FREQUENCY ELECTRONICS INC
8-K/A, 2000-11-28
INSTRUMENTS FOR MEAS & TESTING OF ELECTRICITY & ELEC SIGNALS
Previous: FLORIDA POWER & LIGHT CO, 424B5, 2000-11-28
Next: CIMARRON GRANDVIEW GROUP INC, PRE 14C, 2000-11-28





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                   FORM 8-K/A
                               (AMENDMENT No. 2)

                                 CURRENT REPORT


                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

      Date of Report (Date of Earliest Event Reported): September 13, 2000





                           FREQUENCY ELECTRONICS, INC.
             (Exact name of registrant as specified in its charter)


      Delaware                       1-8061                      11-1986657
(State or other jurisdiction      (Commission                (I.R.S. Employer
     of incorporation)            File Number)               Identification No.)



55 Charles Lindbergh Blvd., Mitchel Field, NY                      11553
  (Address of principal executive offices)                       (Zip Code)

                                 (516) 794-4500
              (Registrant's telephone number, including area code)

                                      NONE
              (Former name, former address and former fiscal year,
                          if changed since last report)



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


                               Page 1 of 34 pages


<PAGE>


                                Explanatory Note

     On September 28, 2000, Frequency Electronics,  Inc., a Delaware corporation
(the  "Registrant"  or "FEI") filed a Form 8-K  describing  its  acquisition  on
September 13, 2000, of  substantially  all of the  outstanding  shares of Gillam
S.A. ("Gillam"),  a privately-held  company organized under the laws of Belgium.
At the time of the filing,  audited consolidated  financial statements of Gillam
compliant with Regulation S-X were not yet available. As a result, the pro forma
consolidated  financial  information  required by the Securities Exchange Act of
1934  could not be  prepared.  The  purpose  of this Form  8-K/A is to amend the
initial filing with respect to the Gillam  acquisition  and provide the required
audited financial statements and pro forma financial information  reflecting the
acquisition.

     As permitted  by Rules 3-05 and 3-09 of  Regulation  S-X,  since the Gillam
acquisition does not exceed the 30% significance level, its audited consolidated
financial  statements as of March 31, 2000 and for the year then ended have been
prepared  in  accordance  with  Belgian  standards  of  accounting.  This  is  a
comprehensive  basis of  accounting  other than  generally  accepted  accounting
principles  used  in  the  United  States.  A   reconciliation   of  the  Gillam
consolidated  financial  statements as prepared  under the Belgian  standards to
United States generally  accepted  accounting  principles has not been provided.
Some of the principle  differences  between United States accounting  principles
and the Belgian  principles  applied by Gillam  include the  capitalization  and
subsequent  amortization  of research  and  development  costs,  calculation  of
operating  income and  operating  charges,  and the  revaluation  (increase)  of
certain long-term assets.

     ALL  AMOUNTS  IN  THE  CONSOLIDATED  FINANCIAL  STATEMENTS  OF  GILLAM  ARE
EXPRESSED IN THOUSANDS (000s) OF BELGIAN FRANCS. In addition, the Belgian format
presents certain  subsidiary  accounts which are indented and added UP to obtain
subtotals and totals.

     The pro forma financial statements are expressed in US dollars,  translated
at appropriate rates of exchange for the periods presented.

                      Documents referred to in this Report

     Frequency  Electronics,  Inc. has filed  documents  with the Securities and
Exchange  Commission that are referred to in this report.  The documents and the
information they contain are described below.

         Form 10-K for the year ended April 30, 2000. Form 10-K contains audited
         consolidated financial statements for fiscal year 2000.

         Form 8-K filed on September 28, 2000. The Form 8-K includes information
         about the acquisition of Gillam S.A.


<PAGE>



         Item 7.  Financial Statements and Exhibits.

(a) Financial Statements of Business Acquired.

The Form 8-K filed on  September  28,  2000 is hereby  amended by  deleting  the
paragraph in Item 7(a) and replacing it with the following:

         Audited  consolidated  financial  statements of Gillam, S.A., including
related  notes and  independent  accountants'  report,  are  attached  hereto as
follows:
                                                                      Page
Statutory Auditor's Report                                              4

Summary and Identification of Companies and Signatures                5 - 6

Consolidated Balance Sheet as of March 31, 2000                       7 - 8

Consolidated Income Statement for the year ended March 31, 2000       9 - 10

Notes on the Consolidated Annual Accounts                            11 - 28



(b) Pro Forma financial information

         Unaudited pro forma consolidated  financial information  reflecting the
Gillam acquisition,  including related explanatory notes, are attached hereto as
follows:

Basis of Presentation                                                   29

Unaudited Pro Forma Consolidated Balance Sheet at April 30, 2000       30-31

Unaudited Pro Forma Consolidated Statement of Operations for the
         year ended April 30, 2000                                      32

Notes and Assumptions used to prepare the unaudited pro forma consolidated
financial information are provided at the bottom of each page


 (c)     Exhibits.

   23.1   Consent of Statutory Auditors                                 34

   99.1   Press Release of the Registrant dated August 30, 2000
          The press release was previously filed with the Form 8-K on
          September 28, 2000 and is not included in this amendment.


<PAGE>


                 STATUTORY AUDITOR'S REPORT ON THE CONSOLIDATED
                   FINANCIAL STATEMENTS FOR THE YEAR ENDED THE
                 31st OF MARCH 2000 TO THE SHAREHOLDERS' MEETING
                          OF THE COMPANY "GILLAM S.A."

         At the shareholders' request in order to fulfill "SEC" (Securities  and
Exchange Commission)  obligations in the context of acquisition of "GILLAM S.A."
by  "F.E.I.",  we are pleased to report to you on the  performance  of the audit
mandate which you have entrusted to us.

         We have audited the consolidated financial statements as of and for the
year  ended  the  31st  of  March  2000  which  have  been  prepared  under  the
responsibility of the board of directors and which show a balance sheet total of
677.774.(000) BEF and a profit for the year of 175.277.(000) BEF.

UNQUALIFIED AUDIT OPINION ON THE CONSOLIDATED FINANCIAL STATEMENTS

         We  conducted  our  audit  in  accordance  with  the  Belgian  auditing
standards,  as issued  by the  "Institut  des  Reviseurs  d'Entreprises".  Those
standards  require  that we plan and  perform  the  audit to  obtain  reasonable
assurance  about  whether  the  consolidated  financial  statements  are free of
material misstatement, taking into account the legal and regulatory requirements
applicable to consolidated financial statements in Belgium.

         In  accordance  with  those   standards,   we  considered  the  group's
administrative  and  accounting  organisation,  as well as its internal  control
procedures.  We have obtained all explanations and information  required for our
audit.  We examined,  on a test basis,  evidence  supporting  the amounts in the
consolidated  financial statements.  We assessed the accounting principles used,
the basis of consolidation and significant estimates made by the enterprise,  as
well as the overall presentation of the consolidated  financial  statements.  We
believe that our audit provides a reasonable basis for our opinion.

         In our opinion the consolidated financial statements present fairly the
company's net worth and consolidated  financial position as of the 31st of March
2000 and the consolidated  results of its operations for the year then ended, in
accordance with the applicable legal and regulatory  requirements in Belgium and
the information given in the notes to the consolidated  financial  statements is
properly presented.

OTHER CERTIFICATION

         We supplement our report with the following  certification which do not
modify our audit opinion on the consolidated financial statements.

     No consolidated directors' report has been prepared in the specific context
     of drawing up the consolidated financial statements ended the 31st of March
     2000.

                                  November 15th, 2000

                                   Statutory auditor
                         S.c.P.R.L. " RENOUPREZ, LABILLE & C(degree)"
                                Reviseurs d'entreprises
                                    Represented by

                                     /s/F. Daerden
                                     -------------
                                      F. DAERDEN




<PAGE>



                                                                        CONSO 1.

             CONSOLIDATED ACCOUNTS IN THOUSANDS OF (Belgian) FRANCS

NAME OF FIRM OR BUSINESS NAME OF THE CONSOLIDATING ENTERPRISE:  GILLAM

 Legal form:  Public Limited Company

 Address: Mont Saint Martin       Nr.  58                         Box:

 Postal Code: 4000          Municipality:  Liege

 Register:  TR              Registrar's Office of: Liege          Nr.: 120698

                                       V. A. T. - or national number 414.125.464

 CONSOLIDATED ACCOUNTS submitted for the General Meeting of ___________________

concerning the financial year covering the period from  01/04/1999 to 31/03/2000

                                    Preceding period from  / /  to  / /

The amounts of the preceding period are identical to those which have been
previously published: yes / no
--------------------------------------------------------------------------------

COMPLETE LIST with name, first names,  occupation,  place of residence (address,
number,  postal code and  municipality) of both the DIRECTORS OR MANAGERS of the
consolidating  enterprise  and of the  AUDITOR(S)  who audited the  consolidated
accounts.

GILLARD Michel, engineer
     rue Saint Gilles 137, 4000 Liege, Belgium
     Managing Director

MEUSINVEST SA (426.624.509)
      rue du Vertbois 13 Box B, 4000 Liege, Belgium
      Director

      Represented by
      JEHASSE Regis, Director

                                                  (continued on pp. CONSO 1bis.)
--------------------------------------------------------------------------------
Are enclosed with these consolidated accounts:- the audit reports on the
                                                consolidated accounts
--------------------------------------------------------------------------------
REGARDING THE CONSOLIDATED ACCOUNTS OF A FOREIGN ENTERPRISE:

Name of the Belgian subsidiary, which filed the annual accounts (Royal Decree of
6 March 1990, Article 8, sec 2, 40a)

                  VAT- or national number of the Belgian subsidiary
                  which files the annual accounts
--------------------------------------------------------------------------------
Total number of pages filed:     Number of pages of the standard form not being
                            ----  filed as they don't apply


      Signature                                           Signature
 (Name and position)                                 (Name and position)
/s/ Michel Gillard
------------------
   Michel Gillard
   Managing Director


<PAGE>


                                                                     CONSO 1.bis

         COMPLETE LIST with name,  first names,  occupation,  place of reference
         (address,  number,  postal code and municipality) of both the DIRECTORS
         OR MANAGERS of the  consolidating  enterprise and of the AUDITOR(S) who
         audited the consolidated annual accounts, (continuation)

         BELLENS Didier,
                  Avenue L. Vercauteren 25, 1160 Bruxelles, BELGIUM
                  Chairman of the board of directors

         DEVOS Patrick,
                  Venneborglaan 6, 2100 Deurne (Antwerpen), BELGIUM

         BRUSSELS SECURITIES
                  Avenue Marnix 24, 1050 Bruxelles, BELGIUM
                  Director

         GILLARD Luc, economist
                  Au Peri 83, 4000 Liege, BELGIUM
                  Director

         SPARAXIS (452.116.307)
                  avenue Maurice Destenay 13, 4000 Liege, BELGIUM
                  Director

                  Represented by:
                        TORDEURS Louis, director
                        Chemin des Pruniers 13, 5100 Jambes (Namur), BELGIUM

         LEONARD Daniel,
                  avenue de Beaumont 3, 4200 Liege, BELGIUM

                  Director  Beginning mandate: 29/09/1999
                            End mandate: 31/03/2000

         S.C.R.L. Renouprez, Labille & Co (429.987.538)
                  rue A. Defuisseaux 166, 4431 Loncin, BELGIUM
                  Statutory auditor

                  Represented by:
                        DAERDEN Frederic, Statutory auditor


<PAGE>


                                                                        CONSO 2.

         1. CONSOLIDATED BALANCE SHEET
                       AFTER APPROPRIATION

                                                                       Period

                            ASSETS                                  (in 000 BEF)
<TABLE>
<S>                                                              <C>     <C>     <C>

                         FIXED ASSETS                                            113,149
                                                                                 -------

I.   Formation expenses (notes VII)                                           -

II.  Intangible assets (notes VIII)                                       51,390

III. Positive consolidation differences (notes XII)

IV.  Tangible assets (notes IX)                                           50,253
     A. Land and buildings                                       36,519
     B. Plant, machinery and equipment                            8,931
     C. Furniture and vehicles                                    4,803
     D. Leasing and other similar rights                              -
     E. Other tangible assets                                         -
     F. Assets under construction and advance payments                -

V.  Financial assets (notes I to IV and X)                                11,506
     A. Enterprises accounted for using the
        equity method:                                                -
       1. Participating interests                                     -
       2. Amounts receivable                                          -
     B. Other enterprises                                                 11,506
       1.  Participating interests and shares                     7,374
       2. Amounts receivable                                      4,132

                        CURRENT ASSETS                                           564,625
                                                                                 -------
VI.  Amounts receivable after one year                                                 -
     A. Trade debtors
     B. Other amounts receivable

VII. Stocks and contracts in progress                                            178,269
     A. Stocks                                                           107,386
       1. Raw materials and consumables                          39,234
       2. Work in progress                                       67,722
       3. Finished goods                                              -
       4. Goods purchased for resale                                  -
       5. Immovable property acquired or constructed for
          resale                                                      -
       6. Advance payments                                          430
     B. Contracts in progress                                             70,883

VIII.Amounts receivable within one year                                          232,225
     A. Trade debtors                                                    215,815
     B. Other amounts receivable                                          16,410

IX. Investments                                                                  139,400
     A. Own shares                                                             -
     B. Other investments and deposits                                   139,400

 X. Cash at bank and in hand                                                      12,649

XI. Deferred charges and accrued income                                            2,082
                                                                                 -------

                                         TOTAL ASSETS                            677,774
                                                                                 =======
</TABLE>


<PAGE>


                                                                        CONSO 3.

                                                                        Period
<TABLE>
<CAPTION>

                          LIABILITIES                               (in 000 BEF)
<S>                                                             <C>      <C>     <C>
                     CAPITAL AND RESERVES                                        372,374
                                                                                 -------
I.   Capital                                                             114,030
     A.  Issued Capital                                         114,030
     B.  Uncalled Capital                              (-)            -
II.  Share premium                                                        64,941
III. Revaluation surpluses                                                   276
IV.  Consolidated reserves                          (+)(-)               193,127
V.   Negative Consolidation differences                                        -
VI.  Translation differences                        (+)(-)                     -
VII. Investment grants                                                         -

                      MINORITY INTERESTS
VIII. Minority interests                                                           8,670
                                                                                   -----

   PROVISIONS, DEFERRED TAX AND LATENT TAXATION LIABILITIES                        6,949
                                                                                   -----

IX.  A. Provisions for liabilities and charges                                     6,949
       1.  Pensions and similar obligations                                    -
       2.  Taxation                                                            -
       3.  Major repairs and maintenance                                       -
       4.  Other liabilities and charges                                   6,949
     B. Deferred tax and latent taxation liabilities                                   -

                           CREDITORS                                             289,781
                                                                                 -------
X.   Amounts payable within one year                                              95,493
     A.  Financial Debts                                                  68,670
       1.  Subordinated loans                                    48,600
       2.  Unsubordinated debentures                                  -
       3.  Leasing and other similar obligations                    209
       4.  Credit institutions                                   19,861
       5.  Other loans                                                -
     B.  Trade debts                                                           -
       1.  Suppliers
       2.  Bills of exchange payable
     C.  Advances received on contracts in progress                            -
     D.  Other amounts payable                                            26,823
XI.  Amounts payable within one year                                             191,634
     A.  Current portion of amounts payable after one year                46,676
     B.  Financial debts                                                  13,816
       1.  Credit institutions                                   13,816
       2.  Other loans                                                -
     C.  Trade Debts                                                      69,986
       1.  Suppliers                                             69,986
       2.  Bills of exchange payable                                  -
     D.  Advances received on contracts in progress                       11,848
     E.  Amounts payable regarding taxes, remuneration and
         and social security                                              49,095
       1.  Taxes                                                  2,479
       2.  Remuneration and social security                      46,616
     F.  Other amounts payable                                               213
XII.  Accrued charges and deferred income                                          2,654
                    TOTAL LIABILITIES                                            677,774
                                                                                 =======
</TABLE>


<PAGE>


                                                                        CONSO 4.

                    2. INCOME STATEMENT
            (Analysis of operating results by type)
<TABLE>
<CAPTION>
                                                                          Period

                                                                        (in 000 BEF)
<S>                                                              <C>      <C>      <C>
I. Operating income                                                                621,642
                                                                                   -------
     A. Turnover (notes XIV, A)                                           616,889
     B. Increase (+); Decrease (-) in stocks of finished
        goods, work and contracts in progress                             (34,275)
     C. Fixed assets - own construction                                    30,354
     D. Other operating income                                              8,674

II. Operating charges                               (-)                           (573,517)
                                                                                   -------
     A. Raw materials, consumables and goods for resale                   230,662
       1. Purchases                                              231,810
       2. Increase (-); Decrease (+) in stocks                    (1,148)
     B. Services and other goods                                           68,707
     C. Remuneration, social security costs and pensions
        (notes XIV, B)                                                    210,956
     D. Depreciation of and other amounts written off formation
        expenses, intangible and tangible fixed assets                     46,976
     E. Increase (+); Decrease (-) in amounts written off stocks,
       contracts in progress and trade debtors                              6,758
     F. Increase (+); decrease (-) in provisions for liabilities
        and charges                                                        (1,341)
     G. Other operating charges                                            10,799
     H. Operating charges capitalized as reorganization
        costs           (-)                                                     -
     I. Amounts written down on positive consolidation
        differences                                                             -

III. Operating profit (+)                                                           48,125
                                                                                    ------
     Operating loss (-)

IV. Financial income                                                                 5,517
                                                                                     -----
     A. Income from financial fixed assets                                    872
     B. Income from current assets                                          3,614
     C. Other financial income                                              1,031

V. Financial charges (-)                                                           (15,097)
                                                                                    ------
     A. Interests and other debt charges                                   14,561
     B. Amounts written on positive consolidation differences                   -
     C. Increase (+); decrease (-) in amounts written off current
        assets other than those mentioned under II.E                            -
     D. Other financial charges                                               536

VI.  Profit on ordinary activities before taxation (+)                              38,545
                                                                                    ------
     Loss on ordinary activities before taxation (-)
</TABLE>


<PAGE>

                                                                        CONSO 5.
                      2. INCOME STATEMENT
                          (continued)
<TABLE>
<CAPTION>
                                                                          Period

                                                                       (in 000 BEF)
<S>                                                                       <C>       <C>

VII. Extraordinary income                                                           231,704
                                                                                    -------
     A. Adjustments to depreciation of and to other
        amounts written off intangible and tangible
        fixed assets                                                            -
     B. Adjustments to amounts written off consolidation
        differences                                                             -
     C. Adjustments to amounts written off financial fixed
       assets                                                                   -
     D. Adjustments to provisions for extraordinary liabilities
       and charges                                                              -
     E. Gain on disposal of fixed assets                                  228,445
     F. Other extraordinary income (notes XIV, C)                           3,259

VIII. Extraordinary charges                              (-)                        (88,258)
                                                                                     ------
     A. Extraordinary depreciation of and amounts written
        off formation expenses, intangible and tangible
        fixed assets                                                            -
     B. Extraordinary amounts written on positive
        consolidation differences                                               -
     C. Amounts written off financial fixed assets                              -
     D. Provisions for extraordinary liabilities and charges
        (Increase +, decrease -)                                                -
     E. Loss on disposal of fixed assets                                   67,216
     F. Other extraordinary charges (notes XIV, B)                         21,042
     G. Extraordinary charges capitalized as reorganization
        costs                                          (-)                      -
     H. Negative consolidation differences             (-)                      -

IX   Profit for the financial period before taxation   (+)                          181,991
                                                                                    -------
     Loss for the financial period before taxation.    (-)

X.    A. Transfer from deferred tax and latent taxation
          liabilities                                  (+)                                2
                                                                                    -------
     B. Transfer to deferred tax and latent taxation
         liabilities                                   (-)

XI.  Income taxes                                   (-)(+)                           (6,716)
                                                                                     ------
     A.  Income taxes (notes XIV, D)                   (-)                 (6,716)
     B.  Adjustment of income taxes and write-back of tax
        provisions

XII. Profit for the financial period                   (+)                          175,277
                                                                                    =======
     Loss for the financial period                     (-)

XIII. Share in the result of the enterprises accounted
     for using the equity method                    (+)(-)                                -
     A. Profits                                        (+)
     B. Losses                                         (-)

XIV. Consolidated profit                               (+)                          175,277
                                                                                    =======
       Consolidated loss                               (-)

     A. Share of third parties                      (+)(-)                    243
     B. Share of the group                          (+)(-)                175,034
</TABLE>


<PAGE>


                                                                        CONSO 6.

                  3. NOTES ON THE CONSOLIDATED ANNUAL ACCOUNTS

I.LIST OF THE CONSOLIDATED ENTERPRISES AND ENTERPRISES INCLUDED USING THE EQUITY
  METHOD
<TABLE>
<CAPTION>

 Name, full address of registered office and    Method Used      Proportion      Change of percentage of
 for enterprises governed by Belgian law, the                  of capital held       capital held (as
     V.A.T. number or the national number                          (in %)            compared to the
                                                                                     previous period)
<S>                                                 <C>             <C>                    <C>
  SA NOUVELLE SOCIETE SATEL                         F               85.8                   0.00
    route de Demigny 280
    71530 Chalon-sur-Saone
    FRANCE

----------------------------------
<FN>
   F-  Full consolidation
</FN>
</TABLE>



                                                                        CONSO 7.

II.  LIST  OF  SUBSIDIARIES  EXCLUSIVELY  OR  JOINTLY  CONTROLLED  NOT  INCLUDED
     (PURSUANT TO ARTICLE 13 OF THE ROYAL DECREE OF 6 MARCH 1990) AND ASSOCIATED
     ENTERPRISES  ACCOUNTED  FOR USING THE  EQUITY  METHOD  (BY  APPLICATION  OF
     ARTICLE 68)
<TABLE>
<CAPTION>
------------------------------------ -------------------------- -------------------------- ------------------------
 Name, full address of registered           Reason for                  Share in            Change in percentage
    office and for enterprises       -------------------------        the capital 2          of capital held (as
   governed by Belgian law, the              Exclusion                   (in %)                compared to the
   V.A.T. number or the national       (A, B, C, D, or E) 1                                  previous period) 3
              number

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

SATOEL                                           A                       100.00                     50.00
 route de Demigny 280
 71530 Chalon-sur-Saone
 FRANCE

TECNITROM                                        A                        15.00                      0.00
 Estrada National 252
 2955 Pinal Novo
 PORTUGAL

------------------------------------ -------------------------- -------------------------- ------------------------
<FN>
---------------------------
1 Reason for Exclusion
   A. Subsidiary of minor importance

2  Proportion  of capital of those  enterprises  being held by both  enterprises
   included in the  consolidated  accounts and persons acting in their own names
   but on behalf of these enterprises.

3  Where the composition of the consolidated aggregate is significantly
   influenced by changes in its percentage additional information are provided
   in statement V.  (Article 18)
</FN>
</TABLE>

<PAGE>


                                                                        CONSO 8.

III.  ENTERPRISES OTHER THAN SUBSIDIARIES AND ASSOCIATED ENTERPRISES

     The  enterprises  stated below have not been mentioned  under the numbers I
     and II at the notes.  They are  enterprises  included in or  excluded  from
     consolidation  (by  application  of the Royal  Decree  of 6th  March  1990,
     Article 13 and Article 14.) holding a 10%-interest  in the capital  amount,
     either by  themselves  or via a person acting in his own name but on behalf
     of theses enterprises. Those data can be omitted when they are not material
     in respect of the principle of a true and fair view.
<TABLE>
<CAPTION>

Name, full address of registered            Share           Data from the most recent period for which annual accounts
             office                        in the                                  are available
 and for enterprises governed by           capital
        the Belgian law,                   (in %)
    the V.A.T. number or the
         national number
---------------------------------- ------------------------ ------------------------------------------------------------
---------------------------------- ------------------------ ------------------ ------------ ------------------ ---------

                                                                 Annual         Currency       Capital and     Net
                                                                Accounts          Code          reserves        Result
---------------------------------- ------------------------ ------------------ ------------ ------------------ ---------
                                                                                            ----------------------------
                                                                                                    (+) of (-)
                                                                                             in thousands of monetary
                                                                                                       units

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

                   NONE

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

<PAGE>


                                                                        CONSO 9.

IV. CONSORTIUM

Information  regarding the enterprises  which form part of the  consortium.  For
each  enterprise  shall be  disclosed:  the method used for  inclusion  into the
accounts of the consortium together with the list of subsidiaries, the method of
their inclusion into the accounts of the consolidation as well as the proportion
of capital held.

                                      NONE


<PAGE>


                                                                       CONSO 10.

V. CONSOLIDATION CRITERIA AND CHANGES IN THE CONSOLIDATION SCOPE

A. Information and the criteria governing the application of full consolidation,
   proportional  consolidation  and the equity  method as well as those cases in
   which these criteria are departed from, and justification for such departures
   (by application of Article 69 I. of the Royal Decree of 6 March 1990).

       Full consolidation

       The full consolidation  method is used whenever the following  conditions
       are met: - the majority of the voting rights is held on the total  shares
       of a company, or - a de facto or de jure controlling influence is held in
       a company.

       Proportional integration

       This  method is used for  companies  which are  owned  and  managed  by a
       limited  number of  shareholders  who have agreed among  themselves  that
       decisions influencing the way in which the company is managed may only be
       taken with their joint approval.

       Equity Method

       This method is used  whenever  the  criteria  for full  consolidation  or
       proportional  integration are not met. It applies to companies in which a
       consolidated  company  holds a  participating  interest and over which it
       exerts a significant influence.

B.   Information  which  makes a  comparison  meaningful  with the  consolidated
     annual accounts of the previous financial period in case the composition of
     the  consolidated  aggregate in the course of the current  financial period
     has  changed  significantly  (by  application  of Article  18. of the Royal
     Decree of 6 March 1990

                                 Not applicable


<PAGE>


                                                                       CONSO 11.

VI. SUMMARY OF VALUATION RULES AND METHODS OF CALCULATING OF DEFERRED TAXES

A.  Disclosure  of the criteria  governing the valuation of the various items in
    the consolidated annual accounts, and in particular:
     o    the application and adjustments of depreciation, amounts written down
          and provisions for liabilities and charges, and revaluations (pursuant
          to Article 69 VI.a. of the Royal Decree of 6 March 1990)

     o    the bases of  translation  applied  to  express  in the  consolidated
          accounts items which are, or originally were, expressed in a currency
          other  than the  currency  in which  the  consolidated  accounts  are
          stated,  and the  translation  in the  consolidated  accounts  of the
          accounting  statements of  subsidiaries  and  associated  enterprises
          governed by foreign law.  (pursuant to Article 69 VI.b.  of the Royal
          Decree of 6 March 1990)

The  valuation  rules  used  are  the  valuation  rules  of the  parent  company
determined in conformity with Chapter II of the Royal Decree of October 8, 1976.

                  Particular rules.

Formation expenses are immediately expensed.

Intangible   assets  include   research  and  development   expenses  which  are
capitalized and depreciated over a period not exceeding 5 years.

Tangible   fixed  assets  are  valued  at  acquisition   cost  less   cumulative
depreciation computed on a linear basis considering the following rates:

   -   Buildings      10-20%
   -   Equipment      20-33.3%
   -   Furniture      20%
   -   Vehicles       33.3%

                  Participation's  which  are not  consolidated  are  valued  at
acquisition costs less any permanent impairment value.

                  Inventory:
   -    raw  materials are valued at lower of cost or NRV (net realizable value)
        with cost determined according to the weighted average method;
   -    work in progress is valued at lower of cost or NRV. Cost includes direct
        and  indirect production  costs.  The completed  contract method is used
        to recognize  long-term contract revenues and profits.

Monetary assets and liabilities in foreign currency are valued using the closing
rate method.  Non-monetary  assets and  liabilities are maintained at historical
rate.  Unrealized  exchange losses are expensed.  Unrealized  exchange gains are
deferred.

Consolidated  financial  statements of  subsidiaries  in foreign  currencies are
translated according to the closing rate method.


<PAGE>


                                                                       CONSO 12.

                                                                    Amounts

VI. B. Future taxation and deferred taxes

Analysis of Deferred tax and latent taxation liabilities
       (Heading 168 of the liabilities)                                 -

  Future  taxation (by  application  of Article 35 of the
   Royal Decree of 8th October 1976, inserted by the Royal
   Decree of 30th December 1991)                                        -

  Deferred taxes (by application of Article 40 of the
   Royal Decree of 6th March 1990)                                      -

Detailed explanation on the methods applied in determining deferred
taxes (deferral  method, liability method,...)

                           N/A


<PAGE>


                                                                       CONSO 13.

                                                                         Amounts

VII. STATEMENT OF FORMATION EXPENSES  (Heading 20 of the assets)

    Net carrying value as at the end of the preceding period
    Movements of the period:                                      Not applicable
    o  New expenses incurred
    o  Depreciation                                  (-)
    o  Translation differences                    (+)(-)
    o  Other                                      (+)(-)
    Net carrying value at the end of the period

Of which: - Expenses of formation or capital increase, loan issue expenses,
              reimbursement premium and other formation costs
          - Reorganization costs


<PAGE>


                                                                       CONSO 14.

VIII. STATEMENT OF INTANGIBLE ASSETS
<TABLE>
<CAPTION>

                                                                1. Research and         2. Concessions, patents
                                                               development expenses          licenses, etc.
a) ACQUISITION COST
<S>                                                                <C>                           <C>

   As at the end of the preceding period                           285,744                       18,607
   Movements during the period:                                                                     216
   o  Acquisitions, including fixed assets, own production          30,898
   o  Sales and disposals                             (-)          (91,780)
   o  Transfers from one heading to another        (+)(-)
   o  Translation differences                      (+)(-)
   o  Other movements
   At the end of the period                                        224,862                       18,823
                                                                   -------                       ------

c) DEPRECIATION AND AMOUNTS WRITTEN DOWN

   As at the end of the previous period                            234,564                       17,779
   Movements during the period:
   o  Recorded                                                      30,879                          853
   o  Written back as superfluous                     (-)
   o  Acquisitions from third parties
   o  Written down after sales and disposals          (-)          (91,780)
   o  Transfers from one heading to another        (+)(-)
   o  Translation differences                      (+)(-)
   o  Other movements
   At the end of the period                                        173,663                       18,632
                                                                   -------                       ------
d) NET CARRYING VALUE AT THE END
     OF THE PERIOD                                   (a)-(c)        51,199                          191
                                                                    ======                       ======
</TABLE>

<TABLE>
<CAPTION>
                                                                  3. Goodwill           4. Advance payments
<S>                                                                   <C>                          <C>
a) ACQUISITION COSTS
   As at the end of the preceding period                              None                         None
   Movements during the period:
   o  Acquisitions, including fixed assets, own production
   o  Sales and disposals                             (-)
   o  Transfers from one heading to another        (+)(-)
   o  Translation differences                      (+)(-)
   o  Other movements:
   At the end of the period:

c) DEPRECIATION  AND AMOUNTS WRITTEN DOWN As at the end of the preceding  period
   Movements during the period:
   o  Recorded
   o  Written back as superfluous                     (-)
   o  Acquisitions from third parties
   o  Written down after sales and disposals          (-)
   o  Transfers from one heading to another        (+)(-)
   o  Translation differences                      (+)(-)
   o  Other movements
   At the end of the period
   d) NET CARRYING VALUE AT THE END OF THE PERIOD (a)-(c)
</TABLE>

<PAGE>
                                                                       CONSO 15.

IX.   STATEMENT OF TANGIBLE FIXED ASSETS
<TABLE>
<CAPTION>
                                                             1. Land and   2. Plant, machinery  3. Furniture and
                                                               Buildings       and equipment          vehicles
<S>                                                              <C>             <C>                <C>
a) ACQUISITION COST
   As at the end of the preceding period:                        79,437          134,579            36,749
   Movements during the period:
   o  Acquisitions, including fixed assets, own construction        188            3,067             5,291
   o  Sales and disposals                           (-)                                             (3,216)
   o  Transfers from one heading to another      (+)(-)                                                380
   o  Translation differences                    (+)(-)
   o  Other movements
   At the end of the period                                      79,625          137,646            39,204
                                                                 ------          -------            ------

b) REVALUATION SURPLUSES
   As at the end of the preceding period                         20.220                -                 -
   Movements during the period:
   o  Recorded
   o  Acquisitions from third parties
   o  Reversals                                     (-)
   o  Transfers from one heading to another      (+)(-)
   o  Translation differences                    (+)(-)
   o  Other movements
   At the end of the period                                      20,220                 -                -
                                                                 ------           -------           ------

c) DEPRECIATION AND AMOUNTS WRITTEN DOWN
   As at the end of the preceding period                         59,367          120,703            33,498
   Movements during the period:
   o  Recorded                                                    3,959            8,012             3,276
   o  Written back as superfluous                   (-)
   o  Acquisitions from third parties
   o  Written down after sales and disposals        (-)                                             (2,753)
   o  Transfers from one heading to another      (+)(-)                                                380
   o  Translation differences.                   (+)(-)
   o  Other movements
   At the end of the period                                      63,326          128,715            34,401
                                                                 ------          -------            ------
d) NET CARRYING VALUE AT THE END
   OF THE PERIOD                               (a)+(b)-(c)       36,519            8,931             4,803
                                                                 ======          =======             =====
</TABLE>


<PAGE>
                                                                       CONSO 16.

IX. STATEMENT OF TANGIBLE FIXED ASSETS
<TABLE>
<CAPTION>
                                                         4. Leasing and          5. Other         6. Assets under
                                                      other similar rights    tangible assets     construction and
                                                                                                  advance payments
<S>                                                           <C>
a) ACQUISITION COST

   As at the end of the preceding period                      380
   Movements during the period:
   o  Acquisitions, including fixed assets, own construction
   o  Sales and disposals                         (-)
   o  Transfers from one heading to another    (+)(-)        (380)
   o  Translation differences                  (+)(-)
   o  Other movements
   At the end of the period                                     0

b) REVALUATION SURPLUSES
   As at the end of the preceding period
   Movements during the period:
   o  Recorded
   o  Acquisitions from third parties
   o  Reversals                                   (-)
   o  Transfers from one heading to another    (+)(-)
   o  Translation differences                  (+)(-)
   o  Other movements
   At the end of the period

c) DEPRECIATION AND AMOUNTS WRITTEN DOWN
   As at the end of the preceding period
   Movements during the period:                               380
   o  Recorded
   o  Written back as superfluous                 (-)
   o  Acquisitions from third parties
   o  Written down after sales and disposals      (-)
   o  Transfers from one heading to another    (+)(-)        (380)
   o  Translation differences                  (+)(-)
   o  Other movements
   At the end of the period

d) NET CARRYING VALUE AT THE END OF THE
    PERIOD                                (a)+(b)-(c)           0
                                                              ===

   Of which: o  Land and buildings
             o  Plant, machinery and equipment
             o  Furniture and vehicles
</TABLE>


<PAGE>


                                                                       CONSO 17.

X. STATEMENT OF FINANCIAL FIXED ASSETS
<TABLE>
<CAPTION>

      1. Participating interests                                1. Enterprises              2. Other
                                                                 accounted for              enterprises
                                                                   using the
                                                                 equity method
<S>                                                                        <C>                <C>
a) ACQUISITION COST
   As at the end of the preceding period                                   -                  272,222
   Movements during the period:
   o  Acquisitions                                                                                951
   o  Sales and disposals                        (-)                                         (265,799)
   o  Transfers from one heading to another   (+)(-)
   o  Translation differences                 (+)(-)
   At the end of the period                                                                     7,374

b) REVALUATION SURPLUSES
   As at the end of the preceding period
   Movement during the period:
   o  Recorded
   o  Acquisitions from third parties
   o  Reversals                                  (-)
   o  Translation differences                 (+)(-)
   o  Translations from one heading to another(+)(-)
   At the end of the period

c) AMOUNTS WRITTEN DOWN
   As at the end of the preceding period
   Movements during the period:
   o  Recorded
   o  Written back as superfluous                (-)
   o  Acquisitions from third parties
   o  Written down after sales and disposals     (-)
   o  Translation differences                 (+)(-)
   o  Translations from one heading to another(+)(-)
   At the end of the period

d) UNCALLED AMOUNTS
   As at the end of the previous period
   Movements during the period                (+)(-)
   At the end of the period

e) MOVEMENTS IN THE CAPITAL AND RESERVES OF THE ENTERPRISES
    ACCOUNTED FOR USING THE EQUITY METHOD        (+)(-)
   o  Share in the result for the financial period
   o  Elimination of dividends regarding those participating interests
   o  Other movements in the capital and reserves
   NET CARRYING VALUE AT THE END OF THE PERIOD
        (a) + (b) - (c) - (d) +/- (e)                                                           7,374
                                                                                                =====
</TABLE>


<PAGE>


                                                                   CONSO 17. bis
X. STATEMENT OF FINANCIAL FIXED ASSETS (continued)
<TABLE>
<CAPTION>
         2. Amounts receivables                                 1. Enterprises              2. Other
                                                                 accounted for              enterprises
                                                                   using the
                                                                 equity method
<S>                                                                    <C>
   NET CARRYING VALUE AT THE END OF THE PERIOD                         4,182
   Movements during the period:
   o  Additions                                                          370
   o  Reimbursements                             (-)                    (420)
   o  Amounts written down                       (-)
   o  Amounts written back
   o  Translation differences                 (+)(-)
   o  Other                                   (+)(-)
   NET CARRYING VALUE AT THE END OF THE PERIOD                         4,132
                                                                       =====
   ACCUMULATED AMOUNTS WRITTEN DOWN AT THE END
   OF THE PERIOD
</TABLE>


<PAGE>


                                                                       CONSO 18.

XI. STATEMENT OF CONSOLIDATED RESERVES

                                                                         Amounts

Consolidated reserves at the end of the previous
        financial period                                (+)(-)           22,968
  Movements:
  Shares of the group in the consolidated income        (+)(-)          175,034
  Other movements:                                      (+)(-)
   (breakdown of the meaningful amounts not approportioned
    to the share of the group in the consolidated result)
  Dividend distribution                                                 (24,819)
  Transfer of revaluation surplus                                        19,944
                                                                         ------
Consolidated reserves at the end of the financial period(+)(-)          193,127
                                                                        =======

XII. STATEMENT OF CONSOLIDATION DIFFERENCES AND DIFFERENCES RESULTING FROM THE
     APPLICATION OF THE EQUITY METHOD
     (Heading 9920 of the assets, Heading 9911 of the liabilities)
<TABLE>
<CAPTION>
                                                       Consolidation differences      Differences resulting from
                                                                                   application of the equity method
                                                     1. Positive     2. Negative     3. Positive       4. Negative
                                                     -------------------------------------------------------------
NET CARRYING VALUE AT THE END
OF THE PRECEDING PERIOD
<S>                                                                             <C>
Movements during the period:                                                    Not applicable
 o  Arising from an increase of the
    percentage held
 o  Arising from a decrease of the
    percentage held
 o  Write-downs
 o  Differences transferred to the
    income statements
 o  Other modifications

NET CARRYING VALUE AT THE END OF
THE PERIOD
</TABLE>


<PAGE>


                                                                       CONSO 19.

XIII. STATEMENT OF AMOUNTS PAYABLE

A. ANALYSIS OF THE AMOUNTS ORIGINALLY PAYABLE AFTER ONE YEAR ACCORDING TO THEIR
   RESIDUAL TERM
<TABLE>
<CAPTION>
                                                           AMOUNTS PAYABLE WITH A RESIDUAL TERM OF
                                                           ---------------------------------------
                                                  1. not more than 1    2. between 1 and     3. over 5 years
                                                         year                5 years
<S>                                                     <C>                   <C>                  <C>

Financial debts                                         46,676                68,670               -
                                                        ------                ------
    1. Subordinated loans                               16,200                48,600               -
    2. Unsubordinated debentures
    3.Leasing and other similar obligations                322                   209               -
    4. Credit institutions                              30,154                19,861               -
    5. Other loans

Trade debts                                                  -                     -               -

    1. Suppliers
    2. Bills of exchange payable

Advances received on contracts in progress                   -                     -               -

Other amounts payable                                                         26,823               -
                                                        ------                ------             ---
    TOTAL                                               46,676                95,493               -
                                                        ======                ======             ===
</TABLE>

B.  AMOUNTS PAYABLE, OR THE PORTION THEREOF, WHICH GUARANTEED BY REAL GUARANTEES
    GIVEN OR IRREVOCABLY PROMISED  ON  THE ASSETS OF THE ENTERPRISES INCLUDED IN
    THE CONSOLIDATION
                                                   Financial period

Financial debts                                         12,531
                                                        ------
    1. Subordinated loans
    2. Unsubordinated debentures
    3. Leasing and other similar obligations               531
    4. Credit institutions                              12,000
    5. Other loans

Trade debts                                                  -
    1. Suppliers
    2. Bills of exchange payable

Advances received on contracts in progress                   -

Taxes, remuneration and social security payable              -
    1. Taxes
    2. Remuneration and social security

Other amounts payable

    TOTAL                                               12,531
                                                        ======


<PAGE>


                                                                       CONSO 20.

XIV.    RESULT

     A. NET TURNOVER (Heading 70 of the income statement)
        A1.  Analysis by categories,  for the financial  period and the previous
             financial  period,  of activity  and  geographical  markets,  to be
             disclosed  in an  annex  to the  standard  form in so far as  these
             categories and markets,  from the point of view of the organization
             of the sale of goods and the provision of services  falling  within
             the  ordinary  activities  of  the  enterprises   included  in  the
             consolidation show substantial differences one from another.

                                                                   Period

        A2. Aggregate turnover of the group in Belgium             402,740
             (item 70 of the income statement)


     B. AVERAGE NUMBER OF PERSONS EMPLOYED

       in units, AND PERSONNEL CHARGES,

     B1. Fully consolidated enterprises

       B11.Average number of persons employed           116
                                                        ---
           Workers                                       38
           Employees                                     69
           Management personnel                           6
           Other persons                                  3
       B12. Personnel charges
           (Heading 62 of the income statement)
           Remuneration's and social charges                       210,956
           Pensions
       B13.Average number of persons employed in Belgium
             by enterprises of the group                 62

     B2. Proportionally consolidated enterprises         N/A

       B21.Average number of persons employed
           Workers
           Employees
           Management personnel
           Other persons
       B22. Personnel charges
           (Heading 62 of the income statement)
           Remuneration's and social charges
           Pensions.
       B23.Average number of persons employed in Belgium
             by enterprises of the group

 .




<PAGE>


                                                                       CONSO 21.

                                                                   Period

C. EXTRAORDINARY RESULTS

    C1. Analysis of the OTHER EXTRAORDINARY INCOME
        (Heading 764/9), if it involves significant amounts

    C2. Analysis of the OTHER EXTRAORDINARY COSTS
        (Heading 664/8), if it involves significant amounts

        Expenses related to sale of participation                  13,793
                                                                   ======
        Redundancy costs                                            7,074
                                                                    =====


D. INCOME TAXES (Heading 67/77)

    D1. Difference between the tax charged in the consolidated
        income statement for the period and the preceding
        periods and the amount of the tax paid or payable
        in respect of those periods, provided that this
        difference is material for the purposes of future
        taxation
    D2. Effect of  extraordinary  results on the amount
        of income  taxes on the current period                     (8,416)
                                                                   ======



<PAGE>


                                                                       CONSO 22.

XV. RIGHTS AND COMMITMENTS NOT REFLECTED IN THE BALANCE SHEET,

                                                                     Period

   A. 1.Amount of personal guarantees, given or irrevocably
        promised  by  the  enterprises  included   in   the
        consolidation, as security for third parties' debts
        or commitments

     2. Amount of real guarantees, given or irrevocably
        promised  by  the enterprises included  in  the
        consolidation on their own  assets, as security
        for debts and commitments:

            of enterprises included in the consolidation              12,000
            of third parties                                               -

     3. Amounts of goods  and values, held  by third parties
        in their own name but at risk to and for the benefit
        of the enterprises included in the consolidation not
        reflected in the balance sheet

     4. a) Commitments to acquire fixed assets
        b) Commitments to dispose of fixed assets

     5. a) Rights from transactions:
          -      to interest rates
          -      to exchange rates
          -      to prices of raw materials or goods
                 purchased for resale
          -      to other similar transactions
        b) Commitments from transactions:
          -      to interest rates
          -      to exchange rates
          -      to prices of raw materials or goods
                 purchased for resale
          -      to other similar transactions

  B. Commitments relating to technical guarantees, in respect of sales or
     services already provided
                                      NONE


  C. Significant litigation and other significant commitments

         Since 1997 the company has a litigation with the tax authorities
         regarding a loss realized on the sale of bonds reimbursable in shares.
         The  Ministry of Finance refuses the tax deduction of an amount of
         53,354.834 BEF and qualifies the loss on bonds as a reduction in
         value of shares.

         The company has  introduced  a complaint as of August 31, 1998 on which
         no answer has been received as of today.  Expecting a positive outcome,
         the Board of  Directors  has decided not to record a provision  for the
         outstanding risk estimated at 30 million BEF.

  D. Commitments with respect to retirement and survivors' pensions in favor of
     their personnel or executives,  at  the expense of the enterprises included
     in the consolidation
                                      NONE





<PAGE>


                                                                       CONSO 23.

XVI. RELATIONSHIPS WITH AFFILIATED ENTERPRISES AND ENTERPRISES LINKED BY
     PARTICIPATING INTERESTS BUT NOT INCLUDED IN THE CONSOLIDATION
<TABLE>
<CAPTION>

                                   1. AFFILIATED ENTERPRISES   2. ENTERPRISES LINKED WITH
                                                                 PARTICIPATING INTERESTS
                                         Period                           Period
<S>                                      <C>

1. FINANCIAL FIXED ASSETS
   o Participating interests and
     shares                              7,374
                                         -----

2. AMOUNTS RECEIVABLE                    6,099
                                         -----
   o After one year                          -
   o within one year                     6,099
3. CURRENT INVESTMENTS
   o Shares                                  -
   o Amounts receivable                      -
4. AMOUNTS PAYABLE                       6,765
                                         -----
   o After one year                          -
   o within one year                     6,765
</TABLE>


                                                          AFFILIATED ENTERPRISES

                                                                   Period

5. PERSONAL AND REAL GUARANTEES given or irrevocably
   promised, as security of debts or promised, as security of
   debts or commitments of affiliated enterprises

6. OTHER SIGNIFICANT FINANCIAL COMMITMENTS

7. FINANCIAL RESULTS
   Income from financial fixed assets                                872
   Income from current assets
   Other financial income
   Interest and other debt charges
   Other financial charges


XVII. FINANCIAL RELATIONSHIPS WITH DIRECTORS OR MANAGERS OF THE CONSOLIDATION
      ENTERPRISE

  A. Total amount of remuneration  granted in respect of their  responsibilities
     in the  consolidation  enterprise,  its  subsidiaries  and  its  affiliated
     enterprises,  including  the  amounts  in respect  of  retirement  pensions
     granted to former directors or managers
                                                None

  B. Total  amount  of  advances  and  credits  granted  by  the   consolidating
     enterprise, by a subsidiary or by an associated enterprise

                                                None


<PAGE>


                 UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL DATA
                              BASIS OF PRESENTATION


The following  unaudited  pro forma  consolidated  financial  data for Frequency
Electronics,  Inc. is based on FEI's historical financial statements adjusted to
reflect the  acquisition  of Gillam S.A. The  unaudited  pro forma  consolidated
statement  of  operations  is  presented  for the year  ended  April  30,  2000,
including  the results of  continuing  operations  for Gillam for the year ended
March 31, 2000,  Gillam's fiscal year end. The statement of operations  reflects
the acquisition as if it had occurred as of May 1, 1999. The unaudited pro forma
balance sheet reflects the Gillam  acquisition as of April 30, 2000 and uses the
March 31, 2000 consolidated  balance sheet of Gillam. For both the balance sheet
and the statement of operations,  the historical  financial statements of Gillam
have been  adjusted  and  reclassified  to conform  with US  generally  accepted
accounting principles.

The Gillam acquisition was consummated pursuant to the terms of a Share Purchase
Agreement  dated as of August 29, 2000.  Under terms of the agreement,  FEI paid
$8,400,264  in cash and issued  154,681  shares of common  stock to acquire  the
outstanding  stock of Gillam.  Based upon the market value of FEI's common stock
on July 25, 2002, the Share  Purchase  Agreement may require FEI to issue to the
Gillam shareholders up to 35,000 additional shares of FEI common stock.  Because
the shares issued to the Gillam  shareholders are restricted  shares,  they have
been  valued at  approximately  65% of the  average  market  price of FEI common
stock, as quoted on the American Stock Exchange,  for the day immediately  prior
to,  the  day  of,  and  the  day  immediately  after  the  announcement  of the
acquisition.  In addition, FEI paid approximately $470,000 in direct transaction
costs. Thus, the total purchase price is approximately as follows:

                                      (in thousands)
      Cash paid for Gillam shares                           $ 8,400
      Fair value of restricted shares issued                  3,465
      Direct transaction costs                                  470
                                                          ---------
               Total purchase price                         $12,335
                                                            =======


The purchase price will be allocated as follows:

      Net assets acquired                                   $ 7,774
      Allocation to tangible and intangible assets            4,561
                                                           --------
                                                            $12,335
                                                            =======

The allocation to certain tangible assets, such as buildings and inventory,  and
to certain  intangible  assets such as patents,  the customer base and goodwill,
will be based upon a valuation which has not yet been completed. For purposes of
the pro forma presentation,  the entire $4,561,000 excess of purchase price over
net assets  acquired has been  classified as goodwill and is amortized over a 15
year  period.  Once the  valuation  process is  complete,  this  amount  will be
reclassified and the actual  amortization may differ from the amount used in the
pro forma statement of operations.

The pro forma  adjustments are based upon available  information and assumptions
management  believes are reasonable under the  circumstances.  The unaudited pro
forma  consolidated  financial  data and  accompanying  notes  should be read in
conjunction with the historical audited and unaudited  financial  statements and
related notes of Frequency  Electronics and the historical audited  consolidated
financial statements and related notes of Gillam S.A., as presented elsewhere in
this Form 8K/A.  The pro forma  financial  data does not purport to present what
actual results of operations or actual financial position would have been if the
transaction  described  above in fact  occurred  on such dates or to project the
results of operations or financial position for any future period or date.


<PAGE>


                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

                                 April 30, 2000

                                   -----------
<TABLE>
<CAPTION>

              :                             Frequency       Company acquired subsequent
                                           Electronics           to April 30, 2000
                                           Historical       Historical      Adjustment      Pro Forma

         ASSETS                                               (US $ in thousands)
<S>                                         <C>              <C>             <C>     <C>     <C>

Current assets:

    Cash and cash equivalents               $ 4,994          $   300           (470) a       $ 4,824

    Marketable securities                    36,013            3,301         (8,400) b        30,914

    Accounts receivable, net                  9,590            5,499                          15,089

    Inventories                              13,307            4,221                          17,528

    Deferred income taxes                     1,940                -                           1,940

    Prepaid expenses and other                1,329               49                           1,378
                                            -------          -------         ------          -------

           Total current assets              67,173           13,370         (8,870)          71,673

Property, plant and equipment, at cost,
      less accumulated depreciation and
      amortization                            9,040              786                           9,826

Intangible assets                                 -                -          4,561  c         4,561

Deferred income taxes (Note 12)                 600              690                           1,290

Other assets                                  4,034              272                           4,306
                                            -------          -------         ------          -------

           Total assets                     $80,847          $15,118         (4,309)         $91,656
                                            =======          =======         ======          =======


<FN>

-------------------------
NOTES and Assumptions

a-   Payment of direct transaction costs.
b-   Cash and marketable securities redeemed to acquire 70% of Gillam shares
c-   Record  excess of  purchase  price over net assets  acquired  as  goodwill,
     subject  to  allocation  to other  assets  when the  valuation  process  is
     completed.
</FN>
</TABLE>

                                    Continued


<PAGE>


                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

                                 April 30, 2000

                                   (Continued)
                                   -----------
<TABLE>
<CAPTION>

                                               Frequency       Company acquired subsequent
                                               Electronics           to April 30, 2000
                                               Historical       Historical      Adjustment      Pro Forma

   LIABILITIES AND STOCKHOLDERS' EQUITY                           (US $ in thousands)
<S>                                             <C>              <C>             <C>     <C>     <C>

Current liabilities:

    Current maturities of long-term debt        $     -          $ 1,432                         $ 1,432

    Accounts payable - trade                      1,019            1,657                           2,676

    Accrued liabilities                           3,190            1,172                           4,362

    Dividend payable                                799                -                             799

    Deferred income and other                         -              340                             340
                                                -------          -------                         -------

              Total current liabilities           5,008            4,601                           9,609

Long-term debt     -                              1,626                                            1,626

Deferred compensation                             5,276              112                           5,388

Other liabilities                                11,573              800                          12,373
                                                -------          -------                         -------

                                                 21,857            7,139                          28,996
                                                -------          -------                         -------

Minority interest in subsidiary                                      205                             205

Stockholders' equity:
  Preferred stock - authorized 600,000 shares
       of $1.00 par value; no shares issued           -                                                -

  Common stock - authorized 20,000,000 shares
       of $1.00 par value; issued                 9,009            2,700            155  d         9,164
                                                                                 (2,700) e

  Additional paid-in capital                     37,929            1,538          3,310  d        41,239
                                                                                 (1,538) e

  Retained earnings                              17,239            3,536         (3,536) e        17,239
                                                -------          -------         ------          -------
                                                 64,177            7,774         (4,309)          67,642

  Other stockholders' equity accounts            (5,187)                                          (5,187)
                                                -------                                          -------
       Total stockholders' equity                58,990            7,774         (4,309)          62,455
                                                -------          -------         ------          -------
 Total liabilities and stockholders' equity     $80,847          $15,118        ($4,309)         $91,656
                                                =======          =======         ======          =======

<FN>
-------------------------
NOTES and Assumptions

d-  Issuance of 154,681 shares to acquire 30% of Gillam shares
e-  Elimination of pre-acquisition Gillam equity accounts
</FN>
</TABLE>


<PAGE>


                UNAUDITED PRO FORMA CONSOLIDATED INCOME STATEMENT

                            Year ended April 30, 2000
<TABLE>
<CAPTION>

                                                           Frequency       Company acquired subsequent
                                                          Electronics           to April 30, 2000
                                                          Historical       Historical      Adjustment      Pro Forma

                                                              (In thousands of US $, except share data)
<S>                                                        <C>              <C>              <C>      <C>   <C>

Net sales                                                  $26,535          $15,777                         $42,312
                                                           -------          -------                         -------
Cost of sales                                               14,884           10,700                          25,584
Selling and administrative expenses                          5,275            3,021                           8,296
Amortization of intangible assets                                -                -            304    f         304
Research and development expenses                            5,368              723                           6,091
                                                           -------          -------          -----          -------
      Total operating expenses                              25,527           14,444            304           40,275
                                                           -------          -------          -----          -------
          Operating profit                                   1,008            1,333           (304)           2,037

Other income (expense):
      Investment income                                      3,929              141           (490)   g       3,580
      Interest expense                                        (306)            (386)                           (692)
      Other, net                                              (207)               -                            (207)
                                                           -------          -------          -----          -------

Earnings from continuing operations before
provision (benefit) for income taxes                         4,424            1,088           (794)           4,718

Provision (benefit) for income taxes                         1,280              210           (140)   h       1,350
                                                           -------          -------          -----          -------

Net earnings from continuing operations
   before minority interest                                  3,144              878           (654)           3,368

Minority interest in subsidiary                                                  16                              16
                                                           -------          -------          -----          -------

Income from continuing operations                          $ 3,144          $   862          ($654)         $ 3,352
                                                           =======          =======          =====          =======

Income from continuing operations per common share:
      Basic                                                $ 0.41                                            $ 0.43
                                                           ======                                            ======
      Diluted                                              $ 0.39                                            $ 0.41
                                                           ======                                            ======

Average shares outstanding:
      Basic                                                7,673,497                         154,681  i     7,828,178
                                                           =========                         =======        =========
      Diluted                                              8,043,727                         154,681  i     8,198,408
                                                           =========                         =======        =========
<FN>

-------------------------
NOTES and Assumptions

f-   Amortization of goodwill over 15 years. Where possible, the excess purchase
     price  will  be  allocated  to  certain  assets  and  liabilities  but  the
     evaluation process has not yet been completed.
g-   Reduced investment income due to assumed cash  payments of $8.87 million on
     May 1, 1999.
h-   Tax effect of lower investment  income
i-   Assumes 154,681 shares issued  in connection  with  the  Gillam acquisition
     were outstanding  since May 1, 1999.
</FN>
</TABLE>


<PAGE>


                                   Signatures

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

                                            Frequency Electronics, Inc.

                                            By: /s/ Alan Miller
                                            -------------------
                                                Alan Miller
                                                Treasurer and
                                                Chief Financial Officer

Date:  November 27, 2000
<PAGE>
                                                                    Exhibit 23.1


                         CONSENT OF STATUTORY AUDITORS

We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statement  on Form S-8 (No.  333-42233)  of Frequency  Electronics,  Inc. of our
report dated  November 15, 2000 relating to the  financial  statements of Gillam
S.A.,   which  appears  in  the  Current  Report  on  Form  8-K/A  of  Frequency
Electronics, Inc. dated September 13, 2000.


S.c.P.R.L. RENOUPREZ, LABILLE & Co.

/s/ F. Daerden
--------------
Frederic Daerden
Statutory Auditor

Liege, Belgium
November 27th, 2000



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