<PAGE>


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  $1,822,000  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 five  months  ended
December  31,  1998,  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.

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------
                          Fiscal Year Ending          Fiscal Year Ended          Fiscal Year Ended
Fiscal Period                  7/31/99                     7/31/98                     7/31/97
- ----------------------------------------------------------------------------------------------------
                           High        Low             High       Low              High       Low
- ----------------------------------------------------------------------------------------------------
<S>                       <C>         <C>             <C>        <C>               <C>       <C>  
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                                          4.94        .88              3.75      1.38
- ----------------------------------------------------------------------------------------------------
Fourth Quarter                                         4.81       3.19              1.63       .84
- ----------------------------------------------------------------------------------------------------
</TABLE>

*    Through January 15, 1999.
    

                                      -12-

<PAGE>

   
Approximate Number of Holders of Company's Common Stock

     As of December 31,  1998,  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 Fiscal 1998 includes
    

                                      -13-
<PAGE>

   
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  &  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 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 line-of-credit facility expires on February 28, 1999.

     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
Company also is seeking  working  capital  through equity and/or debt (including
convertible  debt)  placements;  however  no  assurance  can be given  that such
financing  arrangements would be successfully completed and, if so, on terms not
dilutive to existing  stockholders.  The proceeds from the sales of the business
units and the placements  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.

     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
    

                                      -14-
<PAGE>

   
classification  of asset 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  Company  has  taken   actions  to  make  its  systems,   products  and
infrastructure  Year 2000  compliant  and  expects  the  transition  to be fully
completed by the third quarter of Fiscal 1999.  The Company is also beginning to
inquire as to the status of its key  suppliers  and vendors  with respect to the
Year 2000 issues;  however,  there can be no assurance that a failure to resolve
any such  issue  would  not  have a  material  adverse  effect  on the  Company.
Management believes,  based upon available information,  that it will be able to
manage its total Year 2000 transition without any material adverse effect on its
business operations,  products or financial  prospects.  Management believes the
total  cost of  addressing  the Year 2000  issue  will not  exceed  $25,000  and
therefore will not have a material impact on the Company's financial position.

                                    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.

     To date,  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, but does not currently
    

                                      -15-
<PAGE>

   
possess the  manufacturing  capacity for the ampules required for utilization of
the Systems.  The Company expects that by early March 1999, it will have limited
production  capabilities  for the  ampules in place,  and  intends to expand its
manufacturing  capacity  throughout  1999 in order to meet  current and expected
future demand.

     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 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. The Company will continue to sell dental products through Rosch GmbH.

     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
    

                                      -16-
<PAGE>

   
systems. The dentist can enhance the picture,  giving the patients a better view
of their  teeth and helps the patient  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 intends 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
    

                                      -17-
<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.
    

                                      -18-
<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. In connection with its  announcement on January 5, 1999, upon divesting of
the audiometric
    

                                      -19-
<PAGE>

   
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 under a
renewable  quarterly lease expiring in March 1999 at $750 per month. ESI is also
leasing  a   production   facility  in  Aliso   Viejo,   California   containing
approximately 1,700 square feet at $2,000 per month.

     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 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 products.
    

                                      -20-
<PAGE>

   
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.
    

                                      -21-
<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.
    

                                      -22-
<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.  Due to the
preliminary  nature of the discovery  process,  the Company cannot  estimate the
merits of the claim or the effect on the Company or 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. Although this action is at a
preliminary stage,  discovery has not yet commenced and DDS has not yet answered
or otherwise moved in the action, other than to remove the action to the federal
court in California. Based upon its present knowledge, the Company believes that
DDS has meritorious defenses to the allegations against it.
    

                                      -23-
<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 December 31, 1998.

<TABLE>
<CAPTION>
                                                                              Year Became
        Name                Age         Position with the Company              Director
        ----                ---         -------------------------              --------
<S>                         <C>      <C>                                         <C> 
Thomas A. Slamecka          57       Chairman of the Board and Director          1996
Michael T. Pieniazek        40       President, Chief Financial Officer,          N/A
                                     Treasurer and Secretary
Blake C. Davenport          31       Director                                    1997
Ronald S. Newbower          54       Director                                    1998
Andy Rosch                  38       Director and General Manager of             1997
                                     Rosch GmbH
Marcus R. Rowan             37       Director                                    1996
</TABLE>

     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.

     Dr.  Ronald S.  Newbower  has been a director of the Company  since  August
1998.  He has been Senior Vice  President  for  Research and  Technology  of the
Massachusetts  General  Hospital  since  1994 and Vice  President  for  Research
Management of Partners HealthCare since 1997. He has been an Associate Professor
at Harvard-MIT Division of Health Sciences and Technology and at Harvard Medical
School  for more than the past ten  years.  He  received  a Ph.D.  from  Harvard
University in 1971 in solid state  physics.  He serves as a director of Protocol
Systems, Inc.

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


                                      -24-

<PAGE>


     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 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.

                                      -25-

<PAGE>

   
                             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

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                         Fiscal                                             # Options          Long Term
   Name and Principal Position            Year              Salary           Bonus           Granted            Awards
- ------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>               <C>                <C>            <C>                 <C>
      Thomas A. Slamecka                  1998              $100,000           --             318,550             --
      Chairman
- ------------------------------------------------------------------------------------------------------------------------
      Michael Pieniazek                   1998              $125,000           --             402,750             --
      President and CFO 
- ------------------------------------------------------------------------------------------------------------------------
                                          1997              $113,000           --               --                --
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>


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 FY-           Options at FY-
                                                                              End (#)                  End ($)
- ------------------------------------------------------------------------------------------------------------------------
                               Shares Acquired         Value Realized      Exercisable/            Exercisable/
           Name                on Exercise (#)               ($)           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, 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
    
                                      -26-

<PAGE>


   
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 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,
    

                                      -27-

<PAGE>

   
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 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 expires on  February  28,
1999.
    


                                      -28-

<PAGE>


   
                             PRINCIPAL STOCKHOLDERS

     The  following  table  sets  forth  information  as of  December  31,  1998
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 December 31, 1998.

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------
                                                                          Amount &                  
                                                                          Nature of                 
          Name and Address of                                            Beneficial        Percent
           Beneficial Owner                  Status                      Ownership         of Class
- -----------------------------------------------------------------------------------------------------
<S>                                      <C>                            <C>                  <C>  
Liviakis Financial                       Stockholder                    1,500,000 shs(1)     19.3%
Communications, Inc.
2420 K Street
Sacramento, California  95816
- ----------------------------------------------------------------------------------------------------
Thomas A. Slamecka*                      Director and Chairman            834,550 shs(2)     11.0%
- ----------------------------------------------------------------------------------------------------
Jubilee Investors LLC                    Stockholder                    1,085,003 shs(3)     13.3%
c/o West End Capital LLC
One World Trade Center
Suite 4563
New York, New York  10048
- ----------------------------------------------------------------------------------------------------
Robert B. Prag                           Stockholder                      500,000 shs(4)      6.9%
2420 K Street
Sacramento, California  95816
- ----------------------------------------------------------------------------------------------------
Marcus R. Rowan*                         Director                         340,000 shs(5)      4.6%
- ----------------------------------------------------------------------------------------------------
Michael T. Pieniazek*                    President and CFO                434,750 shs(6)      5.9%
- ----------------------------------------------------------------------------------------------------
Andy Rosch*                              Director                         310,000 shs         4.4%
- ----------------------------------------------------------------------------------------------------
Blake C. Davenport*                      Director                          70,000 shs(7)      1.0%
- ----------------------------------------------------------------------------------------------------
Dr. Ronald S. Newbower*                  Director                                  -0-         --
- ----------------------------------------------------------------------------------------------------
All Executive Officers and
Directors as a
Group (6 persons)                                                       1,989,300 shs(8)     23.9%
- ----------------------------------------------------------------------------------------------------
</TABLE>

- ----------
(1)  Includes presently exercisable warrants for 750,000 shares.

(2)  Includes presently exercisable options for 528,550 shares.
    

                                      -29-

<PAGE>


   
(3)  Represents  an  estimate  of the  total  number  of  shares  which  Jubilee
     Investors LLC would receive upon conversion of its 3,000 shares of Series A
     Preferred Stock.

(4)  Includes presently exercisable warrants for 250,000 shares.

(5)  Includes presently  exercisable  options 310,000 shares.  Represents shares
     owned directly by Mr. Rowan and his IRA and Keogh account.

(6)  Includes presently exercisable options for 382,750 shares.

(7)  Includes presently exercisable options to purchase 50,000 shares.

(8)  See Notes 2, 5, 6, 7 and 8.

*    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 7,071,136  shares were issued and outstanding as of December
31, 1998.

     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.

     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.

     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,

                                      -30-

<PAGE>



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.


                                      -31-

<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 4,570,798  shares of Common Stock which were
purchased since October 1996 in private placements, (ii) holders of warrants and
options to purchase an aggregate of 1,443,333 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 December 31, 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.

<TABLE>
<CAPTION>
                                                                                                               Amount
                                               Shares        Warrants                                        Beneficially
                                            Beneficially   Beneficially                                         Owned
                                            Owned Prior     Owned Prior      Shares to be   Warrants to be      After
              Name(1)                       to Offering     to Offering        Offered         Offered        Offering(2)
- -----------------------------------         ------------   -------------     ------------   --------------- ---------------
<S>                                           <C>              <C>            <C>                <C>              <C>
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
</TABLE>


                                      -32-


<PAGE>

<TABLE>
<CAPTION>
                                                                                                               Amount
                                               Shares        Warrants                                        Beneficially
                                            Beneficially   Beneficially                                         Owned
                                            Owned Prior     Owned Prior      Shares to be   Warrants to be      After
              Name(1)                       to Offering     to Offering        Offered         Offered        Offering(2)
- -----------------------------------         ------------   -------------     ------------   --------------- ---------------
<S>                                          <C>              <C>            <C>               <C>             <C>
Cohig & Associates Inc.(3)                      30,000         N/A              30,000           N/A              0
Simon Coley                                      7,500         N/A               7,500           N/A              0
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             178,000           N/A              0
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
Bruce Exton                                      3,500         N/A               3,500           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)                     1,085,003         N/A           1,085,003           N/A              0
Frederic Kakis                                  10,909         N/A              10,909           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.(6)                   1,500,000         N/A           1,500,000           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
Madsen Family Partners, Ltd.                    10,000         N/A              10,000           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
</TABLE>

                                      -33-

<PAGE>

<TABLE>
<CAPTION>
                                                                                                               Amount
                                               Shares        Warrants                                        Beneficially
                                            Beneficially   Beneficially                                         Owned
                                            Owned Prior     Owned Prior      Shares to be   Warrants to be      After
              Name(1)                       to Offering     to Offering        Offered         Offered        Offering(2)
- -----------------------------------         ------------   -------------     ------------   --------------- ---------------
<S>                                           <C>             <C>             <C>              <C>             <C>
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
Richard O'Connell                                6,700         N/A               6,700           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                              124,752         N/A             124,752           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
Michael Pizitz                                  11,488         N/A              11,488           N/A              0
Richard Pizitz                                  11,489         N/A              11,489           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(7)                              500,000         N/A             500,000           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(8)                                327,200         N/A             327,200           N/A              0
Marcus Rowan Keogh Acct.                        12,800         N/A              12,800           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(9)                      13,333         N/A              13,333           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(10)                        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                199,978                                                             
  Richard A. Gray Jr. Childrens Trust                          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
</TABLE>

- ----------

(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.

                                      -34-
<PAGE>


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

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

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

(5)  Represents  an estimate of 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 750,000 shares under presently exercisable warrants.

(7)  Includes 250,000 shares under presently exercisable warrants.

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

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

(10) 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 will remain at
such rate  until the  effective  date of the  Registration  Statement,  when the
dividend  rate would return to 5%. 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.


                                      -35-

<PAGE>


                              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  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.


                                      -36-

<PAGE>


                                  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-18

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

Unaudited Consolidated Statements of Cash Flows for the
     three months ended October 31, 1998 and 1997 .......................   F-20

Notes to Unaudited Consolidated Financial Statements ....................   F-21

    
                                       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
<TABLE>
<CAPTION>
                                                                         July 31, 1998    July 31, 1997
                                                                         -------------    -------------
                                                                                  (Thousands)
<S>                                                                        <C>             <C>     
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:
  Trade ............................................................          1,169             283
  Affiliate ........................................................             --             379
                                                                           --------        --------
                                                                              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
                                                                           ========        ========
</TABLE>

                             See accompanying notes.
    
                                       F-3


<PAGE>


   
                  AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                     Year Ended
                                                  -----------------------------------------------
                                                   July 31, 1998    July 31, 1997   July 27, 1996
                                                  --------------    -------------   -------------
                                                        (Thousands, except per share amounts)
<S>                                                   <C>            <C>              <C>    
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
                                                      =======        =======          =======
</TABLE>

*    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)
<TABLE>
<CAPTION>
                                                   Series A Convertible                                             
                                                      Preferred Stock               Common Stock                    
                                                  ----------------------      ----------------------    Additional  
                                                                 Book                                    Paid-in    
                                                    Shares       Value         Shares      Par Value     Capital    
                                                  ---------    ---------      --------     ---------    ---------   
<S>                                                    <C>      <C>              <C>       <C>          <C>
Balance at July 29, 1995 .....................           --       $   --         2,343     $    234     $  2,484    

Investment in affiliate ......................           --           --           100           10          290    
Exercise of stock options ....................           --           --            11            1            9    
Net income
                                                         --           --            --           --           --      
                                                   --------     --------      --------     --------     --------    

Balance at July 27, 1996 .....................           --           --         2,454          245        2,783    

Sale of capital stock ........................           --           --            48            5          139    
Exercise of stock options, net ...............           --           --            51            5           (3)   
Net loss
                                                         --           --            --           --           --      
                                                   --------     --------      --------     --------     --------    

Balance at July 31, 1997 .....................           --           --         2,553          255        2,919    

Conversion of convertible debentures, net ....           --           --           720           72          625    
Private placement of common stock, net .......           --           --         1,050          105          923    
Issuance of common stock for investment in
affiliates, net ..............................           --           --           210           21          159    
Issuance of common stock for acquisitions, net           --           --         1,350          135        5,490    
Stock and warrants issued for services .......           --           --         1,000          100        1,480    
Exercise of stock options ....................           --           --           175           17          158    
Sale of convertible preferred stock and
  warrants ...................................            3        2,387            --           --          255    
Dividend on convertible preferred stock ......           --           --            --           --          (72)   
Conversion feature on convertible preferred
  stock ......................................           --       (1,000)           --           --        1,000    
Dividend on beneficial conversion feature ....           --        1,000            --           --       (1,000)   
Deferred compensation related to common
  stock options ..............................           --           --            --           --          706    
Amortization of deferred compensation ........           --           --            --           --           --      
Translation adjustment .......................           --           --            --           --           --      
Net loss
                                                         --           --            --           --           --      
                                                   --------     --------      --------     --------     --------    
  Balance at July 31, 1998 ...................            3     $  2,387         7,058     $    705     $ 12,643    
                                                   ========     ========      ========     ========     ========    

<CAPTION>
                                                                     Cumulative                       Total     
                                                        Retained     Translation     Deferred       Stockholders' 
                                                        Deficit      Adjustment    Compensation       Equity    
                                                       ---------     -----------   -------------    ------------
<S>                                                    <C>           <C>           <C>              <C>
Balance at July 29, 1995 .....................         $ (1,522)           --            --         $  1,196
                                                                                                  
Investment in affiliate ......................               --            --            --              300
Exercise of stock options ....................               --            --            --               10
Net income                                                                                        
                                                            442            --            --              442
                                                       --------      --------      --------         --------
                                                                                                  
Balance at July 27, 1996 .....................           (1,080)           --            --            1,948
                                                                                                  
Sale of capital stock ........................               --            --           144       
Exercise of stock options, net ...............               --            --             2       
Net loss                                                                                          
                                                           (926)           --            --             (926)
                                                       --------      --------      --------         --------
                                                                                                  
Balance at July 31, 1997 .....................           (2,006)           --         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)           --            --           (3,674)
                                                       --------      --------      --------         --------
  Balance at July 31, 1998 ...................         $ (5,680)     $   (249)     $ (1,294)        $  8,512
                                                       ========      ========      ========         ========
</TABLE>


                             See accompanying notes.
    
                                       F-5


<PAGE>



   
                  AMERICAN ELECTROMEDICS CORP. AND SUBSIDIARIES
                            STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                     Year Ended
                                                                  -----------------------------------------------
                                                                   July 31, 1998    July 31, 1997   July 27, 1996
                                                                  --------------    -------------   -------------
                                                                                   (Thousands)
<S>                                                                   <C>             <C>             <C>    
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              --              --
</TABLE>

                             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 products, to
    

                                       F-9

<PAGE>


   
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, 1998, there was $202,000
    

                                      F-10

<PAGE>


   
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:

<TABLE>
<CAPTION>
                                     1998                     1997                     1996
                         ----------------------------------------------------------------------------
                              Amount      Percent       Amount     Percent       Amount      Percent
                         ----------------------------------------------------------------------------
<S>                         <C>            <C>        <C>           <C>         <C>            <C>
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%
                         ============================================================================
</TABLE>

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
Rights  Agreement  (the  "Registration  Agreement")  and  a  Warrant  Agreement.
Concurrently with the closing for the
    

                                      F-12

<PAGE>


   
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.

     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.
    


                                      F-13

<PAGE>


   
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:

<TABLE>
<CAPTION>
                                              1998                       1997                    1996
                                --------------------------------------------------------------------------------
                                                   Weighted                    Weighted                 Weighted
                                                    Average                     Average                  Average
                                                   Exercise                    Exercise                 Exercise
                                    Shares           Price       Shares          Price    Shares          Price
                                ------------- ------------- ------------- ------------- ---------- -------------
<S>                                <C>               <C>        <C>              <C>      <C>             <C>  
Outstanding at beginning of          403,333         $3.23       133,333         $1.58    131,000         $0.93
year
  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
                                   =========                    ========                  =======

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
</TABLE>
    


                                      F-14
<PAGE>


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

<TABLE>
<CAPTION>
                                    Options Outstanding                 Options Exercisable
                                    -------------------                 -------------------
                                               Weighted
                                                Average         Weighted                    Weighted
                                               Remaining         Average                     Average
    Range of                   Number         Contractual       Exercise       Number       Exercise
Exercise Prices              Outstanding          Life            Price      Exercisable      Price
- ------------------------------------------------------------------------------------------------------
<S>                           <C>                <C>              <C>         <C>            <C>  
$1.00 - $1.50                 1,338,000          4 years          $1.01       1,214,500      $1.01
$3.00 - $4.38                   423,300          5 years          $3.72         266,300      $4.14
$7.50                            13,333          1 year           $7.50          13,333      $7.50
                              ---------                                       ---------
                              1,774,633                                       1,494,133
                              =========                                       =========
</TABLE>

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.

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.
    


                                      F-15
<PAGE>


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

<TABLE>
<CAPTION>
                              Domestic      German
                             Operations    Operations     Elimination    Consolidated
                            ----------------------------------------------------------
Year ended July 31, 1998:                       (Thousands)

<S>                            <C>           <C>              <C>            <C>   
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 operations           (2,989)         (381)                         (3,370)
Assets                         $8,933        $2,525                         $11,458
</TABLE>

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.

15.  YEAR 2000 (UNAUDITED)

     The  Company  has  taken   actions  to  make  its  systems,   products  and
infrastructure  Year 2000  compliant  and  expects  the  transition  to be fully
completed by the third quarter of Fiscal 1999.  The Company is also beginning to
inquire as to the status of its key  suppliers  and vendors  with respect to the
Year 2000 issues;  however,  there can be no assurance that a failure to resolve
any such  issue  would  not  have a  material  adverse  effect  on the  Company.
Management believes,  based upon available information,  that it will be able to
manage its total Year 2000 transition
    


                                      F-16
<PAGE>


   
without any  material  adverse  effect on its business  operations,  products or
financial  prospects.  Management also believes the total cost of addressing the
Year 2000  issue  will not have a  material  impact on the  Company's  financial
position.
    


                                      F-17
<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; ..........        2,387
  Authorized - 1,000,000 shares; Outstanding
  - 3,000 shares
Common stock, $.10 par value; Authorized - 20,000,000 ..........          707
  shares; Outstanding - 7,071,136 shares
Additional paid-in capital .....................................       12,460
Retained deficit ...............................................       (6,966)
Cumulative translation adjustment ..............................         (161)
                                                                     --------
                                                                        8,427
Deferred compensation ..........................................         (861)
                                                                     --------
Total stockholder's equity .....................................        7,566
                                                                     --------
                                                                     $ 11,961
                                                                     ========

           See notes to unaudited consolidated financial statements.
    


                                      F-18
<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-19
<PAGE>


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

<TABLE>
<CAPTION>
                                                                               Three Months Ended
                                                                      -------------------------------------
                                                                      October 31, 1998     October 31, 1997
                                                                      ----------------     ----------------
                                                                                  (Thousands)
<S>                                                                        <C>                 <C>     
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
                                                                           =======             =======
</TABLE>


           See notes to unaudited consolidated financial statements.
    


                                      F-20
<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.

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.

     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
    


                                      F-21
<PAGE>


   
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)

4.   YEAR 2000

     The  Company  has  taken   actions  to  make  its  systems,   products  and
infrastructure  Year 2000  compliant  and  expects  the  transition  to be fully
completed by the third quarter of Fiscal 1999.  The Company is also beginning to
inquire as to the status of its key  suppliers  and vendors  with respect to the
Year 2000 issues;  however,  there can be no assurance that a failure to resolve
any such  issue  would  not  have a  material  adverse  effect  on the  Company.
Management believes,  based upon available information,  that it will be able to
manage its total Year 2000 transition without any material adverse effect on its
business operations,  products or financial prospects.  Management also believes
the total cost of addressing the Year 2000 issue will not have a material impact
on the Company's financial position.
    


                                      F-22
<PAGE>


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

     No dealer,  salesperson  or other  person has been  authorized  to give any
information or to make any  representations  other than those  contained in this
Prospectus in  connection  with the offering  made by this  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
Prospectus does not constitute 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 .............................................................    3
SUMMARY FINANCIAL AND OPERATING
  INFORMATION ............................................................    5
RISK FACTORS .............................................................    6
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 .................................................................   15
LEGAL PROCEEDINGS ........................................................   23
MANAGEMENT ...............................................................   24
EXECUTIVE COMPENSATION ...................................................   26
CERTAIN RELATIONSHIPS AND
  RELATED TRANSACTIONS ...................................................   28
PRINCIPAL STOCKHOLDERS ...................................................   29
DESCRIPTION OF SECURITIES ................................................   30
SELLING STOCKHOLDERS .....................................................   32
PLAN OF DISTRIBUTION .....................................................   36
LEGAL MATTERS ............................................................   37
EXPERTS ..................................................................   37
INDEX TO FINANCIAL STATEMENTS ............................................  F-1

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



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


                                7,099,134 Shares
                                  Common Stock
                                       and
                               50,000 Common Stock
                                Purchase Warrants


                                    AMERICAN
                               ELECTROMEDICS CORP.


                                   ----------
                                   PROSPECTUS
                                   ----------


                                 January o, 1999


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


                                      F-23
<PAGE>


   
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 25. Other Expenses of Issuance and Distribution.

     The estimated expenses of this offering in connection with the issuance and
distribution of the securities being registered,  all of which are to be paid by
the Registrant, are as follows:

          Registration Fee ..........................           $5,040.14
          Legal Fees and Expenses ...................           35,000.00
          Accounting Fees and Expenses ..............           20,000.00
          Printing ..................................            2,000.00
          Miscellaneous Expenses ....................            7,959.86
                                                               ----------
                   Total ............................          $70,000.00
                                                               ==========

Item 27. Exhibits.

Exhibit
Number      Description of Exhibit
- ------      ----------------------

3.1.1     Certificate of  Incorporation of the Company (filed as Exhibit 3(a)(1)
          to Registration No. 2-71775, and incorporated herein by reference).

3.1.2     Certificate  of  Amendment  to  Certificate  of  Incorporation  of the
          Company  filed with the Secretary of State of the State of Delaware on
          January 27, 1987 (filed as Exhibit  3(a)(2) to the Company's Form 10-Q
          for the fiscal quarter ended January 31, 1987, and incorporated herein
          by reference).

3.1.3     Certificate  of  Amendment  to  Certificate  of  Incorporation  of the
          Company  filed with the Secretary of State of the State of Delaware on
          October 9, 1990 (filed as Exhibit  3(a)(3) to the Company's  Form 10-K
          for the fiscal year ended July 28, 1990,  and  incorporated  herein by
          reference).

3.1.4     Certificate  of  Amendment  to  Certificate  of  Incorporation  of the
          Company  filed with the  Secretary of State of Delaware on November 7,
          1996 (filed as Exhibit 3.1.4 to the Company's Form 10-K for the fiscal
          year ended July 31, 1997, and incorporated herein by reference).

3.1.5     Certificate  of  Amendment  to  Certificate  of  Incorporation  of the
          Company  filed with the  Secretary  of State on May 4, 1998  (filed as
          Exhibit 2.1 to the Company's Form 8-K for an event of May 5, 1998 (the
          "May 1998 Form 8-K"), and incorporated herein by reference).
    


                                      II-1
<PAGE>


   
3.1.6     Certificate of Designations of Series A Convertible Preferred Stock of
          the Company  (filed with the  Secretary of State of Delaware on May 5,
          1998,  filed as Exhibit 2.2 to the May 1998 Form 8-K, and incorporated
          herein by reference).

3.2       By-Laws of the  Company  (filed as Exhibit  3(b) to  Registration  No.
          2-71775, and incorporated herein by reference).

3.3       Amendments to the By-Laws of the Company (filed as Exhibit 3(c) to the
          Company's 1990 Form 10-K and incorporated herein by reference).

4.1       Form of Common Stock  Certificate  (filed as Exhibit 4 to Registration
          No. 2071775 and incorporated herein by reference).

5.*       Opinion of Thelen, Reid & Priest LLP.

10.1**    Commercial Lease, dated March 23, 1998, by and between Mareld Company,
          Inc. and the Company.

10.2.1    1983 Incentive  Stock Option Plan (filed as Exhibit A to the Company's
          Information Statement, and incorporated herein by reference).

10.2.2    Form of 1983  Incentive  Stock  Option  Certificate  (filed as Exhibit
          (10)-12 to the Company's  Form 10-K for the fiscal year ended July 28,
          1984 ["1984 Form 10-K"] and incorporated herein by reference).

10.3.1    1983  Non-Qualified  Stock  Option  Plan  (filed  as  Exhibit B to the
          Company's  1983  Information  Statement,  and  incorporated  herein by
          reference).

10.3.2    Form of 1983 Non-Qualified  Stock Option Certificate (filed as Exhibit
          (10)-13 to the Company's  1984 Form 10-K, and  incorporated  herein by
          reference).

10.4      1996 Stock Option Plan (filed as Exhibit A to the Company's 1996 Proxy
          Statement, and incorporated herein by reference).

10.5      Form of Employment Agreement,  dated as of July, 31, 1995, between the
          Company and Noel A. Wren (filed as Exhibit 10.5 to the Company's  Form
          10-KSB  for the  fiscal  year  ended  July 29,  1995 (the  "1995  Form
          10-KSB"), and incorporated herein by reference).

10.6      Consulting Agreement,  dated as of March 24, 1995, between the Company
          and Alan Gelband Company, Inc. (filed as Exhibit 10.6 to the Company's
          1995 Form 10-KSB, and incorporated herein by reference).

10.7      Stock Purchase Agreement,  dated January 11, 1996, between the Company
          and Andy Rosch  (filed as Exhibit 1 to the  Company's  Form 8-K for an
          event of January 11, 1996, and incorporated herein by reference).

10.8.1    Loan  Agreement,  dated  October  4, 1996,  between  the  Company  and
          Citizens Bank New Hampshire  (the "Bank")  (filed as Exhibit 10.9.1 to
          the Company's Form 10-KSB for the fiscal year ended July 27, 1996 (the
          "1996 Form 10-KSB") and incorporated herein by reference).
    


                                      II-2
<PAGE>


   
10.8.2    Security Agreement, dated October 4, 1996, between the Company and the
          Bank (filed as Exhibit 10.9.2 to the Company's  1996 form 10-KSB,  and
          incorporated herein by reference).

10.8.3    Revolving Line of Credit  Promissory Note, dated October 4, 1996, from
          the Company to the Bank (filed as Exhibit 10.9.3 to the Company's 1996
          Form 10-KSB, and incorporated herein by reference).

10.8.4    Term Promissory  Note,  dated October 4, 1996, from the Company to the
          Bank (filed as Exhibit 10.9.4 to the Company's  1996 Form 10-KSB,  and
          incorporated herein by reference).

10.9      Form of 14% Convertible  Subordinated Debenture,  due October 31, 1999
          (filed as Exhibit 4 to the Company's  Form 8-K for an event of October
          25, 1996, and incorporated herein by reference).

10.10**   Amended Employment Agreement, dated as of January 1, 1998, between the
          Company and Thomas A. Slamecka.

10.11**   Employment  Agreement,  dated January 1, 1998, between the Company and
          Michael T. Pieniazek.

10.12     Forbearance  and Workout  Agreement,  dated October 28, 1997,  between
          Registrant and the Bank (filed as Exhibit 10.12 to  Registrant's  Form
          10-K for the fiscal  year ended July 31,  1997  ["1997 Form 10-K"] and
          incorporated herein by reference).

10.13     Standstill  Agreement,  dated October 1, 1997,  between Registrant and
          Alan Gelband  (filed as Exhibit 10.13 to the Company's  1997 Form 10-K
          and incorporated herein by reference).

10.14**   Contract of  Employment  between  Rosch GmbH  Medizintechnik  and Andy
          Rosch effective January 1, 1996.

10.15     Agreement  and Plan of Merger,  dated as of April 30, 1998,  among the
          Company,  DDS Acquisition  Corporation,  Dynamic Dental Systems,  Inc.
          ("DDS") and others (without  Exhibits or Schedules  thereto) (filed as
          Exhibit  2.3 to the May  1998  Form  8-K and  incorporated  herein  by
          reference).

10.16     Certificate of Merger  between DDS  Acquisition  Corporation  and DDS,
          filed with the Secretary of State of Delaware on May 5, 1998 (filed as
          Exhibit  2.4 to the May  1998  Form  8-K and  incorporated  herein  by
          reference).

10.17     Agreement  and Plan of Merger,  dated as of March 27, 1998,  among the
          Company, ESI Acquisition Corporation and Equidyne Systems Inc. ("ESI")
          (incorporated  by reference to Exhibit 2 to the Company's Form 8-K for
          an event of March 27, 1998).

10.18     Employment  Agreement,  dated as of April  30,  1998,  by and  between
          Dental Dynamic Systems, Inc. and Henry J. Rhodes (filed as Exhibit 2.8
          to the May 1998 Form 8-K and incorporated herein by reference).

10.19     Employment  Agreement,  dated  as of May  11,  1998,  by  and  between
          Equidyne Systems,  Inc. and Lawrence Petersen (filed as Exhibit 2.9 to
          the May 1998 Form 8-K and incorporated herein by reference).
    


                                      II-3
<PAGE>

   
10.20     Securities  Purchase  Agreement,  dated as of May 5,  1998,  among the
          Company,  West End Capital LLC and the Purchaser listed therein (filed
          as Exhibit  10.1 to the May 1998 Form 8-K and  incorporated  herein by
          reference).

10.21     Form of Warrant  issued to West End Capital LLC (filed as Exhibit 10.2
          to the May 1998 Form 8-K and incorporated herein by reference).

10.22     Registration  Rights  Agreement,  dated as of May 5,  1998,  among the
          Company,  West End Capital LLC and the Purchaser listed therein (filed
          as Exhibit  10.3 to the May 1998 Form 8-K and  incorporated  herein by
          reference).
10.23     Stock Purchase Option Agreement,  dated November 1, 1997,  between the
          Company and Andy Rosch  (without  exhibits)  (filed as Exhibit 10.1 to
          the  Company's  Quarterly  Report on Form 10-QSB for the period  ended
          October 31, 1997 and incorporated herein by reference).

10.24     Consulting Agreement, dated February 19, 1998, between the Company and
          Liviakis Financial. Communications, Inc. (filed as Exhibit 10.1 to the
          Company's  Quarterly  Report on Form 10-QSB for the  quarterly  period
          ended January 31, 1998 and incorporated herein by reference).

10.25     Form  of  Stock  Purchase  Agreement  (filed  as  Exhibit  10.1 to the
          Company's  Current  Report  on Form 8-K  filed to  report  an event of
          November 26, 1997 and incorporated herein by reference).

10.26***  Promissory  Note,  dated  September 19, 1998,  between the Company and
          Guardian Financial Services, Inc.

10.27***  Promissory  Note,  dated  September 23, 1998,  between the Company and
          Sovereign Partners L.P.

21.**     List of subsidiaries.

23.1*     Consent of Ernst & Young LLP.

23.2***   Consent of Thelen Reid & Priest LLP (included as part of Exhibit 5).

24.**     Power of Attorney.

- ----------
*    Filed herewith.

**   Previously filed.

***  To be filed by amendment.
    


                                      II-4
<PAGE>


   
                                   SIGNATURES

     In accordance  with the  requirements  of the  Securities  Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in Amherst, New Hampshire, on the 18th day of January, 1999.


                                        AMERICAN ELECTROMEDICS CORP.


                                        By:  /s/  Michael T. Pieniazek
                                             ----------------------------------
                                                  Michael T. Pieniazek
                                                  President


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.

          Signature                       Title                      Date
          ---------                       -----                      ----


*                                  Chairman of the Board
- ------------------------------
     Thomas A. Slamecka
                              


/s/  Michael T. Pieniazek          President and Chief          January 18, 1999
- ------------------------------     Financial Officer
     Michael T. Pieniazek


*                                  Director
- ------------------------------
     Blake C. Davenport


                                   Director
- ------------------------------
     Ronald S. Newbower


*                                  Director
- ------------------------------
     Andy Rosch


*                                  Director
- ------------------------------
     Marcus R. Rowan


*By: /s/  Michael T. Pieniazek     Attorney-in-fact for         January 18, 1999
     -------------------------     each of the persons
          Michael T. Pieniazek     indicated by an asterisk
    


                                      II-5
<PAGE>


   
                                  Exhibit Index

Exhibit
- -------

23.1      Consent of Ernst & Young LLP.
    


                                      II-6


                                                                    EXHIBIT 23.1


                         CONSENT OF INDEPENDENT AUDITORS

We consent to the  reference to our firm under the caption  "Experts" and to the
use of our report dated December 21, 1998 in Amendment No. 2 to the Registration
Statement (Form SB-2) and the related Prospectus of American Electromedics Corp.
for the  registration of 7,099,134  shares of its common stock and 50,000 of its
common stock purchase warrants.


                                        /s/  Ernst & Young LLP


Manchester, New Hampshire
January 14, 1999

                                      II-7



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