LOGIMETRICS INC
SB-2, 1998-04-30
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: LITTLEFIELD ADAMS & CO, DEF 14A, 1998-04-30
Next: CGM CAPITAL DEVELOPMENT FUND, 497J, 1998-04-30



                                                    Registration No. 333-


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

   Delaware                             3663                       II-217170
(State or other jurisdiction of  (Primary Standard Industrial   (I.R.S. Employer
 incorporation or organization)  Classification Code Number) Identification No.)

                    50 Orville Drive, Bohemia, New York 11716
                                 (516) 784-4110
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)

                           Norman M. Phipps, President
                                LogiMetrics, Inc.
                    50 Orville Drive, Bohemia, New York 11716
                                 (516) 784-4110
          (Name and address, including zip code, and telephone number,
                   including area code, of agent for service)

                                    Copy to:
                             John D. Hogoboom, Esq.
                              Lowenstein Sandler PC
                              65 Livingston Avenue
                           Roseland, New Jersey 07068
                                 (973) 597-2500

     Approximate date of commencement of proposed sale to the public:  From time
to time after the Registration  Statement becomes effective as determined by the
Selling Securityholders.

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

<TABLE>
<CAPTION>


                         CALCULATION OF REGISTRATION FEE
- --------------------------------- ------------------ -------------- ----------------
<S>                             <C>              <C>             <C>            <C> 
                                                 Proposed        Proposed
                                                 Maximum         Maximum
                                   Amount        Offering        Aggregate       Amount of
  Title of Securities               to be          Price          Offering       Registration 
  to be Registered                Registered      Per Unit          Price            Fee
- ---------------------            --------------- -------------- ------------------ --------------
- ---------------------            --------------- -------------- ------------------ --------------

Common Stock, $.01 par value      62,477,446 (1)   $0.72 (2)      $44,983,761       $15,512

Series A 12% Cumulative Convertible
Redeemable Preferred Stock             30        $50,000 (2)      $ 1,500,000          $518

<PAGE>

Amended and Restated Common 
Stock Purchase Warrants - Series A   600,000       $0.25 (3)      $   150,000           (4)

Amended and Restated Common Stock 
Purchase Warrants - Series B       1,500,000        $0.25 (3)     $   375,000           (4)

Common Stock Purchase 
  Warrants - Series C              2,542,380        $0.01 (3)        $25,424           (4)

Common Stock Purchase 
  Warrants - Series D              1,933,970        $0.01 (3)        $19,340           (4)

Common Stock Purchase 
  Warrants - Series E              1,000,000        $0.40 (3)       $400,000           (4)

Common Stock Purchase 
  Warrants - Series F                667,040        $0.50 (3)       $333,520           (4)

Common Stock Purchase 
  Warrants - Series G              9,350,000        $0.50 (3)     $4,675,000           (4)

Common Stock Purchase 
  Warrants - Series H              1,433,333        $0.60 (3)       $860,000           (4)

Common Stock Purchase 
  Warrants - Series I                716,667       $1.125 (3)       $806,251           (4)

         Total:                                                                    $16,030
===========================================================================================
</TABLE>

(1)  Pursuant to Rule 416 under the  Securities  Act of 1933,  as amended,  this
     Registration  Statement also covers such additional  shares of Common Stock
     as may be issuable pursuant to certain anti-dilution adjustments.

(2)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457(c) under the  Securities  Act of 1933, as amended,  on
     the basis of the average of the bid and asked  prices for a share of Common
     Stock as reported on the OTC Bulletin Board on April 27, 1998.

(3)  Calculated pursuant to Rule 457(g)(1).

(4)  Pursuant to Rule 457(g) under the  Securities  Act of 1933, as amended,  no
     separate  registration  fee is  required  to be paid  with  respect  to the
     Warrants registered hereby.

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

     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 the
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.

<PAGE>


                   SUBJECT TO COMPLETION, DATED APRIL 30, 1998

PROSPECTUS

                                LOGIMETRICS, INC.
                        62,477,446 Shares of Common Stock
         Amended and Restated Common Stock Purchase Warrants - Series A
         Amended and Restated Common Stock Purchase Warrants - Series B
                    Common Stock Purchase Warrants - Series C
                    Common Stock Purchase Warrants - Series D
                    Common Stock Purchase Warrants - Series E
                    Common Stock Purchase Warrants - Series F
                    Common Stock Purchase Warrants - Series G
                    Common Stock Purchase Warrants - Series H
                    Common Stock Purchase Warrants - Series I
   28 Shares of Series A 12% Cumulative Convertible Redeemable Preferred Stock


     This Prospectus relates to (i) 62,477,446 shares of common stock, par value
$.01 per share ("Common  Stock"),  of LogiMetrics,  Inc. (the  "Company"),  (ii)
Amended  and  Restated  Common  Stock  Purchase  Warrants  - Series A ("Series A
Warrants"), (iii) Amended and Restated Common Stock Purchase Warrants - Series B
("Series B Warrants"), (iv) Common Stock Purchase Warrants - Series C ("Series C
Warrants"), (v) Common Stock Purchase Warrants - Series D ("Series D Warrants"),
(vi) Common  Stock  Purchase  Warrants - Series E ("Series E  Warrants"),  (vii)
Common Stock Purchase  Warrants - Series F ("Series F Warrants"),  (viii) Common
Stock  Purchase  Warrants - Series G ("Series G  Warrants"),  (ix) Common  Stock
Purchase  Warrants - Series H ("Series H Warrants"),  (x) Common Stock  Purchase
Warrants - Series I ("Series I Warrants")  (collectively,  the "Warrants"),  and
(xi) 28 shares  of  Series A 12%  Cumulative  Convertible  Redeemable  Preferred
Stock,  stated  value  $50,000  per share (the  "Series A  Preferred  Stock and,
together with the Common Stock and the Warrants,  the "Securities").  Certain of
the  Securities are to be offered and sold from time to time for the accounts of
the selling  securityholders  set forth herein (the "Selling  Securityholders").
Included in the  Securities are certain  Optional  Securities (as defined below)
which may be offered and sold by the Selling  Securityholders  in the event they
are acquired from the Company. In addition,  this Registration  Statement covers
an aggregate of 19,743,390  shares of Common Stock which may be offered and sold
from time to time by the Company  upon  exercise of the  Warrants by the holders
thereof, including Warrants included in the Optional Securities.

     Certain of the Securities  being offered hereby are being registered at the
Company's expense pursuant to contractual obligations of the Company incurred in
connection with private  placements  under Section 4(2) of the Securities Act of
1933, as amended (the "Securities  Act"). Such private  placements  involved the
sale by the  Company  to the  Selling  Securityholders  of an  aggregate  of (i)
22,061,973 shares of Common Stock; (ii) $2,750,000 in aggregate principal amount
of  the  Company's  Class  A 13%  Senior  Subordinated  Convertible  Pay-in-Kind
Debentures due July 29, 1999 (the "Class A  Debentures"),  which are convertible
into an aggregate of  6,600,000  shares of Common  Stock,  (iii)  $1,500,000  in
principal  amount of the  Company's  Amended  and  Restated  Class B 13%  Senior
Subordinated  Convertible Pay-in-Kind Debentures due July 29, 1999 (the "Class B
Debentures" and together with the Class A Debentures,  the "Debentures"),  which
are  convertible  into an aggregate of 2,542,380  shares of Common  Stock,  (iv)
$300,000 in aggregate principal amount of the Company's Amended and Restated 12%
Convertible  Subordinated Debentures which have been converted into an aggregate
of 1,200,000  shares of Common Stock,  (v) 30 shares of the  Company's  Series A
Preferred Stock, which were convertible into an aggregate of 2,830,200 shares of
Common Stock,  (vi) Series A Warrants to purchase an aggregate of 600,000 shares
of Common Stock at an exercise  price of $0.25 per share  (subject to adjustment
in certain  circumstances),  (vii) Series B Warrants to purchase an aggregate of
1,500,000  shares  of  Common  Stock at an  exercise  price of $0.25  per  share
(subject to  adjustment in certain  circumstances),  (viii) Series C Warrants to
purchase an aggregate of 2,542,380  shares of Common Stock at an exercise  price
of $.01

<PAGE>
per share  (subject  to  adjustment  in certain  circumstances),  (ix)  Series D
Warrants to purchase an  aggregate  of  2,830,200  shares of Common  Stock at an
exercise   price  of  $0.01  per  share   (subject  to   adjustment  in  certain
circumstances),  (x) Series E Warrants  to purchase an  aggregate  of  1,000,000
shares of Common  Stock at an  exercise  price of $0.40  per share  (subject  to
adjustment  in certain  circumstances),  (xi)  Series F Warrants  to purchase an
aggregate of 667,040  shares of Common  Stock at an exercise  price of $0.50 per
share (subject to adjustment in certain circumstances),  (xii) Series G Warrants
to purchase an  aggregate  of  7,350,000  shares of Common  Stock at an exercise
price of $0.50 per share  (subject  to  adjustment  in  certain  circumstances),
(xiii) Series H Warrants to purchase an aggregate of 1,100,000  shares of Common
Stock at an exercise  price of $0.60 per share (subject to adjustment in certain
circumstances),  and (xiv) Series I Warrants to purchase an aggregate of 550,000
shares of Common  Stock at an  exercise  price of $1.125 per share  (subject  to
adjustment in certain circumstances). In addition, the Securities covered hereby
include up to 678,333  shares of Common  Stock  issuable  upon the  exercise  of
options previously granted by the Company to certain former directors,  officers
or  consultants  to the Company  (the  "Options").  The Options  have a weighted
average  exercise  price of $0.42 per share  (subject to  adjustment  in certain
circumstances).

     This  Registration  Statement also covers the offer and sale by the Selling
Securityholders from time to time of the Optional Securities (as defined below).
Such Optional  Securities  consist of (i) up to 2,000,000 shares of Common Stock
issuable  upon  the   conversion  of  Class  A  Debentures   which  the  Selling
Securityholders  have the  right to  acquire  on or  before  July 29,  1998 (the
"Optional  Class A  Debentures"),  (ii) up to  2,000,000  shares of Common Stock
issuable  upon the exercise of  additional  Series G Warrants  which the Selling
Securityholders  have the  right to  acquire  on or  before  July 29,  1998 (the
"Optional  Series G  Warrants"),  (iii) up to  333,333  shares of  Common  Stock
issuable  upon the exercise of  additional  Series H Warrants  which the Selling
Securityholders  have the  right to  acquire  on or  before  July 29,  1998 (the
"Optional  Series H  Warrants"),  and (iv) up to 166,667  shares of Common Stock
issuable  upon the exercise of  additional  Series I Warrants  which the Selling
Securityholders  have the  right to  acquire  on or  before  July 29,  1998 (the
"Optional  Series I Warrants and,  together with the Optional  Series G Warrants
and the Optional Series H Warrants, the "Optional Warrants") (collectively,  the
"Optional Securities").

     The  Securities  to be  offered  and  sold  pursuant  to this  Registration
Statement also covers the offer and sale by the Selling  Securityholders  of (i)
up to 2,968,542  shares of Common Stock which may be issuable upon conversion of
additional  Class A Debentures  issuable in lieu of cash interest payable on the
Class A Debentures and the Optional  Class A Debentures,  and (ii) up to 956,398
shares of Common Stock which may be issuable upon conversion of additional Class
B  Debentures  issuable  in  lieu  of  cash  interest  payable  on the  Class  B
Debentures. See "Selling Securityholders."

     The  Company  will not  receive  any of the  proceeds  from the sale of the
Securities by the Selling Securityholders.  All of the proceeds from the sale of
the Securities will be paid directly to the Selling Securityholders. The Company
will receive the exercise  price with respect to the exercise of any Warrants or
Options  exercised by the holders thereof,  estimated to be  approximately  $7.9
million,  if all of  such  Warrants  and  Options  are  exercised.  The  Company
estimates  that its expenses in connection  with the offering of the  Securities
registered hereby (the "Offering") will be approximately $100,000.

     The Selling Securityholders may sell the Securities registered hereby to or
through  underwriters,  and  also  may sell  the  Securities  directly  to other
purchasers or through agents from time to time in private  transactions,  in the
over-the-counter market or otherwise. See "Plan of Distribution."

     The Common Stock is traded in the over-the-counter  market under the symbol
LGMTA. On April 27, 1998, the average of the bid and asked prices for the Common
Stock as reported  on the OTC  Bulletin  Board was $0.72 per share.  There is no
established trading market for any of the other Securities.

     SEE "RISK FACTORS" ON PAGE 3 FOR CERTAIN FACTORS WHICH SHOULD BE CONSIDERED
BY PROSPECTIVE PURCHASERS OF THE SECURITIES OFFERED HEREBY.


    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES

<PAGE>

       AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                 PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.

                   The date of this Prospectus is April , 1998



<PAGE>


                              AVAILABLE INFORMATION

     The Company has filed with the  Securities  and  Exchange  Commission  (the
"Commission")  in Washington,  D.C. a Registration  Statement on Form SB-2 under
the  Securities  Act  with  respect  to  the  Securities  offered  hereby.  This
Prospectus,  which constitutes part of the Registration Statement, omits certain
of the information contained in the Registration  Statement and the exhibits and
schedules thereto on file with the Commission pursuant to the Securities Act and
the rules and regulations of the Commission thereunder.  Statements contained in
this Prospectus as to the content of any contract or other document  referred to
are not necessarily  complete and in each instance reference is made to the copy
of such  contract  or other  document  filed as an exhibit  to the  Registration
Statement,  and  each  such  statement  is  qualified  in all  respects  by such
reference.  The  Company  is subject to the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act"),  and, in
accordance therewith, files reports, proxy statements and other information with
the  Commission.  Such reports,  proxy  statements and other  information can be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission at Judiciary Plaza,  Room 1024, 450 Fifth Street,  N.W.,  Washington,
D.C. 20549, and at the following Regional Offices of the Commission: Seven World
Trade Center, Suite 1300, New York, New York 10048; and 500 West Madison,  Suite
1400, Chicago,  Illinois 60661. Copies of such material can be obtained from the
public reference  section of the Commission at its principal office at 450 Fifth
Street,  N.W.,  Washington,  D.C.  20549,  at  prescribed  rates,  or  from  the
Commission's Internet web site at http://www.sec.gov.

     The  Company  intends to  furnish  its  stockholders  with  annual  reports
containing audited consolidated financial statements examined by its independent
certified public  accountants and intends to make available to such stockholders
quarterly reports containing unaudited  consolidated  financial  information for
the first three quarters of each fiscal year.

                                      -2-

<PAGE>


                           FORWARD-LOOKING STATEMENTS

     This Prospectus contains  forward-looking  statements within the meaning of
Section 27A of the Securities Act and Section 21E of the Securities Exchange Act
of 1934, as amended (the "Exchange Act"). Such statements  include,  but are not
limited  to,  the  anticipated  development  and growth of the  markets  for the
Company's  products,  the  anticipated  growth in the demand  for the  Company's
products,  the Company's  opportunities  to increase sales through,  among other
things,  the  development  of  new  markets  for  the  Company's  products,  the
development of new products,  the  probability  of the Company's  success in the
sale of its  products  in current or future  markets,  the  potential  effect of
government regulations, the Company's liquidity and capital requirements and the
Company's need for additional working capital.

     Forward-looking   statements   are   inherently   subject   to  risks   and
uncertainties, many of which cannot be predicted with accuracy and some of which
might not even be anticipated.  Future events and actual results,  financial and
otherwise,  could differ  materially  from those set forth in or contemplated by
the forward-looking  statements  contained herein.  Important factors that could
contribute to such differences are set forth below under "Risk Factors."

                                  RISK FACTORS

     The Securities offered hereby involve a high degree of risk. In addition to
the other information  contained in this Prospectus,  the following risk factors
should be considered  carefully in evaluating  the Company,  its business and an
investment in the Securities offered hereby.

History of Losses; Cash Constraints; Ability to Continue as a Going Concern

     The Company  sustained  net losses of $2.5 million and $4.9 million for the
fiscal years ended June 30, 1997 and 1996, respectively,  and had an accumulated
deficit of $8.1  million at December  31,  1997.  In  addition,  the Company had
$212,000 in cash flow from operations during the fiscal year ended June 30, 1997
and used $2.1  million of cash in  operations  during the fiscal year ended June
30,  1996,  as a result of the  Company's  net losses  and the need for  working
capital.  During the six-month  period ended December 31, 1997, the Company used
$248,000 of cash in its  operations.  At December 31, 1997, the Company had cash
and cash equivalents of  approximately  $2.8 million.  The Company's  history of
losses and its failure to generate  positive  operating cash flow or to maintain
other sources of working  capital have resulted in  significant  cash  shortages
from time to time. As a result of such cash constraints,  the Company has sought
to reduce  operating  expenses by, among other things,  laying off employees and
consolidating  its New York  facilities.  In  addition,  the  Company has sought
extended  payment  terms from its vendors and has  significantly  curtailed  its
product development and marketing activities.

     As a result of the  Company's  history of losses and its  significant  cash
flow  shortages,  in  connection  with its audit of the  Company's  fiscal  1997
financial statements, Deloitte & Touche LLP, the Company's independent auditors,
issued an opinion that expressed  substantial  doubt about the Company's ability
to continue as a going concern.

     There can be no  assurance  that the  Company  will  ultimately  be able to
achieve or sustain profitable operations. Accordingly, no assurance can be given
that the Company will not suffer additional cash shortages in future periods. If
the Company is unable to generate  sufficient  cash from its operations or other
sources, the Company may not be able to achieve its growth objectives,  may have
to curtail further its marketing and development activities and may be unable to
operate as a going concern.

Risks Related to Change in Business Focus

     Since March 1996,  the Company has sought to direct its business  away from
defense   applications  and  toward  emerging  commercial   opportunities.   See
"Dependence  on LMDS  Market." As a result of this change in business  strategy,
the  Company  has  sustained  significant  losses as the Company has written off
                                       -3-
<PAGE>

obsolete  inventory,  redirected its marketing efforts,  contracted its business
operations,  and  shifted  management  focus to  these  commercial  markets.  In
connection with this change in strategic focus, the Company also has installed a
new senior  management  team. The Company's  current senior  management has only
limited  experience in the markets the Company is seeking to exploit.  There can
be no assurance that the Company will be able to implement  successfully its new
strategic and operational  objectives or that the attainment of those objectives
will result in the  Company's  achieving or  sustaining  a  profitable  level of
operations.  The  Company's  failure to achieve its  strategic  and  operational
objectives  could  have a material  adverse  effect on the  Company's  business,
financial condition and results of operations.

Dependence on and Effects of Government Regulation

     Growth in the Company's business is substantially dependent upon government
regulations  implementing local multipoint distribution services ("LMDS") in the
US and other countries.  Recently, the Federal Communications Commission ("FCC")
conducted an auction to award two  licenses to provide LMDS  services in each of
the 493 basic trading areas ("BTAs") in the United States.  Of the 986 available
license,  864 were  awarded  as a  result  of the  auction.  The  remaining  122
licenses,  mostly in small  and/or  rural  markets,  went  unclaimed  and may be
re-auctioned in the future by the FCC. See "Business--Government Regulation." In
addition, several foreign countries, including Canada, the Philippines, Thailand
and the Republic of Korea,  have reserved spectrum for the provision of services
substantially similar to LMDS and the Company expects other countries will do so
in the near  future.  However,  no assurance  can be given that,  as a result of
either the FCC auction  described above or other  governmental  action, a market
for LMDS equipment  will develop,  or as to the ultimate size of any market that
does develop.  Further, there can be no assurance as to the timing of any market
that does develop of that any market that does develop will be sustained.

     The FCC's current LMDS rules specify that LMDS  licensees may take up to 10
years from the grant of their authorization to provide "substantial  service" to
subscribers.  Accordingly, there can be no assurance that winning bidders in the
FCC auction will purchase LMDS  equipment,  such as the Company's  transmitters,
promptly following  completion of the auction. The failure of winning bidders to
promptly  purchase LMDS equipment from the Company could have a material adverse
effect on the Company's business, financial condition and results of operations.
See "Business--Overview" and "--Government Regulation."

Dependence on LMDS Market

     The Company  believes  that many of the existing  markets for the Company's
TWTAs, other high-power amplifiers and related products are mature. Accordingly,
the Company  anticipates that a significant  portion of the future growth in its
business will come from the sale of equipment for use in the LMDS market and its
future  profitability  is  substantially  dependent on the Company's  ability to
market such equipment  successfully.  There can be no assurance that new markets
for the Company's  products will develop as and when the Company expects or that
the Company will be able to  capitalize on such market  development.  Similarly,
there can be no assurance  that any markets  that do develop will be  sustained.
See "Dependence on and Effects of Government  Regulation"  and  "Business--Sales
and Marketing."

Dependence on Large Orders; Customer Concentrations

     In certain prior fiscal periods,  the Company's  revenues have  principally
consisted, and the Company believes its revenues in future periods will consist,
of orders for equipment from a limited number of customers.  During fiscal 1997,
approximately  54.0% of the Company's  consolidated  revenues came from sales of
transmitters  and related  equipment to  CellularVision  Telecommunications  and
Technologies, L.P. ("CT&T") and its licensees. The Company anticipates that CT&T
and its  licensees  will account for a  substantial  percentage of the Company's
consolidated  revenues during fiscal 1998.  While the number and identity of the
Company's  customers may vary from period to period, the Company is nevertheless
dependent  upon large  orders for a  substantial  portion of its  revenues,  and
expects to remain dependent on such orders for the foreseeable future. There can
be no assurance that the Company will obtain such orders on a consistent  basis.
The  Company's  inability  to obtain  sufficient  large  orders 
                                      -4-
<PAGE>

or to expand its  customer  base could  have a  material  adverse  effect on the
Company's business, financial condition and results of operations.

Relationship with CT&T

     CT&T is a private entity formed for the purpose of developing and licensing
certain  technology for use in the LMDS market.  As such, CT&T is subject to all
of the  uncertainties  and risks  inherent  in a start-up  business  pursuing an
emerging  market  opportunity.   There  can  be  no  assurance  that  CT&T  will
successfully implement its business and operating strategies.

     For the year  ended June 30,  1997,  approximately  54.0% of the  Company's
consolidated  revenues resulted from sales to CT&T. In addition, at December 31,
1997,  approximately $600,000 of orders from CT&T were included in the Company's
backlog,  representing approximately 11.7% of the total backlog as of that date.
At  December  12,  1997,  CT&T was  indebted  to the  Company  in the  amount of
approximately  $3.4 million,  representing  amounts due and owing as a result of
equipment  purchased by CT&T and certain of its affiliates.  While approximately
$3.0  million  of the  amounts  due from CT&T  have been paid by its  affiliate,
CellularVision of New York, L.P.  ("CVNY"),  the Company continues to be exposed
to credit risk relating to CT&T.

     CT&T has obtained a patent in the United States (the "LMDS  Patent")  which
purports  to cover the system  architecture  and  transmission  methods for LMDS
service.  In  addition,  CT&T has  filed  applications  in a number  of  foreign
countries for the issuance of foreign patents  substantially similar to the LMDS
Patent.

     The design and  development  of the initial  LMDS  transmitter  sold by the
Company's  subsidiary,  mmTech, Inc.  ("mmTech"),  was undertaken pursuant to an
agreement  with CT&T.  Under that  agreement,  CT&T  retained  ownership  of all
intellectual  property  created  during such  development  phase,  including the
design of the transmitters sold to CT&T pursuant to that agreement.  Pursuant to
the terms of that agreement,  mmTech has agreed to sell  transmitters  utilizing
such  intellectual  property or  otherwise  intended to implement or imitate the
CT&T transmission  system only to CT&T, its licensees and third parties approved
by CT&T.  mmTech is  required  to pay CT&T a royalty of 2.5% of its gross  sales
from the sale of such  transmitters.  mmTech is  currently  seeking to amend the
terms of the  agreement,  which  has no fixed  term,  to  allow  mmTech  to sell
transmitters  to  purchasers  without  restriction.  However,  there  can  be no
assurance  that CT&T will agree to amend the agreement or as to the terms of any
such amendment.

     The LMDS Patent,  its foreign  counterparts and any other patents issued to
CT&T covering the LMDS market may have the effect of significantly  limiting the
markets for the Company's  LMDS  equipment to those entities which have obtained
appropriate licenses from CT&T. In addition, if CT&T does not agree to amend the
terms of the agreement  described above, mmTech may not sell transmitters of the
type  developed  pursuant to the CT&T agreement to entities that do not obtain a
license from CT&T without  CT&T's  consent,  even if such entities could provide
LMDS service without  violating the LMDS Patent or other  intellectual  property
rights of CT&T.  There  can be no  assurance  that  potential  customers  of the
Company will choose to obtain the required  licenses  from CT&T or that licenses
will  be  available  from  CT&T on  terms  which  are  acceptable  to  potential
customers.

Dependence on Sales of Securities; Need for Additional Financing

     Because of the Company's  history of losses,  the Company has not generated
sufficient cash to meet all of the Company's working capital requirements.  As a
result,  the Company has been  dependent on private sales of its debt and equity
securities to finance its working capital  requirements.  To the extent that the
Company  is  unable  to meet its  working  capital  requirements  by  generating
positive cash flow from  operations,  the Company  intends to continue to fund a
portion of its working capital  requirements  through the 
                                       -5-
<PAGE>

public or private sale of its  securities.  There can be no  assurance  that the
Company can continue to finance its operations through the sale of securities or
as to the terms of any such sales that may occur in the future.  The sale by the
Company of Common  Stock or  securities  exercisable  for,  convertible  into or
exchangeable for, shares of Common Stock could result in substantial dilution to
purchasers of the  Securities  offered  hereby.  Further,  the terms of any debt
financing may contain  restrictive  covenants  that  significantly  restrict the
Company's ability to take certain actions.  If the Company is unable to generate
sufficient  cash from its  operations or other  sources,  the Company may not be
able to achieve its growth objectives, may have to curtail further its marketing
and development  activities and may be unable to operate as a going concern. See
"History of Losses; Cash Constraints; Ability to Continue as a Going Concern."

Consequences of Technological Change

     The markets in which the Company  intends to compete are  characterized  by
rapid and  significant  technological  change.  The  ability  of the  Company to
compete  successfully in such markets will depend, in large part, on its ability
to develop or obtain  advanced  technologies,  maintain a technically  competent
staff, and to adapt to future technological  changes and advances.  There can be
no assurance  that the Company will be able to keep pace with the  technological
demands of the marketplace. In the event that the Company is unable to keep pace
with the  technological  demands of the  marketplace,  the  Company's  business,
results of operations, and financial condition would be materially and adversely
affected. See "Business--Product Development."

Dependence on New Product Development; Technological Advancement

     The Company's  success is dependent upon its ability to continue to enhance
its  existing  products  and to develop  and  introduce  in a timely  manner new
products  that  incorporate  technological  advances,  keep pace  with  evolving
industry standards and respond to changing customer requirements. As a result of
the Company's history of losses and resulting cash constraints,  the Company has
been unable to devote  significant  resources to the development of new products
or the enhancement of existing  products.  Accordingly,  the Company may be at a
competitive  disadvantage  to other  entities  with greater  resources  than the
Company.  If the  Company is unable to develop  and  introduce  new  products or
enhancements  in a timely  manner in response to changing  market  conditions or
customer requirements,  the Company's business,  financial condition and results
of operations would be materially and adversely affected.  See  "Business--Sales
and Marketing" and "--Product Development."

     In  addition,  from time to time the  Company or its  present or  potential
competitors may introduce new products,  capabilities or technologies  that have
the  potential  to replace,  shorten the life spans of, or render  obsolete  the
Company's existing products.  There can be no assurance that the Company will be
successful in convincing  potential  customers that its products are superior to
such other  systems or products,  that new products  with  comparable or greater
performance  and lower prices will not be introduced,  or that, if such products
are introduced, customers will not delay or cancel existing or future orders for
the Company's products. Announcements of currently planned or other new products
may cause customers to delay their purchasing  decisions in anticipation of such
products. See "Business--Competition." Such delays could have a material adverse
effect on the Company's business, financial condition and results of operations.

Limited Proprietary Technology

     The Company has no comprehensive  patent or similar exclusive  intellectual
property  rights  covering its products,  and certain  technologies  used by the
Company in its products are not  proprietary to the Company and are available in
the  public  domain.  Accordingly,   present  and  potential  competitors  could
duplicate the performance of the Company's products without violating any of the
Company's  intellectual  property  rights.  In  addition,  certain  intellectual
property  developed  by mmTech is owned by CT&T and  mmTech's  right to use such
intellectual  property is limited by agreement with CT&T. See "Relationship with
CT&T" and  "Business--Competition"  and  "--Patents,  Trademarks and Proprietary
Rights."
                                      -6-
<PAGE>

Fluctuations in Operating Results

     The Company's  past operating  results have been, and its future  operating
results will be,  subject to  fluctuations  resulting  from a number of factors,
including:  the  timing  and  size of  orders  from,  and  shipments  to,  major
customers;  budgeting and purchasing cycles of its customers;  delays in product
shipments  caused by customer  requirements  or the  inability  of  customers to
accept  shipments;  the timing of enhancements to the Company's  products or new
products  introduced  by the  Company  or its  competitors;  changes  in pricing
policies by the  Company,  its  competitors  or  suppliers,  including  possible
decreases in average  selling  prices of the  Company's  products in response to
competitive  pressures;  the proportion of revenues derived from competitive bid
processes; the mix between sales to domestic and international customers; market
acceptance of enhanced versions of the Company's products;  the availability and
cost  of  key  components;  the  availability  of  manufacturing  capacity;  and
fluctuations  in general  economic  conditions.  The Company  also may choose to
reduce prices or to increase  spending in response to  competition  or to pursue
new market opportunities, all of which may have a material adverse effect on the
Company's business, financial condition and results of operations. The Company's
revenues in any period are derived  from sales of  equipment  and are  generally
recognized upon shipment. As a result, variations in the number of orders or the
timing of  shipments  may cause the  Company's  quarterly  and annual  operating
results to vary  substantially.  See  "--Dependence  on Large  Orders;  Customer
Concentrations" and "--Relationship with CT&T."

Competition

     In the  markets  for TWTAs and other  high-power  amplifiers,  the  Company
competes with other entities,  including  Communications  and Power  Industries,
Inc.,  Amplifier  Research  Corp. and Xicom  Technology,  a number of which have
significantly greater financial, marketing and other resources than the Company.
In the emerging  LMDS market,  the Company  expects  that its  competitors  will
include Wytech, PCS Wireless,  Inc. and certain major  communications  equipment
manufacturers, a number of which have significantly greater financial, marketing
and other  resources  than the  Company.  The Company  believes  that  principal
competitive  factors in its respective markets include  performance  capability,
reliability, size, weight and price. Until recently, the Company has not engaged
in  significant  product  development  activities  in its  high-power  amplifier
business. Accordingly, the Company has not kept pace with its competitors in the
markets  for TWTAs and other  high-power  amplifiers  in  reducing  the size and
weight  of its  products.  As a  result,  the  Company  may be at a  competitive
disadvantage  in  the  markets  for  those  products.   See   "Business--Product
Development." There can be no assurance that the Company will be able to compete
successfully with its competitors or be able to compete with new market entrants
or in new markets that may develop.  The failure of the Company to  successfully
compete in its markets  would have a material  adverse  effect on the  Company's
business,    financial    condition    and    results   of    operations.    See
"Business--Competition."

International Business; Risk of Change in Foreign Regulations; Fluctuations in
Exchange Rates

     The Company  markets its  products to  customers  outside of the U.S.  and,
accordingly,  is  exposed  to the risks of  international  business  operations,
including  unexpected changes in foreign and domestic  regulatory  requirements,
possible foreign currency controls, uncertain ability to protect and utilize its
intellectual   property  in  foreign   jurisdictions,   currency  exchange  rate
fluctuations  or  devaluations,  tariffs  or  other  barriers,  difficulties  in
staffing and managing foreign operations, difficulties in obtaining and managing
vendors  and   distributors   and   potentially   negative   tax   consequences.
International  sales are subject to certain  inherent risks including  embargoes
and other  trade  barriers,  maintaining  an  international  sales  distribution
network and collecting accounts receivable. The Company is also subject to risks
associated with regulations relating to the import and export of high technology
products.  The Company cannot predict  whether  quotas,  duties,  taxes or other
charges or  restrictions  upon the  importation  or exportation of the Company's
products in the future  will be  implemented  by the U.S. or any other  country.
There can be no 
                                      -7-
<PAGE>

assurance  that any of these factors will not have a material  adverse effect on
the Company's business, financial condition and results of operations.

     Fluctuations  in  currency   exchange  rates  could  adversely  affect  the
Company's  profitability  and  could  cause  the  Company's  products  to become
relatively more expensive to customers in a particular country, leading to fewer
sales or reduced  selling  prices in that country.  As a result,  the Company is
exposed to a certain  degree of exchange rate risk.  The Company  generally does
not hedge its foreign  exchange risk. There can be no assurance that the Company
will not  experience  material  losses in the  future  as a result  of  currency
fluctuations or that any such losses will not have a material  adverse effect on
the  Company's  business,  financial  condition and results of  operations.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations--Overview."

Dependence on Independent Representatives

     The Company markets and sells its products,  in part,  through a network of
27 independent sales representatives  located in the U.S., Asia and Europe. As a
result, a substantial  portion of the Company's  revenues are dependent upon the
sales  efforts  of those  representatives.  There can be no  assurance  that the
Company's representatives, certain of which operate relatively small businesses,
have the  financial  stability  to assure  their  continuing  presence  in their
markets.

     As a  result  of  cash  constraints  caused  by the  Company's  history  of
operating  losses,  the  Company  has  been  unable  to pay  amounts  due to its
representatives  on a timely basis. As a result,  certain  representatives  have
terminated  their  relationships  with the Company or have  reduced the level of
their support for the Company's products,  which, in certain cases, has resulted
in lost  revenues.  There can be no  assurance  that future  disruptions  in the
Company's relationships with its independent representatives will not occur. Any
future  disruption  would  have a  material  adverse  effect  on  the  Company's
business,  financial condition and results of operations.  See  "Business--Sales
and Marketing."

Dependence on Limited Number of Suppliers

     Certain key components used in the Company's products have been designed by
the Company to its specifications and are currently purchased from only one or a
limited  number of  suppliers.  The Company  currently  does not have  long-term
agreements with these suppliers.  Moreover,  in view of the high cost of many of
these components,  the Company does not maintain significant inventories of some
necessary  components.  If the Company's suppliers were to experience financial,
operational,  production  or  quality  assurance  difficulties,  the  supply  of
components to the Company would be reduced or  interrupted.  In the event that a
supplier  were to cease  operations,  discontinue  production  of a component or
withhold  supply for any reason,  the Company might be unable to acquire certain
components  from   alternative   sources,   to  find   alternative   third-party
manufacturers or sub-assemblers,  or to obtain sufficient  quantities of certain
components,  which could result in delays or interruptions in product shipments,
and could have a material  adverse effect on the Company's  business,  financial
condition and results of operations.

     As a  result  of  cash  constraints  caused  by the  Company's  history  of
operating  losses,  the  Company  has  been  unable  to pay  amounts  due to its
suppliers on a timely basis.  As a result,  certain  suppliers  have  terminated
their  relationships with the Company or have refused to provide trade credit to
the  Company,  which has resulted in supply  disruptions  from time to time that
have materially and adversely  affected its business.  There can be no assurance
that future supply disruptions will not occur. The Company's failure to maintain
adequate  supplies of  components  would have a material  adverse  effect on the
Company's  business,   financial  condition  and  results  of  operations.   See
"Business--Manufacturing and Assembly."
                                      -8-
<PAGE>

Retention of and Dependence on Key Personnel

     The  Company's  success will depend,  in part, on its ability to retain the
services of its key personnel, including management and technical employees, who
are and will continue to be  instrumental  in the  development and management of
the  Company's  business.  Although  the  Company has  entered  into  employment
agreements  with its Chief  Executive  Officer and  certain of its other  senior
executives,  the  loss  of the  services  of one or more  of the  Company's  key
employees could have a material adverse effect on the Company.

Warranty Claims

     The Company  generally  provides a one-year parts and labor warranty on its
products,  although  the Company  generally  provides a two-year  warranty at an
additional cost to CT&T and its licensees, and from time to time, he Company has
provided  extended  warranties to other customers.  The Company has from time to
time  incurred  significant  costs  relating  to the  replacement  and repair of
equipment  under  warranty.  There can be no assurance that such claims will not
increase  as the  Company's  sales  increase,  or as a result of other  factors.
Increased  warranty claims could have a material adverse effect on the Company's
business, financial condition and results of operations.

Potential Product Liability Insurance Limits

     The Company currently  maintains product liability  insurance in the amount
of $1 million per  occurrence.  The Company's  insurance  policy covers  certain
claims and the cost of legal fees involved in the defense of such claims,  which
are either  covered under the policy or alleged in such a manner so as to invoke
the  insurer's  duty to defend the Company.  The Company  believes  that,  as it
distributes  more products into the  marketplace  and expands its product lines,
its exposure to potential  product liability claims and litigation may increase.
There can be no assurance that the Company's  current level of insurance will be
sufficient  to protect the  business  and assets of the Company from all claims,
nor can any  assurance  be given that the Company  will be able to maintain  its
existing  coverage  or obtain  additional  coverage at  commercially  reasonable
rates.  Product  liability  losses in excess of insurance  coverage could have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.

Absence of Public Market for Securities; Potential Volatility of Stock Price

     There is no public trading market for the Securities, other than the Common
Stock,  and there can be no assurance that any trading market for the Securities
will be created  and  sustained.  In  addition,  while the Common  Stock  trades
sporadically on the OTC Bulletin Board, there can be no assurance that an active
trading  market in the  Common  Stock will be  developed  or, if  developed,  be
maintained.  As a result,  purchasers may have difficulty  selling, or otherwise
disposing of, the Securities  offered hereby.  In addition,  the market price of
the  shares of Common  Stock is likely to be highly  volatile.  Factors  such as
fluctuation in the Company's  operating results,  announcements of technological
innovations  or new  products  and  services by the Company or its  competitors,
developments  in  the  Company's  strategic   partnerships  and  general  market
conditions  may have a significant  effect on the market price of the Securities
offered hereby.

Effects of Warrants

     Holders of the Warrants  offered hereby will have the opportunity to profit
from a rise in the market price of the Common Stock without assuming the risk of
ownership  of the shares of Common  Stock  issuable  upon the  exercise  of such
Warrants,   with  a  resulting  dilution  in  the  interests  of  the  Company's
stockholders by reason of exercise of Warrants at a time when the exercise price
is less than the market price for the Common Stock.  Further, the terms on which
the Company could obtain additional  capital during the life of the Warrants may
be adversely  affected.  Holders of Warrants  may be expected to 
                                      -9-
<PAGE>

exercise  their Warrants at a time when the Company  could,  in all  likelihood,
obtain any needed capital by an offering of Common Stock on terms more favorable
than those provided by the Warrants.

Non-Registration in Certain Jurisdictions of Shares Underlying the Warrants

     The Warrants are not exercisable  unless, at the time of the exercise,  the
Company has a current  prospectus  covering the shares of Common Stock  issuable
upon  exercise of the  Warrants,  and such shares are  registered,  qualified or
deemed to be exempt under the securities  laws of the states of residence of the
exercising  holders of the  Warrants.  Although  the  Company  will use its best
efforts to have all of the shares of Common Stock  issuable upon exercise of the
Warrants  registered  or qualified  prior to the exercise of any Warrants and to
maintain a current  prospectus  relating  thereto  until the  expiration  of the
Warrants, there is no assurance that it will be able to do so.

     Purchasers  of the Warrants  offered  hereby may  purchase  Warrants in the
after-market  or may move to  jurisdictions  in which the shares  underlying the
Warrants are not registered or qualified during the period that the Warrants are
exercisable.  In this  event,  the  Company  would be unable to issue  shares of
Common Stock to those persons  desiring to exercise  their  Warrants  unless and
until the shares could be qualified for sale in the  jurisdictions in which such
purchasers   reside,  or  exemptions  exist  in  such  jurisdictions  from  such
qualification.  Warrant  holders would have no choice but to attempt to sell the
Warrants or allow them to expire unexercised. See "Description of Warrants."

Shares Eligible For Future Sale

     A substantial  number of  outstanding  shares of Common Stock and shares of
Common Stock  issuable upon the exercise or conversion of  outstanding  options,
warrants and convertible securities will become available for public resale upon
the  effectiveness of the  Registration  Statement of which this Prospectus is a
part. The Company  cannot  predict the effect,  if any, that sales of additional
shares of Common Stock or the  availability  of shares for future sale will have
on the  market  price  of the  Common  Stock.  Sales  in the  public  market  of
substantial  amounts of Common Stock (including  shares issued upon the exercise
or conversion of outstanding options,  warrants and convertible securities),  or
the perception that such sales might occur,  could adversely  affect  prevailing
market prices for the Common Stock.  Such sales also may make it more  difficult
for the Company to sell equity  securities or equity  related  securities in the
future at a time and price  that the  Company  deems  appropriate.  See  "Shares
Eligible For Future Sale."

Certain Charter Provisions

     The Board of  Directors  of the  Company is  empowered  to issue  shares of
preferred stock without  stockholder action. The existence of this "blank check"
preferred  stock could render more  difficult or discourage an attempt to obtain
control of the  Company by means of a tender  offer,  merger,  proxy  contest or
otherwise and may  adversely  affect the  prevailing  market price of the Common
Stock.  The  Company  currently  has no  plans  to issue  additional  shares  of
preferred stock. In addition,  Section 203 of the Delaware  General  Corporation
Law restricts  certain persons from engaging in business  combinations  with the
Company. See "Description of Capital Stock."
                                      -10-

<PAGE>


                                 USE OF PROCEEDS

     The  Company  will not  receive  any of the  proceeds  from the sale of the
Securities offered hereby. All net proceeds from the sale of the Securities will
be paid  directly to the Selling  Securityholders.  The Company will receive the
exercise price with respect to the exercise of any Warrants or Options exercised
by the holders thereof,  estimated to be approximately  $7.9 million,  if all of
such Warrants and Options are exercised,  including the Optional  Warrants.  The
net proceeds,  if any, from the exercise of the Warrants and the Options will be
added to the Company's  working  capital and will be used for general  corporate
purposes.

                           PRICE RANGE OF COMMON STOCK

     The Common Stock is traded in the over-the-counter  market under the symbol
"LGMTA." There is no established trading market for any of the other Securities.
The following table sets forth, for the periods indicated,  the high and low bid
quotations  for the Common  Stock as reported on the OTC  Bulletin  Board.  Such
quotations reflect  inter-dealer  prices,  without retail mark-up,  mark-down or
commissions and may not necessarily represent actual transactions.

                                                High                 Low

Fiscal 1996

         First quarter                        $1.375             $0.50
         Second quarter                        1.50               0.375
         Third quarter                         2.875              1.00
         Fourth quarter                        2.875              0.98

Fiscal 1997

         First quarter                        $1.250             $0.50
         Second quarter                        1.00               0.375
         Third quarter                         1.00               0.4375
         Fourth quarter                        0.875              0.4375

Fiscal 1998

         First quarter                        $1.375             $0.80
         Second quarter                        1.00               0.375
         Third quarter                         0.86               0.3125
         Fourth quarter 
          (through April 23, 1998)             0.8125             0.5625


     On April 27,  1998,  the average of the bid and asked prices for the Common
Stock as reported on the OTC Bulletin Board was $0.72 per share. As of April 15,
1998, the Company had approximately 400 stockholders of record.

                                 DIVIDEND POLICY

     The Company has never  declared or paid cash dividends on its Common Stock.
The Board of Directors  currently  intends to retain future  earnings to support
its business and does not anticipate paying dividends in the foreseeable future.
Payment of future  dividends,  if any, will be at the discretion of the Board of
Directors  after taking into account  various  factors,  including the Company's
financial condition,  results of operations,  current and anticipated cash needs
and  plans  for  expansion.  Substantially  all  of the  Company's  indebtedness
prevents the payment of dividends by the Company.
                                      -11-

<PAGE>


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

Overview

     On April 25,  1997, a wholly owned  subsidiary  of the Company  merged into
mmTech, in a transaction  accounted for as a pooling of interests.  Accordingly,
the consolidated financial statements have been restated to include the accounts
of mmTech for all periods presented.

Six Months Ended  December 31, 1997  Compared to Six Months Ended
December 31, 1996

     Net  Revenues.  Net  revenues  for the six months  ended  December 31, 1997
increased $721,000, or 16%, to $5.3 million from $4.6 million for the comparable
period of 1996.  The increase in revenues for the six months ended  December 31,
1997 resulted primarily from increased sales of LMDS equipment.  As described in
Note 5 to the Company's  consolidated  financial  statements  for the six months
ended December 31, 1997, during the quarter ended December 31, 1997, the Company
recognized  approximately  $3.0  million  in  revenues  from  the  sale  of LMDS
equipment to CT&T and certain of its affiliates.  The increase in LMDS sales was
offset in part by a decline in sales of the Company's other products,  primarily
as a result of delays in  shipment  of certain  orders,  which had the effect of
delaying the recognition of revenues into later periods. Sales of LMDS equipment
to CT&T are expected to be substantially lower for the remainder of fiscal 1998.

     Cost of Revenues.  Cost of revenues  for the six months ended  December 31,
1997 decreased  $1.2 million,  or 30%, to $2.8 million from $4.0 million for the
comparable period of 1996. As a percentage of net revenues, cost of revenues was
54% for the six months  ended  December  31,  1997,  compared to 88% for the six
months  ended  December  31,  1996.  The decline in cost of  revenues  primarily
resulted from certain production  inefficiencies during the 1996 period, as well
as the completion of several large projects during the six months ended December
31,1996 which had significantly higher associated costs.

     Selling,  General and Administrative.  Selling,  general and administrative
expenses for the six months ended December 31, 1997 increased $590,000,  or 35%,
to $2.3 million from $1.7 million for the comparable  period of 1996,  primarily
as a result of increased commission expense relating to the sale of certain LMDS
equipment  and the  recording  of a $356,000  allowance  for  doubtful  accounts
relating  to  amounts  owed to the  Company  by  CT&T.  As a  percentage  of net
revenues,  selling,  general and administrative expenses increased to 43% of net
revenues for the six months ended  December 31, 1997 from 37% for the comparable
period of 1996 primarily as a result of the reasons stated above.

     Research and  Development.  Research and  development  expenses for the six
months ended  December 31, 1997  decreased  $168,000,  or 42%, to $229,000  from
$397,000 for the comparable  period of 1996 as a result of the Company's efforts
to streamline its operations and deploy its resources more efficiently.

     For the reasons  discussed above, the Company recorded an operating loss of
$55,000 for the six months ended  December  31,  1997,  compared to an operating
loss of $1.6 million for the comparable period in 1996.

     Interest  Expense.  Interest  expense for the six months ended December 31,
1997  increased  $117,000,  or 32%, to $478,000 from $361,000 for the comparable
period of 1996,  primarily as a result of a higher level of average  outstanding
indebtedness.

     Income Taxes.  During the six months ended  December 31, 1997,  the Company
had an income  tax  expense of  $75,000,  compared  to an income tax  expense of
$27,000  for the six months  ended  December  31,  1996.  The Company and mmTech
currently file separate federal and state tax returns.  The 
                                      -12-

<PAGE>

tax  expense  recorded in the six months  ended  December  31,  1997  relates to
pre-tax income generated by mmTech in that period.

     During the six months ended December 31, 1997 and 1996, the Company accrued
dividends  on  its  outstanding  preferred  stock  of  $101,000,  and  $110,000,
respectively.

     For  the  reasons   discussed  above,  the  Company  recorded  a  net  loss
attributable to common  stockholders  for the six months ended December 31, 1997
of $708,000,  compared to a net loss attributable to common stockholders of $2.1
million for the comparable period in 1996.

Fiscal Year Ended June 30, 1997 Compared to Fiscal Year Ended June 30, 1996

     Net  Revenues.  For the  fiscal  year  ended June 30,  1997,  net  revenues
increased by $2.5 million,  or 28.1%, to $11.4 million from $8.9 million for the
fiscal year ended June 30, 1996,  primarily due to increased  sales of equipment
for the LMDS market.  Net revenues  from the sale of TWTAs and other  high-power
amplifiers in the Company's  traditional  markets were approximately the same as
for the prior year.

     Gross  Profit.  For the  fiscal  year  ended June 30,  1997,  gross  profit
increased by $3.8  million to $2.8 million from a negative  $1.0 million for the
fiscal year ended June 30, 1996. As a percentage  of net revenues,  gross profit
increased  to 24.7% for the 1997 fiscal year from a negative  10.7% for the 1996
fiscal year. The improvement in gross profit was attributable to increased sales
of LMDS equipment,  which typically have higher margins than the Company's other
products.  In  addition,  gross  profit for the 1996 fiscal  year was  adversely
affected as a result of a $1.4 million charge relating to the revaluation of the
Company's inventories.

     Selling,  General  and  Administrative.  For the fiscal year ended June 30,
1997,  selling,  general and administrative  expenses increased by $309,000,  or
9.6%, to $3.5 million from $3.2 million for the fiscal year ended June 30, 1996.
As a percentage of net revenues,  selling,  general and administrative  expenses
decreased  to 30.9% in the 1997 fiscal year from 36.2% in the 1996 fiscal  year.
Selling,  general and  administrative  expenses  increased as a result of higher
commission   expenses   resulting  from  increased  sales,  as  well  as  higher
professional fees related to the mmTech merger and business development efforts.
The decrease in selling,  general and administrative expenses as a percentage of
net revenues was  primarily  attributable  to the  spreading of expenses  over a
higher  revenue  base and  actions  taken by  management  to  conserve  cash and
rationalize the Company's operations.

     Research and Development. For the fiscal year ended June 30, 1997, research
and development expense increased by $19,000, or 3.0%, to $648,000 from $629,000
for the fiscal year ended June 30, 1996.  Research and development  expenses for
the fiscal year ended June 30, 1997 related to both new product  development  as
well as enhancements of the Company's existing LMDS product line.

     Interest Expense. For the fiscal year ended June 30, 1997, interest expense
increased by $308,000,  or 67.6%,  to $764,000 from $456,000 for the fiscal year
ended  June 30,  1996.  Interest  expense  increased  primarily  as a result  of
increased  borrowings  used to finance the Company's  working  capital needs, as
well as an increase in the average rate of interest  resulting  from the failure
of the  Company to comply  with  certain  registration  covenants  contained  in
certain of the Company's debt instruments.

     Income  Taxes.  In the fiscal year ended June 30, 1997,  the Company had an
income tax  expense of  $380,000,  compared to an income tax benefit of $299,000
for the fiscal year ended June 30, 1996.  The Company and mmTech  currently file
separate federal and state tax returns. The tax expense recorded in 1997 relates
to pre-tax income generated by mmTech.
                                      -13-
<PAGE>

Financial Condition, Liquidity and Capital Resources

     At December 31,  1997,  the Company had cash and cash  equivalents  of $2.8
million.  At such date, the Company had total current assets of $7.7 million and
total current liabilities of $7.6 million.

     Net cash used for  operating  activities  was  $248,000  for the six months
ended December 31, 1997. Net cash provided by operating  activities was $212,000
for the 1997 fiscal year, compared to cash used for operating activities of $2.1
million in fiscal 1996.  Net cash used for operating  activities  during the six
months ended  December 31, 1997 resulted  primarily  from a net loss of $608,000
and the  repayment  of $1.7  million in  accounts  payable,  offset in part by a
$785,000  decrease  in costs and  estimated  earnings  in excess of  billings or
uncompleted   contracts,   as  well  as  decreases  in  inventory  and  accounts
receivable.  Net cash  provided  by  operating  activities  during  fiscal  1997
resulted  primarily from a significant  increase in accounts payable and accrued
expenses as the Company  sought to defer payments to suppliers to conserve cash,
offset in part by a higher level of  inventory,  and the  Company's  net loss of
$2.5 million.  Net cash used in operating activities during fiscal 1996 resulted
primarily  from the  Company's  net loss of $4.9  million,  offset in part by an
increase in cash  resulting  from  payments  received  under  certain  long-term
contracts,  an increase in accounts  payable and accrued expenses and a decrease
in accounts receivable as the Company continued its efforts to conserve cash.

     Net cash used for investing activities was $76,000 for the six months ended
December 31, 1997,  $159,000 for the 1997 fiscal year, and $139,000 for the 1996
fiscal year. Net cash used for investing activities in each period resulted from
the purchase of equipment to support the Company's operations.

     Net cash  provided by  financing  activities  was $2.8  million for the six
months  ended  December  31,  1997,  $46,000  for the 1997  fiscal year and $2.2
million for the 1996 fiscal  year.  Net cash  provided by  financing  activities
during the six months  ended  December  31,  1997  resulted  primarily  from the
proceeds of certain debt and warrant issuances by the Company, offset in part by
the repayment of certain  outstanding  indebtedness  as well as the repayment of
loans  from a  stockholder  of the  Company.  Net  cash  provided  by  financing
activities  during fiscal 1997 resulted  primarily  from the proceeds of certain
debt and warrant  issuances by the Company,  offset in part by the  repayment of
certain  outstanding  indebtedness.  Net cash  provided by financing  activities
during fiscal 1996 resulted primarily from increased borrowings,  offset in part
by the repayment of certain outstanding indebtedness.

     The Company's capital expenditures  aggregated $76,000 and $159,000 for the
six-month  period ended December 31, 1997 and the fiscal year ended December 31,
1997, respectively.  Such expenditures consisted primarily of the acquisition of
equipment needed to support the Company's  operations.  The Company  anticipates
that capital expenditures during fiscal 1998 will increase,  in part as a result
of the Company's intent to modernize its management information systems.

     Since January 1, 1996,  the Company has raised  approximately  $6.1 million
from private sales of convertible  debentures,  convertible  preferred stock and
warrants  to fund a  portion  of its cash flow  needs.  To the  extent  that the
Company  is  unable  to meet its  working  capital  requirements  by  generating
positive cash flow from  operations,  the Company  intends to continue to fund a
portion of its working capital  requirements through the sale of its securities.
There  can be no  assurance  that  the  Company  can  continue  to  finance  its
operations  through the sale of  securities or as to the terms of any such sales
that may occur in the future.  If the  Company is unable to generate  sufficient
cash flows from  operations  or other  sources,  the  Company may not be able to
achieve  its growth  objectives,  may have to  curtail  further  its  marketing,
development or operations, and may be unable to continue as a going concern.

     The Company is a party to a Restated and Amended  Term Loan Note,  dated as
of April 25, 1997, and a Sixth Restated and Amended Revolving Credit Note, dated
as of April 25,  1997,  pursuant  to which  North  Fork Bank  (the  "Bank")  has
provided the Company with a $640,000  term loan (the "Term Loan") which  matures
December 31, 1998 and a revolving credit facility (the "Revolver") which matures
April 30,  1998,  pursuant  to which the  Company is entitled to draw up to $2.2
million assuming sufficient eligible 
                                      -14-
<PAGE>

inventory and accounts  receivable  (the Term Loan and the Revolver are referred
to  herein  collectively  as the  "Facility").  Outstanding  amounts  under  the
Facility bear interest at the rate of 2% per annum in excess of the Bank's prime
rate.  At December 31, 1997,  the Bank's prime rate was 8.5%. As of February 16,
1998,  the Company was in  violation  of a covenant  contained  in the  Facility
requiring the Company to deliver to the Bank financial statements for the fiscal
quarter ended December 31, 1997 (the "Reporting Requirement Covenant"). The Bank
has waived the Reporting Requirement Covenant default until April 30, 1998.

     In addition to the  Facility,  at December  31, 1997 the Company had issued
and  outstanding  $2.8  million of its Class A  Debentures,  $1.5 million of its
Class B Debentures and $45,000 of its Senior  Subordinated  Notes (together with
the Class A  Debentures  and the Class B  Debentures,  the "Senior  Subordinated
Indebtedness"),  which contain financial  covenants identical to those contained
in the  Facility.  Accordingly,  as of  February  16,  1998,  the Company was in
default of the  Reporting  Requirement  Covenant to the same extent as under the
Facility.  The holders of the Senior  Subordinated  Indebtedness have waived the
Reporting  Requirement  Covenant  default until April 30, 1998.  Pursuant to the
terms of the Class A  Debentures  and the Class B  Debentures,  the  Company  is
required to file a  registration  statement  covering,  among other things,  the
resale of the shares of Common Stock issuable upon the conversion of the Class A
Debentures  and the Class B  Debentures  on or prior to October  27, 1997 and to
have  the  registration  statement  declared  effective  by the  Securities  and
Exchange  Commission  (the  "SEC")  on  or  prior  to  January  25,  1998.  This
Registration   Statement   is  being   filed  to  satisfy   these   registration
requirements. Unless the Company complies with its registration obligations, the
interest rate on the Class A Debentures and the Class B Debentures will increase
(subject to a maximum interest rate of 17% per annum).  The holders of the Class
A Debentures  and the Class B  Debentures  have the right to declare all amounts
thereunder  due  and  payable  if the  Registration  Statement  is not  declared
effective by the SEC on or prior to April 25,  1998.  The holders of the Class A
Debentures  and the Class B  Debentures  have  waived  until  April 30, 1998 any
default  arising  as a result  of the  Company's  failure  to file the  required
registration statement,  and have waived until June 30, 1998 any default arising
as a result of the Company's failure to have the required registration statement
declared effective by the SEC.

     At December  12,  1997,  CT&T was  indebted to the Company in the amount of
approximately  $3.4 million,  representing  amounts due and owing as a result of
equipment  purchased by CT&T and certain of its  affiliates.  In December  1997,
CVNY,  an affiliate of CT&T,  entered into a letter  agreement  with the Company
pursuant  to which  CVNY  agreed  to pay on behalf  of CT&T  approximately  $3.0
million of the amounts  owed by CT&T.  Under the terms of the letter  agreement,
CVNY paid $350,000 to the Company, and delivered to the Company the CVNY Note in
the principal amount of approximately $2.6 million.  In December 1997, CVNY paid
the Company $50,000 pursuant to the terms of the CVNY Note. On December 31,1997,
the Company sold the CVNY Note without recourse for approximately  $2.4 million.
There can be no assurance that the Company will receive payment of the remaining
amounts  owed to it by CT&T or as to the  timing of any such  payments  that are
ultimately  made.  The Company and mmTech  currently  file separate  federal and
state income tax returns.

     As of June 30,  1997,  the  Company  had an  approximate  $6.1  million net
operating loss carry forward available to be used to offset future income.

Inflation

     Inflation  was not a material  factor in either the sales or the  operating
expenses of the Company during the periods presented herein.

Recent Pronouncements of the Financial Accounting Standards Board

     In February 1997, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 128, "Earnings Per Share" ("SFAS
128") which  establishes  standards for computing  and  presenting  earnings per
share.  SFAS 128 replaces  the  presentation  of primary  earnings 
                                      -15-
<PAGE>

per share and fully diluted earnings per share with basic earnings per share and
diluted  earnings per share,  respectively.  Basic  earnings per share  excludes
dilution and is computed by dividing income available to common  stockholders by
the weighted average number of common shares outstanding for the period. Diluted
earnings per share is computed  similarly to fully  diluted  earnings per share.
The standard is effective  for  financial  statements  for periods  ending after
December 15, 1997, with earlier application not permitted.

     Because the Company  incurred losses in both of the fiscal years ended June
30, 1997 and 1996, the reported losses per share would not have been affected by
using this new standard.

     In June 1997, the FASB issued Statement of Financial  Accounting  Standards
No. 131,  "Disclosures about Segments of an Enterprise and Related Information,"
which requires disclosure of reportable operating segments and will be effective
for financial  statements  issued for fiscal years  beginning after December 31,
1997.  The  Company  will be  reviewing  this  pronouncement  to  determine  its
applicability to the Company, if any.

Year 2000 Issue

     The year 2000 issue is the result of computer  programs being written using
two digits  rather than four to define the  applicable  year.  Certain  computer
programs  may  recognize a date using "00" as the year 1900 rather than the year
2000.  This  could  result  in  a  system  failure  or  miscalculations  causing
disruptions of operations,  including, among other things, a temporary inability
to process  transactions,  send  invoices or engage in similar  normal  business
activity. Based on a recent internal assessment, the Company has determined that
the cost to modify its existing  software and/or to convert to new software will
not be  significant.  However,  if customers,  suppliers or others with whom the
Company does business  experience  problems relating to the year 2000 issue, the
Company's  business,  financial  condition  or  results  of  operation  could be
materially adversely affected.

                                      -16-

<PAGE>


                                    BUSINESS

Overview

     The  Company  manufactures  and  sells  high-power  amplifiers,   including
traveling  wave tube  amplifiers  ("TWTAs")  and other  peripheral  transmission
equipment, used to transmit communication signals. The Company also manufactures
and sells  instrumentation  amplifiers for  industrial,  commercial and military
applications,  either as stand-alone  units or as part of  electromagnetic  test
systems  used  to  measure  the   electromagnetic   compatibility   ("EMC")  and
electromagnetic susceptibility ("EMS") of various equipment, including satellite
earth  stations,   wireless   communication   systems,   automobiles  and  other
transportation  equipment.  These systems frequently incorporate multiple TWTAs.
The  Company's  customers  include  military  and other  governmental  agencies,
manufacturers   and  testing   laboratories.   Customers   using  the  Company's
amplifiers,  systems and test systems in the  communications  area include CT&T,
the National  Aeronautics and Space  Administration,  the European Space Agency,
Eaton Corporation and the NASA Lewis Research Center Jet Propulsion  Laboratory,
and in the EMC/EMS  area include  General  Motors  Proving  Ground,  TRW,  Inc.,
Lockheed Martin Corporation and Space Systems Loral.

     The  TWTAs  sold  by the  Company  are  used  for a  variety  of  purposes,
including:  LMDS and Very Small Aperture Terminal ("VSAT") transmitting devices,
EMC/EMS testing,  microwave studies and general high-power component testing. In
addition,  the Company sells complete  specialty systems in response to specific
customer  requests.  These  systems  are  typically  designed  to meet  specific
customer  needs and range from  automated EMS testing  systems to  sophisticated
electronic ground-based or airborne electronic warfare equipment.  These systems
typically  incorporate  one or more  TWTAs  and may also  include  software  and
ancillary equipment.

     Since March 1996,  the Company has sought to redirect  its  business  focus
away  from  defense  applications  and  toward  commercial   opportunities.   In
particular,  the  Company  is now  actively  pursuing  the sale of TWTAs,  other
high-power  amplifiers and peripheral  equipment operating in the Ka band (26-40
GHz) for use in the  emerging  market  for LMDS  service  and for new  satellite
applications. See "Industry Overview."

     In  furtherance  of this change in  strategic  focus,  in April  1997,  the
Company merged with mmTech,  which  designs,  develops,  manufactures  and sells
telecommunications  equipment  for use in the  LMDS  market.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Overview." The Company's  customers in the LMDS market presently consist of CT&T
and certain licensees of CT&T. See "Sales and Marketing."

     The Company was founded in December  1968. The Company's  headquarters  are
located at 50 Orville Drive,  Bohemia,  New York 11716, and its telephone number
is (516) 784-4110.

Industry Overview

     The Company believes that many of the existing markets for its TWTAs, other
high-power  amplifiers and related products are mature.  For instance,  prior to
1995, a  significant  portion of the  Company's  business  consisted of sales of
high-power  electronic jamming systems and related products to the U.S. military
and foreign military organizations. However, in conjunction with the contraction
of the U.S. defense industry, the Company's military sales have declined.

     Other  traditional  markets  for  the  Company's  TWTAs,  other  high-power
amplifiers and related  products have  historically  been  characterized  by low
revenue growth.  For instance,  the Company sells equipment to manufacturers for
testing the sensitivity of various products to  electromagnetic  forces.  In the
EMC/EMS market, the Company's products are generally used to flood an instrument
or piece of  equipment  with  electromagnetic  energy  over a broad  spectrum of
frequencies  and to record the results of 
                                      -17-
<PAGE>

the test. The Company believes that this and other  traditional  markets for the
Company's products are growing at a rate of approximately 5% per year.

     In response to the decline in the U.S.  defense industry and the low growth
rates  characterizing  other existing  markets for the Company's  products,  the
Company has sought new markets for its products, with particular emphasis on the
LMDS market and other broad band applications.

     LMDS generically describes a proposed method of providing two-way broadband
services,  such  as  video  programming  distribution,  video  teleconferencing,
wireless local loop telephony, high speed data transmission and Internet access.
On March 25, 1998,  the FCC  completed  an auction to award  licenses to provide
LMDS  services in each of the 493 BTAs in the U.S.  ("BTAs"),  excluding the New
York Primary Metropolitan  Statistical Area ("PMSA") where CellularVision of New
York, L.P. ("CVNY"),  an affiliate of CT&T, has an existing license. One license
included  1,150  MHz  of  spectrum  (the  "Block  A  License"),   consisting  of
frequencies  in the 27.5 GHz - 28.35 GHz,  29.1 GHz - 29.25 GHz and 31.075 GHz -
31.225 GHz bands.  The second license included 150 MHz of spectrum (the "Block B
License"),  consisting of  frequencies  in the 31.0 GHz. - 31.075 GHz and 31.225
GHz - 31.3 GHz bands. See "Government Regulation."

     The Company believes that, as a result of the auction, a new segment of the
telecommunications  industry will emerge, although no assurances can be given in
that regard.  See "Risk  Factors - Dependence  on LMDS  Market." As of April 25,
1998,  CVNY was the only  entity  with a  commercial  license  to  provide  LMDS
services that was operational. The Company has, through CT&T, supplied CVNY with
the transmitters and other equipment used by it in the New York market.

     In addition to the LMDS market in the U.S., several foreign countries, such
as Canada,  the Philippines,  Thailand,  Russia and the Republic of Korea,  have
reserved  spectrum for the provision of LMDS services.  The Company has, through
CT&T,  provided   transmitters  and  other  equipment  to  licensees  of  CT&T's
technology  providing  those  services  outside the United  States.  The Company
believes  that,  as a result of the FCC's auction of LMDS  licenses,  additional
countries will begin to authorize the provision of LMDS  services.  Due to these
developments,  the  Company  believes  that the  LMDS  market  could  experience
significant  growth in the future,  although no assurances  can be given in that
regard.  See "Risk Factors - Dependence and Effects of Government  Regulations."
The  Company's  objective  is to build on its  experience  as a supplier of LMDS
equipment to capitalize on the expected growth of this market. In addition, many
of the  components  used in the Company's LMDS equipment can be used for Ka-band
satellite communications.

LMDS Systems

     The  Company  designs,  develops,   manufactures  and  sells  transmitters,
repeaters,  relays  and other  infrastructure  equipment  used to  provide  LMDS
service.  LMDS services use signals  transmitted at relatively high  frequencies
(28 GHz) compared to other transmission  methods.  At higher frequency,  signals
attenuate  more  quickly  ("path  loss") and can be  adversely  affected by rain
("rain fade").

     As  currently  contemplated,  LMDS  service  will be provided in a cellular
system to minimize the effects of the  relatively  short  distances  traveled by
high frequency signals  (typically three miles or less) because of path loss and
rain fade. By utilizing a cellular system,  and by employing certain  techniques
to limit inter-cell interference,  frequencies can be re-used from cell to cell,
thereby effectively covering a large area and maximizing the amount of bandwidth
available to carry video, voice or data transmissions.

     Video, telephone services or data signals to be transmitted through an LMDS
system are  received  by the system  from  satellite  transponders,  terrestrial
microwave  facilities  and/or  studios  at a  head-end.  Signals  are  generally
processed  at the  head-end  and are then sent to  transmitters  located in each
adjacent cell which,  in turn,  transmit the signals to  subscribers  within the
cell. Point-to-point relays, which are installed with the transmitter,  are used
to transmit signals to remote cells.  Because of the high 
                                      -18-
<PAGE>

frequency used by LMDS and the resulting attenuation of the signal, transmission
of the signal is generally  by line of sight.  Where  topographical  conditions,
such as mountains,  tall buildings and heavy foliage,  result in areas where the
original  signal cannot  readily be received,  a repeater is used to capture and
re-transmit  the signal to the shadowed area.  Signals can be "repeated" in this
fashion several times without any noticeable loss of signal quality.

     A small, narrow beam antenna is used by subscribers to receive signals, and
the  Company's   system   utilizes  a  square,   flat-panel   antenna  which  is
approximately  seven  inches  square for this  purpose.  As a result of the high
frequencies  involved,  this  small  antenna  has the same  gain as much  larger
antennas typically used to receive broadcast television signals.

     The  Company's  transmitters  can  transmit  a  wide  variety  of  signals,
including,  video, voice and data, without the need for significant modification
and it is possible to send  different  signals for  different  services from the
same transmitter.  In addition, the system can be readily configured to transmit
either digital or analog signals, or a combination of the two.

Advantages of LMDS Service

     The Company believes that LMDS service has several  significant  advantages
over other existing transmission techniques.  The Company believes that the most
important  advantages are the broad  bandwidth made available for LMDS services,
and the lack of  restrictions  on the services that licensees will be allowed to
offer.

     Under  the  FCC's  rules,  1,300  MHz of  bandwidth  is  available  to LMDS
licensees in each BTA.  Currently,  transmission of an analog  television signal
requires  approximately  20  MHz  per  channel.  Accordingly,  approximately  50
channels  could be  transmitted  simultaneously  under a Block A  License.  With
digital  transmission  of  television  signals  and using  existing  compression
technologies,  over 200 channels  could be  transmitted  simultaneously  under a
Block A License.  Similarly,  a typical telephone call requires approximately 30
KHz of  bandwidth.  Under a Block A License,  an LMDS service  could handle over
33,000  simultaneous  phone   conversations.   If  certain  currently  available
compression  techniques  were  used,  that  number  could be  increased  to over
150,000.

     The Company believes that LMDS operators could also offer wireless Internet
access to subscribers.  For example,  with a Block B License, LMDS operators may
provide  one-way  Internet  service  equivalent in speed to current ISDN service
(approximately  128 KB) to over  1,200  simultaneous  users.  CVNY has  recently
commenced providing fast Internet access (48,000 KB) to subscribers in New York,
and the Company  expects that other LMDS operators  will offer similar  Internet
access services in the future. The Company currently manufactures equipment used
for the provision of this Internet access service.

     Unlike other spectrum grants, the LMDS service authorized by the FCC is not
limited to a  specific  use.  Instead,  the FCC will  allow the  marketplace  to
determine  the most valuable use of the spectrum.  As a result,  LMDS  providers
will be able to use their  licenses  to provide a wide  variety  of one-way  and
two-way services,  such as video  programming,  telephony or data  transmission,
either  exclusively,  or as a package of related services.  The Company believes
that this broad  service  authorization  will enhance the value of LMDS licenses
and will increase the potential uses of the spectrum grant.

     The Company believes that LMDS will offer certain  advantages over existing
transmission techniques. Those advantages include the following:

     Low Cost Infrastructure. The Company believes that LMDS systems offer a low
cost,  high quality and dependable  broad band  alternative  to both  franchised
cable systems and satellite systems,  such as Direct Broadcast Satellite ("DBS")
and fiber optic systems.  The Company  believes that LMDS providers will be able
to offer  substantially  the same  services at  significantly  lower prices than
franchised  cable 
                                      -19-
<PAGE>

systems because LMDS providers will not require the extensive networks of cables
and amplifiers or the constant maintenance,  repair and cost of upgrading system
architecture  inherent  in such  systems.  DBS  systems  have a lower  cost  per
household passed than will LMDS systems,  but involve other expenses  associated
with  high-power  direct  broadcast  satellites.  In addition,  subscribers  are
required  to pay monthly  charges  comparable  to cable  rates.  By  comparison,
subscribers  to CVNY's  video  transmission  service  currently  pay a  one-time
installation  fee of  approximately  $50 and monthly charges that are lower than
competing cable rates.

     Higher  Quality  Picture.  The  Company's  LMDS  transmitter  is capable of
delivering  a  generally  superior  picture  quality as  compared to the quality
generally  characteristic of franchised cable or current Multichannel Multipoint
Distribution Service ("MMDS") systems. In a franchised cable system, each time a
television  signal passes  through an amplifier,  some measure of noise is added
which results in a "grainier"  picture.  As a result,  franchised  cable picture
quality generally  degrades  significantly  depending on the distance the signal
travels from the head-end to the subscriber. Current MMDS systems lack the FM or
digital video fidelity  associated  with the Company's  system,  and the Company
believes  that  these  systems  are  also   generally   subject  to  perceptible
interference.  The Company's LMDS transmitter, by contrast, has been designed to
deliver a video picture without perceptible  interference under most conditions,
although  the signals  can be subject to  temporary  degradation  as a result of
atmospheric conditions, such as rain fade.

     Dependability.  As  compared  to  franchised  cable  systems,  the  Company
believes that LMDS systems provide a highly reliable signal because there are no
cables, amplifiers or processing and filtering equipment between the transmitter
which serves the subscriber and the subscriber's  household to potentially break
or  malfunction.  Failure  of any  one of  these  components  in the  chain  may
"black-out"  large  portions of a franchised  cable  system,  and  diagnosis and
repair  efforts  involve a network  consisting of hundreds of miles of cable and
related relay equipment, in contrast to the subscriber/cell  alignment which the
Company  believes  will be used by LMDS  providers.  In  addition,  the  Company
believes  that  many  LMDS  providers  will  use  fully  redundant   transmitter
installations, such as those currently employed by CVNY.

     Compact  Antenna.  Unlike currently  available MMDS systems,  which require
rooftop mounted  antennas of varying sizes up to three feet in diameter,  or DBS
systems, which require an outdoor dish aimed directly at a stationary satellite,
the antennas used with the Company's system, in many cases,  permit reception of
signals when mounted inside the  subscriber's  window,  eliminating the need for
outdoor  installations.  The wireless nature of LMDS  transmissions  allow these
antennas,  in many cases,  to be used for delivery of LMDS services to apartment
buildings and office towers in urban areas without extensive in-building wiring.
This wiring is necessary not only in the case of franchised cable, but also with
wireless  technologies such as MMDS,  Satellite Master Antenna ("SMATV") service
and DBS, whose signals require a direct  line-of-sight to the transmitter,  and,
consequently, in densely populated urban environments, generally require rooftop
antenna installation in apartment or office buildings and internal wiring of the
building  to deliver  service to  subscribers.  However,  an LMDS  signal can be
received in the same manner as MMDS and SMATV  signals and then  transmitted  to
subscribers  within an apartment  building or office building or other structure
through in-building cable.

     Localized  Programming  and  Advertising  Options.  Because of the cellular
nature of LMDS  services,  the Company  believes  that channel  offerings can be
localized on a cell-by-cell basis, permitting, for example, channels targeted to
demographic  or  linguistic  groups  in  particular  neighborhoods,  as  well as
micro-marketing.   In  comparison,   cable  operators  generally  offer  uniform
programming throughout a geographic service area, and DBS systems offer the same
programming  on a  nationwide  basis  and,  to  date,  do not  offer  any  local
programming.

     Accurate,   High-Speed  Data  Transmission.   The  Company's   transmission
equipment has high signal-to-noise  ratios and broad band width,  enabling it to
transmit  large  volumes of data at least as 
                                      -20-
<PAGE>

accurately  under  normal  operating  conditions  as fiber optic  systems.  This
capability  should make LMDS services  particularly  well suited for high-speed,
broad band data transmission, including Internet access.

     Mitigation  of the  Multipath  Phenomenon.  Multipath  is a  phenomenon  in
broadcast transmission which results in the reception of multiple signals at the
receiver  (literally on multiple  transmission paths) which can severely degrade
the picture and audio quality or cause  undesirable  levels of errors in digital
systems.  Multipath  can  be a  severe  drawback  in  systems  such  as  VHF/UHF
television  and currently  available  MMDS systems,  which use AM modulation and
relatively  broad beam width  receive  antennas.  The  Company's  system,  which
employs FM or digital  modulation and narrow beam receive  antennas,  can reject
multipath  degradation  of the signal.  Because of this  advantage,  the Company
believes that its transmitters will be relatively  immune to picture  "ghosting"
and other degradations that result from multipath.

     Large Spectrum Grant and Efficient  Spectrum Usage. As described above, the
FCC has set aside 1,300 MHz of spectrum for LMDS services,  all or a significant
portion of which can be re-used from cell to cell. This large spectrum grant may
result in advantages over competing  technologies,  such as MMDS systems,  which
typically  have access to a maximum of 200 MHz of  fragmented  spectrum  and use
frequencies  only  once in a  metropolitan  area.  In other  countries,  an even
broader spectrum may be reserved for LMDS services.  For instance,  in Canada, 3
GHz of bandwidth has been allocated to the provision of LMDS services (which the
Canadian government calls Local Multi-point Communications Service, or "LMCS").

Sales and Marketing

     The  Company  sells its TWTAs and  other  high-power  amplifiers  through a
direct sales  organization  from its  facilities in New York and New Jersey.  In
addition,  the Company utilizes a network of independent  sales  representatives
located  in the U.S.,  Asia and  Europe.  See  "--Facilities."  Sales  prospects
generally are targeted by the Company or its independent sales  representatives,
although the Company also responds to requests for proposals.  Substantially all
of the Company's  specialty systems are sold through  competitive  bidding after
receipt of a request for proposal.

     Due to cash  constraints  caused  by the  Company's  history  of  operating
losses, the Company has been unable to pay amounts due to its representatives on
a timely basis.  As a result,  certain  representatives  have  terminated  their
relationships  with the Company or have  reduced the level of their  support for
the Company's  products,  which, in certain cases, has resulted in lost business
opportunities.  There  can  be no  assurance  that  future  disruptions  in  the
Company's relationships with its independent  representatives will not occur, or
as to the  effects  thereof.  See "Risk  Factors  -  Dependence  on  Independent
Representatives."

     To date, the Company has not actively marketed its LMDS equipment. Pursuant
to an agreement  with CT&T,  mmTech is permitted to sell certain of its products
only to CT&T, licensees of CT&T's technology and third parties approved by CT&T.
Under that  agreement,  mmTech pays to CT&T a royalty equal to 2.5% of the gross
sales from such  products.  See "Patents,  Trademarks and  Proprietary  Rights."
Under current  arrangements  between CT&T and its licensees,  such as CVNY, CT&T
receives orders for  transmitters  and other equipment from its licensees and in
turn places orders with the Company and other suppliers for such equipment. CT&T
has  publicly  disclosed  that it intends to alter its method of doing  business
with its  licensees to address  certain  potential  conflict of interest  issues
raised by its current procurement  policies. As a result, the Company expects in
the future sales of transmitters  and other LMDS equipment will be made directly
to such end users, although there can be no assurance this will be the case.

     Upon request,  the Company  provides  training at a customer's  location to
teach  operators  how to use its  equipment.  The Company  generally  provides a
one-year  parts  and labor  warranty  on its  equipment,  although  the  Company
provides a two-year  warranty at an additional  cost to CT&T and its  
                                      -21-
<PAGE>

licensees,  and from time to time, the Company has provided extended  warranties
to other  customers.  During the fiscal  year ended June 30,  1997,  the Company
incurred warranty repair expenses of approximately $200,000. See "Risk Factors -
Warranty  Claims."  During the fiscal  year  ended June 30,  1997,  CT&T and its
licensees  accounted  for  approximately  54%  of  the  Company's   consolidated
revenues. The Company anticipates that CT&T and its licensees will account for a
substantial  percentage of the  Company's  consolidated  revenues  during fiscal
1998. See "Risk Factors - Dependence on Large Orders;  Customer  Concentrations"
and "--Relationship with CT&T."

Backlog

     The Company  measures its backlog as orders for which contracts or purchase
orders  have  been  signed,  but that  have not yet been  shipped  and for which
revenues have not yet been recognized.  The Company includes in its backlog only
those customer orders that are scheduled for delivery within the next 18 months.
The Company  typically  ships its  products  within six months of  receiving  an
order. The Company had a backlog of $5.1 million, $5.8 million, $7.1 million and
$6.4 million at December 31, 1997, December 31, 1996, June 30, 1997 and June 30,
1996,  respectively.  Substantially all of the Company's backlog at December 31,
1997 is expected to be shipped  during the current  fiscal year.  Any failure by
the Company to meet an agreed-upon  schedule could lead to the  cancellation  of
the  related  order.  All orders are  subject  to  cancellation  or delay by the
customer  and,  accordingly,  there can be no  assurance  that such backlog will
eventually result in revenues.

Manufacturing and Assembly

     The  Company   manufactures   and  assembles  TWTAs  and  other  high-power
amplifiers at its facility in Bohemia, New York, and LMDS transmitting equipment
and related  components  at its facility in Eatontown,  New Jersey.  The Company
assembles its products from components  supplied to it by various  suppliers and
parts manufactured internally. Once the products are assembled, they are "burned
in" and tested to assure their proper functioning.  After successful  completion
of this procedure, the products are shipped to customers.

     Although many of the basic components used in the Company's products,  such
as chipboards,  resistors,  capacitors and other similar components, are readily
available  from a number  of  sources,  the  Company  typically  purchases  such
components  from  single   suppliers  to  take  advantage  of  available  volume
discounts.  However,  to assure an adequate  supply of traveling  wave tubes,  a
critical  component  in  many  of  the  Company's  products,   the  Company  has
established  multiple  supply  sources.  A  limited  number  of  components  and
sub-assemblies  are  manufactured  for the  Company  pursuant  to the  Company's
proprietary specifications,  but the Company does not believe it is dependent on
any single  source for these  items.  The  Company  does not have any  long-term
supply arrangements.

     Due to cash  constraints  caused  by the  Company's  history  of  operating
losses,  the Company has been  unable to pay amounts due to its  suppliers  on a
timely basis. As a result, certain suppliers have terminated their relationships
with the Company or have refused to extend  trade  credit to the Company,  which
has resulted in supply  disruptions  from time to time that have  materially and
adversely affected its business. There can be no assurance that the Company will
not experience  future supply  disruptions,  or as to the effects  thereof.  See
"Risk Factors - Dependence on Limited Number of Suppliers."

Competition

     In the  markets  for TWTAs and other  high-power  amplifiers,  the  Company
competes with other entities,  including  Communications  and Power  Industries,
Inc.,  Amplifier  Research  Corp. and Xicom  Technology,  a number of which have
significantly greater financial, marketing and other resources than the Company.
In the emerging  LMDS market,  the Company  expects  that its  competitors  will
include Wytech, PCS Wireless,  Inc. and certain major  communications  equipment
manufacturers, a number of which have significantly greater financial, marketing
and other  resources  than the  Company.  The 
                                      -22-
<PAGE>

Company believes that principal  competitive  factors in its respective  markets
include  performance  capability,  reliability,  size,  weight and price.  Until
recently,  the  Company  has not  engaged  in  significant  product  development
activities in its high-power  amplifier business.  Accordingly,  the Company has
not kept pace with its competitors in the markets for TWTAs and other high-power
amplifiers  in reducing the size and weight of its  products.  As a result,  the
Company may be at a competitive  disadvantage in the markets for those products.
See "Product  Development."  There can be no assurance  that the Company will be
able to compete successfully with its competitors or be able to compete with new
market  entrants  or in new  markets  that may  develop.  See  "Risk  Factors  -
Dependence  on  New  Product   Development;   Technological   Advancement"   and
"--Competition."

Government Regulation

     The  Company's  business is not subject to  significant  direct  government
regulation. However, the Company believes that demand for its LMDS products will
be significantly  affected by government  regulation  because  customers for its
LMDS products will be required to obtain licenses from the FCC and  governmental
agencies in other countries in order to provide LMDS services.  A description of
the FCC's authorization of LMDS service is provided below.

     The FCC has set aside a total of 1,300 MHz of spectrum  for LMDS service in
the United States and certain of its territories:  850 MHz in the 27.5-28.35 GHz
band, 150 MHz in the 29.1-29.25 GHz band, and 300 MHz in the 31.0-31.3 MHz band.
The LMDS spectrum is licensed regionally on the basis of 493 BTAs throughout the
United States.  Two licenses with ten-year terms  ultimately  will be awarded in
each BTA:  one 1,150 MHz "Block A"  license,  and one 150 MHz "Block B" license.
The Block A license consists of 1,000 MHz located in the 28 GHz band (27.5-28.35
GHz and 29.1-29.25  GHz) and 150 MHz of spectrum in the middle of the 300 MHz of
spectrum in the 31 GHz band (31.075-31.225 GHz). The Block B license consists of
the two 75 MHz segments located at each end of the 300 MHz block (31.0-31.75 GHz
and 31.225-31.3 GHz). As discussed in "Business--Industry Overview," the FCC has
awarded  864 of the 986  available  licenses  through an auction  which ended on
March 25, 1998.

     The FCC has placed few restrictions on the use of the spectrum allocated to
LMDS. Significantly,  LMDS licensees will have substantial discretion to develop
services in response to market demand.  Potential uses of LMDS spectrum  include
video  broadcasting,   local  telephony,  Internet  access,  and  point-to-point
communications.  LMDS  licensees  can  choose to  provide  services  on a common
carrier basis, a non-common carrier basis, or a combination of the two.

     There are no  restrictions on the number of licenses an entity may acquire.
Parties  can  acquire  the Block A and Block B licenses in a BTA and combine the
two licenses to create a 1.3 GHz LMDS system.

     LMDS licensees will receive  exclusive  licenses and will be protected from
interference  in most of the  1,300  MHz of  spectrum  allocated  for LMDS  use.
However,  LMDS  operations  in the  150  MHz  of the  Block  A  spectrum  in the
29.1-29.25 GHz band will be on a co-primary basis with Mobile Satellite  Service
("MSS")  operations  and will be restricted to  hub-to-subscriber  transmissions
because of FCC concerns about potential  interference to MSS feeder links. Block
B LMDS licensees will also be co-primary with incumbent  licensees in their band
and will be  required  to afford  interference  protection  to those  licensees.
However,  the incumbent operations protected in the Block B 150 MHz licenses are
limited in scope:  protection  is to be afforded  only to (i) 19 state and local
government  agency  licensees  in six states  whose  operations  are confined to
localized  vehicular  traffic  management  and control  services  and (ii) eight
private  business  licensees who use the spectrum  solely for internal  business
purposes.

     In order to encourage  competition in the video and telephony markets,  the
FCC  determined  in its  Second  Report  and Order in its LMDS  proceeding  (the
"Second  Report  and  Order")  to limit the right of local  telephone  companies
(known as "local exchange  carriers" or "LECs") and cable  television  companies
(known as "multiple system  operators" or "MSOs") to acquire Block A licenses in
their respective  service regions.  Under rules adopted in the Second Report and
Order,  LECs and MSOs will be ineligible  to 
                                      -23-
<PAGE>

acquire  a 20% or  greater  ownership  interest  in a Block A  license  in their
service region for the three years following completion of the auction. LECs and
MSOs  are  considered  "in-region"  in a  particular  BTA if  10%  of the  BTA's
population is within the authorized  service area of the LEC or MSO. There is no
restriction on LECs or MSOs acquiring Block B licenses  within their  respective
service areas or Block A licenses outside of their respective service areas.

     The  eligibility  restrictions  on LECs and MSOs with  respect to in-region
Block A licenses may be extended beyond the initial three-year period if the FCC
determines that incumbent LECs and/or MSOs continue to have  substantial  market
power.  Conversely,  the FCC can waive the  restriction on a case-by-case  basis
during the initial  three-year period if a LEC or MSO makes a showing to the FCC
that its particular  market is  sufficiently  competitive  and that it no longer
possesses  substantial  market power. As described below,  certain LECs and MSOs
sought FCC  reconsideration of the eligibility  restrictions,  and other parties
challenged those restrictions in court appeals of the relevant FCC decisions.

     The Second Report and Order adopted a number of service and technical rules
governing operations by LMDS licensees.  In particular,  the FCC will allow LMDS
licensees up to ten years to provide  "substantial  service" to their respective
service  areas.  While it declined to define  "substantial  service" in the LMDS
context on a generic  basis,  the FCC did offer  examples of service  that would
qualify as  "substantial."  For an LMDS  licensee  offering  video  distribution
services,  a demonstration  of coverage of 20% of the population of its licensed
service area at the 10-year mark would  constitute  substantial  service.  For a
licensee offering  point-to-point  services,  the construction of four links per
million  people  in  its  service  area  would  be  sufficient.  In  making  its
determination as to whether a licensee is providing  "substantial"  service, the
FCC said that it may  consider  such  factors as (i)  whether  the  licensee  is
offering a specialized or  technologically  sophisticated  service that does not
require a high level of coverage to be of benefit to customers, and (ii) whether
the licensee's  operations  serve niche markets or focus on serving  populations
outside of areas served by other licensees.

     Because of the FCC's  liberal  service  requirements,  the  Company  cannot
predict when LMDS  licensees  will purchase the  equipment  necessary to provide
LMDS services.  However,  the Company  believes that many of such LMDS licensees
may delay purchases of equipment for a significant  period following the auction
or any re-auction.  Accordingly, the Company does not expect that the completion
of the  auction  will have a material  impact on the  Company's  business in the
short-term.

     The FCC will allow licensees to disaggregate  and partition their licenses.
Disaggregation  refers  to  the  assignment  of  a  portion  of  the  licensee's
authorized spectrum to another entity;  partitioning refers to the assignment of
a portion of the  licensee's  geographic  service  area to another  entity.  The
Company  believes  that  disaggregation  and  partitioning   opportunities  will
encourage the deployment of LMDS  services,  although no assurances can be given
in that  regard.  The FCC has asked for public  comment on specific  procedural,
administrative,  and  operational  rules to implement  LMDS  disaggregation  and
partitioning.  However,  as of April 25, 1998,  the FCC had not issued any final
rules in that regard.

     Various  parties  sought  reconsideration  and  judicial  review of certain
aspects  of the FCC's  Second  Report and Order and other  decisions  concerning
LMDS. The issues raised include (i) LEC and MSO eligibility; (ii) the allocation
of spectrum in the 31 GHz band to LMDS and the  reinstatement of numerous 31 GHz
applications   that  were  previously   dismissed  by  the  FCC;  (iii)  further
reconsideration  of the FCC's denial of 971 waiver  applications to provide LMDS
service  filed in the wake of the FCC's  1991  grant of the  waiver  application
filed by CVNY's  predecessor-in-interest  to  authorize  the  provision  of LMDS
service in New York City; (iv)  clarifications  of various technical and service
rules;  and (v) the level of bidding  credits for qualifying  entities and other
auction  rules.  On February 3, 1998,  the FCC adopted an order  addressing  the
petitions for  reconsideration.  The order  "generally  affirmed" the challenged
provisions of the FCC's LMDS rules. The order  "generally  denied" the petitions
filed by various LECs and MSOs seeking a change in the LMDS  eligibility  rules.
The order  also  generally  upheld  (i) the FCC's  plan for  allocation  of LMDS
spectrum; (ii) the FCC's liberal LMDS construction  requirements;  and (iii) the
denial of the 971 waiver applications.
                                      -24-
<PAGE>

     On February 6, 1998, the United States Court of Appeals for the District of
Columbia Circuit released a decision denying various petitioners'  challenges to
(i) the  eligibility  restrictions  on LECs and MSOs; and (ii) the denial of the
971 waiver applications.

     No  assurance  can be given  regarding  the  effect  of  either  the  FCC's
reconsideration  order  or the  Court's  decision  on the  marketplace  for LMDS
services as the FCC order is subject to court appeal and the Court's decision is
subject to further review by the Court or by the United States Supreme Court.

     A number  of  countries,  such as  Canada,  the  Republic  of Korea and the
Philippines,  have  authorized  the  provision  of  LMDS  services  or  services
substantially  similar  thereto.  The Company  expects that other countries will
only  authorize the  provision of LMDS  services  pursuant to licensing or other
permitting processes.

     Under the FCC's rules,  the Company is required to obtain  certification of
its LMDS  equipment  to the extent that the  equipment is capable of emitting RF
energy. The certification  process is designed to insure that there is no excess
RF radiation or other effects which could be  inconsistent  with other FCC rules
or the public interest.  The Company has obtained such  certification for all of
the equipment that it currently intends to market to LMDS licensees.

     If and when the Company develops new equipment or encounters changes to the
FCC's rules, shifts in market demand, or technological developments, the Company
may have to develop new equipment which would require FCC  certification.  While
such  certification  can be  routinely  granted  by the FCC in due  course,  any
inability of the Company to obtain such certification, or any delay in marketing
its equipment due to the delays occasioned by the certification  process,  could
have a material adverse effect on the Company's business.

Product Development

     The Company incurred $229,000,  $397,000, $648,000 and $629,000 of expenses
for the six-month  periods ended December 31, 1997 and 1996 and the fiscal years
ended June 30, 1997 and 1996, respectively, related to research and development,
the  development  of new  products and  enhancement  of the  Company's  existing
products.  Until  recently,  the Company has not engaged in significant  product
development  activities in its high-power amplifier business.  Accordingly,  the
Company  has not kept pace with its  competitors  in the  markets for TWTA's and
other high-power  amplifiers in reducing the size and weight of its products. As
a result,  the Company may  currently be at a  competitive  disadvantage  in the
markets for those products.

     The Company is currently developing a new power supply system for its TWTAs
and other high-power  amplifiers.  If development of the new power supply system
is successfully  completed,  the Company believes that it will be able to reduce
substantially the size and weight of its TWTAs and other high-power  amplifiers.
There can be no  assurance  that the  Company  will  successfully  complete  the
development  of the new power supply  system,  or as to the timing  thereof.  In
addition,  there can be no  assurance  that any products  incorporating  the new
power supply system would, if successfully developed,  achieve market acceptance
or a significant  level of sales.  See "Risk Factors - Dependence on New Product
Development; Technological Advancement."

Patents, Trademarks and Proprietary Rights

     The Company does not own any patents or trademarks relating to its TWTAs or
other  high-power  amplifiers.  The  basic  technology  used in the  design  and
manufacture of those products is not proprietary to the Company and is available
in the public  domain,  however the Company  believes  that the  know-how it has
developed  with respect to such  products is  proprietary  and cannot be readily
duplicated by its competitors.
                                      -25-
<PAGE>

     In connection with its development of LMDS technology,  CT&T has obtained a
patent in the United  States  (the "LMDS  Patent")  which  purports to cover the
system architecture and transmission methods for LMDS service. In addition, CT&T
has filed  applications  in a number of foreign  countries  for the  issuance of
foreign patents substantially similar to the LMDS Patent.

     The design and development of the initial LMDS  transmitter  sold by mmTech
was undertaken  pursuant to an agreement with CT&T.  Under that agreement,  CT&T
retained ownership of all intellectual  property created during such development
phase,  including the design of the  transmitters  sold to CT&T pursuant to that
agreement.  Pursuant to the terms of that  agreement,  mmTech has agreed to sell
transmitters  utilizing  such  intellectual  property or  otherwise  intended to
implement or imitate the CT&T  transmission  system only to CT&T,  its licensees
and third parties approved by CT&T.  mmTech is required to pay CT&T a royalty of
2.5% of its gross sales from the sale of such transmitters.  mmTech is currently
seeking to amend the terms of the  agreement,  which has no fixed term, to allow
mmTech to sell transmitters to purchasers without  restriction.  However,  there
can be no  assurance  that CT&T will agree to amend the  agreement  or as to the
terms of any such amendment.

     The LMDS Patent,  its foreign  counterparts and any other patents issued to
CT&T covering the LMDS market may have the effect of significantly  limiting the
markets for the Company's  LMDS  equipment to those entities which have obtained
appropriate licenses from CT&T. In addition, if CT&T does not agree to amend the
terms of the agreement  described above, mmTech may not sell transmitters of the
type  developed  pursuant to the CT&T agreement to entities that do not obtain a
license from CT&T without  CT&T's  consent,  even if such entities could provide
LMDS service without  violating the LMDS Patent or other  intellectual  property
rights of CT&T.  There  can be no  assurance  that  potential  customers  of the
Company will choose to obtain the required  licenses  from CT&T or that licenses
will  be  available  from  CT&T on  terms  which  are  acceptable  to  potential
customers. See "Risk Factors - Relationship with CT&T."

Facilities

     The Company  does not own any real  property  and  currently  conducts  its
operations at the following leased premises:

<TABLE>
<CAPTION>

                                                                      Approximate
                                                                        Square         Annual            Lease
       Location                        Description of Facility          Footage      Lease Cost       Expiration

<S>                                 <C>                                 <C>          <C>              <C>          
50 Orville Drive                    Corporate headquarters,               14,000      $130,000            7/31/04
Bohemia, New York                   manufacturing and assembly,
11716                               sales and customer support

20 Meridian Way                     Research, manufacturing               11,500       $95,000            3/31/00
Eatontown, New Jersey               and assembly, customer
07724                               support and administrative

</TABLE>

     The Company  believes  that its existing  facilities  will be sufficient to
meet the Company's needs for the foreseeable future.

Employees

         As of April 1, 1998,  the Company had 66 full-time  and five  part-time
employees, of whom 44 were engaged in manufacturing, ten were engaged in product
development  activities  and 17 were  engaged  in  
                                      -26-
<PAGE>

sales,  service and general  administration.  None of the Company's employees is
represented by a union,  and the Company  considers its  relationships  with its
employees to be satisfactory.

Litigation

     The Company is not a party to any material legal proceedings.

                                      -27-

<PAGE>


                                   MANAGEMENT

Executive Officers and Directors

     The following table sets forth certain information  regarding the Company's
executive officers and directors as of March 24, 1998.

<TABLE>
<CAPTION>

            Name                                 Age                           Position

<S>                <C>                            <C>                                           
Kenneth C. Thompson(1)                            50        Chief Executive Officer and Director
Charles S. Brand(1)                               58        Chairman of the Board and Chief Technology Officer
Frank A. Brand(2)(3)                              73        Director
Jean-Francois Carreras(2)(3)                      48        Director
Mark B. Fisher                                    38        Director
Francisco A. Garcia(2)(3)                         46        Director
Erik S. Kruger                                    36        Vice    President--Finance    and   Administration   and
                                                            Secretary
Norman M. Phipps(1)                               37        President, Chief Operating Officer and Director

(1)  Member of Executive Committee.

(2)  Member of Audit Committee.

(3)  Member of Compensation Committee.

</TABLE>

     Kenneth C. Thompson.  Mr. Thompson has been a director of the Company since
July 1997 and, since March 1998, has been the Company's Chief Executive Officer.
From April 1997 until  March  1998,  Mr.  Thompson  was a private  investor  and
consultant.  Prior to April 1997, Mr.  Thompson held several  senior  management
positions with Glenayre Electronics,  Inc., including President of the Voice and
Data  Technologies  Group,  Executive  Vice  President - Sales and Marketing and
Executive Vice President - Business  Operations.  Glenayre is a manufacturer  of
infrastructure equipment for the paging and cellular industry.

     Charles S. Brand. Mr. Brand has served as the Chairman of the Board and the
Chief  Technology  Officer since April 1997 and March 1998,  respectively.  From
April 1997 until  March  1998,  Mr.  Brand  also  served as the Chief  Executive
Officer of the Company. Since February 1994, Mr. Brand has been the President of
mmTech,  which was  acquired  by the  Company in April  1997.  Prior to founding
mmTech,  Mr.  Brand  was  the  founder  and  President  of  Trontech,   Inc.,  a
manufacturer of wireless  equipment for the cellular and PCS markets.  Mr. Brand
has been involved in the development of LMDS systems and  architecture  for over
ten years. Mr. Brand is the nephew of Dr. Frank A. Brand.

     Dr.  Frank A. Brand.  Dr.  Brand has been a director  of the Company  since
April 1997.  Since 1991, Dr. Brand has been a private  investor and  consultant.
Prior to his  retirement  in 1991,  Dr.  Brand held  several  senior  management
positions  with  M/A-COM,  Inc.,  a  major  manufacturer  of  telecommunications
products and systems, including Chief Technical Officer, Chief Operating Officer
and Acting Chief Executive Officer.  Dr. Brand is a Life-Fellow of the Institute
of Electrical and Electronic Engineers, a Fellow of Polytechnic University and a
member of the Engineering Dean's Council at UCLA.

     Jean-Francois  Carreras.  Mr.  Carreras  has been a director of the Company
since April 1997.  Since  October 1994,  Mr.  Carreras has been a partner in the
Paris law firm of Sokolow,  Dunaud, Mercadier and Carreras. From October 1994 to
July  1995,  Mr.  Carreras  was also a partner  in the law firm of  Arent,  Fox,
Kintner,  Plotkin & Kahn. Prior thereto,  until October 1994, Mr. Carreras was a
partner in the law firm of Coudert Brothers. Mr. Carreras is a French citizen.
                                      -28-
<PAGE>

     Mark B. Fisher.  Mr.  Fisher has been a director of the Company  since July
1997. Mr. Fisher is the President of MBF Capital  Corporation,  Inc. ("MBF"),  a
firm that invests in and advises technology driven companies. From 1990 to 1996,
Mr.  Fisher  served as a principal of Alex.  Brown & Sons,  Inc.  (now, BT Alex.
Brown).

     Franciso A.  Garcia.  Mr.  Garcia has been a director of the Company  since
July 1997.  From 1987 to December 1997, Mr. Garcia has served as Chairman of the
Board of Neptune  Management  Company,  Inc.,  a manager  of funds and  accounts
investing in distressed securities,  obligations and consumer receivables. Since
1991,  Mr. Garcia has also served as President of Nethuns,  Inc., a firm engaged
in financial advisory, consumer finance and investment activities. Mr. Garcia is
a Spanish citizen.

     Erik S. Kruger.  Mr. Kruger has been the Company's Vice  President--Finance
and  Administration  and Secretary  since  February 1998.  Prior  thereto,  from
February 1996 until  February  1998,  Mr.  Kruger served as the Chief  Financial
Officer of CVNY.  From October 1990 until February 1996, Mr. Kruger was employed
by Coopers & Lybrand L.L.P.

     Norman  M.  Phipps.  Mr.  Phipps  has  served  as the  President  and Chief
Operating  Officer of the Company since April 1997. From May 1996 to April 1997,
Mr.  Phipps served as Chairman and Acting  President of the Company.  Mr. Phipps
served  as a  Principal  of  Phipps,  Teman & Co.  L.L.C.  ("PTCO"),  a  private
investment  firm,  from August 1993 to March 1998.  From  January 1991 to August
1993, Mr. Phipps was Managing General Partner of CP Capital Partners,  a private
investment firm. Mr. Phipps is a director of Avery Communications, Inc.


     The Company  currently  does not regularly  compensate  directors for their
service to the Company.  However,  directors are  reimbursed  for  out-of-pocket
expenses incurred in their capacity as directors of the Company.

     Currently,  Dr. Brand and Mr.  Fisher  provide  consulting  services to the
Company and receive or will receive  certain fees and/or shares of the Company's
Common Stock in connection therewith.  In addition,  prior to his appointment as
the Company's Chief  Executive  Officer,  Mr. Thompson also provided  consulting
services to the Company and received certain fees and/or shares of the Company's
Common  Stock  in  connection   therewith.   See   "Employment   Agreements  and
Compensation Arrangements."

     Pursuant to the terms of the Stock Compensation  Program, each director who
has not been a full-time  employee of the Company or any subsidiary for at least
the prior 12 months  receives an option to purchase 5,000 shares of Common Stock
each year on the  earlier  of (i) the date of the  Company's  annual  meeting of
stockholders,  or (ii) June 1. Options granted to such directors under the Stock
Compensation  Program  have an exercise  price equal to the fair market value of
the  underlying  shares of Common  Stock on the date of grant.  See "1997  Stock
Compensation Program."

Right to Designate Directors; Changes in Control

     In  connection  with the March 1996  recapitalization  of the Company  (the
"Restructuring"),  the Company and Cerberus Partners,  L.P. ("Cerberus") entered
into a Unit  Purchase  Agreement,  dated  March  7,  1996  (the  "Unit  Purchase
Agreement"),  pursuant  to which the  Company  issued to  Cerberus 30 Units (the
"Units"),  each Unit consisting of $50,000 in aggregate  principal amount of 12%
Convertible  Senior  Subordinated  Debentures due December 31, 1998 (the "Senior
Subordinated  Debentures")  and a Series C Warrant to purchase  84,746 shares of
Common Stock. The Senior Subordinated Debentures were subsequently exchanged for
Class B Debentures in July 1997 in connection  with the  transactions  described
below. Pursuant to the terms of the Unit Purchase Agreement,  Cerberus currently
has the  right to  require  the  Company  to  increase  the size of the Board of
Directors by one person and to designate a 
                                      -29-
<PAGE>

person to fill the vacancy created by such increase.  Cerberus has not exercised
its right to designate a director.

     To assist the Company in effecting the Restructuring,  the Company retained
PTCO  and  SFM  Group,  Ltd.  ("SFM")  pursuant  to the  terms  of a  consulting
agreement, dated December 20, 1995 (the "Consulting Agreement"). Pursuant to the
terms of the Consulting Agreement,  among other things, Murray H. Feigenbaum,  a
former  President of the Company,  and Jerome Deutsch,  a former  Executive Vice
President of the Company,  granted  irrevocable  proxies to PTCO and SFM to vote
the  shares  of Common  Stock  owned by them at that  time on  certain  matters,
including the election of directors  (the "Voting  Rights").  Under the terms of
the Consulting  Agreement,  PTCO had the right to elect three  directors and SFM
had the right to elect two directors.  Accordingly, since Mr. Feigenbaum and Mr.
Deutsch owned more than 50% of the Common Stock then  outstanding,  PTCO and SFM
were deemed to have acquired  control of the Company at that time. In connection
with the  acquisition of mmTech,  PTCO and SFM  irrevocably  waived their rights
under the Consulting  Agreement to appoint  directors and to exercise the Voting
Rights. SFM is no longer in existence and its principals,  which included Alfred
Mendelsohn and Lawrence I. Schneider,  former directors of the Company, and Mark
B.  Fisher,  a director of the Company,  have  succeeded to its rights under the
Consulting Agreement and the proxy arrangements referenced above.

     Pursuant to the terms of the Agreement and Plan of Merger,  dated  December
18, 1996,  as amended (the "Merger  Agreement"),  among the Company,  mmTech,  a
wholly owned  subsidiary of the Company  ("Merger  Sub"),  and Charles S. Brand,
Merger Sub merged with and into mmTech (the "Merger") and mmTech became a wholly
owned subsidiary of the Company.  Pursuant to the Merger, each outstanding share
of mmTech  common  stock was  converted  into  192,478  shares of Common  Stock,
resulting in the issuance of a total of 19,247,800 shares of Common Stock to Mr.
Brand. Upon consummation of the Merger,  Mr. Brand became the Chairman and Chief
Executive Officer of the Company and its largest stockholder.  Accordingly, upon
consummation of the Merger,  Mr. Brand acquired control of the Company.  At that
time,  Norman M. Phipps,  previously  the  Chairman and Acting  President of the
Company,  became the  President  and Chief  Operating  Officer  of the  Company.
Following the Merger,  the Company's  Board of Directors  was  reconstituted  to
consist  of Mr.  Brand,  Dr.  Frank A.  Brand,  Jean-Francois  Carreras,  Alfred
Mendelsohn and Mr. Phipps.

     In July 1997, the Company entered into a Purchase  Agreement (the "Purchase
Agreement")  with  a  group  of  institutional   investors  (the  "Purchasers"),
including  certain  entities  affiliated with Mark B. Fisher,  a director of the
Company. Pursuant to the terms of the Purchase Agreement, the Company issued and
sold to the Purchasers  $2,750,000 in aggregate  principal amount of the Class A
Debentures,  Series G Warrants to purchase an aggregate  of 7,350,000  shares of
Common  Stock at an  exercise  price of $0.50 per share,  Series H  Warrants  to
purchase an aggregate of 1,100,000  shares of Common Stock at an exercise  price
of $0.60 per share and Series I Warrants  to purchase  an  aggregate  of 550,000
shares of Common  Stock at an  exercise  price of $1.125 per share,  for a total
purchase price of $3,352,500.  Pursuant to the terms of the Purchase  Agreement,
the Purchasers  have the right,  at any time prior to July 28, 1998, to purchase
an additional  $833,333 in aggregate principal amount of the Class A Debentures,
Series G Warrants to purchase an aggregate of 2,000,000  shares of Common Stock,
Series H Warrants to purchase an aggregate of 333,333 shares of Common Stock and
Series I Warrants to purchase an aggregate of 166,667 shares of Common Stock for
a total purchase price of $1,000,000 (the "Purchase Option").

     In connection with the transactions contemplated by the Purchase Agreement,
the  Purchasers,  the Company and Charles S. Brand  entered into a  Stockholders
Agreement (the "Stockholders  Agreement") pursuant to which, among other things,
Mr.  Brand agreed to certain  restrictions  on his ability to sell his shares of
Common Stock. Pursuant to the terms of the Stockholders  Agreement,  the size of
the  Board of  Directors  was  increased  to seven  members  and the  Purchasers
received the right to appoint  three  directors.  In the event that the Purchase
Option is exercised in full, the number of directors will be increased to eight,
and the Purchasers will have the right to appoint an additional director. At any
time
                                      -30-
<PAGE>

that the Purchasers are entitled to appoint at least four  directors,  at either
the  request  of Mr.  Brand or the  Purchasers,  the size of the  Board  will be
further increased by one and Mr. Brand and the Purchasers will have the right to
mutually select an independent director to fill the resulting vacancy.  Further,
in the event that Cerberus (or any subsequent  holder of the Class B Debentures)
exercises its right under the Unit  Purchase  Agreement to designate a member of
the Board of  Directors,  the number of directors  will be increased by two, the
holder of the Class B Debentures will have the right to appoint one director and
Mr.  Brand  and the  Purchasers  will have the right to  appoint  an  additional
independent director.

     Pursuant  to the  terms  of  the  Stockholders  Agreement,  Mr.  Brand  has
appointed  himself,  Dr. Brand,  Mr.  Carreras and Mr. Phipps and the Purchasers
have appointed Messrs.  Fisher, Garcia and Thompson as directors of the Company.
To  facilitate  the  recomposition  of the Board of  Directors,  Mr.  Mendelsohn
resigned  as a  director  of the  Company  effective  upon  the  closing  of the
transactions contemplated by the Purchase Agreement.

     Under the terms of the Stockholders Agreement,  the parties agreed to cause
(i) the  Executive  Committee  of the Board of  Directors to be comprised of two
directors designated by Mr. Brand and one director designated by the Purchasers,
(ii) the  Audit  Committee  of the Board of  Directors  to be  comprised  of two
directors   designated  by  Mr.  Brand  and  two  directors  designated  by  the
Purchasers, and (iii) the Compensation Committee of the Board of Directors to be
comprised of two directors  designated by Mr. Brand and two directors designated
by the  Purchasers.  In the event that the Purchase Option is exercised in full,
the  Purchasers  will have the right to designate a second  director to serve on
the  Executive  Committee of the Board of  Directors.  All  directors  have been
designated  by either Mr.  Brand or the  Purchasers  to serve on the  respective
Board committees set forth below.

     Effective in March 1998, Mr. Thompson became the Chief Executive Officer of
the Company.  Under the terms of the  Stockholders  Agreement,  Mr.  Thompson is
treated as a director  designated  by Mr.  Brand and is  entitled  to serve as a
member of the Executive Committee of the Board of Directors.

     Under the terms of the Stockholders Agreement, the holders of a majority of
the shares of Common Stock  beneficially owned by the Purchasers have the right,
subject to certain  limitations,  to cause the  Company to enter into a "Company
Sale".  A Company Sale is defined to include (i) a sale of all or  substantially
all of the assets of the  Company  (other  than to certain  affiliates),  (ii) a
merger, consolidation,  share exchange or other similar transaction in which the
holders of the Company's  voting stock receive less than 50% of the voting power
of the  surviving  entity,  (iii) a sale,  disposition  or issuance of shares of
voting  stock of the Company in which a person or entity  (other than a party to
the Stockholder  Agreement or its affiliates)  acquires 50% or more of the total
voting power of the  Company,  and (iv) the  formation of certain  partnerships,
joint ventures and other strategic  alliances  involving the sale or transfer of
all or substantially all of the assets of the Company to a third party.

     The Stockholders Agreement terminates upon the earliest to occur of (i) the
written  consent  of the  holders of a  majority  of the shares of Common  Stock
beneficially owned by the Purchasers and the holders of a majority of the shares
of Common Stock then  beneficially  owned by Mr. Brand and certain  transferees,
(ii) Mr. Brand and certain  transferees,  as a group,  or the  Purchasers,  as a
group, becoming the beneficial owners of less than 10% of the outstanding Common
Stock (determined on a fully-diluted basis), or (iii) upon the consummation of a
Company Sale in accordance with the terms of the Stockholders Agreement.
                                      -31-
<PAGE>

Compensation Committee Interlocks and Insider Participation

     The Company's  Compensation  Committee is currently  comprised of Dr. Brand
and  Messrs.  Carreras  and  Garcia.  Mr.  Thompson  resigned as a member of the
Compensation  Committee  effective  upon his  election  as the  Company's  Chief
Executive  Officer.  During the fiscal year ended June 30, 1997, Mr.  Mendelsohn
(who  resigned  as a director  of the Company in July 1997) was also a member of
the  Compensation  Committee.  Mr.  Mendelsohn  has  entered  into a  consulting
agreement with the Company.

     The Company has entered into a consulting agreement with Dr. Brand pursuant
to which Dr. Brand provides  strategic,  technological and other services to the
Company for up to 90 days in any calendar year. Under the consulting  agreement,
which  expires  April 30,  1999,  Dr.  Brand is  entitled to receive a quarterly
payment of 36,363 shares of Common Stock. In the consulting agreement, Dr. Brand
has agreed to certain confidentiality, non-competition and intellectual property
covenants.

     The Company has  entered  into a  consulting  agreement  with Mr.  Thompson
pursuant to which Mr. Thompson has provided  strategic,  technological and other
services to the Company since August 1997. Under the consulting  agreement,  Mr.
Thompson received an aggregate of approximately $47,000 for work performed under
the  agreement  as of December 31, 1997,  as well as  reimbursement  for certain
expenses incurred by him in connection therewith.  Mr. Thompson also is entitled
to receive  additional monthly payments of up to $12,000 per month through March
31, 1998, as well as additional expense reimbursements.  In addition to the cash
payments  referred  to  above,  under the  consulting  agreement,  Mr.  Thompson
received  108,000  shares of Common  Stock.  In the  consulting  agreement,  Mr.
Thompson agreed to certain  confidentiality,  non-competition  and  intellectual
property covenants.  Mr. Thompson's consulting agreement will terminate upon the
effectiveness of the employment  agreement between the Company and Mr. Thompson.
See "Employment Agreements and Compensation Arrangements."

     No  executive  officer  of the  Company  and no member of the  Compensation
Committee is a member of any other business entity that has an executive officer
that sits on the Company's Board or on the Compensation Committee.

Executive Compensation

     The  following  table  summarizes  certain  information   relating  to  the
compensation  paid or accrued by the Company for  services  rendered  during the
fiscal years ended June 30, 1997, June 30, 1996 and June 30, 1995 to each person
serving as its Chief Executive  Office and each of the Company's four other most
highly  paid  executive  officers  whose total  annual  salary and bonus for the
fiscal  year ended June 30, 1997  exceeded  $100,000  (collectively,  the "Named
Executive Officers"):

                                      -32-

<PAGE>

<TABLE>
<CAPTION>

                           Summary Compensation Table


                               Annual Compensation
                         -----------------------------------------------------
                                                                           Other             Long-Term
        Name and           Fiscal                                         Annual            Compensation
   Principal Position       Year       Salary($)        Bonus($)        Compensation($)    Awards/Options (#)

<S>                        <C>         <C>              <C>               <C>                 <C>
Charles S. Brand (1)       1997         $150,000         --                  *                20,000
Chairman of the Board      1996          150,000         --                  *                  --
and Chief Executive        1995          150,000         --                  *                  --
Officer

Norman M. Phipps (2)       1997         $153,395         --                  *                825,000
President and Chief        1996         --               --                 --                  --
Operating Officer          1995         --               --                 --                  --

Russell J. Reardon (3)     1997         $100,000       $50,000               *                310,000
Senior Vice President--    1996           25,000         --                  *                250,000
Finance and                1995         --               --                 --                  --
Administration
- -----------------------
</TABLE>

(1)  Mr. Thompson  succeeded Mr. Brand as the Company's Chief Executive  Officer
     in March 1998.  Mr.  Thompson  did not receive  compensation  for  services
     rendered to the Company in any  capacity  during the fiscal year ended June
     30, 1997.

(2)  Includes  $130,325  in  consulting  fees  paid to Mr.  Phipps  prior to his
     employment by the Company in April 1997.

(3)  Employment  commenced in April 1996. Mr. Reardon  resigned as an officer of
     the Company effective February 27, 1998.

*    Less than 10% of salary plus bonus.

                                      -33-
<PAGE>


Option Grants

     The following table summarizes certain information relating to the grant of
options to purchase Common Stock to each of the Named Executive  Officers during
the fiscal year ended June 30, 1997.

<TABLE>
<CAPTION>

                    Option/SAR Grants in Last Fiscal Year(1)


                                   Number of            % of Total
                                  Securities           Options/SARs
                                  Underlying            Granted to           Exercise or
                                 Options/SARs          Employees in          Base Price            Expiration
           Name                   Granted (#)           Fiscal Year           ($/Share)               Date

<S>                                 <C>                    <C>                 <C>                  <C>  <C>
Charles S. Brand                    20,000                 0.7%                $0.605               6/20/07

Norman M. Phipps                    825,000                29.5%               $0.550               6/20/07

Russell J. Reardon                  310,000                11.1%               $0.550               6/20/07

</TABLE>

(1)  The Company did not grant stock appreciation  rights during the fiscal year
     ended June 30, 1997.

Options Exercised in Last Fiscal Year and Fiscal Year-End Option Values

     The  following  table  sets  forth  information  with  respect to the Named
Executive  Officers  concerning  the exercise of stock options during the fiscal
year ended June 30, 1997 and  unexercised  options held by such Named  Executive
Officers as of June 30, 1997.

<TABLE>
<CAPTION>
                 Aggregated Option Exercises in Fiscal 1997 and
                          Fiscal Year-End Option Values

                                              Number of Securities
                                         Underlying Unexercised Options                   Value of Unexercised
                                               at Fiscal Year End                       In-The-Money Options at
                                         (#) Exercisable/Unexercisable                  Fiscal Year End ($) (1)
                                         -----------------------------                  -----------------------

<S>                                                      <C>                                      <C>
Charles S. Brand                                      --/20,000                                   0/0
Norman M. Phipps                                   543,334/281,666                                0/0
Russell J. Reardon                                 350,000/210,000                             $12,500/0

</TABLE>

     (1) Based on an  estimated  market  value of $0.55 per share for the Common
Stock on June 30, 1997.

1997 Stock Compensation Program

     In May 1997, the Company adopted the Stock Compensation Program in order to
promote the interests of the Company, its direct and indirect present and future
subsidiaries  and its  stockholders  by  providing  eligible  persons  with  the
opportunity to acquire an ownership  interest,  or to increase  their  ownership
interest,  in the  Company  as an  incentive  to  remain in the  service  of the
Company.  The Stock  Compensation  Program  authorizes the granting of incentive
stock  options,   non-qualified  stock  options,   stock  appreciation   rights,
performance  shares and stock bonus awards to employees and  consultants  of the
Company and its  subsidiaries,  including those employees serving as officers or
directors of the 
                                      -34-
<PAGE>

Company (the "Employee Plans").  The Stock Compensation  Program also authorizes
automatic  option  grants to  directors  who are not  otherwise  employed by the
Company  (the  "Independent  Director  Plan").  In  connection  with  the  Stock
Compensation  Program,  7,500,000  shares  of  Common  Stock  are  reserved  for
issuance, of which up to 7,350,000 shares may be issued under the Employee Plans
and up to 150,000 shares may be issued under the Independent  Director Plan. The
Stock Compensation Program is administered by the Compensation  Committee of the
Board of Directors (the "Administrator").

     Options and awards granted under the Stock Compensation Program may have an
exercise or payment price as established by the Compensation Committee, provided
that the exercise  price of incentive  stock options  granted under the Employee
Plans may not be less than the fair market value of the underlying shares on the
date of grant.  Options granted under the Independent Director Plan must have an
exercise  price equal to the fair market value of the  underlying  shares on the
date of grant.

     Unless otherwise provided at the date of grant, no option or award may vest
within  one year of the date of grant and no  option  or award may be  exercised
more than 10 years from the date of grant. Options granted under the Independent
Director  Plan  vest one year  following  the date of grant  and  expire  if not
exercised on or before the fifth anniversary thereof. Unless otherwise specified
by the  Compensation  Committee,  options and awards (other than pursuant to the
Independent Director Plan) vest in four equal installments on the first, second,
third and fourth  anniversaries  of the date of grant.  Vesting of any option or
award granted under the Stock Compensation Program may be accelerated in certain
circumstances,  including upon the occurrence of a "Change in Control Event" (as
defined in the Stock Compensation Program).

     Options  and  awards  granted  under the  Stock  Compensation  Program  are
nontransferable,  except  by will or by the laws of  descent  and  distribution.
However, the Compensation  Committee may permit the recipient of a non-incentive
stock option  granted  under the Employee  Plans and options  granted  under the
Independent  Director  Plan to transfer the option to a family member or a trust
created for the benefit of family members. During the lifetime of a participant,
an option may be exercised only by the participant or a permitted transferee. In
the event that a participant's  employment or service  terminates as a result of
death, all vested awards will be paid to the participant's estate by the Company
and the participant's  estate or any permitted transferee will have the right to
exercise  vested  options for a period  ending on the earlier of the  expiration
dates of such options or one year from the date of death.  If the  participant's
employment or service terminates as a result of retirement or a "disability" (as
set forth in the Stock Compensation  Program), all vested awards will be paid to
the participant by the Company and the  participant or any permitted  transferee
will  have the  right to  exercise  vested  options  for a period  ending on the
earlier  of the  expiration  dates of such  options or one year from the date of
termination.  If the participant's  employment or service  terminates for cause,
all options  and awards  will  automatically  expire  upon  termination.  If the
participant's  employment or service terminates other than as a result of death,
disability,  retirement or termination for cause,  the participant will have the
right to collect  all  vested  awards  immediately  and the  participant  or any
permitted transferee will have the right to exercise vested options for a period
ending on the earlier of the  expiration  dates of such  options or awards or 30
days from the date of termination, subject to extension at the discretion of the
Administrator,  or three  months  from the  date of  termination  in the case of
options  granted  pursuant to the Independent  Director Plan. In all cases,  any
unvested  options or awards  will  terminate  as of the date of  termination  of
employment or service.

     The Stock Compensation Program terminates on April 30, 2007, unless earlier
terminated by the Board of Directors.  No options or awards may be granted under
the Stock Compensation  Program after its termination;  however,  termination of
the Stock Compensation Program will not affect the status of any option or award
outstanding on the date of termination.
                                      -35-
<PAGE>
Employment Agreements and Compensation Arrangements

     The Company  expects to enter into a three-year  employment  agreement (the
"Thompson Agreement") with Mr. Thompson,  the Company's Chief Executive Officer,
in the near  future.  Although  no  agreement  has been  executed as of the date
hereof,  the Company  anticipates  that,  pursuant to the terms of the  Thompson
Agreement, in the event that the Company consummates a private or public sale of
its securities  resulting in net proceeds of at least $10,000,000 to the Company
(a "Qualifying  Offering"),  Mr. Thompson will receive a base salary of $250,000
per  annum,  subject  to  periodic  review  in the  discretion  of the  Board of
Directors. In addition, upon consummation of a Qualifying Offering, Mr. Thompson
will receive a one-time bonus of $50,000.  Pursuant to the expected terms of the
Thompson  Agreement,  Mr.  Thompson  will,  upon  consummation  of a  Qualifying
Offering,  receive a non-qualified stock option exercisable for 3,000,000 shares
of Common Stock at an exercise  price of $0.60 per share,  subject to adjustment
in certain  circumstances.  Such option  will be  immediately  exercisable.  The
Company  also will  maintain a  $1,000,000  term life  insurance  policy for Mr.
Thompson's benefit upon completion of a Qualifying  Offering.  Mr. Thompson also
will be entitled to certain other perquisites in such circumstances.

     Prior to the  consummation of a Qualifying  Offering,  Mr. Thompson will be
entitled to receive  compensation for his services to the Company  equivalent to
those provided to him pursuant to his consulting  arrangements with the Company.
See "Compensation  Committee Interlocks and Insider Participation." Prior to the
consummation  of a Qualifying  Offering,  Mr.  Thompson  will not be required to
devote more than 10 days in any calendar month to the Company's affairs.  In the
event that a  Qualifying  Offering  does not occur on or prior to June 30, 1998,
Mr. Thompson will have the right to terminate his employment by the Company.

     If a Qualifying  Offering occurs,  Mr. Thompson will be entitled to certain
severance  benefits  from  the  Company  in the  event  that his  employment  is
terminated  thereafter pursuant to a Without Cause Termination,  or Mr. Thompson
terminates his employment thereafter for Good Reason (as such terms are expected
to be defined in the Thompson  Agreement).  In addition,  upon consummation of a
Qualifying  Offering,  Mr.  Thompson  will  have  the  right  to  terminate  his
employment in certain circumstances following a Change in Control Event (as such
term is expected to be defined in the Thompson Agreement) and to receive certain
payments in connection therewith.

     The Company expects that, pursuant to the Thompson Agreement,  Mr. Thompson
will be subject to certain  confidentiality,  work-for-hire and  non-competition
covenants.

     In connection  with the Merger,  Mr.  Charles Brand and Mr. Phipps  entered
into  five-year  employment  agreements  with  the  Company.  Pursuant  to  such
agreements,  Mr. Brand receives an annual base salary of $200,000 and Mr. Phipps
receives an annual base salary of $150,000, subject to periodic increases at the
discretion of the Board of  Directors.  Mr. Brand and Mr. Phipps are entitled to
participate  in all  compensation  and employee  benefit  plans,  including such
bonuses as may be  authorized by the Board of Directors  from time to time.  The
Company  also agreed to provide and maintain a  $1,000,000  term-life  insurance
policy for the benefit of each of Mr. Brand and Mr. Phipps.  In the event of the
termination  of  employment  by the Company  (other  than upon death,  permanent
disability or a "termination for cause"), each of Mr. Brand and Mr. Phipps would
be entitled to receive his  then-current  base salary for a period  equal to the
greater of (i) the remainder of the term of his  employment  agreement,  or (ii)
twelve months from the effective date of termination.

     In July 1997, the Company entered into a consulting  agreement with MBF, an
entity which is controlled by Mr. Fisher,  pursuant to which MBF agreed to cause
Mr. Fisher to provide certain financial  consulting  services to the Company for
up to 25% of Mr. Fisher's business time. Under the consulting agreement,  MBF is
entitled to receive a monthly  payment of $5,000 The consulting  agreement has a
term of 18 months.
                                      -36-
<PAGE>

     In addition,  the Company has entered into  consulting  agreements with Dr.
Brand and Mr. Thompson.  Mr. Thompson's consulting  arrangements were terminated
upon his election as the Company's Chief Executive  Officer.  See  "Compensation
Committee Interlocks and Insider Participation."

     Mr. Reardon  resigned as an officer of the Company  effective  February 27,
1998.  Pursuant to the terms of his severance  agreement,  the Company agreed to
continue  to pay to Mr.  Reardon his  current  base  salary and certain  medical
benefits through June 30, 1998 (subject to certain exceptions). Also pursuant to
the severance  agreement,  Mr.  Reardon has agreed to terminate  certain  vested
options  held by him and,  in  exchange  therefor,  the  Company has granted Mr.
Reardon an option to  purchase an equal  number of shares of Common  Stock which
option  shall  remain  exercisable  for one  year  from  the  effective  date of
termination.  Mr. Reardon has agreed to provide certain  consulting  services to
the Company upon request until June 30, 1998.

Indemnification of the Directors and Officers

     The Certificate of Incorporation  provide that every person who is or was a
director,  officer, employee or agent of the Company shall be indemnified by the
Company  pursuant  to the  provisions  of Section  145 of the  Delaware  General
Corporation Law to the fullest extent permitted  thereby against all liabilities
and  expenses  imposed  upon or incurred by that person in  connection  with any
proceeding  in which that person may be made, or threatened to be made, a party,
or in which that person may become  involved  by reason of that person  being or
having been a director or officer or continues to serve in any capacity with any
other  enterprise  at the request of the  Company.  In addition,  the  Company's
by-laws,  as amended,  provide the  directors,  officers  and  employees  of the
Company with similar protections. Such provisions may provide indemnification to
the officers and  directors of the Company for  liability  under the  Securities
Act.

     Insofar as indemnification for liabilities arising under the Securities Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable.

                              CERTAIN TRANSACTIONS

     In July  1995,  the  Company  sold to SFM  Series B  Warrants  to  purchase
1,500,000  shares  of  Common  Stock,  at a price of $0.02  per  share,  with an
exercise price of $0.25 per share, for services rendered in obtaining  financing
for the Company.  Alfred Mendelsohn and Lawrence I. Schneider,  former directors
of the  Company,  were  principals  in SFM.  Mark B.  Fisher,  a director of the
Company, was also a principal in SFM.

     In December 1995, the Company entered into a consulting  agreement with two
companies,  SFM and PTCO,  for services to be rendered in  obtaining  additional
financing  for the  Company.  SFM and PTCO were  granted  Series E  Warrants  to
purchase a total of 1,000,000  shares of the Company's Common Stock at $0.50 per
share any time prior to March 7, 2003. SFM and PTCO also were  subsequently paid
fees of $87,500 and $216,377,  respectively,  when the financing was provided in
March 1996.  Norman M.  Phipps,  a director of the  Company,  and Wade Teman,  a
former officer of the Company, are principals in PTCO.

     In May 1996, a former director of the Company,  Lawrence I. Schneider,  was
elected   Chairman  of  the  Executive   Committee  for  a  five-year  term.  As
compensation,  he was paid $100,000,  in June 1996. Mr. Schneider  resigned as a
director in November 1996.

     During the fiscal  year ended June 30,  1996,  the  Company  paid  Orbitrex
International, Inc. ("Orbitrex"), whose President is Alfred Mendelsohn, a former
director of the Company,  $71,000 for business  development services provided to
the Company.  Additionally, the Company granted Mr. Mendelsohn Series F Warrants
to purchase 100,000 shares of Common Stock at $0.50 per share.
                                      -37-
<PAGE>

     In  June  1997,  the  Company  entered  into a  consulting  agreement  with
Orbitrex.  Under the consulting  agreement,  Orbitrex  agreed to provide certain
services in connection  with product  development  and  international  marketing
opportunities.  Under the consulting agreement,  Orbitrex is entitled to receive
payments  aggregating  $60,000,  payable in monthly  installments on or prior to
April  30,  1998.  In the  consulting  agreement,  Orbitrex  agreed  to  certain
confidentiality, non-competition and intellectual property covenants.

     In July 1997, Mr. Phipps purchased  850,000 shares of Common Stock from the
Company for  $467,500,  or $0.55 per share.  In  connection  with the  purchase,
$8,500 was paid in cash from the proceeds of a one-time bonus paid to Mr. Phipps
and the remainder was paid in the form of a non-recourse secured promissory note
(the  "Phipps  Note").  The  Phipps  Note does not bear  interest,  has no fixed
maturity  date,  and is  secured  by a pledge  of the  shares  of  Common  Stock
purchased by Mr. Phipps. The Phipps Note will automatically be forgiven upon the
occurrence of a "Change in Control  Event" (as defined in the Phipps Note).  The
Phipps Note will become due and payable upon the  occurrence of certain  events,
including  a sale or other  disposition  by Mr.  Phipps of the  shares of Common
Stock or the termination of Mr. Phipps' employment as a result of a "Termination
for  Cause"  (as  defined  in  the  Phipps  Note).  If  Mr.  Phipps'  employment
terminates,  other  than as a result of a  Termination  for Cause or a  "Without
Cause  Termination" (as defined in the Phipps Note), the Phipps Note will become
payable in 60  monthly  installments.  The  Company  has agreed to make  certain
payments to Mr.  Phipps in respect of certain  federal  income tax  consequences
which may result from the terms of the Phipps Note.

     MBF, an entity  controlled  by Mark B.  Fisher,  a director of the Company,
paid $35,000 of the purchase  price  payable by it in  connection  with its July
1997 purchase of Class A Debentures,  Series G Warrants,  Series H Warrants, and
Series I Warrants in the form of a  non-recourse  secured  promissory  note (the
"MBF  Note").  The MBF  Note  matures  on  July  29,  2000  and  bears  interest
(compounded  annually)  at a rate of  6.07%  per  annum,  which  is  payable  at
maturity. The MBF Note is secured by a pledge of the Series G Warrants purchased
by MBF. The MBF Note will become immediately due and payable upon the occurrence
of certain events,  including a sale or other disposition by MBF of the Series G
Warrants  purchased by it or the  consummation  of a Company Sale (as defined in
the Stockholders Agreement).

     Prior to its acquisition by the Company,  Mr. Brand, the Company's Chairman
and Chief  Executive  Officer,  lent  certain  amounts to mmTech on an as-needed
basis to fund a portion of mmTech's  working capital  requirements.  The maximum
amount  advanced by Mr. Brand was  $649,150,  and $623,086 in such advances were
outstanding at June 30, 1997. Pursuant to an agreement between Mr. Brand and the
Company,  the Company has agreed to pay interest on the unpaid  advances  (which
previously  had been  interest-free)  at a rate of seven percent per annum.  The
Company also agreed that,  subject to its cash flow  requirements,  it would use
its best efforts to repay up to $300,000 of such advances on or before September
30, 1997 and that the  remaining  advances  would be repaid at a rate of $50,000
per month,  commencing in October  1997.  As of April 15, 1998,  the Company had
paid Mr. Brand $200,000 pursuant to the arrangements described above.

     Mr.  Brand owns 40% of the  outstanding  common  stock of Advanced  Control
Components,  Inc.  ("ACC").  ACC currently sublets space from the Company at its
Eatontown,  New  Jersey  facility  and pays to mmTech  $33,312  in annual  rent.
Employees  from mmTech  perform  services for ACC and employees from ACC perform
services for mmTech from time to time. The company  utilizing such services pays
to the company  providing  such  services an amount  equal to two times the base
hourly salary of the employees  providing  such services for the number of hours
involved.  Pursuant  to such  arrangements,  ACC paid to mmTech  net  amounts of
$230,686  during the fiscal  year ended June 30,  1997 and  $154,850  during the
fiscal year ended June 30, 1996.
                                      -38-
<PAGE>

     Certain holders of the Company's securities,  including directors, officers
and  beneficial  owners of more than 5% of the  Common  Stock  are  entitled  to
certain  registration  rights with respect to  securities of the Company held by
them.

     For a  description  of certain other  transactions  between the Company and
certain  of its  directors,  executive  officers  and  major  stockholders,  See
"Management - Right to Designate Directors; Changes in Control."


                                      -39-
<PAGE>


                             SELLING SECURITYHOLDERS

     The Securities  registered  hereby will be offered from time to time by the
Selling Securityholders.  For a description of certain relationships between the
Company and certain of the Selling Securityholders,  See  "Management--Executive
Officers and Directors,"  "--Right to Designate  Directors;  Changes in Control"
and "Certain  Transactions."  Mr. Laird served as the Company's  Chairman of the
Board,  President and Chief  Executive  Officer from March 1996 to May 1996. Mr.
Wade Teman was a Principal  of PTCO until March 1998 and served as a Senior Vice
President of the Company from May 1996 until August 1997. Mr. Gaffney  currently
is an employee of mmTech.

     The  following  tables sets forth certain  information  with respect to the
Selling Securityholders. All ownership information is as of April 15, 1998.

                                      -40-
<PAGE>

<TABLE>
<CAPTION>

                                  Common Stock

                                                                                               Common Stock
                                          Common Stock                Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder               Prior to Offering(1)(2)          be Sold(2)           Maximum is Sold(1)(2)
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                               <C>        <C>        <C>         <C>                    <C>              <C>
Charles S. Brand                  19,387,800 (3)        74.9%       19,367,800             20,000             *
Stephen Feinberg                   6,041,159 (4)        19.0         6,041,159              --               --
Mark B. Fisher                     5,044,551 (5)        16.4         5,044,551              --               --
Gregory Manocherian                4,086,063 (6)        13.7         4,086,063              --               --
A.C. Israel Enterprises, Inc.      2,423,944 (7)         8.6         2,423,944              --               --
Gerald B. Cramer                   2,423,944 (8)         8.6         2,423,944              --               --
CRM Partners, L..P.                2,181,549 (9)         7.8         2,181,549              --               --
Norman M. Phipps                   2,153,118 (10)        7.9         1,328,118            825,000             3.2%
CRM Enterprise Fund, L.L.C.        1,624,040 (11)        5.9         1,624,040              --               --
CRM Retirement Partners, L.P.      1,211,971 (12)        4.5         1,211,971              --               --
CRM Madison Partners, L.P.         1,211,971 (13)        4.5         1,211,971              --               --
Beja International SA                943,400 (14)        3.5           943,400              --               --
Murray H. Feigenbaum                 795,344             3.1           795,344              --               --
L.A.D. Equity Partners, L.P.         727,181 (15)        2.7           727,181              --               --
Lawrence I. Schneider                622,857 (16)        2.4           622,857              --               --
Lamare Investments Ltd.              617,360 (17)        2.4           617,360              --               --
CRM-EFO Partners, L.P.               605,984 (18)        2.3           605,984              --               --
Wade Teman                           585,739 (19)        2.2           335,739            250,000             *
Jerome Deutsch                       575,376 (20)        2.2           575,376              --               --
Alfred Mendelsohn                    506,250 (21)        1.9           390,000            116,250             *
Cramer Rosenthal McGlynn,
Inc.                                 442,527 (22)        1.7           442,527              --               --
UTO Bank                             420,000 (23)        1.6           420,000              --               --
Richard K. Laird                     413,680 (24)        1.6           413,680              --               --
Michael Gaffney                      411,000 (25)        1.6           400,000            11,000              *
RILAR Family Associates, L.P.        380,000 (26)        1.5           380,000              --               --
Frederick G. Graham                  377,360 (27)        1.4           377,360              --               --
Freydun Manocherian                  377,360 (28)        1.4           377,360              --               --
Stanley Associates                   377,360 (29)        1.4           377,360              --               --
CRM U.S. Value Fund, Ltd.            363,592 (30)        1.4           363,592              --               --
CRM Eurycleia Partners, L.P.         363,592 (31)        1.4           363,592              --               --
Richard S. Fuld                      363,592 (32)        1.4           363,592              --               --
Russell J. Reardon                   353,333 (33)        1.4           353,333              --               --
Henry N. Schneider                   342,013 (34)        1.3           322,013            20,000              *
Nathan A. Low                        308,680 (35)        1.2           308,680              --               --
Radix Associates                     248,680 (36)        *             248,680              --               --
Weiskopf, Silver & Co.               248,680 (37)        *             248,680              --               --
McGlynn Family Partnership           242,394 (38)        *             242,394              --               --
Edward J. Rosenthal Keogh            242,394 (39)        *             242,394              --               --
Fred M. Filoon                       242,394 (40)        *             242,394              --               --
Erik S. Kruger                       240,000 (41)        *              40,000            200,000             *
Venturetek, L.P.                     214,340 (42)        *             214,340              --               --
Danilan Investments Inc.             188,680 (43)        *             188,680              --               --
Howard & Lois Lorsch                 188,680 (44)        *             188,680              --               --
Eric E. Ozada                        188,680 (45)        *             188,680              --               --
Leonard Pearlman                     188,680 (46)        *             188,680              --               --
Stephen J. DeGroat                   188,680 (47)        *             188,680              --               --
Jeremy Isaacs                        188,680 (48)        *             188,680              --               --
Stephen B. Kalafer                   188,680             *             188,680              --               --
Rita Schneider                       188,680 (49)        *             188,680              --               --
Seymour & Arlene Teman               188,680 (50)        *             188,680              --               --
Frank A. Brand                       145,453             *             145,453              --               --
Eugene A. Trainor                    121,198 (51)        *             121,198              --               --
Sabina International Inc.            120,000 (52)        *             120,000              --               --
Amy Schneider                        120,000 (53)        *             120,000              --               --

                                      -41-
<PAGE>

Leonard P. Shaykin                   120,000 (54)        *             120,000              --               --
Kenneth C. Thompson                  108,000             *             108,000              --               --
Kenneth & Claire Alpert               94,340 (55)        *              94,340              --               --
Spencer Brown                         94,340 (56)        *              94,340              --               --
Scott Schneider                       94,340 (57)        *              94,340              --               --
RBC, Inc.                             60,000 (58)        *              60,000              --               --
Kenneth I. Haber                      50,000 (59)        *              50,000              --               --
Allan Schneider                       50,000 (60)        *              50,000              --               --
Waveland Limited Partnership          50,000 (61)        *              50,000              --               --
Edward J. Harrison                    40,000 (62)        *              40,000              --               --
David & Julie Musicant                40,000 (63)        *              40,000              --               --
Russell T. Stern, Jr.                 40,000 (64)        *              40,000              --               --
Jeffrey Plattus                       33,333 (65)        *              33,333              --               --
Jean-Francois Carreras                32,500 (66)        *              32,500              --               --
Kemlink, Inc.                         20,000 (67)        *              20,000              --               --
William & Janice Fisher               15,000 (68)        *              15,000              --               --
Arthur L. Chianese                     7,500 (69)        *               7,500              --               --
Robert Danziger                        7,500 (70)        *               7,500              --               --
Carlton Ziegenfus                      7,500 (71)        *               7,500              --               --
Gilda Miodownic                        4,000 (72)        *               4,000              --               --
Mark & Rita Woltin                     3,000 (73)        *               3,000              --               --
Elaine Nakis                           1,000 (74)        *               1,000              --               --
</TABLE>

- -----------------------
*Less than 1%.

(1)    Assumes  the full  exercise  or  conversion  of  outstanding  convertible
       securities,  warrants,  rights  or  options  for such  person  or  entity
       exercisable or convertible.
(2)    Certain amounts shown are subject to adjustment in certain circumstances.

(3)    Includes (i) 40,000 shares of Common Stock  issuable upon the exercise of
       Series A  Warrants  held by Mr.  Brand and (ii)  20,000  shares of Common
       Stock issuable upon the exercise of options.

(4)    Consists  of (i)  2,815,104  shares of  Common  Stock  issuable  upon the
       conversion of Class B Debentures held by Cerberus, (ii) 683,674 shares of
       Common Stock issuable upon the conversion of Class B Debentures  issuable
       to  Cerberus  in  lieu  of  cash  interest  on the  outstanding  Class  B
       Debentures,  and (iii) 2,542,380 shares of Common Stock issuable upon the
       exercise  of Series C Warrants  held by  Cerberus.  Mr.  Feinberg  is the
       Managing Member of Cerberus  Associates,  L.L.C.,  the general partner of
       Cerberus and,  accordingly,  is deemed to be the beneficial  owner of all
       shares of Common Stock owned by Cerberus.

(5)    Includes (i) 284,425  shares of Common Stock issuable upon the conversion
       of Class A Debentures  held by Mr.  Fisher,  (ii) 60,000 shares of Common
       Stock issuable upon the exercise of Series A Warrants held by Mr. Fisher,
       (iii) 520,000 shares of Common Stock issuable upon the exercise of Series
       B  Warrants  held by Mr.  Fisher,  (iv)  241,935  shares of Common  Stock
       issuable upon the exercise of Series G Warrants held by Mr.  Fisher,  (v)
       12,943  shares of Common  Stock  issuable  upon the  exercise of Series H
       Warrants  held by Mr.  Fisher,  and (vi)  6,472  shares of  Common  Stock
       issuable upon the exercise of Series I Warrants held by Mr. Fisher.  Also
       includes  (i)  500,000  shares of Common  Stock  issuable to MBF upon the
       exercise of Series G Warrants held by MBF, (ii) 568,850  shares of Common
       Stock  issuable  upon the  conversion  of Class A Debentures  held by MBF
       Broadband Systems,  L.P. ("Broadband  Systems"),  (iii) 483,871 shares of
       Common  Stock  issuable  upon the  exercise of Series G Warrants  held by
       Broadband  Systems,  (iv) 25,886 shares of Common Stock issuable upon the
       exercise  of Series H  Warrants  held by  Broadband  Systems,  (v) 12,943
       shares of Common  Stock  issuable  upon the exercise of Series I Warrants
       held by Broadband  Systems,  (vi) 383,721 shares of Common Stock issuable
       upon the exercise of Series G Warrants held by Phineas Broadband Systems,
       L.P. ("Phineas"),  (vii) 767,442 shares of Common Stock issuable upon the
       exercise of Series H Warrants held by Phineas and (viii)  383,721  shares
       of Common Stock  issuable  upon the exercise of Series I Warrants held by
       Phineas.  Also includes (i) 69,075  shares of Common Stock  issuable upon
       the  conversion  of Class A Debentures  issuable to Mr. Fisher in lieu of
       cash  interest on the  outstanding  Class A Debentures  held by him, (ii)
       138,151  shares of Common Stock  issuable upon the  conversion of Class A
       Debentures  issuable to Broadband Systems in lieu of cash interest on the
       outstanding  Class A Debentures  held by it, and (iii) 465,116  shares of
       Common Stock issuable upon the exercise of additional  Series G Warrants,
       Series H Warrants  and Series I Warrants  which  Phineas has the right to
       acquire from the Company.  Mr. Fisher is the sole  officer,  director and
       shareholder of MBF and MBF Broadband  Systems,  Inc., the general partner
       of both Broadband Systems and Phineas.  Accordingly, Mr. Fisher is deemed
       to be the  beneficial  owner of all shares of Common  Stock  beneficially
       owned by each of MBF, Broadband Systems and Phineas.

(6)    Includes (i) 47,170 shares of Common Stock  issuable upon the  conversion
       of  one-half  of a  share  of  Series  A  Preferred  Stock  held  by  Mr.
       Manocherian,  (ii)  20,000  shares  of  Common  Stock  issuable  upon the
       exercise  of Series A  Warrants  held by Mr.  Manocherian,  (iii)  47,170
       shares of Common  Stock  issuable  upon the exercise of Series D Warrants
       held by Mr. Manocherian. Also includes (i) 113,771 shares of Common Stock
       issuable  upon  the  conversion  of  Class A  Debentures  held 
                                      -42-
<PAGE>
       by Kabuki Partners ADP, GP ("Kabuki"), (ii) 96,774 shares of Common Stock
       issuable  upon the  exercise of Series G Warrants  held by Kabuki,  (iii)
       5,177  shares of Common  Stock  issuable  upon the  exercise  of Series H
       Warrants held by Kabuki,  (iv) 2,589 shares of Common Stock issuable upon
       the exercise of Series I Warrants held by Kabuki,  (v) 421,606  shares of
       Common Stock issuable upon the  conversion of Class A Debentures  held by
       Whitehall  Properties  LLC  ("Whitehall"),  (vi) 375,246 shares of Common
       Stock  issuable upon the exercise of Series G Warrants held by Whitehall,
       (vii) 19,186 shares of Common Stock  issuable upon the exercise of Series
       H  Warrants  held by  Whitehall,  (viii)  9,593  shares of  Common  Stock
       issuable upon the exercise of Series I Warrants  held by Whitehall,  (ix)
       843,214  shares of Common Stock  issuable upon the  conversion of Class A
       Debentures held by Pamela Equities Corp.  ("PEC"),  (x) 750,492 shares of
       Common Stock issuable upon the exercise of Series G Warrants held by PEC,
       (xi) 38,371 shares of Common Stock issuable upon the exercise of Series H
       Warrants  held by PEC, and (xii) 19,186  shares of Common Stock  issuable
       upon the  exercise of Series I Warrants  held by PEC.  Also  includes (i)
       27,630  shares of Common Stock  issuable  upon the  conversion of Class A
       Debentures issuable to Kabuki in lieu of cash interest on the outstanding
       Class A  Debentures  held by it,  (ii)  102,391  shares of  Common  Stock
       issuable upon the conversion of Class A Debentures  issuable to Whitehall
       in lieu of cash interest on the  outstanding  Class A Debentures  held by
       it, (iii) 204,783  shares of Common Stock issuable upon the conversion of
       Class A  Debentures  issuable  to PEC in lieu  of  cash  interest  on the
       outstanding  Class A Debentures held by it, (iv) 268,276 shares of Common
       Stock  issuable  upon the  exercise or  conversion  of  Optional  Class A
       Debentures and additional Series G Warrants, Series H Warrants and Series
       I Warrants which Whitehall has the right to acquire from the Company, (v)
       536,553  Shares of Common Stock  issuable upon the exercise or conversion
       of Optional Class A Debentures  and Series G Warrants,  Series H Warrants
       and  Series  I  Warrants  which  PEC has the  right to  acquire  from the
       Company,  (vi) 32,295 shares of Common Stock issuable upon the conversion
       of Class A Debentures  issuable to Whitehall in lieu of cash  interest on
       the  Optional  Class A  Debentures  it has the right to acquire  from the
       Company,  and  (vii)  64,590  shares of Common  Stock  issuable  upon the
       conversion of Class A Debentures issuable to PEC in lieu of cash interest
       on the Optional  Class A Debentures  it has the right to acquire from the
       Company.  Mr.  Manocherian  is (i) the  controlling  general  partner  of
       Kabuki,  (ii) a  member  of  Whitehall,  and  (iii)  an  officer  of PEC.
       Accordingly,  Mr. Manocherian may be deemed to be the beneficial owner of
       all  shares  of  Common  Stock  beneficially  owned  by each  of  Kabuki,
       Whitehall and PEC.

(7)    Consists  of (i)  843,214  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures  held by A.C. Israel  Enterprises,  Inc.
       ("ACIE"),  (ii) 717,247 shares of Common Stock issuable upon the exercise
       of Series G Warrants  held by ACIE,  (iii) 38,371  shares of Common Stock
       issuable  upon the exercise of Series H Warrants  held by ACIE,  and (iv)
       19,186  shares of Common  Stock  issuable  upon the  exercise of Series I
       Warrants held by ACIE.  Also includes (i) 204,783  shares of Common Stock
       issuable upon the  conversion  of Class A Debentures  issuable to ACIE in
       lieu of cash interest on the  outstanding  Class A Debentures held by it,
       (ii)  536,553  shares of  Common  Stock  issuable  upon the  exercise  or
       conversion  of  Optional  Class A  Debentures  and  additional  Series  G
       Warrants,  Series H Warrants  and  Series I  Warrants  which ACIE has the
       right to acquire  from the  Company,  and (iii)  64,590  shares of Common
       Stock issuable upon the conversion of Class A Debentures issuable to ACIE
       in lieu of cash  interest on the Optional  Class A Debentures  it has the
       right to acquire from the Company.

(8)    Consists  of (i)  843,214  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures held by Mr. Cramer,  (ii) 717,247 shares
       of Common Stock  issuable  upon the exercise of Series G Warrants held by
       Mr.  Cramer,  (iii)  38,371  shares of  Common  Stock  issuable  upon the
       exercise of Series H Warrants held by Mr. Cramer,  and (iv) 19,186 shares
       of Common Stock  issuable  upon the exercise of Series I Warrants held by
       Mr.  Cramer.  Also includes (i) 204,783  shares of Common Stock  issuable
       upon the conversion of Class A Debentures  issuable to Mr. Cramer in lieu
       of cash interest on the outstanding  Class A Debentures held by him, (ii)
       536,553  shares of Common Stock  issuable upon the exercise or conversion
       of Optional Class A Debentures and additional Series G Warrants, Series H
       Warrants and Series I Warrants  which Mr. Cramer has the right to acquire
       from the Company,  and (iii) 64,590 shares of Common Stock  issuable upon
       the  conversion  of Class A Debentures  issuable to Mr. Cramer in lieu of
       cash  interest on the  Optional  Class A  Debentures  he has the right to
       acquire from the Company.

(9)    Consists  of (i)  758,893  shares  of  Common  Stock  issuable  upon  the
       conversion  of  Class A  Debentures  held  by CRM  Partners,  L.P.  ("CRM
       Partners"),  (ii)  645,522  shares  of  Common  Stock  issuable  upon the
       exercise of Series G Warrants held by CRM  Partners,  (iii) 34,534 shares
       of Common Stock  issuable  upon the exercise of Series H Warrants held by
       CRM Partners,  and (iv) 17,267  shares of Common Stock  issuable upon the
       exercise of Series I Warrants  held by CRM  Partners.  Also  includes (i)
       184,304  shares of Common Stock  issuable upon the  conversion of Class A
       Debentures  issuable  to CRM  Partners  in lieu of cash  interest  on the
       outstanding  Class A Debentures held by it, (ii) 482,898 shares of Common
       Stock  issuable  upon the  exercise or  conversion  of  Optional  Class A
       Debentures and additional Series G Warrants, Series H Warrants and Series
       I Warrants  which CRM Partners has the right to acquire from the Company,
       and (iii) 58,131 shares of Common Stock  issuable upon the  conversion of
       Class A Debentures  issuable to CRM Partners in lieu of cash  interest on
       the  Optional  Class A  Debentures  it has the right to acquire  from the
       Company.

(10)   Includes (i) 296,042 shares of Common Stock issuable upon the exercise of
       Series E Warrants held by Mr. Phipps, (ii) 134,906 shares of Common Stock
       issuable upon the exercise of Series F Warrants held by Mr. Phipps, (iii)
       23,585 shares of Common Stock issuable upon the conversion of one-quarter
       share of Series A Preferred  Stock held by Mr.  Phipps,  and (iv) 825,000
       shares of Common Stock issuable upon the exercise of options.

(11)   Consists  of (i)  564,952  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures held by CRM 1997 Enterprise Fund, L.L.C.
       ("CRM  Enterprise  Fund"),  (ii) 480,556  shares of Common Stock issuable
       upon the exercise of Series G Warrants held by CRM Enterprise Fund, (iii)
       25,709  shares of Common  Stock  issuable  upon the  exercise of Series
                                       -43-
<PAGE>
       H Warrants held by CRM Enterprise  Fund, and (iv) 12,854 shares of Common
       Stock  issuable  upon  the  exercise  of  Series I  Warrants  held by CRM
       Enterprise  Fund.  Also  includes  (i)  137,203  shares of  Common  Stock
       issuable  upon the  conversion  of  Class A  Debentures  issuable  to CRM
       Enterprise  Fund  in lieu of cash  interest  on the  outstanding  Class A
       Debentures  held by it, (ii) 359,491 shares of Common Stock issuable upon
       the exercise or conversion of Optional  Class A Debentures and additional
       Series G  Warrants,  Series H Warrants  and  Series I Warrants  which CRM
       Enterprise  Fund has the right to  acquire  from the  Company,  and (iii)
       43,275  shares of Common Stock  issuable  upon the  conversion of Class A
       Debentures  issuable to CRM  Enterprise  Fund in lieu of cash interest on
       the  Optional  Class A  Debentures  it has the right to acquire  from the
       Company.

(12)   Consists  of (i)  421,606  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures  held by CRM Retirement  Partners,  L.P.
       ("CRM Retirement Partners"), (ii) 358,624 shares of Common Stock issuable
       upon the exercise of Series G Warrants held by CRM  Retirement  Partners,
       (iii) 19,186 shares of Common Stock  issuable upon the exercise of Series
       H Warrants  held by CRM  Retirement  Partners,  and (iv) 9,593  shares of
       Common Stock  issuable upon the exercise of Series I Warrants held by CRM
       Retirement  Partners.  Also  includes (i) 102,391  shares of Common Stock
       issuable  upon the  conversion  of  Class A  Debentures  issuable  to CRM
       Retirement  Partners in lieu of cash interest on the outstanding  Class A
       Debentures  held by it, (ii) 268,276 shares of Common Stock issuable upon
       the exercise or conversion of Optional  Class A Debentures and additional
       Series G  Warrants,  Series H Warrants  and  Series I Warrants  which CRM
       Retirement Partners has the right to acquire from the Company,  and (iii)
       32,295  shares of Common Stock  issuable  upon the  conversion of Class A
       Debentures  issuable to CRM Retirement  Partners in lieu of cash interest
       on the Optional  Class A Debentures  it has the right to acquire from the
       Company.

(13)   Consists  of (i)  421,606  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures held by CRM Madison Partners, L.P. ("CRM
       Madison Partners"), (ii) 358,624 shares of Common Stock issuable upon the
       exercise of Series G Warrants held by CRM Madison Partners,  (iii) 19,186
       shares of Common  Stock  issuable  upon the exercise of Series H Warrants
       held by CRM  Madison  Partners,  and (iv)  9,593  shares of Common  Stock
       issuable  upon the  exercise  of Series I  Warrants  held by CRM  Madison
       Partners.  Also includes (i) 102,391 shares of Common Stock issuable upon
       the conversion of Class A Debentures  issuable to CRM Madison Partners in
       lieu of cash interest on the  outstanding  Class A Debentures held by it,
       (ii)  268,276  shares of  Common  Stock  issuable  upon the  exercise  or
       conversion  of  Optional  Class A  Debentures  and  additional  Series  G
       Warrants,  Series H  Warrants  and Series I  Warrants  which CRM  Madison
       Partners  has the right to acquire  from the  Company,  and (iii)  32,295
       shares of Common Stock issuable upon the conversion of Class A Debentures
       issuable to CRM Madison Partners in lieu of cash interest on the Optional
       Class A Debentures it has the right to acquire from the Company.

(14)   Consists  of (i)  471,700  shares  of  Common  Stock  issuable  upon  the
       conversion  of five  shares  of  Series A  Preferred  Stock  held by Beja
       International  SA  ("Beja"),  and (ii)  471,700  shares of  Common  Stock
       issuable upon the exercise of Series D Warrants held by Beja.

(15)   Consists  of (i)  252,963  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures held by L.A.D.  Equity Partners ("LAD"),
       (ii) 215,174  shares of Common Stock issuable upon the exercise of Series
       G Warrants held by LAD, (iii) 11,511 shares of Common Stock issuable upon
       the  exercise of Series H Warrants  held by LAD, and (iv) 5,756 shares of
       Common Stock issuable upon the exercise of Series I Warrants held by LAD.
       Also  includes  (i)  61,435  shares of  Common  Stock  issuable  upon the
       conversion of Class A Debentures issuable to LAD in lieu of cash interest
       on the outstanding  Class A Debentures held by it, (ii) 160,956 shares of
       Common Stock issuable upon the exercise or conversion of Optional Class A
       Debentures and additional Series G Warrants, Series H Warrants and Series
       I Warrants which LAD has the right to acquire from the Company, and (iii)
       19,377  shares of Common Stock  issuable  upon the  conversion of Class A
       Debentures issuable to LAD in lieu of cash interest on the Optional Class
       A Debentures it has the right to acquire from the Company.

(16)   Consists of (i) 291,667 shares of Common Stock issuable upon the exercise
       of Series E Warrants  held by Mr.  Schneider  and (ii) 331,190  shares of
       Common Stock  issuable upon the exercise of Series F Warrants held by Mr.
       Schneider.

(17)   Includes (i) 188,680  shares of Common Stock issuable upon the conversion
       of two shares of Series A Preferred Stock held by Lamare Investments Ltd.
       ("Lamare"), (ii) 80,000 shares of Common Stock issuable upon the exercise
       of Series A Warrants held by Lamare,  and (iii) 188,680  shares of Common
       Stock issuable upon the exercise of Series D Warrants held by Lamare.

(18)   Consists  of (i)  210,803  shares  of  Common  Stock  issuable  upon  the
       conversion  of  Class  A  Debentures  held  by  CRM-EFO  Partners,   L.P.
       ("CRM-EFO"),  (ii)  179,312  shares of  Common  Stock  issuable  upon the
       exercise  of Series G Warrants  held by CRM-EFO,  (iii)  9,593  shares of
       Common  Stock  issuable  upon the  exercise of Series H Warrants  held by
       CRM-EFO, and (iv) 4,796 shares of Common Stock issuable upon the exercise
       of Series I Warrants held by CRM-EFO.  Also includes (i) 51,195 shares of
       Common Stock issuable upon the conversion of Class A Debentures  issuable
       to CRM-EFO in lieu of cash interest on the outstanding Class A Debentures
       held by it,  (ii)  134,138  shares  of  Common  Stock  issuable  upon the
       exercise or  conversion  of Optional  Class A Debentures  and  additional
       Series G Warrants,  Series H Warrants and Series I Warrants which CRM-EFO
       has the right to acquire  from the Company,  and (iii)  16,147  shares of
       Common Stock issuable upon the conversion of Class A Debentures  issuable
       to CRM-EFO in lieu of cash interest on the Optional Class A Debentures it
       has the right to acquire from the Company.
                                      -44-
<PAGE>

(19)   Includes (i) 200,125 shares of Common Stock issuable upon the exercise of
       Series E Warrants held by Mr.  Teman,  (ii) 88,444 shares of Common Stock
       issuable upon the exercise of Series F Warrants held by Mr. Teman,  (iii)
       23,585 shares of Common Stock issuable upon the conversion of one-quarter
       share of Series A Preferred  Stock held by Mr.  Teman,  and (iv)  250,000
       shares of Common Stock issuable upon the exercise of options.

(20)   Includes  100,000  shares  of  Common Stock issuable upon the exercise of
       options.

(21)   Includes (i) 290,000 shares of Common Stock issuable upon the exercise of
       Series B Warrants held by Mr.  Mendelsohn,  (ii) 100,000 shares of Common
       Stock  issuable  upon  the  exercise  of  Series F  Warrants  held by Mr.
       Mendelsohn,  and (iii) 85,000  shares of Common Stock  issuable  upon the
       exercise of options.

(22)   Consists  of  (i)  84,321  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures held by Cramer Rosenthal  McGlynn,  Inc.
       ("CRM"),  (ii) 271,858  shares of Common Stock issuable upon the exercise
       of Series G Warrants  held by CRM,  (iii)  3,837  shares of Common  Stock
       issuable  upon the  exercise of Series H Warrants  held by CRM,  and (iv)
       1,919  shares of Common  Stock  issuable  upon the  exercise  of Series I
       Warrants  held by CRM.  Also  includes (i) 20,478  shares of Common Stock
       issuable  upon the  conversion  of Class A Debentures  issuable to CRM in
       lieu of cash interest on the  outstanding  Class A Debentures held by it,
       (ii)  53,655  shares  of  Common  Stock  issuable  upon the  exercise  or
       conversion  of  Optional  Class A  Debentures  and  additional  Series  G
       Warrants, Series H Warrants and Series I Warrants which CRM has the right
       to acquire  from the  Company,  and (iii)  6,459  shares of Common  Stock
       issuable  upon the  conversion  of Class A Debentures  issuable to CRM in
       lieu of cash interest on the Optional Class A Debentures it has the right
       to acquire from the Company.

(23)   Includes  140,000  shares of Common Stock  issuable  upon the exercise of
       Series A Warrants held by UTO Bank.

(24)   Includes (i) 94,340 shares of Common Stock  issuable upon the exercise of
       Series D Warrants  held by Mr.  Laird and (ii)  225,000  shares of Common
       Stock issuable upon the exercise of options.

(25)   Includes  11,000  shares of Common  Stock  issuable  upon the exercise of
       options.

(26)   Consists of 380,000  shares of Common Stock issuable upon the exercise of
       Series B Warrants held by RILAR Family Associates, L.P..

(27)   Consists  of (i)  188,680  shares  of  Common  Stock  issuable  upon  the
       conversion of two shares of Series A Preferred  Stock held by Mr. Graham,
       and (ii)  188,680  shares of Common Stock  issuable  upon the exercise of
       Series D Warrants held by Mr. Graham.

(28)   Consists  of (i)  188,680  shares  of  Common  Stock  issuable  upon  the
       conversion  of two  shares  of  Series  A  Preferred  Stock  held  by Mr.
       Manocherian,  and (ii) 188,680  shares of Common Stock  issuable upon the
       exercise of Series D Warrants held by Mr. Manocherian.

(29)   Consists  of (i)  188,680  shares  of  Common  Stock  issuable  upon  the
       conversion  of two  shares of Series A  Preferred  Stock  held by Stanley
       Associates ("Stanley"),  and (ii) 188,680 shares of Common Stock issuable
       upon the exercise of Series D Warrants held by Stanley.

                                       -45-

<PAGE>

(30)   Consists  of (i)  126,482  shares  of  Common  Stock  issuable  upon  the
       conversion  of Class A  Debentures  held by CRM  U.S.  Value  Fund,  Ltd.
       ("Value  Fund"),  (ii) 107,587  shares of Common Stock  issuable upon the
       exercise of Series G Warrants  held by Value Fund,  (iii) 5,756 shares of
       Common  Stock  issuable  upon the  exercise of Series H Warrants  held by
       Value  Fund,  and (iv) 2,878  shares of Common  Stock  issuable  upon the
       exercise  of Series I Warrants  held by Value  Fund.  Also  includes  (i)
       30,717  shares of Common Stock  issuable  upon the  conversion of Class A
       Debentures  issuable  to  Value  Fund in lieu  of  cash  interest  on the
       outstanding  Class A Debentures  held by it, (ii) 80,483 shares of Common
       Stock  issuable  upon the  exercise or  conversion  of  Optional  Class A
       Debentures and additional Series G Warrants, Series H Warrants and Series
       I Warrants  which Value Fund has the right to acquire  from the  Company,
       and (iii) 9,689 shares of Common Stock  issuable  upon the  conversion of
       Class A Debentures issuable to Value Fund in lieu of cash interest on the
       Optional Class A Debentures it has the right to acquire from the Company.

(31)   Consists  of (i)  126,482  shares  of  Common  Stock  issuable  upon  the
       conversion  of Class A Debentures  held by CRM Eurycleia  Partners,  L.P.
       ("Eurycleia"),  (ii)  107,587  shares of Common Stock  issuable  upon the
       exercise of Series G Warrants  held by  Eurycleia,  (iii) 5,756 shares of
       Common  Stock  issuable  upon the  exercise of Series H Warrants  held by
       Eurycleia,  and (iv)  2,878  shares of  Common  Stock  issuable  upon the
       exercise of Series I Warrants held by Eurycleia. Also includes (i) 30,717
       shares of Common Stock issuable upon the conversion of Class A Debentures
       issuable to Eurycleia in lieu of cash interest on the outstanding Class A
       Debentures  held by it, (ii) 80,483 shares of Common Stock  issuable upon
       the exercise or conversion of Optional  Class A Debentures and additional
       Series G  Warrants,  Series  H  Warrants  and  Series  I  Warrants  which
       Eurycleia  has the right to acquire  from the  Company,  and (iii)  9,689
       shares of Common Stock issuable upon the conversion of Class A Debentures
       issuable to  Eurycleia in lieu of cash  interest on the Optional  Class A
       Debentures it has the right to acquire from the Company.

(32)   Consists  of (i)  126,482  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures held by Mr. Fuld, (ii) 107,587 shares of
       Common Stock  issuable upon the exercise of Series G Warrants held by Mr.
       Fuld,  (iii) 5,756 shares of Common Stock  issuable  upon the exercise of
       Series H Warrants held by Mr. Fuld, and (iv) 2,878 shares of Common Stock
       issuable  upon the exercise of Series I Warrants  held by Mr. Fuld.  Also
       includes (i) 30,717 shares of Common Stock  issuable upon the  conversion
       of Class A  Debentures  issuable to Mr. Fuld in lieu of cash  interest on
       the  outstanding  Class A Debentures  held by him,  (ii) 80,483 shares of
       Common Stock issuable upon the exercise or conversion of Optional Class A
       Debentures and additional Series G Warrants, Series H Warrants and Series
       I Warrants which Mr. Fuld has the right to acquire from the Company,  and
       (iii) 9,689 shares of Common Stock  issuable upon the conversion of Class
       A  Debentures  issuable  to Mr.  Fuld in lieu  of  cash  interest  on the
       Optional Class A Debentures he has the right to acquire from the Company.

(33)   Consists of 353,333 shares of Common Stock issuable upon the exercise of 
       options.

(34)   Consists of (i) 133,333 shares of Common Stock issuable upon the exercise
       of Series E Warrants held by Mr. Schneider,  (ii) 94,340 shares of Common
       Stock  issuable  upon the  conversion  of one share of Series A Preferred
       Stock held by Mr.  Schneider,  and (iii)  20,000  shares of Common  Stock
       issuable upon the exercise of options.

(35)   Includes (i) 40,000 shares of Common Stock  issuable upon the exercise of
       Series A Warrants  held by Mr. Low and (ii) 94,340 shares of Common Stock
       issuable  upon the  conversion  of one-share of Series A Preferred  Stock
       held by Mr. Low.
                                      -46-

<PAGE>
(36)   Consists of (i) 20,000 shares of Common Stock  issuable upon the exercise
       of Series A Warrants  held by Radix  Associates  ("Radix"),  ,(ii) 94,340
       shares of Common  Stock  issuable  upon the exercise of Series D Warrants
       held by Radix,  and (iii) 94,340 shares of Common Stock issuable upon the
       conversion of one share of Series A Preferred Stock held by Radix.

(37)   Consists of (i) 20,000 shares of Common Stock  issuable upon the exercise
       of Series A Warrants held by Weiskopf,  Silver & Co. ("WS"),  (ii) 94,340
       shares of Common  Stock  issuable  upon the exercise of Series D Warrants
       held by WS, and (iii)  94,340  shares of Common Stock  issuable  upon the
       conversion of one share of Series A Preferred Stock held by WS.

(38)   Consists  of  (i)  84,321  shares  of  Common  Stock  issuable  upon  the
       conversion  of Class A  Debentures  held by  McGlynn  Family  Partnership
       ("McGlynn"),  (ii)  71,725  shares  of  Common  Stock  issuable  upon the
       exercise  of Series G Warrants  held by McGlynn,  (iii)  3,837  shares of
       Common  Stock  issuable  upon the  exercise of Series H Warrants  held by
       McGlynn, and (iv) 1.919 shares of Common Stock issuable upon the exercise
       of Series I Warrants held by McGlynn.  Also includes (i) 20,478 shares of
       Common Stock issuable upon the conversion of Class A Debentures  issuable
       to  Eurycleia  in  lieu  of  cash  interest  on the  outstanding  Class A
       Debentures  held by it, (ii) 53,655 shares of Common Stock  issuable upon
       the exercise or conversion of Optional  Class A Debentures and additional
       Series G Warrants,  Series H Warrants and Series I Warrants which McGlynn
       has the right to acquire  from the  Company,  and (iii)  6,459  shares of
       Common Stock issuable upon the conversion of Class A Debentures  issuable
       to McGlynn in lieu of cash interest on the Optional Class A Debentures it
       has the right to acquire from the Company.

(39)   Consists  of  (i)  84,321  shares  of  Common  Stock  issuable  upon  the
       conversion  of Class A  Debentures  held by  Edward  J.  Rosenthal  Keogh
       ("Keogh"),  (ii) 71,725 shares of Common Stock issuable upon the exercise
       of Series G Warrants  held by Keogh,  (iii) 3,837  shares of Common Stock
       issuable upon the exercise of Series H Warrants  held by Keogh,  and (iv)
       1.919  shares of Common  Stock  issuable  upon the  exercise  of Series I
       Warrants  held by Keogh.  Also includes (i) 20,478 shares of Common Stock
       issuable upon the  conversion of Class A Debentures  issuable to Keogh in
       lieu of cash interest on the  outstanding  Class A Debentures held by it,
       (ii)  53,655  shares  of  Common  Stock  issuable  upon the  exercise  or
       conversion  of  Optional  Class A  Debentures  and  additional  Series  G
       Warrants,  Series H Warrants  and Series I Warrants  which  Keogh has the
       right to acquire from the Company, and (iii) 6,459 shares of Common Stock
       issuable upon the  conversion of Class A Debentures  issuable to Keogh in
       lieu of cash interest on the Optional Class A Debentures it has the right
       to acquire from the Company.

(40)   Consists  of  (i)  84,321  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures  held by Mr. Filoon,  (ii) 71,725 shares
       of Common Stock  issuable  upon the exercise of Series G Warrants held by
       Mr. Filoon, (iii) 3,837 shares of Common Stock issuable upon the exercise
       of Series H Warrants held by Mr. Filoon,  and (iv) 1.919 shares of Common
       Stock issuable upon the exercise of Series I Warrants held by Mr. Filoon.
       Also  includes  (i)  20,478  shares of  Common  Stock  issuable  upon the
       conversion  of Class A Debentures  issuable to Mr. Filoon in lieu of cash
       interest on the  outstanding  Class A Debentures held by him, (ii) 53,655
       shares of Common  Stock  issuable  upon the  exercise  or  conversion  of
       Optional Class A Debentures and  additional  Series G Warrants,  Series H
       Warrants and Series I Warrants  which Mr. Filoon has the right to acquire
       from the Company,  and (iii) 6,459 shares of Common Stock  issuable  upon
       the  conversion  of Class A Debentures  issuable to Mr. Filoon in lieu of
       cash  interest on the  Optional  Class A  Debentures  he has the right to
       acquire from the Company.

(41)   Includes 200,000 shares of Common Stock issuable upon the exercise of 
       options.

(42)   Consists of (i) 40,000 shares of Common Stock  issuable upon the exercise
       of Series A  Warrants  held by  Venturetek,  L.P.  ("Venturetek")  , (ii)
       47,170  shares of Common  Stock  issuable  upon the  exercise of Series D
       Warrants  held by  Venturetek,  and (iii)  47,170  shares of Common Stock
       issuable  upon the  conversion  of  one-half  share of Series A Preferred
       Stock held by Venturetek.

                                      -47-
<PAGE>
(43)   Consists of (i) 94,340 shares of Common Stock  issuable upon the exercise
       of Series D Warrants held by Danilan  Investments  Inc.  ("Danilan")  and
       (ii) 94,340 shares of Common Stock  issuable  upon the  conversion of one
       share of Series A Preferred Stock held by Danilan.

(44)   Includes  94,340  shares of Common Stock  issuable  upon the  conversion 
       of one share of Series A Preferred Stock held by Mr. and Mrs. Lorsch as 
       joint tenants.

(45)   Consists of (i) 94,340 shares of Common Stock  issuable upon the exercise
       of Series D Warrants  held by Mr. Ozada and (ii) 94,340  shares of Common
       Stock  issuable  upon the  conversion  of one share of Series A Preferred
       Stock held by Mr. Ozada.

(46)   Consists of (i) 94,340 shares of Common Stock  issuable upon the exercise
       of Series D Warrants  held by Leonard  Pearlman and (ii) 94,340 shares of
       Common  Stock  issuable  upon the  conversion  of one  share of  Series A
       Preferred Stock held by Mr. Pearlman.

(47)   Includes  94,340 shares of Common Stock  issuable upon the  conversion of
       one-share of Series A Preferred Stock held by Mr. DeGroat.

(48)   Includes  94,340 shares of Common Stock  issuable upon the  conversion of
       one-share of Series A Preferred Stock held by Mr. Isaacs.

(49)   Includes  94,340 shares of Common Stock  issuable upon the  conversion of
       one-share of Series A Preferred Stock held by Mrs. Schneider.

(50)   Includes  94,340 shares of Common Stock  issuable upon the  conversion of
       one-share of Series A Preferred Stock held by Mr. and Mrs. Teman as joint
       tenants.

(51)   Consists  of  (i)  42,161  shares  of  Common  Stock  issuable  upon  the
       conversion of Class A Debentures held by Mr. Trainor,  (ii) 35,862 shares
       of Common Stock  issuable  upon the exercise of Series G Warrants held by
       Mr.  Trainor,  (iii)  1,919  shares of  Common  Stock  issuable  upon the
       exercise of Series H Warrants held by Mr. Trainor, and (iv) 959 shares of
       Common Stock  issuable upon the exercise of Series I Warrants held by Mr.
       Trainor.  Also includes (i) 10,239  shares of Common Stock  issuable upon
       the  conversion of Class A Debentures  issuable to Mr. Trainor in lieu of
       cash  interest on the  outstanding  Class A Debentures  held by him, (ii)
       26,828 shares of Common Stock issuable upon the exercise or conversion of
       Optional Class A Debentures and  additional  Series G Warrants,  Series H
       Warrants and Series I Warrants which Mr. Trainor has the right to acquire
       from the Company,  and (iii) 3,230 shares of Common Stock  issuable  upon
       the  conversion of Class A Debentures  issuable to Mr. Trainor in lieu of
       cash  interest on the  Optional  Class A  Debentures  he has the right to
       acquire from the Company.

(52)   Includes  40,000  shares of Common  Stock  issuable  upon the  exercise 
       of Series A Warrants  held by Sabina International Inc.

(53)   Includes  40,000  shares of Common  Stock  issuable  upon the exercise of
       Series A  Warrants  held by Ms. Schneider.

(54)   Includes  40,000  shares  of  Common Stock issuable upon the exercise of 
       Series A Warrants held by Mr. Shaykin.

                                      -48-
<PAGE>
(55)   Consists of (i) 47,170 shares of Common Stock  issuable upon the exercise
       of Series D Warrants  held by Mr. and Mrs.  Alpert as joint  tenants  and
       (ii)  47,170  shares of Common  Stock  issuable  upon the  conversion  of
       one-half share of Series A Preferred Stock held by Mr. and Mrs. Alpert as
       joint tenants.

(56)   Includes  47,170  shares of Common  Stock  issuable  upon the  conversion
       of  one-half-share  of Series A Preferred Stock held by Mr. Brown.

(57)   Includes  47,170  shares  of  Common  Stock  issuable upon the conversion
       of  one-half-share  of Series A Preferred Stock held by Mr. Schneider.

(58)   Includes 20,000 shares of Common Stock  issuable  upon  the  exercise of 
       Series A Warrants held by RBC, Inc.

(59)   Consists of 50,000  shares of Common  Stock  issuable  upon the  exercise
       of Series B Warrants  held by Mr. Haber.

(60)   Consists of 50,000  shares of Common  Stock  issuable  upon the  exercise
       of Series B Warrants  held by Mr. Schneider.

(61)   Consists of 50,000  shares of Common Stock  issuable upon the exercise of
       Series B Warrants held by Waveland Limited Partnership.

(62)   Consists of 40,000  shares of Common  Stock  issuable  upon the  exercise
       of Series B Warrants  held by Mr. Harrison.

(63)   Consists of 40,000  shares of Common Stock  issuable  upon the exercise 
       of Series B Warrants held by Mr. and Mrs. Musicant as joint tenants.

(64)   Consists of 40,000  shares of Common  Stock  issuable  upon the  exercise
       of Series B Warrants  held by Mr. Stern.

(65)   Consists of 33,333  shares of Common  Stock  issuable  upon the  exercise
       of Series E Warrants  held by Mr. Plattus.

(66)   Consists of (i) 20,000 shares of Common Stock  issuable upon the exercise
       of Series E Warrants  held by Mr.  Carreras,  and (ii)  12,500  shares of
       Common Stock  issuable upon the exercise of Series F Warrants held by Mr.
       Carreras.

(67)   Consists of 20,000  shares of Common Stock  issuable upon the exercise of
       Series B Warrants held by Kemlink,  Inc.

(68)   Consists of 15,000  shares of Common Stock  issuable  upon  the exercise 
       of Series B Warrants held by Mr. and Mrs. Fisher as joint tenants.

(69)   Consists  of 7,500  shares of Common  Stock  issuable  upon the  exercise
       of Series E Warrants  held by Mr. Chianese.

(70)   Consists  of 7,500  shares of Common  Stock  issuable  upon the  exercise
       of Series E Warrants  held by Mr. Danziger.

(71)   Consists  of 7,500  shares of Common  Stock  issuable  upon the  exercise
       of Series E Warrants  held by Mr. Ziegenfus.

(72)   Consists  of 4,000  shares of Common  Stock  issuable  upon the  exercise
       of Series B Warrants  held by Ms. Miodownic.

(73)   Consists of 3,000 shares of Common  Stock  issuable  upon the exercise of
       Series E Warrants  held by Mr. and Mrs. Woltin as joint tenants.

(74)   Consists of 1,000 shares of Common Stock issuable upon the exercise of 
       Series B Warrants held by Ms. Nakis.

                                      -49-

<PAGE>
<TABLE>
<CAPTION>


                                Series A Warrants

                                                                                            Series A Warrants
                                       Series A Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                  Prior to Offering              be Sold                Maximum is Sold
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                  <C>                <C>            <C>                                      
UTO Bank                             140,000            23.3%          140,000                 --             --
Lamare Investments Ltd.               80,000            13.3            80,000                 --             --
Mark B. Fisher                        60,000            10.0            60,000                 --             --
Charles S. Brand                      40,000             6.7            40,000                 --             --
Nathan A. Low                         40,000             6.7            40,000                 --             --
Sabina International Inc.             40,000             6.7            40,000                 --             --
Amy Schneider                         40,000             6.7            40,000                 --             --
Leonard P. Shaykin                    40,000             6.7            40,000                 --             --
Venturetek, L.P.                      40,000             6.7            40,000                 --             --
Gregory Manocherian                   20,000             3.3            20,000                 --             --
RBC, Inc.                             20,000             3.3            20,000                 --             --
Radix Associates                      20,000             3.3            20,000                 --             --
Weiskopf, Silver & Co.                20,000             3.3            20,000                 --             --

</TABLE>


<TABLE>
<CAPTION>

                                Series B Warrants

                                                                                            Series B Warrants
                                       Series B Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                  Prior to Offering              be Sold                Maximum is Sold
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                  <C>                <C>            <C>                                      
Mark B. Fisher                       520,000            34.7%          520,000                 --             --
RILAR Family Associates, L.P.        380,000            25.3           380,000                 --             --
Alfred Mendelsohn                    290,000            19.3           290,000                 --             --
Kenneth I. Haber                      50,000             3.3            50,000                 --             --
Allan Schneider                       50,000             3.3            50,000                 --             --
Waveland Limited Partnership          50,000             3.3            50,000                 --             --
Edward J. Harrison                    40,000             2.7            40,000                 --             --
Russell T. Stern, Jr.                 40,000             2.7            40,000                 --             --
David & Julie Musicant                40,000             2.7            40,000                 --             --
Kemlink, Inc.                         20,000             1.3            20,000                 --             --
William & Janice Fisher               15,000             1.0            15,000                 --             --
Gilda Miodownic                        4,000             *               4,000                 --             --
Elaine Nakis                           1,000             *               1,000                 --             --
</TABLE>

- -----------------------
*Less than 1%.
                                      -50-

<PAGE>
<TABLE>
<CAPTION>


                                Series C Warrants

                                                                                            Series C Warrants
                                       Series C Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                  Prior to Offering              be Sold                Maximum is Sold
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                <C>       <C>       <C>           <C>                                        
Stephen Feinberg                   2,542,380 (1)       100.0%        2,542,380                 --             --
</TABLE>

- -------------------
(1)    Consists of Series C Warrants to acquire an aggregate of 2,542,380 shares
       of Common Stock held by Cerberus.  Mr. Feinberg is the Managing Member of
       Cerberus  Associates,  L.L.C.,  the  general  partner  of  Cerberus  and,
       accordingly,  is  deemed  to be the  beneficial  owner  of all  Series  C
       Warrants owned by Cerberus.


<TABLE>
<CAPTION>


                                Series D Warrants

                                                                                            Series D Warrants
                                       Series D Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                  Prior to Offering              be Sold                Maximum is Sold
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                  <C>                <C>            <C>                                      
Beja International SA                471,700            24.4%          471,700              --                --
Frederick G. Graham                  188,680            9.8            188,680              --                --
Lamare Investments Ltd.              188,680            9.8            188,680              --                --
Freydun Manocherian                  188,680            9.8            188,680              --                --
Stanley Associates                   188,680            9.8            188,680              --                --
Danilan Investments Inc.              94,340            4.9             94,340              --                --
Richard K. Laird                      94,340            4.9             94,340              --                --
Eric E. Ozada                         94,340            4.9             94,340              --                --
Leonard Pearlman                      94,340            4.9             94,340              --                --
Radix Associates                      94,340            4.9             94,340              --                --
Weiskopf, Silver & Co.                94,340            4.9             94,340              --                --
Kenneth & Claire Alpert               47,170            2.4             47,170              --                --
Gregory Manocherian                   47,170            2.4             47,170              --                --
Venturetek, L.P.                      47,170            2.4             47,170              --                --

</TABLE>
                                      -51-

<PAGE>

<TABLE>
<CAPTION>

                                Series E Warrants

                                                                                            Series E Warrants
                                       Series E Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                  Prior to Offering              be Sold                Maximum is Sold
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                  <C>                <C>            <C>                                      
Norman M. Phipps                     296,042            29.6%          296,042              --                --
Lawrence Schneider                   291,667            29.2           291,667              --                --
Wade Teman                           200,125            20.0           200,125              --                --
Henry N. Schneider                   133,333            13.3           133,333              --                --
Jeffrey Plattus                       33,333             3.3            33,333              --                --
Jean-Francois Carreras                20,000             2.0            20,000              --                --
Arthur L. Chianese                     7,500             *               7,500              --                --
Robert Danziger                        7,500             *               7,500              --                --
Carlton L. Ziegenfus                   7,500             *               7,500              --                --
Mark & Rita Woltin                     3,000             *               3,000              --                --
</TABLE>

- -----------------------
*Less than 1%.


<TABLE>
<CAPTION>



                                Series F Warrants

                                                                                            Series F Warrants
                                       Series F Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                  Prior to Offering              be Sold                Maximum is Sold
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                  <C>                <C>            <C>                                      
Lawrence I. Schneider                331,190            49.7%          331,190              --                --
Norman M. Phipps                     134,906            20.2           134,906              --                --
Alfred Mendelsohn                    100,000            15.0           100,000              --                --
Wade Teman                            88,444            13.3            88,444              --                --
Jean-Francois Carreras                12,500             1.9            12,500              --                --

</TABLE>

                                      -52-

<PAGE>
<TABLE>
<CAPTION>
                                Series G Warrants

                                                                                            Series G Warrants
                                       Series G Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                 Prior to Offering(1)            be Sold               Maximum is Sold(1)
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                <C>       <C>        <C>          <C>                                        
Mark B. Fisher                     1,725,806 (2)        23.1%_       1,725,806              --                --
Gregory Manocherian                1,598,254 (3)        20.7         1,598,254              --                --
A.C. Israel Enterprises, Inc.        967,742 (4)        12.7           967,742              --                --
Gerald B. Cramer                     967,742 (5)        12.7           967,742              --                --
CRM Partners, L..P.                  870,967 (6)        11.5           870,967              --                --
CRM Enterprise Fund, L.L.C.          648,388 (7)         8.6           648,388              --                --
CRM Madison Partners, L.P.           483,871 (8)         6.5           483,871              --                --
CRM Retirement Partners, L.P.        483,871 (9)         6.5           483,871              --                --
Cramer Rosenthal McGlynn, Inc.      296,907 (10)        4.0           296,907              --                --
L.A.D. Equity Partners, L.P.         290,322 (11)        3.9           290,322              --                --
CRM-EFO Partners, L.P.               241,936 (12)        3.3           241,936              --                --
Richard S. Fuld                      145,161 (13)        2.0           145,161              --                --
CRM Eurycleia Partners, L.P.         145,161 (14)        2.0           145,161              --                --
CRM U.S. Value Fund, Ltd.            145,161 (15)        2.0           145,161              --                --
Fred M. Filoon                        96,774 (16)        1.3            96,774              --                --
McGlynn Family Partnership            96,774 (17)        1.3            96,774              --                --
Edward J. Rosenthal Keogh             96,774 (18)        1.3            96,774              --                --
Eugene A. Trainor                     48,387 (19)        *              48,387              --                --

</TABLE>

- -----------------------
*Less than 1%.

(1)    Assumes  that  the full  exercise  of the  holders'  rights  to  purchase
       additional Series G Warrants as described herein.

(2)    Consists  of (i)  241,935  Series G  Warrants  held by Mr.  Fisher,  (ii)
       500,000  Series G Warrants held by MBF,  (iii) 483,871  Series G Warrants
       held by  Broadband  Systems,  (iv)  383,721  Series  G  Warrants  held by
       Phineas,  and (v) 116,279  additional Series G Warrants which Phineas has
       the right to acquire from the Company.  Mr.  Fisher is the sole  officer,
       director and  shareholder  of MBF and MBF Broadband  Systems,  Inc.,  the
       general partner of both Broadband Systems and Phineas.  Accordingly,  Mr.
       Fisher is  deemed to be the  beneficial  owner of all  Series G  Warrants
       beneficially owned by each of MBF, Broadband Systems and Phineas.

(3)    Consists of (i) 96,774  Series G Warrants  held by Kabuki,  (ii)  375,246
       Series G Warrants held by Whitehall, (iii) 750,492 Series G Warrants held
       by PEC, (iv) 125,247 additional Series G Warrants which Whitehall has the
       right to acquire from the Company,  and (v) 250,495  additional  Series G
       Warrants  which  PEC has the  right  to  acquire  from the  Company.  Mr.
       Manocherian  is (i) the  controlling  general  partner of Kabuki,  (ii) a
       member  of  Whitehall,  and (iii) an  officer  of PEC.  Accordingly,  Mr.
       Manocherian  may be deemed  to be the  beneficial  owner of all  Series G
       Warrants beneficially owned by each of Kabuki, Whitehall and PEC.

(4)    Consists of (i) 717,247  Series G Warrants held by ACIE, and (ii) 250,495
       additional Series G Warrants which ACIE has the right to acquire from the
       Company.

(5)    Consists of (i) 717,247  Series G Warrants held by Mr.  Cramer,  and (ii)
       250,495  additional  Series G Warrants  which Mr. Cramer has the right to
       acquire from the Company.

(6)    Consists of (i) 645,522 Series G Warrants held by CRM Partners,  and (ii)
       225,445  additional Series G Warrants which CRM Partners has the right to
       acquire from the Company.

(7)    Consists of (i) 480,556  Series G Warrants held by CRM  Enterprise  Fund,
       and (ii) 167,832  additional  Series G Warrants which CRM Enterprise Fund
       has the right to acquire from the Company.

(8)    Consists of (i) 358,624  Series G Warrants held by CRM Madison  Partners,
       and (ii) 125,247  additional Series G Warrants which CRM Madison Partners
       has the right to acquire from the Company.

(9)    Consists  of (i)  358,624  Series  G  Warrants  held  by  CRM  Retirement
       Partners,  and (ii)  125,247  additional  Series  G  Warrants  which  CRM
       Retirement Partners has the right to acquire from the Company.
                                      -53-
<PAGE>

(10)   Consists of (i) 271,858  Series G Warrants  held by CRM,  and (ii) 25,049
       additional  Series G Warrants which CRM has the right to acquire from the
       Company.

(11)   Consists of (i) 215,174  Series G Warrants  held by LAD,  and (ii) 75,148
       additional  Series G Warrants which LAD has the right to acquire from the
       Company.

(12)   Consists  of (i)  179,312  Series G Warrants  held by  CRM-EFO,  and (ii)
       62,624  additional  Series G  Warrants  which  CRM-EFO  has the  right to
       acquire from the Company.

(13)   Consists  of (i) 107,587  Series G Warrants  held by Mr.  Fuld,  and (ii)
       37,574  additional  Series G  Warrants  which  Mr.  Fuld has the right to
       acquire from the Company.

(14)   Consists of (i) 107,587  Series G Warrants  held by  Eurycleia,  and (ii)
       37,574  additional  Series G Warrants  which  Eurycleia  has the right to
       acquire from the Company.

(15)   Consists of (i) 107,587  Series G Warrants  held by Value Fund,  and (ii)
       37,574  additional  Series G Warrants  which  Value Fund has the right to
       acquire from the Company.

(16)   Consists of (i) 71,725  Series G Warrants  held by Mr.  Filoon,  and (ii)
       25,049  additional  Series G Warrants  which Mr.  Filoon has the right to
       acquire from the Company.

(17)   Consists of (i) 71,725 Series G Warrants held by McGlynn, and (ii) 25,049
       additional  Series G Warrants which McGlynn has the right to acquire from
       the Company.

(18)   Consists of (i) 71,725 Series G Warrants  held by Keogh,  and (ii) 25,049
       additional  Series G Warrants  which Keogh has the right to acquire  from
       the Company.

(19)   Consists of (i) 35,862  Series G Warrants held by Mr.  Trainor,  and (ii)
       12,525  additional  Series G Warrants  which Mr. Trainor has the right to
       acquire from the Company.

                                      -54-

<PAGE>

<TABLE>
<CAPTION>
                                Series H Warrants
                                                                                            Series H Warrants
                                       Series H Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                 Prior to Offering(1)            be Sold               Maximum is Sold(1)
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                <C>       <C>        <C>          <C>                                        
Mark B. Fisher                     1,038,829 (2)        62.4%        1,038,829              --                --
Gregory Manocherian                   82,835 (3)         5.7            82,835              --                --
A.C. Israel Enterprises, Inc.         51,772 (4)         3.6            51,772              --                --
Gerald B. Cramer                      51,772 (5)         3.6            51,772              --                --
CRM Partners, L..P.                   46,595 (6)         3.2            46,595              --                --
CRM Enterprise Fund, L.L.C.           34,688 (7)         2.4            34,688              --                --
CRM Madison Partners, L.P.            25,886 (8)         1.8            25,886              --                --
CRM Retirement Partners, L.P.         25,886 (9)         1.8            25,886              --                --
L.A.D. Equity Partners, L.P.          15,531 (10)        1.1            15,531              --                --
CRM-EFO Partners, L.P.                12,943 (11)        *              12,943              --                --
CRM Eurycleia Partners, L.P.           7,766 (12)        *               7,766              --                --
CRM U.S. Value Fund, Ltd.              7,766 (13)        *               7,766              --                --
Richard S. Fuld                        7,766 (14)        *               7,766              --                --
Cramer Rosenthal McGlynn,              5,177 (15)        *               5,177              --                --
Inc.
Fred M. Filoon                         5,177 (16)        *               5,177              --                --
McGlynn Family Partnership             5,177 (17)        *               5,177              --                --
Edward J. Rosenthal Keogh              5,177 (18)        *               5,177              --                --
Eugene A. Trainor                      2,589 (19)        *               2,589              --                --
</TABLE>
- -----------------------
*Less than 1%.

(1)    Assumes  that  the full  exercise  of the  holders'  rights  to  purchase
       additional Series H Warrants as described herein.

(2)    Consists of (i) 12,943 Series H Warrants held by Mr. Fisher,  (ii) 25,886
       Series H Warrants  held by  Broadband  Systems,  (iii)  767,442  Series H
       Warrants held by Phineas,  and (iv) 232,558  additional Series H Warrants
       which  Phineas has the right to acquire from the Company.  Mr.  Fisher is
       the sole officer,  director and  shareholder  of MBF  Broadband  Systems,
       Inc.,  the  general  partner  of  both  Broadband  Systems  and  Phineas.
       Accordingly,  Mr.  Fisher  is deemed  to be the  beneficial  owner of all
       Series H Warrants  beneficially  owned by each of  Broadband  Systems and
       Phineas.

(3)    Consists  of (i) 5,177  Series H  Warrants  held by Kabuki,  (ii)  19,186
       Series H Warrants held by Whitehall,  (iii) 38,371 Series H Warrants held
       by PEC, (iv) 6,700  additional  Series H Warrants which Whitehall has the
       right to acquire from the  Company,  and (v) 13,401  additional  Series H
       Warrants  which  PEC has the  right  to  acquire  from the  Company.  Mr.
       Manocherian  is (i) the  controlling  general  partner of Kabuki,  (ii) a
       member  of  Whitehall,  and (iii) an  officer  of PEC.  Accordingly,  Mr.
       Manocherian  may be deemed  to be the  beneficial  owner of all  Series H
       Warrants beneficially owned by each of Kabuki, Whitehall and PEC.

(4)    Consists of (i) 38,371  Series H Warrants  held by ACIE,  and (ii) 13,401
       additional Series H Warrants which ACIE has the right to acquire from the
       Company.

(5)    Consists of (i) 38,371  Series H Warrants  held by Mr.  Cramer,  and (ii)
       13,401  additional  Series H Warrants  which Mr.  Cramer has the right to
       acquire from the Company.

(6)    Consists of (i) 34,534 Series H Warrants  held by CRM Partners,  and (ii)
       12,061  additional  Series H Warrants which CRM Partners has the right to
       acquire from the Company.

(7)    Consists of (i) 25,709 Series H Warrants held by CRM Enterprise Fund, and
       (ii) 8,979 additional Series H Warrants which CRM Enterprise Fund has the
       right to acquire from the Company.

(8)    Consists of (i) 19,186  Series H Warrants  held by CRM Madison  Partners,
       and (ii) 6,700  additional  Series H Warrants which CRM Madison  Partners
       has the right to acquire from the Company.

(9)    Consists of (i) 19,186 Series H Warrants held by CRM Retirement Partners,
       and (ii) 6,700 additional Series H Warrants which CRM Retirement Partners
       has the right to acquire from the Company.
                                      -55-
<PAGE>

(10)   Consists  of (i)  11,511  Series H Warrants  held by LAD,  and (ii) 4,020
       additional  Series H Warrants which LAD has the right to acquire from the
       Company.

(11)   Consists of (i) 9,593 Series H Warrants  held by CRM-EFO,  and (ii) 3,350
       additional  Series H Warrants which CRM-EFO has the right to acquire from
       the Company.

12)    Consists of (i) 5,756 Series H Warrants held by Eurycleia, and (ii) 2,010
       additional  Series H Warrants  which  Eurycleia  has the right to acquire
       from the Company.

(13)   Consists  of (i) 5,756  Series H Warrants  held by Value  Fund,  and (ii)
       2,010  additional  Series H  Warrants  which  Value Fund has the right to
       acquire from the Company.

(14)   Consists of (i) 5,756 Series H Warrants held by Mr. Fuld,  and (ii) 2,010
       additional Series H Warrants which Mr. Fuld has the right to acquire from
       the Company.

(15)   Consists  of (i) 3,837  Series H  Warrants  held by CRM,  and (ii)  1,340
       additional  Series H Warrants which CRM has the right to acquire from the
       Company.

(16)   Consists  of (i) 3,837  Series H Warrants  held by Mr.  Filoon,  and (ii)
       1,340  additional  Series H  Warrants  which Mr.  Filoon has the right to
       acquire from the Company.

(17)   Consists of (i) 3,837 Series H Warrants  held by McGlynn,  and (ii) 1,340
       additional  Series H Warrants which McGlynn has the right to acquire from
       the Company.

(18)   Consists  of (i) 3,837  Series H Warrants  held by Keogh,  and (ii) 1,340
       additional  Series H Warrants  which Keogh has the right to acquire  from
       the Company.

(19)   Consists of (i) 1,919 Series H Warrants held by Mr. Trainor, and (ii) 670
       additional  Series H Warrants  which Mr. Trainor has the right to acquire
       from the Company.
                                      -56-
<PAGE>
<TABLE>
<CAPTION>

                                Series I Warrants
                                                                                            Series I Warrants
                                       Series I Warrants              Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                 Prior to Offering(1)            be Sold               Maximum is Sold(1)
- ------------------------------    -----------------------------    ---------------    -------------------------------
                                      Amount          Percent                             Amount            Percent
                                  ----------------    ---------                       ----------------     ----------

<S>                                  <C>     <C>        <C>            <C>                                      
Mark B. Fisher                       519,415 (2)        62.4%          519,415              --                --
Gregory Manocherian                   41,418 (3)         5.7            41,418              --                --
A.C. Israel Enterprises, Inc.         25,886 (4)         3.6            25,886              --                --
Gerald B. Cramer                      25,886 (5)         3.6            25,886              --                --
CRM Partners, L..P.                   23,297 (6)         3.2            23,297              --                --
CRM Enterprise Fund, L.L.C.           17,343 (7)         2.4            17,343              --                --
CRM Madison Partners, L.P.            12,943 (8)         1.8            12,943              --                --
CRM Retirement Partners, L.P.         12,943 (9)         1.8            12,943              --                --
L.A.D. Equity Partners, L.P.           7,766 (10)        1.1             7,766              --                --
CRM-EFO Partners, L.P.                 6,471 (11)        *               6,471              --                --
CRM Eurycleia Partners, L.P.           3,883 (12)        *               3,883              --                --
CRM U.S. Value Fund, Ltd.              3,883 (13)        *               3,883              --                --
Richard S. Fuld                        3,883 (14)        *               3,883              --                --
Cramer Rosenthal McGlynn, Inc.         2,589 (15)        *               2,589              --                --
Fred M. Filoon                         2,589 (16)        *               2,589              --                --
McGlynn Family Partnership             2,589 (17)        *               2,589              --                --
Edward J. Rosenthal Keogh              2,589 (18)        *               2,589              --                --
Eugene A. Trainor                      1,294 (19)        *               1,294              --                --
</TABLE>

- -----------------------
*Less than 1%.

(1)    Assumes  that  the full  exercise  of the  holders'  rights  to  purchase
       additional Series I Warrants as described herein.

(2)    Consists of (i) 6,472 Series I Warrants held by Mr.  Fisher,  (ii) 12,943
       Series I Warrants  held by  Broadband  Systems,  (iii)  383,721  Series I
       Warrants held by Phineas,  and (iv) 116,279  additional Series I Warrants
       which  Phineas has the right to acquire from the Company.  Mr.  Fisher is
       the sole officer,  director and  shareholder  of MBF  Broadband  Systems,
       Inc.,  the  general  partner  of  both  Broadband  Systems  and  Phineas.
       Accordingly,  Mr.  Fisher  is deemed  to be the  beneficial  owner of all
       Series I Warrants  beneficially  owned by each of  Broadband  Systems and
       Phineas.

(3)    Consists of (i) 2,589 Series I Warrants held by Kabuki, (ii) 9,593 Series
       I Warrants held by Whitehall, (iii) 19,186 Series I Warrants held by PEC,
       (iv) 3,350 additional  Series I Warrants which Whitehall has the right to
       acquire  from the  Company,  and (v) 6,700  additional  Series I Warrants
       which PEC has the right to acquire from the Company.  Mr.  Manocherian is
       (i)  the  controlling  general  partner  of  Kabuki,  (ii)  a  member  of
       Whitehall, and (iii) an officer of PEC. Accordingly,  Mr. Manocherian may
       be  deemed  to  be  the  beneficial   owner  of  all  Series  I  Warrants
       beneficially owned by each of Kabuki, Whitehall and PEC.

(4)    Consists  of (i) 19,186  Series I Warrants  held by ACIE,  and (ii) 6,700
       additional Series I Warrants which ACIE has the right to acquire from the
       Company.

(5)    Consists of (i) 19,186  Series I Warrants  held by Mr.  Cramer,  and (ii)
       6,700  additional  Series I  Warrants  which Mr.  Cramer has the right to
       acquire from the Company.

(6)    Consists of (i) 17,267 Series I Warrants  held by CRM Partners,  and (ii)
       6,030  additional  Series I Warrants  which CRM Partners has the right to
       acquire from the Company.

(7)    Consists of (i) 12,854 Series I Warrants held by CRM Enterprise Fund, and
       (ii) 4,489 additional Series I Warrants which CRM Enterprise Fund has the
       right to acquire from the Company.

(8)    Consists of (i) 9,593 Series I Warrants held by CRM Madison Partners, and
       (ii) 3,350  additional  Series I Warrants which CRM Madison  Partners has
       the right to acquire from the Company.

(9)    Consists of (i) 9,593 Series I Warrants held by CRM Retirement  Partners,
       and (ii) 3,350 additional Series I Warrants which CRM Retirement Partners
       has the right to acquire from the Company.
                                      -57-
<PAGE>

(10)   Consists  of (i) 5,756  Series I  Warrants  held by LAD,  and (ii)  2,010
       additional  Series I Warrants which LAD has the right to acquire from the
       Company.

(11)   Consists of (i) 4,796 Series I Warrants  held by CRM-EFO,  and (ii) 1,675
       additional  Series I Warrants which CRM-EFO has the right to acquire from
       the Company.

(12)   Consists of (i) 2,878 Series I Warrants held by Eurycleia, and (ii) 1,005
       additional  Series I Warrants  which  Eurycleia  has the right to acquire
       from the Company.

(13)   Consists  of (i) 2,878  Series I Warrants  held by Value  Fund,  and (ii)
       1,005  additional  Series I  Warrants  which  Value Fund has the right to
       acquire from the Company.

(14)   Consists of (i) 2,878 Series I Warrants held by Mr. Fuld,  and (ii) 1,005
       additional Series I Warrants which Mr. Fuld has the right to acquire from
       the Company.

(15)   Consists  of (i)  1,919  Series  I  Warrants  held by CRM,  and  (ii) 670
       additional  Series I Warrants which CRM has the right to acquire from the
       Company.

(16)   Consists of (i) 1,919 Series I Warrants held by Mr. Filoon,  and (ii) 670
       additional  Series I Warrants  which Mr.  Filoon has the right to acquire
       from the Company.

(17)   Consists of (i) 1,919  Series I Warrants  held by  McGlynn,  and (ii) 670
       additional  Series I Warrants which McGlynn has the right to acquire from
       the Company.

(18)   Consists  of (i) 1,919  Series I  Warrants  held by  Keogh,  and (ii) 670
       additional  Series I Warrants  which Keogh has the right to acquire  from
       the Company.

(19)   Consists of (i) 959 Series I Warrants held by Mr.  Trainor,  and (ii) 335
       additional  Series I Warrants  which Mr. Trainor has the right to acquire
       from the Company.

                                      -58-

<PAGE>

<TABLE>
<CAPTION>

                                 Preferred Stock

                                                                                             Preferred Stock
                                        Preferred Stock               Maximum                     Owned
           Selling                           Owned                   Amount to              After Offering if
       Securityholder                  Prior to Offering              be Sold                Maximum is Sold
- ------------------------------    -----------------------------    ---------------    -------------------------------

                                        Amount          Percent                             Amount            Percent
                                   ----------------    ---------                       ----------------     ----------

<S>                                        <C>          <C>                  <C>                                
Beja International SA                      5            17.9%                5              --                --
Frederick G. Graham                        2            7.1                  2              --                --
Lamare Investments Ltd.                    2            7.1                  2              --                --
Freydun Manocherian                        2            7.1                  2              --                --
Stanley Associates                         2            7.1                  2              --                --
Danilan Investments Inc.                   1            3.6                  1              --                --
Stephen J. DeGroat                         1            3.6                  1              --                --
Jeremy Isaacs                              1            3.6                  1              --                --
Howard & Lois Lorsch                       1            3.6                  1              --                --
Nathan Low                                 1            3.6                  1              --                --
Eric E. Ozada                              1            3.6                  1              --                --
Leonard Pearlman                           1            3.6                  1              --                --
Radix Associates                           1            3.6                  1              --                --
Henry N. Schneider                         1            3.6                  1              --                --
Rita Schneider                             1            3.6                  1              --                --
Seymour & Arlene Teman                     1            3.6                  1              --                --
Weiskopf, Silver & Co.                     1            3.6                  1              --                --
Kenneth & Claire Alpert                    0.5          1.8                  0.5            --                --
Spencer Brown                              0.5          1.8                  0.5            --                --
Gregory Manocherian                        0.5          1.8                  0.5            --                --
Scott Schneider                            0.5          1.8                  0.5            --                --
Venturetek, L.P.                           0.5          1.8                  0.5            --                --
Norman M. Phipps                           0.25          *                   0.25           --                --
Wade Teman                                 0.25          *                   0.25           --                --
</TABLE>

- -----------------------
*Less than 1%.

                                      -59-


<PAGE>


                          DESCRIPTION OF CAPITAL STOCK

General

     The following is a brief summary of certain provisions of the capital stock
of the Company. Such summary does not purport to be complete and is qualified in
all  respects  by  reference   to  the  actual  text  of  the   Certificate   of
Incorporation,  a copy of which has been filed as an exhibit to the Registration
Statement of which this Prospectus is a part.

     TheCompany's  authorized  capital stock consists of  100,000,000  shares of
Common Stock,  par value $0.01 per share, and 200 shares of Preferred Stock, par
value  $0.01  per  share,  of which 30  shares  are  designated  as Series A 12%
Cumulative  Convertible  Redeemable  Preferred  Stock,  stated value $50,000 per
share.  As of April 15, 1998, the Company had outstanding  25,823,324  shares of
Common Stock and 28 shares of Series A Preferred Stock. In addition, as of April
15,  1998,  the Company  had  43,173,273  shares of Common  Stock  reserved  for
issuance pursuant to options, warrants and convertible securities outstanding as
of that date. See "Shares Eligible For Future Sale." As of April 15, 1998, there
were approximately 400 record holders of Common Stock.

Common Stock

     The  holders of shares of Common  Stock are  entitled  to one vote for each
share on all matters on which the holders of Common  Stock are entitled to vote.
Subject to the rights of any outstanding  shares of Preferred Stock, the holders
of the Common  Stock are entitled to receive  ratably  such  dividends as may be
declared by the Board of  Directors  out of funds  legally  available  therefor.
Holders of Common Stock are  entitled to share  ratably in the net assets of the
Company upon  liquidation  or  dissolution  after  payment or provision  for all
liabilities and the preferential  liquidation  rights of any shares of Preferred
Stock then outstanding.  The holders of Common Stock have no pre-emptive  rights
to purchase  any shares of any class of stock of the  Company.  All  outstanding
shares of Common  Stock are,  and the shares of Common Stock to be issued by the
Company  pursuant  hereto  will  be,  upon  payment  therefor,  fully  paid  and
non-assessable.

Preferred Stock

     The Preferred  Stock may be issued from time to time in one or more classes
or series, and the Board of Directors is authorized,  subject to any limitations
prescribed by Delaware law, to fix the rights, preferences and privileges of the
shares and the qualifications,  limitations or restrictions  thereon, the number
of shares constituting such class or series and the designation thereof, without
any further vote or action by the stockholders.

     One of the  effects of  undesignated  Preferred  Stock may be to enable the
Board of  Directors  to render more  difficult  or to  discourage  an attempt to
obtain control of the Company by means of a tender offer, proxy contest,  merger
or otherwise, and thereby to protect the continuity of the Company's management.
Depending  upon the rights of such Preferred  Stock,  the issuance of additional
Preferred Stock could adversely affect the holders of Common Stock. For example,
Preferred  Stock issued by the Company may rank senior to the Common Stock as to
dividend rights, liquidation preference or both, may have full or limited voting
rights and may be  convertible  into shares of Common  Stock.  Accordingly,  the
issuance of shares of Preferred  Stock may discourage  bids for the Common Stock
at a premium or may  otherwise  adversely  affect the market price of the Common
Stock.

     For a  description  of the  terms of the  Series  A  Preferred  Stock,  see
"Description of Preferred Stock."

Section 203 of the Delaware General Corporation Law

     Section 203 of the Delaware General  Corporation Law generally  restricts a
corporation from entering into certain business  combinations with an interested
stockholder  (defined as any person or entity that is the 
                                      -60-
<PAGE>

beneficial  owner  of at  least  15% of a  corporation's  voting  stock)  or its
affiliates  for a period of three  years  after the date of the  transaction  in
which the person became an interested  stockholder unless (i) the transaction is
approved by the board of directors  of the  corporation  prior to such  business
combination,  (ii) the interested  stockholder acquires 85% of the corporation's
voting  stock in the same  transaction  in which it  exceeds  15%,  or (iii) the
business  combination  is  approved by the board of  directors  and by a vote of
two-thirds  of  the  outstanding  voting  stock  not  owned  by  the  interested
stockholder.  The Delaware  General  Corporation Law provides that a corporation
may elect not to be governed by Section  203. At present,  the Company  does not
intend to make such an election.  Section 203 may render more difficult a change
in control of the Company or the removal of incumbent management.

Transfer Agent and Registrar

     The transfer  agent and  registrar  for the Common Stock is American  Stock
Transfer & Trust Company, New York, New York.

Possible Changes in Capital Structure

     In April 1998, the Company's  stockholders  approved a number of amendments
to the Company's  Certificate  of  Incorporation,  including (i) an amendment to
change the Company's name to "Broadband Wireless Communications,  Inc.", (ii) an
amendment  authorizing a one-for ten reverse stock split of the Common Stock, in
which  each  ten  shares  of  issued  and  outstanding  Common  Stock  would  be
reclassified  into one share of new Common Stock of the Company,  par value $.01
per share, and the number of authorized  shares of Common Stock would be reduced
to 10,000,000  (the "Reverse Split  Amendment"),  (iii) an amendment to increase
the number of authorized shares of capital stock of the Company from 100,000,200
to 355,000,000  (or from 10,000,200 to 40,000,000 if the Reverse Split Amendment
is  effected),  to be  comprised  of  350,000,000  shares  of  Common  Stock (or
35,000,000 if the Reverse Split Amendment is effected),  and 5,000,000 shares of
Preferred  Stock,  and (iv) an  amendment  to change  the terms of the  Series A
Preferred  Stock to (x) limit the voting rights of the holders  thereof to those
provided by Delaware  law,  and (y) permit the Company to pay  dividends  on the
Series A  Preferred  Stock in shares of Common  Stock at the  discretion  of the
Board of Directors.  As of the date of this  Prospectus,  none of the amendments
has been effected. Pursuant to Delaware law, the Board of Directors has reserved
the right not to effect the  amendments if the Board of  Directors,  in its sole
discretion,  determines  that any or all of such amendments are no longer in the
best interests of the Company and its  stockholders.  Accordingly,  no assurance
can be given as to whether any of the  amendments  will be effected or as to the
timing thereof.


                         DESCRIPTION OF PREFERRED STOCK

     Holders of Series A  Preferred  Stock have a  preference  in the payment of
dividends  over the payment of  dividends  on Common Stock or any other class of
stock of the Company junior to the Series A Preferred  Stock with respect to the
payment of dividends. No dividends may be paid or declared, nor any distribution
made, upon any shares of Common Stock or any other class of stock of the Company
junior to the Series A Preferred Stock, unless all cumulative  dividends payable
on Series A  Preferred  Stock have been paid or  sufficient  funds set aside for
payment  thereof.  In addition,  no shares of Common Stock or any class of stock
junior to the Series A Preferred  Stock with respect to the payment of dividends
may be  redeemed,  retired  or  otherwise  acquired  by the  Company  unless all
cumulative  dividends  payable  on Series A  Preferred  Stock  have been paid or
sufficient funds have been set aside for payment thereof.  Cumulative  dividends
on Series A Preferred  Stock are  payable,  when and as declared by the Board of
Directors,  at an annual  rate of $6,000 per share,  on a quarterly  basis.  The
dividends  payable on the Series A Preferred  Stock are subject to escalation in
the event that the Company does not satisfy in a timely  fashion its  obligation
to register the shares of Common  Stock into which the Series A Preferred  Stock
is  convertible.  Pursuant  to  these  provisions,  dividends  on the  Series  A
Preferred Stock are currently accumulating at an annual rate of $8,500.
                                      -61-
<PAGE>

     Holders  of  shares  of  Series  A  Preferred  Stock  are not  entitled  to
preemptive or subscriptive  rights for the purchase or additional  shares of any
class of capital stock of the Company.

     The Company  may, at its option,  redeem all (but not less than all) of the
Series A Preferred Stock at $50,000 per share, plus accrued  dividends,  so long
as the  average  closing  price of the  Common  Stock is not less than $5.00 per
share  during  the  120-day  period  immediately  preceding  the date  notice of
redemption is given, and the closing price of the Common Stock is at least $5.00
per share for each of the thirty trading days immediately  preceding the date of
such notice.

     In the event of any voluntary or  involuntary  liquidation,  dissolution or
winding up of the  Company,  or any  reduction  in its capital  resulting in any
distribution  of assets to its  stockholders  (subject  to certain  exceptions),
holders of Series A Preferred Stock will be entitled to a liquidation preference
of $50,000 per share plus accrued and unpaid  dividends  before any payments are
made with respect to the Common Stock or any other class of stock of the Company
which is junior to the Series A Preferred  Stock with  respect to the payment of
dividends.   In  the  event  that,   upon  any  such  voluntary  or  involuntary
liquidation,  dissolution or winding up, the available assets of the Company are
insufficient  to pay the  liquidation  preference on the  outstanding  shares of
Series A Preferred Stock and the liquidation  preferences on all shares of other
classes or series of the  Company's  capital  stock ranking on a parity with the
Series A Preferred  Stock,  the holders of such shares will share ratably in any
distribution  of assets in  proportion  to the full  amounts to which they would
otherwise be respectively entitled.

     Holders of shares of Series A  Preferred  Stock  have the  right,  at their
option, at any time (unless the shares have been called for redemption, in which
case to and including the close of business on the date fixed for redemption) to
convert  each share of Series A  Preferred  Stock into  94,340  shares of Common
Stock (subject to adjustment as summarized  below).  Shares of Common Stock will
be delivered  upon surrender to the Company of the  certificate or  certificates
representing  the  shares  of  Series A  Preferred  Stock  being  converted.  On
conversion, no payment or adjustment for dividends on either class will be made.

     The  number of shares of Common  Stock  into  which  each share of Series A
Preferred   Stock  is   convertible   is  subject  to  adjustment  in  following
circumstances:  (i) upon the  issuance  or sale by the  Company of Common  Stock
(subject to certain exceptions) at a price per share less than $0.27 (subject to
adjustment  in  certain  circumstances)  (the  "Trigger  Price");  (ii) upon the
issuance or sale by the Company of securities convertible into Common Stock at a
per share price below the Trigger Price (subject to certain  exceptions);  (iii)
upon the grant by the Company of any rights or options to acquire  Common  Stock
or  securities  convertible  into  Common  Stock at a per share  price below the
Trigger Price (subject to certain  exceptions);  (iv) the issuance of securities
or, under certain  circumstances,  the payment of cash by the Company to holders
of Common Stock as a dividend;  (v) the  distribution  of  securities  and other
property  of the  Company to  holders  of Common  Stock as the result of a stock
split,  or  other  "corporate  rearrangement";  and  (vi) as the  result  of the
reorganization,  merger or  consolidation  of the  Company or the sale of all or
substantially all of its assets.

     The  Company may not,  without  the  approval of the holders of at least 66
2/3% of the outstanding  Series A Preferred  Stock,  (i) increase the authorized
Preferred Stock, or authorize or create,  or increase the authorized  amount of,
any other  class of stock  ranking  prior to or on a parity  with the  Preferred
Stock as to  dividends  or assets,  or  authorize  or create,  or  increase  the
authorized  amount of,  any class of stock or  obligations  convertible  into or
evidencing  the  right to  purchase  any class of stock  ranking  prior to or on
parity with the Preferred Stock as to dividends or assets,  (ii) amend, alter or
repeal any of the provisions of the Certificate of  Incorporation  or any of the
rights,  preferences or powers of the Preferred Stock or its holders,  including
changes in the terms of the Series A Preferred Stock that would adversely affect
the rights,  preferences or powers of the Series A Preferred Stock,  (iii) sell,
lease or convey all, or substantially all, of its property or assets, (iv) merge
or consolidate with or into any other entity (subject to certain exceptions), or
(v) amend or repeal  any of the  voting  rights of the  holders  of the Series A
Preferred Stock.
                                      -62-
<PAGE>

     As described above, holders of the Series A Preferred Stock are entitled to
certain  registration  rights  with  respect to the shares of Common  Stock into
which the Series A Preferred Stock is convertible.  This Registration  Statement
is intended to satisfy those registration rights.

     For a description of certain potential changes to the terms of the Series A
Preferred Stock, see "Description of Capital  Stock--Possible Changes in Capital
Structure."
                                      -63-

<PAGE>


                             DESCRIPTION OF WARRANTS

     The  following is a brief  summary of certain  provisions  of the Warrants.
Such summary does not purport to be complete and is qualified in all respects by
reference to the actual text of the  particular  Warrant.  A copy of the form of
Warrant has been filed as an exhibit to the Registration Statement of which this
Prospectus is a part. See "Additional Information."

Purchase Price and Terms

     The Series A Warrants are exercisable for an aggregate of 600,000 shares of
Common Stock at an exercise price of $0.25 per share prior to July 15, 2002.

     The Series B Warrants are exercisable for an aggregate of 1,500,000  shares
of Common Stock at an exercise price of $0.25 per share prior to July 15, 2002.

     The Series C Warrants are exercisable for an aggregate of 2,542,380  shares
of Common Stock at an exercise price of $0.01 per share prior to March 7, 2003.

     The Series D Warrants are exercisable for an aggregate of 1,933,970  shares
of Common Stock at an exercise price of $0.01 per share prior to March 7, 2003.

     The Series E Warrants are exercisable for an aggregate of 1,000,000  shares
of Common Stock at an exercise price of $0.40 per share prior to March 7, 2003.

     The Series F Warrants are exercisable for an aggregate of 667,040 shares of
Common Stock at an exercise price of $0.50 per share prior to March 7, 2003.

     The  Series G Warrants  (including  the  Optional  Series G  Warrants)  are
exercisable for an aggregate of 9,350,000  shares of Common Stock at an exercise
price of $0.50 per share prior to July 29, 2004.

     The  Series H Warrants  (including  the  Optional  Series H  Warrants)  are
exercisable for an aggregate of 1,433,333  shares of Common Stock at an exercise
price of $0.60 per share prior to July 29, 2004.

     The  Series I Warrants  (including  the  Optional  Series I  Warrants)  are
exercisable  for an aggregate  of 716,667  shares of Common Stock at an exercise
price of $1.125 per share prior to July 29, 2004.

     The number of shares of Common  Stock  issuable  upon the  exercise  of the
Warrants is subject to adjustment in accordance with the anti-dilution and other
provisions  referred  to below.  The holder of any  Warrant  may  exercise  such
Warrant by surrendering the certificate representing the Warrant to the Company,
with the  subscription  form thereon properly  completed and executed,  together
with payment of the purchase price. The Warrants may be exercised at any time in
whole or in part at the purchase  price then in effect until the  expiration  of
the  Warrants.  No  fractional  shares will be issued  upon the  exercise of the
Warrants.

Adjustments

     The number of shares of Common Stock  purchasable upon the exercise of each
series of  Warrants  is subject to  adjustment  upon the  occurrence  of certain
events,   including   stock   dividends,    stock   splits,    combinations   or
reclassifications  of the Common Stock,  or sale by the Company of shares of its
Common Stock  (exclusive  of shares  issued upon the exercise or  conversion  of
outstanding options, warrants, debentures and convertible securities) at a price
less than a price specified in the respective series of Warrants.  Additionally,
an  adjustment  would be made in the case of a  reclassification  or 
                                      -64-
<PAGE>

exchange of Common Stock, payment of a dividend in other securities or property,
consolidation or merger of the Company with or into another  corporation  (other
than  a  consolidation   or  merger  in  which  the  Company  is  the  surviving
corporation) or sale of all or substantially all of the assets of the Company in
order to enable  Warrant  holders  to  acquire  the kind and number of shares of
stock or other  securities  or property  receivable in such event by a holder of
the number of shares of Common Stock that might  otherwise  have been  purchased
upon the exercise of the Warrant.

Transfer, Exchange and Exercise

     The Warrants are in registered form and may be presented to the Company for
transfer,  exchange or exercise at any time prior to their expiration date. If a
market for the Warrants  develops,  the holder may sell the Warrants  instead of
exercising  them.  There can be no  assurance,  however,  that a market  for the
Warrants will develop or continue.

Warrant Holder Not a Stockholder

     The  Warrants  do not confer upon  holders  any  voting,  dividend or other
rights as stockholders of the Company.

                                      -65-

<PAGE>


                         SHARES ELIGIBLE FOR FUTURE SALE

     As of April 15,  1998,  the Company had  outstanding  25,823,324  shares of
Common  Stock.  As of that date,  the Company  also had reserved for issuance an
aggregate  of  40,415,473  shares of Common  Stock which are  issuable  upon the
exercise  or  conversion  of  outstanding  options,   warrants  and  convertible
securities  (excluding  options  granted  pursuant  to  the  Stock  Compensation
Program).  Upon the  effectiveness of the  Registration  Statement of which this
Prospectus is a part, all 67,539,385 shares of Common Stock that would be issued
and outstanding (assuming the sale of all shares of Common Stock covered hereby)
would be freely tradable without  restriction or further  registration under the
Securities Act, unless  purchased by "affiliates" of the Company as that term is
defined in Rule 144 under the Securities Act.

     In general,  under Rule 144 as  currently  in effect,  a person (or persons
whose shares are aggregated) who has  beneficially  owned  restricted  shares of
Common  Stock for at least one year,  including an  "affiliate"  as that term is
defined under the Securities  Act, is entitled to sell,  within any  three-month
period commencing,  a number of shares that does not exceed the greater of 1% of
the then outstanding shares of Common Stock or the average weekly trading volume
of the Common  Stock on all  exchanges  and/or  reported  through the  automated
quotation system of a registered securities association during the four calendar
weeks  preceding  the  date on  which  notice  of the  sale is  filed  with  the
Commission.  Sales  under Rule 144 are also  subject  to certain  manner of sale
provisions,   notice   requirements  and  the  availability  of  current  public
information about the Company. A person (or persons whose shares are aggregated)
who is not deemed to have been an  "affiliate" of the Company at any time during
the 90 days preceding a sale, and who has beneficially owned the shares proposed
to be sold for at least two years,  would be entitled to sell such shares  under
Rule  144(k)  without  regard to the  limitations  described  above.  Restricted
securities  sold by the Company to, among others,  its  employees,  officers and
directors  in  reliance  of Rule 701 under the  Securities  Act may be resold in
reliance on Rule 144 by such persons who are not affiliates  subject only to the
provisions  of Rule 144  regarding  manner of sale,  and by such persons who are
affiliates without complying with the Rule's holding period  requirements.  Rule
144A under the Securities Act permits the immediate sale by the current  holders
of shares  of  Common  Stock of all or a  portion  of their  shares  to  certain
qualified  institutional  buyers as  defined  in Rule  144A,  subject to certain
conditions.

     In  addition,  7,500,000  shares of  Common  Stock  are  issuable  upon the
exercise  of options  granted  under the Stock  Compensation  Plan.  The Company
intends to file a  registration  statement  on Form S-8  covering  the shares of
Common  Stock  issuable  upon the  exercise of options and other  awards made or
eligible  to be made under the Stock  Compensation  Program.  Upon the filing of
that registration statement, the shares of Common Stock issuable under the Stock
Compensation Program will be freely tradable without restriction or registration
under the  Securities  Act,  other than  shares  acquired by  affiliates  of the
Company.

     Sales of substantial  amounts of such shares in the public  market,  or the
perception that such sales might occur,  could adversely affect the market price
of the Common  Stock and could  impair  the  Company's  future  ability to raise
capital through an offering of its equity securities.  See "Risk Factors--Shares
Eligible for Future Sale."
                                      -66-

<PAGE>


                              PLAN OF DISTRIBUTION

     An  aggregate  of  19,743,390  shares of  Common  Stock  covered  hereby is
issuable upon the exercise of the  Warrants.  Such shares of Common Stock may be
offered and sold from time to time by the Company upon  exercise of the Warrants
by the holders thereof.  The Warrants may be exercised by the holders thereof by
tendering the exercise price, together with the warrant certificate and exercise
form, to the Company prior to the expiration of the Warrants.

     The  distribution  of the Securities  (including the shares of Common Stock
issuable upon the exercise of the Warrants) by the Selling  Securityholders,  or
by  the  Selling  Securityholders'   pledgees,   donees,  transferees  or  other
successors  in  interest,  may be  effected  from  time  to  time in one or more
transactions in the  over-the-counter  market,  in special  offerings,  exchange
distributions and/or secondary  distributions pursuant to and in accordance with
the applicable  rules of the National  Association of Securities  Dealers,  Inc.
("NASD"), in negotiated transactions (including,  without limitation,  privately
negotiated  transactions),  through the writing of options on the Securities, or
through  the  issuance  of other  securities  convertible  into  the  Securities
(whether such options or other securities are listed on an options or securities
exchange or  otherwise),  or a combination of such methods of  distribution,  at
market  prices  prevailing  at the  time of  sale,  at  prices  related  to such
prevailing market prices or at negotiated  prices. 


     Any or all of the  Securities  may be sold from time to time to  purchasers
directly  by a  Selling  Securityholder.  Sales of  Securities  also may be made
pursuant to Rules 144,  144A or 904 of the  Securities  Act,  provided  that the
requirements  of such  rules,  including,  without  limitation,  any  applicable
holding  periods  and manner of sale  requirements,  are met.  Alternatively,  a
Selling  Securityholder may from time to time offer any or all of the Securities
through underwriters,  dealers,  brokers or agents, including in transactions in
which any such underwriters,  dealers, brokers or agents solicit purchasers,  in
block transactions or in transactions in which any such  underwriters,  dealers,
brokers,  or agents  will  attempt to sell such  Securities  as an agent but may
resell  such  Securities  as  a  principal  pursuant  to  this  Prospectus.  


     Any  underwriters,   dealers,   brokers  or  agents  participating  in  the
distribution  of the Securities  offered hereby may receive  compensation in the
form of underwriting discounts, concessions,  commissions or fees from a Selling
Securityholder  and/or  purchasers of Securities for whom they may act as agents
(which compensation may be in excess of customary  commissions).  In addition, a
Selling  Securityholder  and any such underwriters,  dealers,  brokers or agents
that  participate  in  the  distribution  of  Securities  may  be  deemed  to be
"underwriters" within the meaning of Section 2(11) of the Securities Act and any
commissions  received by them and any profit on the resale of the Securities may
be  deemed  to  be   underwriting   compensation.   Additionally,   the  Selling
Securityholders  may pledge Securities,  and in such event agents or dealers may
acquire the Securities or interests therein,  and may, from time to time, effect
distribution  of the Securities or interests in such  capacity.  


     At the time any underwritten or coordinated  distribution of any Securities
is made,  to the  extent  required,  a  supplement  to this  prospectus  will be
distributed  which  will set forth the  aggregate  amount  of  Securities  being
offered  and the  terms  of the  offering,  including  the  name or names of any
participating  Selling  Securityholders,  underwriters,  dealers or agents,  any
discounts,  commissions  and  other  items  constituting  compensation  from the
Selling Securityholders and any discounts, commissions or concessions allowed or
reallowed  or paid to dealers.  

     In  order  to  comply  with  the  securities  laws of  certain  states,  if
applicable,  the  Securities  will be sold in such  jurisdictions  only  through
registered or licensed brokers or dealers. In certain states, the Securities may
not be sold unless  registered  or qualified for sale in such state or unless an
exemption from  registration or qualification is available and such sale is made
in compliance with such exemption.

                                      -67-
<PAGE>


                                  LEGAL MATTERS

     The validity of the  Securities  offered hereby will be passed upon for the
Company by Lowenstein Sandler PC, Roseland, New Jersey.

                                     EXPERTS

     The  financial  statements  of  LogiMetrics,   Inc.  and  its  consolidated
subsidiaries  as of June 30,  1997 and for each of the two  years in the  period
ended June 30, 1997,  except  mmTech,  Inc. for the year ended October 31, 1996,
included in this Prospectus have been audited by Deloitte & Touche LLP as stated
in their report appearing herein (which report expresses an unqualified  opinion
and includes an  explanatory  paragraph  relating to the  Company's  losses from
operations,  its  deficiency in working  capital and the  stockholders'  capital
deficiency  which  raise  substantial  doubt  about its ability to continue as a
going concern).  The financial  statements of mmTech,  Inc.  (consolidated  with
those of the Company) have been audited by Reydel, Perier & Neral, PA, as stated
in their report included herein (which report expresses an exception relating to
any  adjustments  that  might  have  been  determined  to be  necessary  in  the
statements of income,  accumulated deficit, and cash flows had they been able to
observe the physical  inventory  taken as of October 31, 1995).  Such  financial
statements of the Company and its consolidated  subsidiaries are included herein
in reliance upon the respective reports of such firms given upon their authority
as  experts  in  accounting  and  auditing.  Both  of the  foregoing  firms  are
independent auditors.

                                      -68-
<PAGE>



                          INDEX TO FINANCIAL STATEMENTS

                                                                     Page

For the Six Months Ended December 31, 1997 (Unaudited):

Consolidated Balance Sheet as of December 31, 1997....................F-2 

Consolidated Statements of Operations
for the Six Months Ended December 31, 1997 and 1996...................F-3

Consolidated Statements of Cash Flows
for the Six Months Ended December 31, 1997 and 1996...................F-4

Notes to Consolidated Financial Statements............................F-5

For the Fiscal Years Ended June 30, 1997 and 1996:

Independent Auditors' Reports.........................................F-8

Consolidated Balance Sheet as of June 30, 1997........................F-10

Consolidated Statements of Operations
for the Fiscal Years Ended June 30, 1997 and 1996.....................F-11

Consolidated Statements of Stockholders' Equity (Deficiency)
for the Fiscal Years Ended June 30, 1997 and 1996.....................F-12

Consolidated Statements of Cash Flows
for the Fiscal Years Ended June 30, 1997 and 1996.....................F-14

Notes to Consolidated Financial Statements............................F-15

                                      F-1

<PAGE>

                               LOGIMETRICS, INC.
                           CONSOLIDATED BALANCE SHEET
                               December 31, 1997
                                  (Unaudited)

ASSETS
CURRENT ASSETS:
     Cash                                               $   2,829,069
     Accounts receivable, less allowance
       for doubtful accounts of $505,875                    1,618,335
     Inventories (Note 2)                                   3,235,315
     Prepaid expenses and other current
       assets                                                  48,207
                                                            ---------
          Total current assets                              7,730,926

     Equipment and fixtures (net)                             616,858
     Deferred financing costs                                 128,156
     Other assets                                              37,012
                                                          -----------

TOTAL ASSETS                                            $   8,512,952
                                                          ===========

LIABILITIES AND STOCKHOLDERS' DEFICIENCY
CURRENT LIABILITIES:
     Accounts payable and other accrued expenses        $   3,613,321
     Advance payments                                         900,815
     Income taxes payable                                     491,278
     Current portion of long-term debt (Note 3)             2,548,291
                                                           ----------
          Total current liabilities                         7,553,705

     Long-term debt (Note 3)                                4,445,863
                                                           ----------
TOTAL LIABILITIES                                       $  11,999,568
                                                         ------------

COMMITMENTS
STOCKHOLDERS' DEFICIENCY (Note 3 and 4)
     Preferred Stock:
          Series A, stated value $50,000 per share;
          authorized, 200 shares; issued and
          outstanding, 28 shares                              924,526
     Common Stock:
          Par value $.01; authorized,
          100,000,000 shares; issued and
          outstanding, 25,648,984 shares                      256,490
     Additional paid-in capital                             4,306,468
     Deficit                                               (8,109,650)
     Stock subscriptions receivable (Note 4)                 (864,450)
                                                           -----------

TOTAL STOCKHOLDERS' DEFICIENCY                            $(3,486,616)
                                                           ----------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY            $ 8,512,952
                                                           ==========

                 See Notes to Consolidated Financial Statements

                                      F-2
<PAGE>

                               LOGIMETRICS, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)

                                   Six Months Ended December 31,

                                          1997                      1996
                                                              Restated (Note 1)

Net revenues (Note 5)             $     5,312,344             $    4,591,332
Costs and expenses:
     Cost of revenues                   2,844,438                  4,044,004
     Selling, general and
       administrative expenses          2,294,488                  1,704,384
     Research and development             228,780                    396,986
                                      -----------               ------------

Loss from operations                      (55,362)                (1,554,042)
 
Interest expense                          477,570                    361,073
                                      -----------               ------------

Loss before income taxes                 (532,932)                (1,915,115)

Provision for income taxes                 74,714                     27,091
                                      -----------                ------------

Net loss                                 (607,646)                (1,942,206)

Preferred stock dividends                 100,553                    110,422
                                      -----------                -----------
Net loss attributable
  to common stockholders             $  (708,199)               $ (2,052,628)
                                      ===========                ============

Loss per common share (Note 6)       $     (0.03)               $      (0.09)

Weighted average number of 
  common shares outstanding            25,112,026                 22,208,394
                                       ==========                 ==========


                 See Notes to Consolidated Financial Statements

                                      F-3

<PAGE>

                                LOGIMETRICS, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)


                                                  Six Months Ended December 31,
                         
                                                   1997                 1996
                                                               (Restated Note 1)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                        $ (607,646)      $   (1,942,206)
                                                  ---------          -----------

Adjustments to reconcile net loss to net
cash (used for) provided by operating activities:
     Depreciation and amortization                 259,152              221,182
     Allowance for doubtful accounts               355,875                 -
     Accrued interest expense paid by
       issuance of debentures                      240,394                 -
     Increase (decrease) in cash from:
       Accounts receivable                         189,955            1,345,976
       Costs and estimated earnings
          in excess of billings on
          uncompleted contracts                    785,013              (33,859)
       Inventories                                 113,721             (189,922)
       Prepaid expenses and other
          current assets                            41,305              111,468
       Accounts payable and accrued expenses    (1,701,827)             791,041
       Other assets/liabilities                     76,145                3,489
                                                 ---------            ---------

          Total adjustments                        359,733            2,249,375
                                                 ---------            ---------

Net cash (used for) provided by 
   operating activities                           (247,913)             307,169
                                                 ----------            ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of equipment and fixtures           (75,654)             (99,677)
                                                 ----------            ---------

     Net cash used for investing activities        (75,654)             (99,677)
                                                 ----------            ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from debt issuance - net           2,750,000                 -
     Proceeds from warrant issuance                567,500                  943
     Proceeds from sale of stock                    12,500                 -
     Repayment of loan from stockholder - net     (182,755)            (185,282)
     Proceeds from exercise of warrants             15,188                 -
     Stock subscriptions received                    8,500                1,250
     Repayment of debt - net                      (386,624)             (38,512)
                                                 ----------            ---------

     Net cash (used for) provided by financing
       activities                                2,784,309             (221,601)
                                                 ---------             ---------

NET INCREASE (DECREASE) IN CASH                  2,460,742              (14,109)

CASH AND CASH EQUIVALENTS, beginning
  of period                                        368,327              269,248
                                                 ---------              -------

CASH AND CASH EQUIVALENTS, end of period      $  2,829,069           $  255,139
                                                 =========              =======

                 See Notes to Consolidated Financial Statements

                                      F-4
<PAGE>

                               LOGIMETRICS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.  Financial Statements

The  accompanying  consolidated  financial  statements  include the  accounts of
LogiMetrics,  Inc.  ("LogiMetrics") and its wholly-owned  subsidiaries,  mmTech,
Inc.  ("mmTech") and LogiMetrics FSC, Inc.  (collectively,  the "Company").  All
intercompany  balances and transactions  have been eliminated.  The consolidated
financial  statements  have  been  prepared  to give  retroactive  effect to the
business  combination with mmTech which occurred on April 25, 1997 and which has
been accounted for as a pooling of interests.

The Company's financial  statements have been prepared assuming that the Company
will  continue  as a going  concern.  The  independent  auditors'  report on the
Company's financial  statements for the fiscal year ended June 30, 1997 included
an emphasis  paragraph  concerning the Company's  ability to continue as a going
concern.  The consolidated  financial  statements do not include any adjustments
that might result from the outcome of this uncertainty.

The balance sheet as of December 31, 1997,  the statements of operations for the
six-month  and  three-month  periods ended  December 31, 1997 and 1996,  and the
statements of cash flows for the six-month  periods ended  December 31, 1997 and
1996, are unaudited.  Such unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial reporting and with the instructions to Form 10-QSB. Accordingly,  they
do not include all of the  information  and  disclosures  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.  Results for
the six and three months ended December 31, 1997 are not necessarily  indicative
of the results  that may be  achieved  for any other  interim  period or for the
fiscal year ending June 30, 1998. These statements should be read in conjunction
with the financial statements and related notes included in the Company's Annual
Report on Form 10-KSB for the year ended June 30, 1997.

2.  Inventories

Inventory consists of the following at December 31, 1997:

Raw material and components                 $  1,367,555
Work-in-progress                               1,867,760
                                               ---------
                                            $  3,235,315
                                             ===========

3.  Long-Term Debt

Long-term debt consists of the following at December 31, 1997:

Notes payable to Bank                                    $   2,008,810
Class A Debentures                                           2,906,436
Class B Debentures                                           1,583,958
  Less:  Discount at issuance                                 (457,628)
  Plus:  Amortization of discount                              300,321
Notes payable - stockholder                                    440,332
Notes payable - other                                           45,000
Capital lease obligations                                      166,925
                                                             ---------
Sub-total                                                    6,994,154
  Less: current portion                                      2,548,291
                                                             ---------
Total long term debt                                     $   4,445,863
                                                             =========
                                      F-5
<PAGE>

Principal payments due on all long-term debt consist of the following:

Fiscal year ending June 30, 1998                         $   2,319,827
Fiscal year ending June 30, 1999                               255,235
Fiscal year ending June 30, 2000                             4,407,554
Thereafter                                                      11,538
                                                             ---------
                                                         $   6,994,154
                                                             =========

4.  Stockholders' Deficiency

Stock subscriptions receivable consists of the following at December 31, 1997:

     Notes from former officers                          $     154,450
     Notes from two employees                                  675,000
     Note from a director                                       35,000
                                                               -------
                                                         $     864,450
                                                               =======

5.  Revenue Recognition

In December  1997,  CellularVision  of New York,  L.P.  ("CVNY")  entered into a
letter agreement with the Company pursuant to which CVNY agreed to pay on behalf
of CellularVision  Technology & Telecommunications  L.P. ("CT&T")  approximately
$3.0  million  of the  amounts  owed by CT&T.  Under  the  terms  of the  letter
agreement,  CVNY paid  $350,000 to the Company,  and  delivered to the Company a
secured  promissory note in the principal amount of  approximately  $2.6 million
(the "CVNY Note"). The debt assumed by CVNY related to equipment,  substantially
all of which had been ordered by CT&T and CVNY in prior  periods,  and which was
being held at the Company's  premises at CVNY's request.  In addition,  CVNY has
assumed ownership rights and risk of loss. CVNY has committed to accept delivery
of all such  equipment by June 30, 1998. As of December 28, 1997,  CVNY had paid
$49,500  pursuant to the CVNY Note.  On December 31, 1997,  the Company sold the
CVNY Note  without  recourse for  approximately  $2.4  million.  The Company has
recorded  approximately $3 million of sales during the second quarter related to
these transactions.

                                      F-6

<PAGE>

                               LOGIMETRICS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                  (Unaudited)

6.  Income (Loss) Per Share

In February 1997, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting Standards ("SFAS") No. 128, "Earnings per Share". SFAS No.
128 specifies the  computation,  presentation  and disclosure  requirements  for
earnings  per share  ("EPS") and became  effective  for both  interim and annual
periods ending after  December 15, 1997. In accordance  with SFAS No. 128, basic
earnings per common share are computed based on the  weighted-average  number of
common shares  outstanding  during each period.  The loss per share calculations
for the six month periods ended December 31, 1997 and December 31, 1996, and the
three-month  period ended  December 31, 1996, do not give effect to common stock
equivalents because they would have an antidilutive  effect. The following table
provides a  reconciliation  between basic and diluted earnings per share for the
three-month period ended December 31, 1997.

                                           Three-months ended December 31, 1997

Basic EPS                                    Income      Shares       Per Share

Income available to common stockholders   $ 404,999    25,617,708         0.02

Effect of Dilutive Securities      

Options/Warrants                          $    -       11,305,160     $  (0.01)

Diluted EPS

Income available to common stockholders
plus assumed exercises                    $ 404,999    36,922,868     $   0.01


The  Company's  (i) Series A 12%  Cumulative  Convertible  Redeemable  Preferred
Stock,  stated  value  $50,000 per share;  (ii) Class A 13% Senior  Subordinated
Convertible  Pay-in-Kind  Debentures  due July 29, 1999;  and (iii)  Amended and
Restated Class B 13% Senior Subordinated  Convertible Pay-in-Kind Debentures due
July 29, 1999 are not included in the above table,  as their  inclusion would be
antidilutive.

                                      F-7
<PAGE>

INDEPENDENT AUDITORS' REPORT

Board of Directors and Stockholders
LogiMetrics, Inc. and Subsidiaries
Bohemia, New York

We have audited the accompanying consolidated balance sheet of LogiMetrics, Inc.
and  Subsidiaries   (the  "Company")  as  of  June  30,  1997  and  the  related
consolidated  statements of operations,  stockholders'  equity  (deficiency) and
cash flows for each of the two years in the period then ended.  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 audit.  We did not audit the statements of income,  accumulated  deficit and
cash  flows of  mmTech,  Inc.,  a  wholly-owned  subsidiary,  for the year ended
October 31, 1996,  which statements  reflect total revenues  constituting 43% of
consolidated  total revenues for the year ended June 30, 1996.  Those  financial
statements  were audited by other  auditors  whose  report  (which as to 1996 is
qualified  because  they were  unable to perform an opening  physical  inventory
observation, the effect of which, in our opinion, is not material in relation to
the  consolidated  financial  statements)  has  been  furnished  to us,  and our
opinion, insofar as it relates to the amounts included for mmTech, Inc. is based
solely on the report of such auditors.

We conducted our audit 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  from  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,  based on our audits and the report of the other auditors,  such
consolidated  financial statements present fairly, in all material respects, the
financial  position of the Company as of June 30, 1997, and the results of their
operations  and their cash  flows for each of the two years in the period  ended
June 30, 1997 in conformity with generally accepted accounting principles.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2 to the
consolidated  financial  statements,  the Company's losses from operations,  its
deficiency in working capital and the  stockholders'  capital  deficiency  raise
substantial doubt about its ability to continue as a going concern. Management's
plans  concerning  these matters are also described in Note 2. The  consolidated
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.


/s/ Deloitte & Touche LLP

DELOITTE & TOUCHE LLP
Jericho, New York
January 5, 1998

                                      F-8
<PAGE>



INDEPENDENT AUDITORS' REPORT

To the Stockholder of
mmTech, Inc.

We have audited the statements of income, accumulated deficit, and cash flows of
mmTech, Inc. for the year ended October 31, 1996. 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 audit.

Except as  discussed  in the  following  paragraph,  we  conducted  our audit 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
audit provides a reasonable basis for our opinion.

We did not observe  the  physical  inventory  (stated at  $390,868)  taken as of
October 31, 1995,  since that date was prior to our  engagement  as auditors for
the Company.

In our opinion,  except for the effects of any adjustments  that might have been
determined to be necessary in the statements of income, accumulated deficit, and
cash  flows had we been  able to  observe  the  physical  inventory  taken as of
October 31, 1995, the financial  statements  referred to in the first  paragraph
present  fairly,  in all material  respects,  the results of operations and cash
flows of mmTech,  Inc. for the year ended  October 31, 1996 in  conformity  with
generally accepted accounting principles.

/s/ Reydel, Perier & Neral

REYDEL, PERIER & NERAL, PA
Wall, New Jersey
February 7, 1997

                                      F-9

<PAGE>

<TABLE>
<CAPTION>

                                LOGIMETRICS, INC.
                           CONSOLIDATED BALANCE SHEET
                                  June 30, 1997


         ASSETS
<S>           <C>                                                      <C>      
              Current Assets
                  Cash (Note 8)                                        $   368,327
                  Accounts receivable, less allowance
                      for doubtful accounts of $150,000                  2,156,464
                  Costs and estimated earnings in excess of
                      billings on uncompleted contracts (Note 4)           785,013
                  Inventories (Note 5)                                   3,349,036
                  Prepaid expenses and other current assets                 89,512
                                                                        ----------
                           Total current assets                          6,748,352

              Equipment and fixtures (net)  (Note 7)                       620,243
              Deferred financing costs                                     216,462
              Other assets                                                  38,443
                                                                        ----------
                  TOTAL ASSETS                                         $ 7,623,500
                                                                       ===========

         LIABILITIES AND STOCKHOLDERS' DEFICIENCY
              Current liabilities
                  Accounts payable and other accrued expenses          $ 4,975,804
                  Advance payments                                       1,125,907
                  Income taxes payable                                     416,564
                  Current portion of long-term debt (Note 8)             3,193,018
                                                                         ---------
                           Total current liabilities                     9,711,293

              Long term debt                                             1,594,314
                                                                        ----------
TOTAL LIABILITIES                                                       11,305,607
                                                                        ----------
              Commitments (Note 12)
              Stockholders' deficiency  (Notes 8 and 10)
                  Preferred Stock:
                      Series A, stated value $50,000 per share;
                      authorized,  200 shares;  issued and
                      outstanding,  30 shares                              990,564
                  Warrants  (Note 10)                                    1,023,234
                  Common Stock:
                      Par Value $.01;  authorized,
                      100,000,000 shares;  issued and
                      outstanding, 22,391,434 shares                       223,914
                  Additional paid-in capital                             1,644,583
                  Deficit                                               (7,401,452)
                  Stock subscriptions receivable  ( Note 10 )             (162,950)
                                                                        -----------
                  TOTAL STOCKHOLDERS' DEFICIENCY                        (3,682,107)
                                                                        -----------
                  TOTAL LIABILITIES AND
                      STOCKHOLDERS' DEFICIENCY                         $ 7,623,500
                                                                        ==========
</TABLE>

                 See Notes to Consolidated Financial Statements

                                      F-10

<PAGE>



                                LOGIMETRICS, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                     YEAR ENDED JUNE 30,
                                                    1997             1996
                                                              Restated (Note 2)

Net Revenues                                 $ 11,374,182        $ 8,879,544
Cost and expenses:
     Cost of revenues ( Note 4 )                8,563,694          9,831,316
     Selling, general and
     administrative expenses                    3,520,094          3,211,232
     Research and development                     647,919            628,967
                                                ---------          ---------
     Loss from operations                      (1,357,525)        (4,791,971)
     Interest expense                             763,801            455,741
                                                ----------         ----------
 Loss before income taxes                      (2,121,326)        (5,247,712)
     ( Benefit ) provision for 
        income taxes ( Note 9 )                   380,000           (299,000)
                                                ----------       ------------
Net loss                                       (2,501,326)        (4,948,712)
     Preferred stock dividends                    234,164             57,205
                                                ----------       ------------
Net loss attributable
to common shareholders                     $   (2,735,490)     $  (5,005,917)
                                           ===============     ===============

Loss per common
     share ( Note 11 )                     $        (0.12)     $       (0.23)

Weighted average number of common shares
     and equivalents outstanding( Note 10 )     22,282,361        22,202,754

                 See Notes to Consolidated Financial Statements

                                      F-11

<PAGE>

<TABLE>
<CAPTION>

                                               LOGIMETRICS, INC.
                                          CONSOLIDATED STATEMENTS OF
                                       STOCKHOLDERS' EQUITY ( DEFICIENCY )

                              Par Value
                           Class A       Class B                  Additional             Stock           Retained    Stockholders'
                           Common        Common     Preferred     Paid-in                Subscriptions   Earnings      Equity
                           Stock         Stock      Stock         Capital      Warrants  Receivable      (Deficit)    (Deficit)

<S>                        <C>         <C>          <C>         <C>            <C>       <C>             <C>          <C>  
Balance, June 30, 1995
  as previously reported  $  261,060   $  25,000        -       $ 1,949,209       -     $ (177,950)      $ 601,395     $ 2,658,714

Common stock issued
    pursuant to merger 
      (Note 3 )            1,924,780         -          -        (1,923,780)      -          -            (216,400)       (215,400)
                           _________     _______      ______    ___________     ______  ___________      __________      ___________
Balance, June 30, 1995
    as restated (Note 3)   2,185,840      25,000        -            25,429       -       (177,950)        384,995       2,443,314
                           _________     _______      ______    ___________     ______  ____________     ___________     ___________
Receipt of stock
    subscription payments     -              -          -              -          -         13,750            -             13,750

Issuance of Warrants
    Series A                  -              -          -              -         11,285      -                -             11,285
    Series B                  -              -          -              -         28,215      -                -             28,215
    Series C                  -              -          -              -        457,628      -                -            457,628
    Series D                  -              -          -              -        509,436      -                -            509,436
    Series E                  -              -          -              -         10,000      -                -             10,000
    Series F                  -              -          -              -          6,670      -                -              6,670

Preferred Stock issuance      -              -        990,564          -            -        -                -            990,564

Conversion of Class B
    Common Stock to Class
     A Common Stock          25,000      (25,000)       -              -           -          -               -               -

Change in par value per
    share from 
     $.10 to $.01        (1,989,756)         -          -         1,989,756        -          -               -               -

Exercise of Series D
    Warrants                    943          -          -              -           -          -               -              943

Expenditures relating to
    Preferred Stock 
    offering and 
    registration 
    statement                 -              -          -          (370,602)       -          -               -         (370,602)

Net loss                      -              -          -              -           -          -           (4,948,712) (4,948,712)

Preferred Stock dividends     -              -          -              -           -          -              (57,205)    (57,205)
                          ________      _________      ______       ________    _______     _____          __________  __________

Balance, June 30, 1996      222,027          -        990,564     1,644,583   1,023,234  (164,200)        (4,620,922)   (904,714)
                          ________      _________      ______       ________    _______     _____          __________  __________
Receipt of stock
    subscription payments                                                         1,250                                    1,250

Exercise of Series D
    Warrants                  1,887                                                                                        1,887

Net loss                                                                                                  (2,501,326) (2,501,326)

Change in year end of pooled
    company                                                                                                  (45,040)    (45,040)

Preferred Stock dividends      -             -          -              -           -         -              (234,164)   (234,164)
                        ___________       ________  ________      _________   _________  ________       ____________ ____________
Balance, June 30, 1997  $   223,914      $   -     $ 990,564    $ 1,644,583 $ 1,023,234 $(162,950)      $ (7,401,452)$(3,682,107)
                        ===========       ========  ========     ========== =========== ==========      ============= ===========
</TABLE>

(continued)
                                                               F-12

<PAGE>

<TABLE>
<CAPTION>

                                LOGIMETRICS, INC.

     CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIENCY) (Continued)


                                                               Class A               Class B              Preferred
                                                             Common Stock          Common Stock               Stock


<S>                                                         <C>                      <C>                  <C>
       Shares Outstanding

       Balance at June 30, 1995
           As previously reported                            2,610,614                250,000                -

       Common Stock issued pursuant to the merger
       (Note 3)                                              19,247,800                   -                  -

       Balance, June 30, 1995
           As restated (Note 3)                              21,858,414               250,000                -

       Issuance of Preferred
           Stock                                                 -                      -                    30

       Conversion of Class B
           Common Stock to Class A                              250,000              (250,000)                -

       Exercise of Series D
           Warrant                                               94,340                 -                     -

       Balance at June 30, 1996                              22,202,754                 -                    30

       Exercise of Series D Warrants                            188,680                 -                     -

       Balance, June 30, 1997                                22,391,434                 -                    30
                                                             ==========              ========               ======            
</TABLE>

                 See Notes to Consolidated Financial Statements

                                                               F-13

<PAGE>

<TABLE>


                                                 LOGIMETRICS, INC.
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                        YEAR ENDED JUNE 30,
                                                                        1997                     1996
                                                                                              Restated (Note 3)
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                <C>                      <C>           
     Net loss                                                      $   (2,501,326)          $  (4,948,712)
                                                                  ----------------          ---------------

     Adjustments to reconcile net loss to net cash
     provided by ( used for ) operating activities:
     Depreciation and amortization                                       462,861                  198,662
         Allowance for doubtful accounts                                  75,000                   70,500
         Deferred income tax ( benefit )                                     -                   (299,000)
         Increase ( decrease ) in cash from:
              Accounts receivable                                        443,865                  428,080
              Costs and estimated earnings
                  in excess of billings on
                  uncompleted account contracts                          216,750                2,357,220
              Inventories                                               (929,883)                (963,956)
              Prepaid expenses and other
                  current assets                                         134,485                 (124,195)
              Accounts payable and accrued expenses                    1,870,188                  657,427
              Other assets                                               440,282                  564,726
                                                                       ---------                ---------
                      Total adjustments                                2,713,548                2,889,464
                                                                       ---------                ---------
         Net cash provided by ( used for ) operating activities          212,222               (2,059,248)
                                                                       ---------               ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of equipment and fixtures                                (159,301)                (139,325)
                                                                       ---------                ---------
         Net cash used for investing activities                         (159,301)                (139,325)
                                                                       ---------                ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds of debt issuance - net                                     291,003                  568,602
     Proceeds of warrant issuance                                            -                  1,023,234
     Proceeds of preferred stock issuance                                    -                  1,129,398
     Repayment of loans from stockholders                                (5,972)                  (86,032)
     Proceeds from exercise of warrants                                   1,887                       943
     Decrease in stock subscriptions receivable                           1,250                    13,750
     Repayment of debt                                                 (242,010)                 (429,191)
                                                                       ---------                ---------
         Net cash provided by financing activities                       46,158                 2,220,704
                                                                       ---------                ---------
NET INCREASE IN CASH                                                     99,079                    22,131

CASH and CASH EQUIVALENTS, beginning of period                          269,248                   230,991
                                                                       ---------                ---------
CASH and CASH EQUIVALENTS, end of period                            $   368,327                $  253,122
                                                                     ===========               ==========
</TABLE>

                 See Notes to Consolidated Financial Statements

                                                          F-14

<PAGE>


                       LOGIMETRICS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       YEARS ENDED JUNE 30, 1997 AND 1996

1.       Description of Business and Summary of Significant Accounting Policies

a.       Principles of Consolidation

The  accompanying  consolidated  financial  statements  include the  accounts of
LogiMetrics,  Inc.  ("LogiMetrics") and its wholly-owned  subsidiaries,  mmTech,
Inc.  ("mmTech") and LogiMetrics FSC, Inc.  (collectively,  the "Company").  All
intercompany  balances and transactions  have been eliminated.  The consolidated
financial  statements  of the Company  have been  prepared  to give  retroactive
effect to the business  combination with mmTech (Note 3) which occurred on April
25, 1997 and has been accounted for as a pooling of interests.

b.       Revenue Recognition

Revenues  related to products with short-term  production  cycles are recognized
when the products are shipped.  The Company  reports  revenues  from the sale of
products  which  have  production   cycles  longer  than  three  months  on  the
percentage-of-completion method for financial reporting purposes. Revenues under
these  contracts  are  recognized  based on the  proportion  of  contract  costs
incurred to total estimated  contract  costs.  Contract costs include all direct
material  and  labor  costs  and  those   indirect  costs  related  to  contract
performance,  such as indirect labor, supplies, tools, repairs, and depreciation
costs.  Selling,  general,  and  administrative  costs are charged to expense as
incurred.  Provisions for estimated losses on uncompleted  contracts are made in
the period in which such losses are determined.

The net sales value of  partially  completed  contracts in excess of billings is
included in current assets.

c.       Inventories

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

d.       Equipment and Fixtures

Equipment and fixtures are recorded at cost and include  equipment under capital
leases.  Depreciation and amortization are provided by the straight-line  method
over an estimated  useful life of five or ten years and in the case of leasehold
improvements, the remaining lease term.

e.       Income Taxes

The Company  accounts  for income  taxes  pursuant  to  Statement  of  Financial
Accounting  Standards ("SFAS") No. 109 "Accounting for Income Taxes." Under this
method,  deferred tax assets are  determined  based on  differences  between the
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.

f.       Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

                                      F-15
<PAGE>

g.        Long-Lived Assets

Effective July 1, 1996, the Company  adopted  Statement of Financial  Accounting
Standards No. 121,  "Accounting for the Impairment of Long-Lived  Assets and for
Long-Lived  Assets  to  Be  Disposed  Of"  ("Statement   121").   Statement  121
establishes  accounting  standards  for the  impairment  of  long-lived  assets,
certain  identifiable  intangibles,  and goodwill  related to those assets to be
held and used for long-lived assets and certain  identifiable  intangibles to be
disposed of. Statement 121 requires the review of long-lived  assets and certain
identifiable  intangibles  whenever events or changes in circumstances  indicate
that the  carrying  amount of an asset may not be  recoverable.  The adoption of
Statement  121 did not have a  material  effect  on the  consolidated  financial
statements of the Company.

h.       Fair Value of Financial Instruments

At June 30, 1997, the carrying  amount of the Company's  financial  instruments,
including cash, accounts receivable,  accounts payable, accrued liabilities, and
notes payable,  approximated fair value because of their short-term  maturities.
Long-term borrowings bear interest at variable rates, which approximate market.

i.       Deferred Financing Costs

Deferred  financing costs are amortized on a straight-line  basis over the lives
of the related obligations.

j.       Reclassifications

Certain  amounts in the 1996  financial  statements  have been  reclassified  to
conform with 1997 presentation.

2.       Financial Condition and Liquidity

On March 7, 1996,  LogiMetrics was  recapitalized and new management was brought
in to lead a restructuring  of the Company's  operations (the  "Restructuring").
The primary objective of the Restructuring  was to redirect  LogiMetrics'  focus
toward  the  higher  value-added,  broad band  wireless  communications  market.
Consistent  with this focus,  on April 25,  1997, a  subsidiary  of  LogiMetrics
merged  into  mmTech,  a  manufacturer  of broad  band  wireless  communications
equipment.  (The  merger  is  further  discussed  in Note 3.) As a result of the
change in focus,  the merger and other  operating  inefficiencies  preceding the
change in control, operations for the fiscal years ended June 30, 1997 and 1996,
have been significantly impacted.

As shown in the financial  statements,  during the years ended June 30, 1997 and
1996 the Company incurred net losses of $2,501,326 and $4,948,712, respectively,
and, at June 30, 1997, the Company's  current  liabilities  exceeded its current
assets by $2,962,941,  while its total liabilities  exceeded its total assets by
$3,682,107. The net losses have caused the Company to be in default with respect
to certain  covenants  contained in the Company's  debt  instruments.  While the
Company has currently obtained waivers covering such defaults (such defaults and
related  waivers are more fully  discussed in Note 8), there can be no assurance
that the holders of such debt will agree to new waivers, if necessary,  once the
original waivers expire.

The  Company  has  not  paid  any  dividends  on  its  Series  A 12%  Cumulative
Convertible   Redeemable  Preferred  Stock,  par  value  $0.01  per  share  (the
"Preferred  Stock"),  which  have  accumulated  in the  amount of  approximately
$380,000 through December 12, 1997.  Additionally,  as of December 12, 1997, the
Company  is past due in  payments  to  vendors  in an  amount  of  approximately
$1,800,000.

Recognizing the need for additional resources to fund the Company's  anticipated
operating  shortfalls,  management has entered into  discussions with investment
bankers and other consultants to assist with identifying and pursuing additional
funding sources.  In relation to these efforts,  during the years ended 
                                      F-16
<PAGE>

June 30, 1997 and 1996, the Company raised  approximately  $3.0 million from the
private  sale  of  convertible  debentures,   convertible  preferred  stock  and
warrants.  Through  December  12,  1997,  the Company  raised  approximately  an
additional $3.4 million through the private  issuance of convertible  debentures
and  warrants;  and on December 31, 1997,  the Company sold  approximately  $2.6
million of notes  receivable  for  approximately  $2.4 million in cash (refer to
Note 16 for further  information).  While management expects that the continuing
efforts of the  investment  bankers  and other  consultants  will  result in the
identification  of new  financing  sources,  no assurance  can be given that the
Company will be successful in raising capital.

Based upon the above  information,  the Company's  financial  statements for the
year ended June 30,  1997 have been  prepared  on a going  concern  basis  which
contemplates  the  realization of assets and the  settlement of liabilities  and
commitments in the normal course of business.  The Company's  continuation  as a
going concern is dependant upon its ability to generate  sufficient cash flow to
meet its  obligations on a timely basis,  to comply with the terms and covenants
of its financial  agreements,  to obtain additional  financing or refinancing as
may be required, and ultimately to attain successful operations.  If the Company
is unable to generate  sufficient  cash flows from  operations or other sources,
the  Company  may not be able to  achieve  its  growth  objectives,  may have to
curtail further its marketing,  development or operations,  and may be unable to
continue as a going concern.

3.  Acquisition

On April 25, 1997, a wholly-owned  subsidiary of LogiMetrics merged into mmTech,
pursuant to which LogiMetrics  issued 19,247,800 shares of its common stock, par
value $0.01 per share (the "Common  Stock"),  to Mr. Charles S. Brand,  the sole
stockholder of mmTech.  mmTech is primarily engaged in the design,  development,
manufacturing and sale of telecommunications  equipment used in Local Multipoint
Distribution Service ("LMDS") systems that deliver wireless video, telephone and
data signals.  The  acquisition has been accounted for as a pooling of interests
and,  accordingly,  the consolidated  financial statements have been restated to
include  the  accounts  of mmTech for all periods  presented.  The  accompanying
consolidated  financial  statements for the year ended June 30, 1997 include the
operations  of mmTech on a common  fiscal year.  The  accompanying  consolidated
financial statements for the year ended June 30, 1996, include the operations of
mmTech for the fiscal year ended October 31, 1996.  Accordingly,  as a result of
conforming  fiscal  years,  mmTech's  net income  for the  period  July 1, 1996,
through  October  31,  1996,  of $45,040 is included  twice in the  accompanying
consolidated  statements of operations  for the fiscal years ended June 30, 1997
and 1996,  and has been included as an adjustment  to  consolidated  accumulated
deficit.  Included  in the  operating  results of the Company for the year ended
June  30,  1997 are  approximately  $3,600,000  of  revenues  and  approximately
$400,000 of net income of mmTech prior to the date of  acquisition.  Because the
acquisition was accounted for as a pooling of interests, acquisition expenses of
$135,000 have been charged  against results of operations in the year ended June
30, 1997.

The  following  is a  reconciliation  of certain  restated  amounts with amounts
previously reported for 1996:

     Revenues:
     As previously reported                                      $  5,038,193
     Effect of mmTech pooling of interests                          3,841,351
                                                                  -----------
     As restated                                                 $  8,879,544
                                                                  -----------

     Net income (loss):
     As previously reported                                      $ (5,196,067)
     Effect of mmTech pooling of interests                            190,150
                                                                  -----------
     As restated                                                 $ (5,005,917)
                                                                  ------------

     Net income (loss) per share:
     Primary:
     As previously reported                                      $      (1.82)
     Effect of mmTech pooling of interests                               1.59
                                                                  -----------
     As restated                                                 $      (0.23)
                                                                  -----------
                                      F-17
<PAGE>
4.   Costs and Estimated Earnings in Excess of Billings on Uncompleted Contracts

Costs and  estimated  earnings in excess of billings  on  uncompleted  contracts
consist of the following at June 30, 1997:

       Costs and estimated earnings                                $1,235,707

       Less:    Estimated loss upon completion                       (293,094)
                Progress billings                                    (157,600)
                                                                    ----------

                                                                   $  785,013
                                                                    =========

5.       Inventories

Inventory consists of the following at June 30, 1997:

                Raw material and components                       $1,573,727
                Work-in-progress                                   1,211,598
                Finished goods                                       563,711
                                                                   ---------
                                                                  $3,349,036
                                                                  ==========
6.       Supplementary Information - Statement of Cash Flows

                Cash paid during the period for:

                                                          Year ended June 30,

                                                         1997           1996

                Interest                               $359,214       $331,356
                Income taxes                           $ -0-           $ 9,931

              Non-cash investing and financing activities during the period for:

                                                         Year ended June 30,

                                                         1997           1996

                Machinery and equipment
                  purchased under capital lease       $117,685        $ 107,686


7.       Equipment and Fixtures

Equipment and fixtures, at cost, are summarized as follows at June 30, 1997:

                Machinery and equipment                           $2,434,271
                Furniture and fixtures                               141,115
                Leasehold improvements                               179,562
                                                                  ----------
                                                                   2,754,948
                Less: accumulated depreciation and amortization   (2,134,705)
                                                                  -----------
                                                                  $  620,243
                                                                  ==========
                                      F-18
<PAGE>
8.       Long-Term Debt

Long-term debt consists of the following at June 30, 1997:

         Notes payable to Bank                      $2,375,961
         Senior debentures                           1,500,000
              Less:  Discount at issuance             (457,628)
              Plus:  Amortization of discount          214,515
         Subordinated debentures                       300,000
         Notes payable - officer (Note 15)             623,086
         Notes payable - other                          45,000
         Capital lease obligations                     186,398
                                                    ----------
                                                     4,787,332
              Less: current portion                 (3,193,018)
                                                    ----------
                                                     1,594,314
                                                    ==========

Subordinated Debentures and Series A and Series B Warrants

On July 14, 1995,  the Company  completed a private  offering of 15 units of its
securities  at a price of $20,800 per unit.  Each unit  consisted of one $20,000
12% Convertible  Subordinated  Debenture and one Common Stock Purchase  Warrant,
Series A. For managing the financing,  Common Stock Purchase Warrants, Series B,
to  purchase  1,500,000  shares of Common  Stock  were sold to SFM  Group,  Ltd.
("SFM") at a price of $.02 per share, with an exercise price of $0.25 per share.

Subsequently, on March 7, 1996, in connection with the Restructuring, all of the
holders of the 12% Convertible Subordinated Debentures and Common Stock Purchase
Warrants, Series A, and Common Stock Purchase Warrants, Series B, exchanged such
debentures  and warrants for Amended and Restated 12%  Convertible  Subordinated
Debentures (the "Subordinated Debentures") and Amended and Restated Series A and
Series B  Warrants  of like  tenor  (the  "Series  A  Warrants"  and  "Series  B
Warrants",  respectively).  Refer to Note 10c for a  further  discussion  of the
Series A Warrants and Series B Warrants.

At June 30,  1997,  accrued  interest  on the  Subordinated  Debentures  totaled
approximately  $79,000. The principal was payable in one balloon payment on July
14, 1997. On that date, the holders of the Subordinated Debentures converted all
of the  Subordinated  Debentures into an aggregate of 1,200,000 shares of Common
Stock. All accrued  interest on the  Subordinated  Debentures was paid on August
29, 1997.

North Fork Bank Credit Facilities

The  Company is a party to a Restated  and Amended  Term Loan Note,  dated as of
April 25, 1997, and a Sixth Restated and Amended Revolving Credit Note, dated as
of April 25,  1997,  pursuant to which North Fork Bank (the "Bank") has provided
the Company with a $640,000 term loan (the "Term Loan") which  matures  December
31, 1998 and a revolving  credit facility (the  "Revolver")  which matures April
30,  1998,  pursuant to which the  Company is entitled to draw up to  $2,200,000
assuming  sufficient  eligible inventory and accounts  receivable (the Term Loan
and the Revolver are referred to herein  collectively  as the  "Facility").  The
Term Loan and the Revolver  bear  interest at the rate of 2% per annum in excess
of the Bank's prime rate. At June 30, 1997, the Bank's prime rate was 8.5%. As a
result of the Company's  losses  during  fiscal 1997,  as of June 30, 1997,  the
Company  was in  violation  of a covenant  contained  in the  Facility  that the
Company  report net income of at least $1.00 for each fiscal  quarter  beginning
with the quarter ended June 30, 1997 (the "Net Income Covenant").  Additionally,
as of October 28, 1997, the Company was in violation of a covenant  contained in
the Facility which required the Company to deliver audited financial  statements
for the fiscal  year ended June 30,  1997,  and as of  November  14,  1997,  the
Company was in violation of a covenant  contained in the Facility  requiring the
Company to deliver to the Bank financial statements for the fiscal quarter ended
September 30, 1997 (these covenants are  collectively  referred to herein as the
"Reporting Requirement Covenants").  The 
                                      F-19
<PAGE>

Bank has  waived  the Net  Income  Covenant  default  in  respect  of the fiscal
quarters  ended June 30, 1997 and September  30, 1997.  The Bank has also waived
the Reporting Requirement Covenants defaults until February 28, 1998.

Senior Debentures and Series C Warrants

In connection with the Restructuring,  the Company and Cerberus  Partners,  L.P.
("Cerberus")  entered into a Unit Purchase  Agreement,  dated March 7, 1996 (the
"Unit Purchase Agreement"),  pursuant to which the Company issued to Cerberus 30
Units (the  "Units"),  each Unit  consisting  of $50,000 in aggregate  principal
amount of the  Company's  12% Senior  Subordinated  Convertible  Debentures  due
December 31, 1998 (the "Senior  Debentures") and a Common Stock Purchase Warrant
Series C (the "Series C Warrants") to purchase 84,746 shares of Common Stock for
$.01 per share at any time prior to March 7, 2003.  The  Company  allocated  the
$1,500,000  proceeds  between  the Senior  Debentures  and the Series C Warrants
based upon their estimated fair value as of March 7, 1996. On July 29, 1997, the
Senior  Debentures  were  exchanged  for the  Amended and  Restated  Class B 13%
Convertible  Senior  Subordinated  Debentures  due July 29,  1999 (the  "Class B
Debentures"). Each Class B Debenture is convertible into 84,746 shares of Common
Stock.  The Class B Debentures  were senior in right of payment to the Company's
Subordinated  Debentures,  but are  subordinate  to the Company's  Term Loan and
Revolver.  As a result of the exchange of the Senior  Debentures for the Class B
Debentures,  the  principal is payable on the Class B Debentures  in one balloon
payment due July 29, 1999.

The Class B Debentures contain financial  covenants identical to those contained
in the Facility. Accordingly, as of June 30, 1997, the Company was in default in
respect of the Net Income  Covenant  contained in the Class B Debentures  to the
same  extent as under the  Facility.  Additionally,  as of October  28, 1997 and
November  14,  1997,  the  Company was in default of the  Reporting  Requirement
Covenants  to the same extent as under the  Facility.  The holder of the Class B
Debentures has waived the Net Income  Covenant  default in respect of the fiscal
quarters ended June 30, 1997,  September 30, 1997 and December 31, 1997, and has
waived the Reporting  Requirement  Covenants  defaults  until February 28, 1998.
Pursuant to the terms of the Class B Debentures, the Company is required to file
a registration statement covering,  among other things, the resale of the shares
of Common Stock  issuable upon the  conversion of Class B Debentures on or prior
to October 27, 1997, and to have the registration  statement  declared effective
by the Securities and Exchange Commission (the "SEC") on or prior to January 25,
1998.  The Company has not yet filed the  registration  statement.  As a result,
effective  October 28,  1997,  the interest  rate on the Class B Debentures  was
increased  by 1-1/2% per annum  pursuant  to their  terms.  Unless  the  Company
complies  with its  registration  obligations,  the interest rate on the Class B
Debentures will continue to increase  (subject to a maximum interest rate of 17%
per annum).  The holder of the Class B  Debentures  has the right to declare all
amounts thereunder due and payable if the registration statement is not declared
effective  by the SEC on or prior to April 25,  1998.  The holder of the Class B
Debentures has waived until February 28, 1998,any default arising as a result of
the Company's failure to file the required registration statement.

      Principal payments due on all long-term debt consist of the following:

         Fiscal year ending June 30, 1998           $3,193,018
         Fiscal year ending June 30, 1999            1,568,231
         Fiscal year ending June 30, 2000               14,505
         thereafter                                     11,578
                                                    ----------
                                                    $4,787,332
                                                    ==========
                                      F-20
<PAGE>

9.    Income Taxes

      The provision for (benefit from) income taxes consists of the following:


     Year Ended June 30, 1997               Federal       State       Total

         Current                         $  272,000     $108,000    $  380,000
         Deferred                        (1,330,000)    (307,000)   (1,637,000)
         Valuation Allowance              1,330,000      307,000     1,637,000
                                         ---------------------------------------
                                         $  272,000     $108,000    $  380,000
                                         ======================================

     Year Ended June 30, 1996               Federal       State       Total

         Current                               -            -            -
         Deferred                       $(1,476,000)        -       $(1,476,000)
         Valuation Allowance              1,177,000         -         1,177,000
                                        ----------------------------------------
                                        $  (299,000)        -       $  (299,000)
                                        ========================================

                                      F-21

<PAGE>

                       LOGIMETRICS, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     The following is a summary of deferred tax assets as of June 30, 1997:

        Current Deferred Taxes:
           Costs in excess of deferred revenue                 $   328,000
           Inventory Reserves                                      356,000
           Accounts Receivable                                      63,000
           Accrued Expenses                                         70,000
                                                               -----------
      Total Current                                                817,000
                                                               -----------
      Non-Current Deferred Taxes:
           Depreciation                                             18,000
           NOL Carry-forward                                     2,553,000
                                                                 ---------
           Non-Current                                           2,571,000
                                                                 ---------
      Total Deferred Tax Assets                                  3,388,000

      Valuation Allowance                                       (3,388,000)
                                                                ----------
      Net Deferred Tax Assets                                   $      -
                                                                ===========

The Company's  effective tax rate differs from the anticipated federal statutory
rate. A reconciliation of the federal statutory rate to the Company's  effective
tax rate is as follows:
                                                        % of Pretax Earnings
                                                        Years Ended June 30,
                                                        1997        1996

                 Federal statutory tax rate             (34.0)%       (34.0)%
                 Permanent difference                     1.3           -
                 Net operating loss not producing
                  a current tax benefit                  32.7          28.3
                 Federal and state taxes
                  related to the earnings
                  of mmTech:
                                        State             3.4            -
                                        Federal          12.8           1.4
                      Utilization of net operating
                       loss carry-forward                 -            (1.4)
                      Other                               1.7            -
                                                        ------         ----
                               Final provision           17.9%         (5.7)%
                                                        ======         =====

10. Stockholders' Deficiency

a.  Common and Preferred Stock

In August  1995,  all 250,000  outstanding  shares of Class B common  stock were
converted to Common Stock.
                                      F-22
<PAGE>

In March 1996, the Company's  Certificate of  Incorporation  was amended.  Among
other things,  the  authorized  common stock of the Company was  increased  from
7,000,000  shares  of  Class A common  stock,  par  value  $.10  per  share,  to
35,000,000 shares of Common Stock. The appellation "Class A" was eliminated from
the common stock,  since there were no longer any shares of Class B common stock
outstanding. In addition, the Company's Certificate of Incorporation was amended
to authorize 200 shares of Preferred Stock.

In May 1997, the Company's Certificate of Incorporation was amended. Among other
things, the authorized Common Stock of the Company was increased from 35,000,000
shares of Common Stock to  100,000,000  shares of Common  Stock.  As of June 30,
1997,  the  Company had  outstanding  22,391,434  shares of Common  Stock and 30
shares of Preferred  Stock.  In addition,  as of June 30, 1997,  the Company had
20,312,980  shares of Common  Stock  reserved  for  issuance  pursuant  to stock
options,  warrants and convertible securities outstanding as of that date. As of
December 12, 1997, the Company had outstanding 25,601,814 shares of Common Stock
and 28 shares of  Preferred  Stock.  In addition,  as of December 12, 1997,  the
Company had 32,960,109  shares of Common Stock reserved for issuance pursuant to
stock options, warrants and convertible securities outstanding as of that date.

Preferred Stock and Series D Warrants

On March 7, 1996,  the Company  completed a private  offering with respect to an
additional 30 units of its  securities.  Each unit was comprised of one share of
Preferred Stock and one Common Stock Purchase  Warrant,  Series D (the "Series D
Warrants").  Each share of Preferred Stock is convertible  into 94,340 shares of
Common  Stock.  Each Series D Warrant  entitles  the holder  thereof to purchase
94,340  shares of Common  Stock at $.01 per share at any time  prior to March 7,
2003.  Holders of  Preferred  Stock  have no voting or  preemptive  rights.  The
Company  allocated the $1,500,000  received  between the Preferred Stock and the
Series D Warrants based upon their estimated fair value as of March 7, 1996.

Dividends on the Preferred Stock are payable quarterly, beginning June 15, 1996.
With respect to all the dividend payments due until December 12, 1997, the Board
of Directors has elected to defer payment until the Company has sufficient  cash
for that purpose.  Pursuant to the terms of the Preferred Stock and the Series D
Warrants,  the  Company is required  to effect the  registration  for resale of,
among other things,  the shares of Common Stock  issuable upon the conversion of
the Preferred  Stock and the exercise of the Series D Warrants.  The Company has
not yet effected such registration.

The  accumulated  amount of dividends due on the Preferred  Stock as of December
12, 1997 is  approximately  $380,000.  As a result of the  Company's  failure to
effect the  registration  rights of the  holders  of the  Preferred  Stock,  the
dividend rate on the Preferred  Stock increased to 17% per annum effective March
4, 1997.  Until the Company  complies  with its  registration  obligations,  the
dividend rate will remain at 17% per annum.

The Preferred Stock is redeemable,  at the Company's option,  upon the giving of
thirty days prior written notice, unless the price of the Company's Common Stock
fell below $5.00 per share during the 120-day period  immediately  preceding the
date of the notice.  If redeemed by the  Company,  the  Preferred  Stock must be
redeemed at stated value plus all accrued and unpaid accumulated dividends.

b.  Stock Options

The Company applies APB Opinion No. 25 and related interpretations in accounting
for  its  stock  option  plans.  Accordingly,  no  compensation  cost  has  been
recognized  for the fixed  portion of its stock option plans.  Had  compensation
cost for the Company's fixed stock options been  determined  based on fair value
at the grant dates consistent with Statement of Financial  Accounting  Standards
No. 123,  "Accounting for  Stock-Based  Compensation to Employees" the Company's
net loss  attributable to common  shareholders and net loss per share would have
increased to the pro forma amounts indicated below:
                                      F-23
<PAGE>

                                                   1997
                                            As                Pro
                                            Reported          Forma
Net loss attributable to
 common shareholders                        $(2,735,490)      $(3,321,825)
Net loss per share                          $(.12)            $(.15)

The fair value of each option  grant is estimated on the date of grant using the
Black  Scholes  option  pricing  model  with  the  following   weighted  average
assumptions used for grants.  The weighted average fair value of options granted
during fiscal 1997 was $0.55 per share.

                                                 1997
Dividend yield                                     0%
Expected volatility                            100.0%
Risk-free interest rate                         6.22%
Expected option lives, in years                    5

LogiMetrics, Inc. 1997 Stock Compensation Program

In May 1997, the Company adopted the LogiMetrics,  Inc. 1997 Stock  Compensation
Program (the "Stock  Compensation  Program")  which  authorizes  the granting of
incentive stock options, non-qualified supplementary options, stock appreciation
rights,  performance  shares and stock bonus awards to employees and consultants
of the Company  (the  "Employee  Plans").  The Stock  Compensation  Program also
authorizes  automatic option grants to directors who are not otherwise  employed
by the Company (the "Independent Director Plan"). A total of 4,000,000 shares of
Common Stock are reserved for issuance in connection with the Stock Compensation
Program,  of which up to 3,850,000 shares may be issued under the Employee Plans
and up to 150,000 shares may be issued under the Independent Director Plan.

In the  event  that an  option or award  granted  under  the Stock  Compensation
Program expires,  is terminated or forfeited or certain  performance  objectives
with respect  thereto are not met prior to exercise or vesting,  then the number
of shares of Common Stock covered  thereby will again become  eligible for grant
under the Stock Compensation  Program. The Company will receive no consideration
for grants of options or awards under the Stock Compensation Program.

A summary of the status of the Stock  Compensation  Program at June 30,  1997 is
presented below:

                                                                    Weighted
                                                       Weighted     Average
                                        Shares         Average      Remaining
                                        Underlying     Exercise     Contractual
                                        Options        Price        Life

Outstanding at beginning of year           -              -             -
Granted                                2,798,800      $   .55         10 Years
Exercised                                  -              -
Forfeited                                  -              -
                                      -----------

Outstanding at end of year             2,798,800      $   .55
                                       =========       ======

Exercisable at end of year             1,442,935      $   .55         10 Years
                                       ==========     ========

                                      F-24
<PAGE>


Other Stock Option Grants

In May 1996, the Board of Directors  granted  non-qualified  stock options to an
officer of the Company to purchase 250,000 shares of Common Stock at an exercise
price of $.50 per share, exercisable at any time on or prior to March 7, 2003.

In March 1996, the Board of Directors granted  non-qualified  stock options to a
former officer to purchase  1,000,000  shares of Common Stock at exercise prices
ranging from $.40 per share to $3.40 per share.  Subsequently,  on September 14,
1996, in connection  with a settlement  agreement with the former  officer,  the
grant was  reduced  to a total of  225,000  shares  of Common  Stock at $.40 per
share.

The options are exercisable in accordance with the following vesting schedule:

         Date Vested                     Exercise Price         Number of Shares
         -----------                     --------------         ----------------
         March 7, 1996                        $.40                  125,000
         September 14, 1996                   $.40                  100,000
                                                                    -------
         Total                                                      225,000
                                                                    =======

In May 1994, the Board of Directors granted  non-qualified  stock options to two
officers  to each  purchase  300,000  shares of Common  Stock at the fair market
value of $.10 per share.  These options were  exercisable in whole or in part at
any time until  December  31, 1998.  During the year ended June 30,  1995,  each
officer  exercised  options for 100,000 shares of Common Stock.  During the year
ended June 30, 1996, each officer agreed to terminate options for 100,000 shares
of Common  Stock.  At June 30, 1997,  the balance of these  exercisable  options
equaled 100,000 shares of Common Stock for each of the two former officers.

c.  Warrants

As of June 30, 1997, the Company had outstanding several series of warrants.

The Series A Warrants were issued in July 1995 in  connection  with the issuance
of the Subordinated  Debentures and as of June 30, 1997, were exercisable for an
aggregate  of 600,000  shares of Common  Stock at an exercise  price of $.25 per
share  (subject to adjustment in certain  circumstances).  The Series A Warrants
expire on July 15, 2002.

The Series B Warrants were issued in July 1995 in  connection  with the issuance
of the Subordinated  Debentures and as of June 30, 1997, were exercisable for an
aggregate of 1,500,000  shares of Common Stock at an exercise  price of $.25 per
share  (subject to adjustment in certain  circumstances).  The Series B Warrants
expire on July 15, 2002.

The Series C Warrants were issued in March 1996 in connection  with the issuance
of the  Senior  Debentures  and as of June 30,  1997,  were  exercisable  for an
aggregate of 2,542,380  shares of Common Stock at an exercise  price of $.01 per
share  (subject to adjustment in certain  circumstances).  The Series C Warrants
expire on March 7, 2003.

The Series D Warrants were issued in March 1996 in connection  with the issuance
of the  Preferred  Stock  and as of  June  30,  1997,  were  exercisable  for an
aggregate of 2,547,180  shares of Common Stock at an exercise  price of $.01 per
share  (subject to adjustment in certain  circumstances).  The Series D Warrants
expire on March 7, 2003.

The Common Stock  Purchase  Warrants,  Series E (the  "Series E Warrants")  were
issued in March 1996 in  connection  with a consulting  agreement and as of June
30, 1997, were  exercisable for an aggregate of 1,000,000 shares of Common Stock
at an  exercise  price of $.40 per  share  (subject  to  adjustment  in  certain
circumstances). The Series E Warrants expire on March 7, 2003.
                                      F-25
<PAGE>

The Common Stock  Purchase  Warrants,  Series F (the  "Series F Warrants")  were
issued in May 1996 to certain  directors,  officers and other related parties as
compensation  for services  performed and as of June 30, 1997, were  exercisable
for an aggregate of 667,040  shares of Common Stock at an exercise price of $.50
per share  (subject  to  adjustment  in  certain  circumstances).  The  Series F
Warrants expire on March 7, 2003.

The Series A Warrants,  Series B Warrants, Series C Warrants, Series D Warrants,
Series E Warrants and Series F Warrants are referred to herein  collectively  as
the "Warrants".  Pursuant to the terms of the Warrants,  the Company is required
to effect the  registration  for resale of,  among other  things,  the shares of
Common Stock issuable upon the exercise of the Warrants. The Company has not yet
effected such registration.

d.  Stock Subscriptions Receivable

As of June 30,  1997,  two  former  officers  of the  Company  owed the  Company
$106,350 and $56,600 for Common Stock purchased from the Company.  By agreement,
such  amounts  are  payable at the rate of $.25 per  Common  Share as shares are
sold. During the year ended June 30, 1997, $1,250 was paid to the Company by one
of the former officers.

e.  Registration Rights

Under the terms of the Class B Debentures,  the Preferred  Stock,  the Warrants,
and the options granted to an officer of the Company,  the Company was obligated
to effect  the  respective  holders'  registration  rights  within 90 days after
issuance. The Company has not yet complied with these obligations.

11.  Loss Per Share

Loss per Common  Share was  computed  by dividing  the net loss by the  weighted
average  number of shares of Common Stock  outstanding  during each of the years
presented.  The loss per share calculations for 1997 and 1996 do not give effect
to Common Stock equivalents because they would have an antidilutive effect.

12.  Commitments

a.   Lease Agreements

The Company is obligated  under several  non-cancelable  leases for office space
and equipment  rentals.  Annual  minimum  lease  payments  under  non-cancelable
operating leases as of June 30, 1997, were as follows:

         Fiscal year ending June 30, 1998           $  285,827
         Fiscal year ending June 30, 1999              284,625
         Fiscal year ending June 30, 2000              230,523
         thereafter                                     13,320

b.   Employment Agreements

In  connection  with the merger with mmTech in April 1997,  the Company  entered
into five-year  employment  agreements  with two officers of the Company,  which
provide for base compensation  totaling $350,000,  subject to periodic increases
at the  discretion of the  Company's  Board of Directors.  The  agreements  also
provide for certain life insurance and severance benefits.
                                      F-26


<PAGE>

13.  Major Customers

One customer accounted for 54% and 41% of revenues, for the years ended June 30,
1997 and 1996, respectively.

Sales to foreign  customers by  geographic  location,  as a percentage  of total
revenues, were as follows:

                    Years ended June 30,               1997               1996
                    ---------------------------        ----               ----
                    Asia                                16%                34%
                    Canada                              11                  2
                    Europe                               9                  5
                                                       ----               ---
                                                        36%                41%
                                                       ====               ====

14.  Pension Plan

The  Company had two  separate  defined  contribution  plans  covering  eligible
full-time employees as of June 30, 1997. Participation in each plan is voluntary
and  participants  may  contribute up to 15% of their  compensation,  subject to
federal  limitations.   The  Company,  at  its  discretion,  can  make  matching
contributions  to the  LogiMetrics,  Inc.  Employees  401(k)  Savings  Plan (the
"LogiMetrics Plan"). For the years ended June 30, 1997 and 1996, the Company has
made no matching  contribution to the LogiMetrics Plan. The mmTech,  Inc. 401(k)
Plan and  Trust  (the  "mmTech  Plan")  provides  for a  Company  match of 5% of
participant  contributions,  plus a discretionary amount based on profitability.
Discretionary  Company  contributions  are vested  ratably over a 6-year period.
Company contributions for the year ended June 30, 1997, totaled $2,823 under the
mmTech Plan. The Company made no discretionary  contributions to the mmTech Plan
in the fiscal year ended June 30, 1997.

15.  Certain Relationships and Related Party Transactions

In July 1995,  the Company  sold to SFM Series B Warrants to purchase  1,500,000
shares of Common Stock, at a price of $.02 per share,  with an exercise price of
$0.25 per share, in connection with obtaining financing for the Company.  Alfred
Mendelsohn  and Lawrence I.  Schneider,  former  directors of the Company,  were
principals  in SFM.  Mark B.  Fisher,  a  director  of the  Company,  was also a
principal in SFM.

In December  1995,  the Company  entered  into a consulting  agreement  with two
companies,  SFM and Phipps, Teman & Company, L.L.C. ("PTCO"), for services to be
rendered in obtaining  additional  financing for the Company.  SFM and PTCO were
granted  Series E  Warrants  to  purchase  a total of  1,000,000  shares  of the
Company's  Common  Stock at $.50 per share any time prior to March 7, 2003.  SFM
and PTCO also were subsequently paid fees of $87,500 and $216,377, respectively,
when the financing was provided in March 1996.  Norman M. Phipps,  a director of
the Company,  and Wade Teman, a former officer of the Company, are principals in
PTCO.

In May 1996,  a former  director  of the  Company,  Lawrence I.  Schneider,  was
elected   Chairman  of  the  Executive   Committee  for  a  five-year  term.  As
compensation,  he was paid $100,000,  in June 1996. Mr. Schneider  resigned as a
director in November 1996.

During  the  fiscal  year  ended  June  30,  1996,  the  Company  paid  Orbitrex
International, Inc. ("Orbitrex"), whose President is Alfred Mendelsohn, a former
director of the Company,  $71,000 for business  development services provided to
the Company.  Additionally, the Company granted Mr. Mendelsohn Series F Warrants
to purchase 100,000 shares of Common Stock at $.50 per share.

In June 1997,  the Company  entered into a consulting  agreement  with Orbitrex.
Under the consulting  agreement,  Orbitrex agreed to provide certain services in
connection with product development and international  marketing  opportunities.
Under the  consulting  agreement,  Orbitrex  is  entitled  to  receive  payments
aggregating  $60,000,  payable in monthly  installments on or prior to April 30,
1998. In the consulting agreement,  Orbitrex agreed to certain  confidentiality,
non-competition and intellectual property covenants.
                                      F-27
<PAGE>

In July 1997,  Mr.  Phipps  purchased  850,000  shares of Common  Stock from the
Company for  $467,500,  or $0.55 per share.  In  connection  with the  purchase,
$8,500 was paid in cash from the proceeds of a one-time bonus paid to Mr. Phipps
and the remainder was paid in the form of a non-recourse secured promissory note
(the  "Phipps  Note").  The  Phipps  Note does not bear  interest,  has no fixed
maturity  date,  and is  secured  by a pledge  of the  shares  of  Common  Stock
purchased by Mr. Phipps. The Phipps Note will automatically be forgiven upon the
occurrence of a "Change in Control  Event" (as defined in the Phipps Note).  The
Phipps Note will become due and payable upon the  occurrence of certain  events,
including  a sale or other  disposition  by Mr.  Phipps of the  shares of Common
Stock or the termination of Mr. Phipps' employment as a result of a "Termination
for  Cause"  (as  defined  in  the  Phipps  Note).  If  Mr.  Phipps'  employment
terminates,  other  than as a result of a  Termination  for Cause or a  "Without
Cause  Termination" (as defined in the Phipps Note), the Phipps Note will become
payable in 60  monthly  installments.  The  Company  has agreed to make  certain
payments to Mr.  Phipps in respect of certain  federal  income tax  consequences
which may result from the terms of the Phipps Note.

Prior to its acquisition by the Company,  Mr. Brand, the Company's  Chairman and
Chief Executive Officer, lent certain amounts to mmTech on an as-needed basis to
fund a portion of mmTech's  working  capital  requirements.  The maximum  amount
advanced  by Mr.  Brand  was  $649,150,  and  $623,086  in  such  advances  were
outstanding at June 30, 1997. Pursuant to an agreement between Mr. Brand and the
Company,  the Company has agreed to pay interest on the unpaid  advances  (which
previously  had been  interest-free)  at a rate of seven percent per annum.  The
Company also agreed that,  subject to its cash flow  requirements,  it would use
its best efforts to repay up to $300,000 of such advances on or before September
30, 1997,  and that the remaining  advances would be repaid at a rate of $50,000
per month,  commencing in October 1997. As of December 12, 1997, the Company has
paid Mr. Brand $200,000 pursuant to the arrangements described above.

Mr.  Brand  owns  40%  of the  outstanding  Common  Stock  of  Advanced  Control
Components,  Inc.  ("ACC").  ACC currently sublets space from the Company at its
Eatontown,  New  Jersey  facility  and pays to mmTech  $33,312  in annual  rent.
Employees  from mmTech  perform  services for ACC and employees from ACC perform
services for mmTech from time to time. The company  utilizing such services pays
to the company  providing  such  services an amount  equal to two times the base
hourly salary of the employees  providing  such services for the number of hours
involved.  Pursuant  to such  arrangements,  ACC paid to mmTech  net  amounts of
$230,686  during the fiscal  year ended June 30,  1997 and  $154,850  during the
fiscal year ended June 30, 1996.

Certain holders of the Company's securities,  including directors,  officers and
beneficial  owners of more than 5% of the Common  Stock are  entitled to certain
registration rights with respect to securities of the Company held by them.
      
16.  Subsequent Events

In July 1997 the  Company  entered  into a  Purchase  Agreement  (the  "Purchase
Agreement")  with  a  group  of  institutional   investors  (the  "Purchasers"),
including  certain  entities  affiliated with Mark B. Fisher,  a director of the
Company. Pursuant to the terms of the Purchase Agreement, the Company issued and
sold to the Purchasers $2,750,000 in aggregate principal amount of the Company's
Class A 13% Convertible Senior Subordinated  Pay-in-Kind Debentures due July 29,
1999 (the "Class A Debentures"),  Common Stock Purchase Warrants - Series G (the
"Series G Warrants")  to purchase an  aggregate  of  7,350,000  shares of Common
Stock at an exercise price of $0.50 per share,  Common Stock Purchase Warrants -
Series H (the "Series H Warrants") to purchase an aggregate of 1,100,000  shares
of  Common  Stock at an  exercise  price of $0.60 per  share  and  Common  Stock
Purchase  Warrants - Series I (the "Series I Warrants") to purchase an aggregate
of 550,000 shares of Common Stock at an exercise price of $1.125 per share,  for
a total  purchase  price of  $3,352,500.  Pursuant to the terms of the  Purchase
Agreement, the Purchasers have the right, at any time prior to July 28, 1998, to
purchase an  additional  $833,333 in aggregate  principal  amount of the Class A
Debentures,  Series G Warrants to purchase an aggregate  of 2,000,000  shares of
Common  Stock,  Series H Warrants to purchase an aggregate of 333,333  shares of
Common Stock and Series I Warrants to purchase an aggregate of 166,667 shares of
Common Stock for a total purchase price of $1,000,000 (the "Purchase Option").
                                      F-28
<PAGE>

In connection with the transactions  contemplated by the Purchase Agreement, the
Purchasers,  the  Company  and  Charles S.  Brand  entered  into a  Stockholders
Agreement (the "Stockholders  Agreement") pursuant to which, among other things,
Mr.  Brand agreed to certain  restrictions  on his ability to sell his shares of
Common Stock. Pursuant to the terms of the Stockholders  Agreement,  the size of
the  Board of  Directors  was  increased  to seven  members  and the  Purchasers
received the right to appoint  three  directors.  In the event that the Purchase
Option is exercised in full, the number of directors will be increased to eight,
and the Purchasers will have the right to appoint an additional director. At any
time that the  Purchasers  are entitled to appoint at least four  directors,  at
either the request of Mr. Brand or the Purchasers, the size of the Board will be
further increased by one and Mr. Brand and the Purchasers will have the right to
mutually select an independent director to fill the resulting vacancy.  Further,
in the event that Cerberus (or any subsequent  holder of the Class B Debentures)
exercises its right under the Unit  Purchase  Agreement to designate a member of
the Board of  Directors,  the number of directors  will be increased by two, the
holder of the Class B Debentures will have the right to appoint one director and
Mr.  Brand  and the  Purchasers  will have the right to  appoint  an  additional
independent director.

Pursuant to the terms of the  Stockholders  Agreement,  Mr. Brand has  appointed
himself,  Dr.  Brand,  Mr.  Carreras  and Mr.  Phipps  and the  Purchasers  have
appointed Messrs.  Fisher,  Garcia and Thompson as directors of the Company.  To
facilitate the recomposition of the Board of Directors,  Mr. Mendelsohn resigned
as a director of the  Company  effective  upon the  closing of the  transactions
contemplated by the Purchase Agreement.

Under the terms of the Stockholders  Agreement,  the parties agreed to cause (i)
the  Executive  Committee  of the  Board of  Directors  to be  comprised  of two
directors designated by Mr. Brand and one director designated by the Purchasers,
(ii) the  Audit  Committee  of the Board of  Directors  to be  comprised  of two
directors   designated  by  Mr.  Brand  and  two  directors  designated  by  the
Purchasers, and (iii) the Compensation Committee of the Board of Directors to be
comprised of two directors  designated by Mr. Brand and two directors designated
by the  Purchasers.  In the event that the Purchase Option is exercised in full,
the  Purchasers  will have the right to designate a second  director to serve on
the Executive Committee of the Board of Directors.

Pursuant to the terms of the Stockholders  Agreement, an ad hoc committee of the
Board of  Directors  is to be formed to search for a permanent  successor to Mr.
Brand as the Company's Chief Executive Officer.  Mr. Brand has the right, in his
sole  discretion,  to  approve  any  such  successor.  Under  the  terms  of the
Stockholders Agreement, the successor Chief Executive Officer will be treated as
a director  designated by Mr. Brand and will be entitled to serve as a member of
the  Executive  Committee  of the  Board of  Directors  (which  will be  further
increased in size to permit such  appointment).  As of December 12, 1997, the ad
hoc committee had not yet been formed.

Under the terms of the Stockholders Agreement,  the holders of a majority of the
shares of Common  Stock  beneficially  owned by the  Purchasers  have the right,
subject to certain  limitations,  to cause the  Company to enter into a "Company
Sale".  A Company Sale is defined to include (i) a sale of all or  substantially
all of the assets of the  Company  (other  than to certain  affiliates),  (ii) a
merger, consolidation,  share exchange or other similar transaction in which the
holders of the Company's  voting stock receive less than 50% of the voting power
of the  surviving  entity,  (iii) a sale,  disposition  or issuance of shares of
voting  stock of the Company in which a person or entity  (other than a party to
the Stockholder  Agreement or its affiliates)  acquires 50% or more of the total
voting power of the  Company,  and (iv) the  formation of certain  partnerships,
joint ventures and other strategic  alliances  involving the sale or transfer of
all or substantially all of the assets of the Company to a third party.

The  Stockholders  Agreement  terminates  upon the  earliest to occur of (i) the
written  consent  of the  holders of a  majority  of the shares of Common  Stock
beneficially owned by the Purchasers and the holders of a majority of the shares
of Common Stock then  beneficially  owned by Mr. Brand and certain  transferees,
(ii) Mr. Brand and certain  transferees,  as a group,  or the  Purchasers,  as a
group, becoming the beneficial owners of less than 10% of the outstanding Common
Stock (determined on a fully-diluted basis), or (iii) upon the consummation of a
Company Sale in accordance with the terms of the Stockholders Agreement.
                                      F-29

<PAGE>

MBF Capital  Corporation  ("MBF"),  an entity  controlled  by Mark B. Fisher,  a
director of the Company,  paid $35,000 of the  purchase  price  payable by it in
connection  with its July  1997  purchase  of the Class A  Debentures,  Series G
Warrants, Series H Warrants, and Series I Warrants in the form of a non-recourse
secured  promissory note (the "MBF Note"). The MBF Note matures on July 29, 2000
and bears interest (compounded  annually) at a rate of 6.07% per annum, which is
payable  at  maturity.  The MBF  Note is  secured  by a pledge  of the  Series G
Warrants  purchased by MBF. The MBF Note will become immediately due and payable
upon the occurrence of certain events,  including a sale or other disposition by
MBF of the Series G Warrants  purchased by it or the  consummation  of a Company
Sale (as defined in the Stockholders Agreement).

On December 31,  1997,  the Company sold  without  recourse  approximately  $2.6
million of notes receivable for approximately $2.4 million cash.
                                      F-30
<PAGE>

<TABLE>
<CAPTION>

No  dealer,  salesman  or any  other person has
been authorized  to  give any information or to
make any representations in connection with this
offering other  than  those contained  in  this
Prospectus and, if given or made, such other 
information and representations must not be 
relied upon as having been  authorized  by the
<S>                                            <C>                              
Company.  Neither the delivery of this         62,477,446 Shares of Common Stock
Prospectus nor any sale made hereunder shall,  Amended and Restated Common Stock
                                                Purchase Warrants - Series A
under any circumstances, create any implication
that there has been no change in the  affairs  Amended and Restated Common Stock
of  the  Company   since  the  date  hereof     Purchase Warrants - Series B
or  that  the information  contained  herein 
is  correct  as of any time subsequent to its  Common Stock Purchase Warrants - Series C
date.  This Prospectus does not constitute     Common Stock Purchase Warrants - Series D
an offer to sell or a solicitation of an offer Common Stock Purchase Warrants - Series E
to buy such securities in any  circumstances 
in which such offer or solicitation is         Common Stock Purchase Warrants - Series F
unlawful.                                      Common Stock Purchase Warrants - Series G 
                                               Common Stock Purchase Warrants - Series H
                                               Common Stock Purchase Warrants - Series I
                                               28 Shares of Series A 12% Cumulative
                                               Convertible Redeemable Preferred Stock

</TABLE>

                                                       LOGIMETRICS, INC.


                                                       ______________
                                                         PROSPECTUS
                                                       ______________
                   ---------------------

                     TABLE OF CONTENTS
                                                   Page       April     , 1998
Available Information................................2
Forward-Looking Statements...........................3
Risk Factors.........................................3
Use of Proceeds......................................11
Price Range of Common Stock..........................11
Dividend Policy......................................11
Management's Discussion and Analysis of
Financial Condition and Results of
Operations...........................................12
Business ............................................17
Management...........................................28
Certain Transactions.................................37
Selling Securityholders..............................40
Description of Capital Stock.........................59
Description of Preferred Stock.......................60
Description of Warrants..............................63
Shares Eligible for Future Sale......................65
Plan of Distribution.................................66
Legal Matters........................................67
Experts  ............................................67
Index to Financial Statements........................F-1

<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers

     Article  Seventh of the  Certificate  of  Incorporation,  as  amended  (the
"Certificate  of  Incorporation"),  provide  that  every  person who is or was a
director,  officer, employee or agent of the Company shall be indemnified by the
Company  pursuant  to the  provisions  of Section  145 of the  Delaware  General
Corporation Law to the fullest extent permitted  thereby against all liabilities
and  expenses  imposed  upon or incurred by that person in  connection  with any
proceeding  in which that person may be made, or threatened to be made, a party,
or in which that person may become  involved  by reason of that person  being or
having been a director or officer or continues to serve in any capacity with any
other  enterprise  at the request of the  Company.  In addition,  the  Company's
by-laws,  as amended,  provide the  directors,  officers  and  employees  of the
Company with similar protections.

     Section 145 of the General  Corporation  Law of the State of Delaware  (the
"GCL") permits a corporation,  under specified  circumstances,  to indemnify its
directors,  officers, employees or agents against expenses (including attorney's
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred by them in connection  with any action,  suit or proceeding  brought by
third parties by reason of the fact that they were or are  directors,  officers,
employees or agents of the corporation, if such directors,  officers,  employees
or agents acted in good faith and in a manner they reasonably  believed to be in
or not opposed to the best interests of the corporation and, with respect to any
criminal  action or  proceeding,  had no reason to  believe  their  conduct  was
unlawful.  In a  derivative  action,  i.e.,  one  by  or in  the  right  of  the
corporation,  indemnification  may  be  made  only  for  expenses  actually  and
reasonably  incurred by directors,  officers,  employees or agents in connection
with the defense or settlement of an action or suit,  and only with respect to a
matter as to which they  shall  have  acted in good  faith and in a manner  they
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation,  except that no indemnification  shall be made if such person shall
have been judged  liable to the  corporation  unless and only to the extent that
the  court  in which  the  action  or suit  was  brought  shall  determine  upon
application  that the  defendant  directors,  officers,  employees or agents are
fairly and  reasonably  entitled to  indemnity  for such  expenses  despite such
adjudication of liability.

     Article Seventh of the Certificate of  Incorporation  also provides that no
director  of the  Company  shall be  personally  liable  to the  Company  or its
stockholders  for monetary  damages for breach of fiduciary  duty as a director;
provided,  however,  that the  foregoing  shall not apply to any  liability of a
director (i) for any breach of the director's  duty of loyalty to the Company or
its stockholders,  (ii) for acts or omissions not in good faith or which involve
intentional  misconduct  or  knowing  violation  of law,  (iii) for  payment  of
dividends  or  repurchases  or  redemptions  of stock  other than from  lawfully
available  funds, or (iv) for any transaction from which the director derived an
improper  benefit.  In the event that the Delaware  General  Corporation  Law is
amended to authorize corporate action further limiting the personal liability of
directors, Article Seventh of the Certificate of Incorporation provides that the
liability of a director of the Company shall be eliminated or further limited to
the extent permitted thereby.

Item 25. Other Expenses of Issuance and Distribution

     The following table lists the expenses which will be incurred in connection
with the issuance and distribution of the Securities being registered:

                                                                   Expense
SEC Registration Fee                                              $16,030
Accounting Fees and Expenses                                       10,000
Legal Fees and Expenses                                            50,000
Blue Sky Fees and Expenses                                         20,000
Printing and Engraving                                              1,000
Miscellaneous                                                       2,970
                                                                 ---------
     TOTAL                                                       $100,000
                                      II-1
<PAGE>

     All of the above amounts,  other than the  registration  fee, are estimates
only. All of the above expenses will be paid by the Company.

Item 26. Recent Sales of Unregistered Securities

     The following  information  relates to securities of the Company  issued or
sold within the past three years which were not registered  under the Securities
Act:

        On July 14, 1995 the Company  issued an aggregate of 15 units (the "1995
    Units"),   each  1995  Unit   consisting  of  one  $20,000  12%  Convertible
    Subordinated  Debenture (the "Old Debentures") and one Common Stock Purchase
    Warrant - Series A (the "Old Series A Warrants")  to purchase  40,000 shares
    of Common Stock at $0.25 per share,  to private  investors  for an aggregate
    purchase  price  of  $312,000.   This  transaction  was  completed   without
    registration under the Securities Act of the Old Debentures,  the Old Series
    A Warrants  or the shares of Common  Stock,  par value $.01 per share of the
    Company  (the  "Common  Stock"),  issuable  upon the  conversion  of the Old
    Debentures  and the  exercise of the Old Series A Warrants in reliance  upon
    the exemption  provided by Section 4(2) of the Securities Act. There were no
    underwriters for this issuance.

        In connection  with the offering of the 1995 Units,  the Company  issued
    Common Stock  Purchase  Warrants - Series B (the "Old Series B Warrants") to
    purchase  1,500,000 shares of Common Stock at $0.25 per share to one private
    investor for services rendered in arranging the sale of the 1995 Units. This
    transaction was completed without  registration  under the Securities Act of
    the Old Series B Warrants or the shares of Common  Stock  issuable  upon the
    exercise  of the Old  Series B  Warrants  in  reliance  upon  the  exemption
    provided by Section 4(2) of the Securities  Act. There were no  underwriters
    for this issuance.

        On March 7, 1996 the Company  issued an aggregate of 30 units (the "1996
    Units"),  each 1996 Unit  consisting of one $50,000 12%  Convertible  Senior
    Subordinated  Debenture (the "Old Class B Debentures")  and one Common Stock
    Purchase  Warrant - Series C (the  "Series C Warrants")  to purchase  84,746
    shares of Common  Stock at $0.01 per share,  to one private  investor for an
    aggregate  purchase  price of  $1,500,000.  This  transaction  was completed
    without registration under the Securities Act of the Old Class B Debentures,
    the  Series C  Warrants  or the  shares of Common  Stock  issuable  upon the
    conversion  of the Old Class B  Debentures  and the exercise of the Series C
    Warrants  in reliance  upon the  exemption  provided by Section  4(2) of the
    Securities Act. There were no underwriters for this issuance.

        In  addition,  on March 7, 1996,  the Company  issued an aggregate of 30
    units (the "Preferred Stock Units"), each Preferred Stock Unit consisting of
    one share of its Series A 12% Cumulative  Convertible  Redeemable  Preferred
    Stock, stated value $50,000 per share (the "Series A Preferred Stock"),  and
    one Common Stock  Purchase  Warrant - Series D (the "Series D Warrants")  to
    purchase  94,340  shares of  Common  Stock at $0.01 per  share,  to  private
    investors for an aggregate  purchase price of $1,500,000.  This  transaction
    was completed without  registration under the Securities Act of the Series A
    Preferred  Stock,  the  Series D  Warrants  or the  shares of  Common  Stock
    issuable  upon the  conversion  of the  Series  A  Preferred  Stock  and the
    exercise of the Series D Warrants in reliance upon the exemption provided by
    Section 4(2) of the  Securities  Act.  There were no  underwriters  for this
    issuance.

        Also on March 7, 1996, (i) the holders of the Old  Debentures  exchanged
    the Old  Debentures for the Company's  Amended and Restated 12%  Convertible
    Subordinated Debentures (the "New Debentures"),  (ii) the holders of the Old
    Series A Warrants  exchanged  the Old Series A  Warrants  for the  Company's
    Amended and Restated Series A Warrants (the "Series A Warrants"),  and (iii)
    the holders of the Old Series B Warrants exchanged the Old Series B Warrants
    for the  Company's  Amended and  Restated  Series B Warrants  (the "Series B
    Warrants").  This transaction was completed without  registration  under the
    Securities Act of the New  Debentures,  the Series A Warrants,  the Series B
    Warrants or the shares of Common Stock  issuable upon the  conversion of the
    New  Debentures  and the  exercise of the Series A Warrants and the Series B
    Warrants in reliance upon the  exemptions  provided by Sections  3(a)(9) and
    4(2) of the Securities Act. There were no underwriters for this issuance.
                                      II-2
<PAGE>

        In  connection  with the  offering  of the 1996 Units and the  Preferred
    Stock Units,  the Company issued Common Stock  Purchase  Warrants - Series E
    (the "Series E Warrants")  to purchase  1,000,000  shares of Common Stock at
    $0.40 per share to two private  investors for services rendered in arranging
    the sale of the 1996 Units and the Preferred Stock Units.  This  transaction
    was completed without  registration under the Securities Act of the Series E
    Warrants or the shares of Common  Stock  issuable  upon the  exercise of the
    Series E Warrants in reliance upon the exemption provided by Section 4(2) of
    the Securities Act. There were no underwriters for this issuance.

        On May 1, 1996,  the Company  issued  Common Stock  Purchase  Warrants -
    Series F (the  "Series F  Warrants")  to  purchase an  aggregate  of 667,040
    shares of Common  Stock at $0.50 per share to certain  directors in exchange
    for certain  services  rendered.  This  transaction  was  completed  without
    registration under the Securities Act of the Series F Warrants or the shares
    of Common  Stock  issuable  upon the  exercise  of the Series F Warrants  in
    reliance upon the exemption  provided by Section 4(2) of the Securities Act.
    There were no underwriters for this issuance.

        On April 25, 1997, the Company issued  19,247,800 shares of Common Stock
    to the former chief executive  officer of the Company in connection with the
    Company's  acquisition  of mmTech,  Inc.  ("mmTech")  in exchange for all of
    mmTech's  outstanding  capital stock. This transaction was completed without
    registration  under the  Securities  Act of the  shares  of Common  Stock in
    reliance upon the exemption  provided by Section 4(2) of the Securities Act.
    There were no underwriters for this issuance.

        On July 22, 1997, the Company issued an aggregate of 1,250,000 shares of
    Common Stock to two members of management for an aggregate purchase price of
    $687,500  which was paid $12,500 in cash and the  remainder in  non-recourse
    promissory notes secured by the shares of Common Stock.  These  transactions
    were completed without  registration  under the Securities Act of the shares
    of Common Stock in reliance upon the  exemption  provided by Section 4(2) of
    the Securities Act. There were no underwriters for these issuances.

        On July 29, 1997, the Company issued  $2,750,000 in aggregate  principal
    amount  of its  Class  A 13%  Senior  Subordinated  Convertible  Pay-in-Kind
    Debentures  due July 29,  1999  (the  "Class A  Debentures"),  Common  Stock
    Purchase  Warrants  - Series G (the  "Series G  Warrants")  to  purchase  an
    aggregate  of 7,350,000  shares of Common  Stock at $0.50 per share,  Common
    Stock Purchase  Warrants - Series H (the "Series H Warrants") to purchase an
    aggregate of 1,100,000  shares of Common Stock at $0.60 per share and Common
    Stock Purchase  Warrants - Series I (the "Series I Warrants") to purchase an
    aggregate  of 550,000  shares of Common Stock at $1.125 per share to private
    investors for an aggregate  purchase  price of  $3,352,500.  Pursuant to the
    terms of the purchase  agreement with those  investors,  such investors have
    the right,  at any time prior to July 28,  1998,  to purchase an  additional
    $833,333 in aggregate  principal amount of the Class A Debentures,  Series G
    Warrants to purchase  an  aggregate  of  2,000,000  shares of Common  Stock,
    Series H Warrants to purchase an aggregate of 333,333 shares of Common Stock
    and Series I Warrants to purchase an aggregate  of 166,667  shares of Common
    Stock for a total purchase price of $1,000,000 (the "Purchase Option"). This
    transaction was completed without  registration  under the Securities Act of
    the Class A Debentures,  the Series G Warrants,  the Series H Warrants,  the
    Series I  Warrants,  the  Purchase  Option or the  shares  of  Common  Stock
    issuable upon the  conversion of the Class A Debentures  and the exercise of
    the Series G Warrants,  the Series H Warrants,  the Series I Warrants or the
    securities  issuable  upon the exercise of the  Purchase  Option in reliance
    upon the exemption  provided by Section 4(2) of the  Securities  Act.  There
    were no underwriters for this issuance.

        Also on  July  29,  1997,  the  holder  of the  Old  Class B  Debentures
    exchanged the Old Class B Debentures for the Company's  Amended and Restated
    13% Senior Subordinated Convertible Pay-in-Kind Debentures due July 29, 1999
    (the  "Class  B  Debentures").   This  transaction  was  completed   without
    registration  under  the  Securities  Act of the Class B  Debentures  or the
    shares  of  Common  Stock  issuable  upon  the  conversion  of the  Class  B
    Debentures in reliance upon the exemptions  provided by Sections 3(a)(9) and
    4(2) of the Securities Act.  There were no underwriters for this issuance.

        The Company entered into a consulting agreement, dated January 20, 1998,
    with one of its outside directors. In connection therewith,  the Company has
    issued an  aggregate of 145,453  shares of Common 
                                      II-3
<PAGE>

     Stock to such  director as  compensation  for services  rendered  under the
     consulting   agreement.   These   transactions   were   completed   without
     registration  under the  Securities  Act of the  shares of Common  Stock in
     reliance upon the exemption provided by Section 4(2) of the Securities Act.
     There were no underwriters for these issuances.

        The Company  entered into a consulting  agreement,  dated March 4, 1998,
    with its current  chief  executive  officer.  In connection  therewith,  the
    Company has issued an  aggregate  of 108,000  shares of Common Stock to such
    officer  as  compensation   for  services   rendered  under  the  consulting
    agreement.  This transaction was completed  without  registration  under the
    Securities  Act of the shares of Common Stock in reliance upon the exemption
    provided by Section 4(2) of the Securities  Act. There were no  underwriters
    for this issuance.

        On March 9, 1998,  the Company  issued an aggregate of 40,000  shares of
    Common  Stock to an  officer of the  Company  for a cash  purchase  price of
    $20,000.  This  transaction  was completed  without  registration  under the
    Securities  Act of the shares of Common Stock in reliance upon the exemption
    provided by Section 4(2) of the Securities  Act. There were no  underwriters
    for this issuance.

        At various  times  between  January  1995 and April  1998,  the  Company
    granted  stock  options  to certain  directors,  employees  and  consultants
    covering an aggregate of 3,436,133 shares of Common Stock. These grants were
    exempt from  registration  pursuant to  Securities  Act Release No.  33-6188
    (Feb. 1, 1980). No underwriter was involved in these grants.

Item 27. Exhibits

    The following exhibits are filed as part of this Registration Statement:


     3.1  Certificate of Incorporation of the Company, as amended.

     3.2  By-laws of the Company, as amended.

     4.1  Form  of  Class  A 13%  Senior  Subordinated  Convertible  Pay-in-Kind
          Debentures due July 29, 1999. 

     4.2  Form  of  Amended  and  Restated  Class  B  13%  Senior   Subordinated
          Convertible  Pay-in-Kind  Debentures  due July 29,  1999.  

     4.3  Form of Series A Warrant.

     4.4  Form of Series B Warrant.

     4.5  Form of Series C Warrant.

     4.6  Form of Series D Warrant.

     4.7  Form of Series E Warrant.

     4.8  Form of Series F Warrant.

     4.9  Form of Series G Warrant.

     4.10 Form of Series H Warrant.

     4.11 Form of Series I Warrant.

                                      II-4
<PAGE>
      4.12  Form of Certificate of the  Designations,  Powers,  Preferences  and
            Rights  of  the  Company's  Series  A  12%  Cumulative   convertible
            Redeemable Preferred Stock, stated value $50,000 per share.

      5.1   Opinion of Lowenstein Sandler PC.

      5.2   Opinion of Dickstein Shapiro Morin & Oshinsky.

      10.1  Restated and Amended Term Loan Note,  dated as of April 25, 1997, in
            favor of North Fork Bank (the "Bank").

      10.2  Sixth Restated and Amended  Revolving Credit Note, dated as of April
            25, 1997, in favor of the Bank.

      10.3  Amended and Restated General Security  Agreement,  dated as of April
            25, 1997, in favor of the Bank.

      10.4  Purchase Agreement, dated as of July 29, 1997, among the Company and
            the purchasers party thereto.

      10.5  Stockholders  Agreement,  dated  as of  July  29,  1997,  among  the
            Company, Charles S. Brand and the purchasers party thereto.

      10.6  Unit Purchase  Agreement,  dated as of March 7, 1996, by and between
            the Company and Cerberus Partners, L.P. ("Cerberus").

      10.7  Amended and Restated  Security  Agreement,  dated March 7, 1996,  as
            amended  and  restated  as of July 29,  1997,  among the Company and
            Cerberus.

      10.8  Agreement to Purchase and Sell Equipment, dated as of June 30, 1994,
            by  and  between  mmTech,  Inc.  and  CellularVision   Technology  &
            Telecommunications, L.P. ("CT&T").

      10.9  Letter  Agreement,  dated as of October 23, 1996, by and between the
            Company and CT&T.

     10.10  Letter Agreement, dated December 1, 1997, by and between the Company
            and CellularVision of New York, L.P.

     10.11  Assignment  Agreement,  dated  as of  December  31,  1997,  by and
            between the Company and NewStart Factors, Inc.

     10.12  Agreement of Lease, dated as of April 22,  1997,  by and between the
            Company and Reckson FS Limited Partnership.

     10.13  Lease,  dated  January  24,  1994,  by  and  between  Mid  Atlantic 
            Industrial Co. and mmTech, Inc., as amended.

     10.14  Employment Agreement, dated as of April 25, 1997, by and between the
            Company and Charles S. Brand.

     10.15  Employment Agreement, dated as of April 25, 1997, by and between the
            Company and Norman M. Phipps.
                                      II-5
<PAGE>

     10.16  Consulting  Agreement, dated as of July 29, 1997, by and between the
            Company and MBF Capital Corp.

     10.17  Non-Recourse Secured Promissory  Note,  dated July 22, 1997, made by
            Norman M. Phipps in favor of the Company.

     10.18  Pledge  Agreement,  dated  July  22,  1997, between the Company and 
            Norman M. Phipps.

     10.19  Letter Agreement, dated as of August 6, 1997,  by  and  between the 
            Company and MBF.

     10.20  Non-Recourse  Secured Promissory Note, dated July 29, 1997, made by 
            MBF Capital Corp. in favor of the Company.

     10.21  Pledge  Agreement,  dated July 29,  1997,  between  the Company and 
            MBF Capital Corp.

     10.22  Stock Option Agreement, dated as of May 1, 1996,  by and between the
            Company and Russell J. Reardon.

     10.23  LogiMetrics, Inc. 1997 Stock Compensation Program, as amended.

     10.24  Form of Indemnification Agreement for Directors.

     10.25  Consulting  Agreement,  dated  January 20, 1998, by and between the 
            Company and Dr. Frank A. Brand.

     10.26  Consulting  Agreement,  dated  March 4, 1998,  by and  between  the 
            Company and Kenneth C. Thompson.

     21.1   List of the Company's Subsidiaries.

     23.1   Consent of Deloitte & Touche LLP, independent certified public 
            accountants.

     23.2   Consent of Reydel, Perier & Neral.

     23.3   Consent of  Lowenstein  Sandler PC (included in Exhibit 5.1 to this 
            registration statement).

     23.4   Consent of Dickstein Shapiro Morin & Oshinsky.

     24.1   Power of Attorney (included on the signature page).

     27.1   Financial Data Schedule.

     27.2   Financial Data Schedule.

Item 28. Undertakings

    The undersigned registrant hereby undertakes:

        (1) For the purpose of  determining  any liability  under the Securities
    Act, the  information  omitted from the form of Prospectus  filed as part of
    this  Registration  Statement in reliance  upon Rule 430A and contained in a
    form of Prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4)
    or  497(h)  under  the  Securities  Act,  shall  be  deemed  a part  of this
    Registration Statement as of the time it was declared effective.

        (2) For the purposes of determining  any liability  under the Securities
    Act, each post-effective  amendment that contains a form of Prospectus shall
    be deemed to be a new  registration  statement  relating  to the  securities
    offered  therein,  and the offering of such securities at that time shall be
    deemed to be the initial bona fide offering thereof.
                                      II-6
<PAGE>

        (3)  Insofar  as  indemnification  for  liabilities  arising  under  the
    Securities  Act may be permitted  to  directors,  officers  and  controlling
    persons  of  the  registrant   pursuant  to  the  foregoing   provisions  on
    indemnification,  or otherwise,  the registrant has been advised that in the
    opinion of the Securities and Exchange  Commission such  indemnification  is
    against public policy as expressed in the Securities Act and is,  therefore,
    unenforceable.  In the event that a claim for  indemnification  against such
    liabilities  (other than the payment by the registrant of expenses  incurred
    or paid by a director,  officer or  controlling  person of the registrant in
    the  successful  defense of any action,  suit or  proceeding) is asserted by
    such  director,  officer  or  controlling  person  in  connection  with  the
    securities being  registered,  the registrant will, unless in the opinion of
    its counsel the matter has been settled by controlling precedent,  submit to
    a  court   of   appropriate   jurisdiction   the   question   whether   such
    indemnification  by  it  is  against  public  policy  as  expressed  in  the
    Securities Act and will be governed by the final adjudication of such issue.

                                      II-7
<PAGE>


                                   SIGNATURES

     Pursuant to 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 authorizes this registration  statement
to be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Bohemia, State of New York, on April 30, 1998.


                                                LOGIMETRICS, INC.


                                                By:/s/ Norman M. Phipps
                                                   Norman M. Phipps, President  
                                                   and Chief Operating  Officer 


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities  indicated below on April 30, 1998.  Each of the  undersigned  hereby
constitutes  and  appoints  Kenneth C.  Thompson,  Norman M.  Phipps and Erik S.
Kruger, and each of them, his true and lawful attorneys-in-fact and agents, with
full power of substitution  and  resubstitution,  for him and in his name, place
and stead, in any and all capacities,  to sign any and all amendments (including
post-effective  amendments) to this Registration Statement on Form SB-2 relating
to the securities offered pursuant hereto, any additional registration statement
filed pursuant to Rule 462 under the Securities Act of 1933 relating hereto, and
any and all amendments  (including  post-effective  amendments)  thereto, and to
file the  same,  together  with all  exhibits  thereto  and other  documents  in
connection therewith, with the Securities and Exchange Commission and such other
state and federal  government  commissions  and  agencies as may be necessary or
advisable,  granting unto said  attorneys-in-fact  and agents, and each of them,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming  all that  said  attorneys-in-fact  and  agents or any of them or his
substitute or substitutes, may lawfully do or cause to be done by virtue hereof.


         Signature                                      Title


/s/ Kenneth C. Thompson                     Chief Executive Officer (Principal 
Kenneth C. Thompson                         Executive Officer) and Director


/s/ Charles S. Brand                        Chairman of the Board, Chief 
Charles S. Brand                            Technology Officer and Director


/s/ Frank A. Brand                          Director
Frank A. Brand

/s/ Jean-Francois Carreras                  Director
Jean-Francois Carreras


/s/ Francisco A. Garcia                     Director
Francisco A. Garcia

/s/ Mark B. Fisher                          Director
Mark B. Fisher


/s/ Norman M. Phipps                        President, Chief Operating Officer
Norman M. Phipps                            and Director


/s/ Erik S. Kruger                          Vice President-Finance and 
Erik S. Kruger                              Administration (Principal Accounting
                                            and Financial Officer)

                                      II-8
<PAGE>


                                INDEX TO EXHIBITS

      Exhibit No.             Description                              Page

       3.1    Certificate  of  Incorporation  of the Company,  as
              amended,  (previously  filed as Exhibit  3.1 to the
              Company's  Annual  Report  on Form  10-KSB  for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       3.2    By-laws of the  Company,  as  amended,  (previously
              filed as Exhibit 3.2 to the Company's Annual Report
              on Form  10-KSB for the fiscal  year ended June 30,
              1997 (file no. 0-10696) and incorporated  herein by
              reference).

       4.1    Form of Class A 13% Senior Subordinated Convertible
              Pay-in-Kind    Debentures   due   July   29,   1999
              (previously  filed as Exhibit 4.1 to the  Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       4.2    Form of  Amended  and  Restated  Class B 13% Senior
              Subordinated Convertible Pay-in-Kind Debentures due
              July 29,  1999  (previously  filed as Exhibit 4. to
              the Company's  Annual Report on Form 10-KSB for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       4.3    Form of  Series  A  Warrant  (previously  filed  as
              Exhibit 7 to the Company's  Current  Report on Form
              8-K,  dated March 7, 1996 (file no.  0-10696),  and
              incorporated herein by reference).

       4.4    Form of  Series  B  Warrant  (previously  filed  as
              Exhibit 8 to the Company's  Current  Report on Form
              8-K,  dated March 7, 1996 (file no.  0-10696),  and
              incorporated herein by reference).

       4.5    Form of  Series  C  Warrant  (previously  filed  as
              Exhibit 2 to the Company's  Current  Report on Form
              8-K,  dated March 7, 1996 (file no.  0-10696),  and
              incorporated herein by reference).

       4.6    Form of  Series  D  Warrant  (previously  filed  as
              Exhibit 4 to the Company's  Current  Report on Form
              8-K,  dated March 7, 1996 (file no.  0-10696),  and
              incorporated herein by reference).

       4.7    Form of  Series  E  Warrant  (previously  filed  as
              Exhibit 5 to the Company's  Current  Report on Form
              8-K,  dated March 7, 1996 (file no.  0-10696),  and
              incorporated herein by reference).

       4.8    Form of  Series  F  Warrant  (previously  filed  as
              Exhibit 10.9 to the Company's Annual Report on Form
              10-KSB  for the fiscal  year  ended  June 30,  1996
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).

       4.9    Form of Series G Warrant  (previously filed as part
              of Exhibit 10.4 to the  Company's  Annual Report on
              Form 10-KSB for the fiscal year ended June 30, 1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).

       4.10   Form of Series H Warrant  (previously filed as part
              of Exhibit 10.4 to the  Company's  Annual Report on
              Form 10-KSB for the fiscal year ended June 30, 1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).
                                      II-9
<PAGE>

       4.11   Form of Series I Warrant  (previously filed as part
              of Exhibit 10.4 to the  Company's  Annual Report on
              Form 10-KSB for the fiscal year ended June 30, 1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).

       4.12   Form of  Certificate of the  Designations,  Powers,
              Preferences  and Rights of the  Company's  Series A
              12%  Cumulative  convertible  Redeemable  Preferred
              Stock,  stated value $50,000 per share  (previously
              filed  as  Exhibit  10.6  to the  Company's  Annual
              Report on Form  10-KSB  for the  fiscal  year ended
              June 30, 1996 (file no.  0-10696) and  incorporated
              herein by reference).

       5.1    Opinion of Lowenstein Sandler PC.*

       5.2    Opinion of Dickstein Shapiro Morin & Oshinsky.*

       10.1   Restated  and Amended  Term Loan Note,  dated as of
              April 25,  1997,  in favor of North  Fork Bank (the
              "Bank")  (previously  filed as Exhibit  10.1 to the
              Company's  Annual  Report  on Form  10-KSB  for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       10.2   Sixth Restated and Amended  Revolving  Credit Note,
              dated as of April  25,  1997,  in favor of the Bank
              (previously  filed as Exhibit 10.2 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.3   Amend  and  Restated  General  Security  Agreement,
              dated as of April  25,  1997,  in favor of the Bank
              (previously  filed as Exhibit 10.3 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.4   Purchase  Agreement,  dated  as of July  29,  1997,
              among the Company and the purchasers  party thereto
              (previously  filed as Exhibit 10.4 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.5   Stockholders Agreement,  dated as of July 29, 1997,
              among  the  Company,   Charles  S.  Brand  and  the
              purchasers  party  thereto   (previously  filed  as
              Exhibit 10.5 to the Company's Annual Report on Form
              10-KSB  for the fiscal  year  ended  June 30,  1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).

       10.6   Unit Purchase Agreement, dated as of March 7, 1996,
              by and between the Company and  Cerberus  Partners,
              L.P. ("Cerberus") (previously filed as Exhibit 10.6
              to the  Company's  Annual Report on Form 10-KSB for
              the  fiscal  year  ended  June 30,  1997  (file no.
              0-10696) and incorporated herein by reference).

       10.7   Amended  and  Restated  Security  Agreement,  dated
              March 7, 1996,  as amended and  restated as of July
              29,   1997,   among  the   Company   and   Cerberus
              (previously  filed as Exhibit 10.7 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).
                                     II-10
<PAGE>

       10.8   Agreement to Purchase and Sell Equipment,  dated as
              of June 30, 1994, by and between  mmTech,  Inc. and
              CellularVision   Technology  &  Telecommunications,
              L.P. ("CT&T")  (previously filed as Exhibit 10.8 to
              the Company's  Annual Report on Form 10-KSB for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       10.9   Letter Agreement,  dated as of October 23, 1996, by
              and between the Company and CT&T (previously  filed
              as Exhibit 10 to the Company's  Quarterly Report on
              Form 10-QSB for the fiscal  quarter ended  December
              31, 1996 (file no. 0-10696) and incorporated herein
              by reference).

       10.10  Letter  Agreement,  dated  December 1, 1997, by and
              between the Company and CellularVision of New York,
              L.P.  (previously  filed  as  Exhibit  10.10 to the
              Company's  Annual  Report  on Form  10-KSB  for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       10.11  Assignment  Agreement,  dated  as of  December  31,
              1997,  by and  between  the  Company  and  NewStart
              Factors, Inc. (previously filed as Exhibit 10.11 to
              the Company's  Annual Report on Form 10-KSB for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       10.12  Agreement of Lease,  dated as of April 22, 1997, by
              and  between  the  Company  and  Reckson FS Limited
              Partnership  (previously  filed as Exhibit 10.12 to
              the Company's  Annual Report on Form 10-KSB for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       10.13  Lease,  dated  January 24, 1994, by and between Mid
              Atlantic  Industrial  Co.  And  mmTech,   Inc.,  as
              amended,  (previously filed as Exhibit 10.13 to the
              Company's  Annual  Report  on Form  10-KSB  for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).

       10.14  Employment  Agreement,  dated as of April 25, 1997,
              by and  between  the  Company  and Charles S. Brand
              (previously filed as Exhibit 10.14 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.15  Employment  Agreement,  dated as of April 25, 1997,
              by and  between  the  Company  and Norman M. Phipps
              (previously filed as Exhibit 10.15 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.16  Consulting Agreement, dated as of July 29, 1997, by
              and  between  the  Company  and MBF  Capital  Corp.
              (previously filed as Exhibit 10.16 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.17  Non-Recourse  Secured  Promissory  Note, dated July
              22, 1997,  made by Norman M. Phipps in favor of the
              Company  (previously  filed as Exhibit 10.17 to the
              Company's  Annual  Report  on Form  10-KSB  for the
              fiscal year ended June 30, 1997 (file no.  0-10696)
              and incorporated herein by reference).
                                     II-11
<PAGE>

       10.18  Pledge Agreement,  dated July 22, 1997, between the
              Company and Norman M. Phipps  (previously  filed as
              Exhibit  10.18 to the  Company's  Annual  Report on
              Form 10-KSB for the fiscal year ended June 30, 1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).

       10.19  Letter  Agreement,  dated as of August 6, 1997,  by
              and between the Company and MBF  (previously  filed
              as Exhibit 10.19 to the Company's  Annual Report on
              Form 10-KSB for the fiscal year ended June 30, 1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).  10.20 Non-Recourse  Secured Promissory
              Note,  dated  July 29,  1997,  made by MBF  Capital
              Corp. in favor of the Company  (previously filed as
              Exhibit  10.20 to the  Company's  Annual  Report on
              Form 10-KSB for the fiscal year ended June 30, 1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).

       10.21  Pledge Agreement,  dated July 29, 1997, between the
              Company and MBF Capital Corp.  (previously filed as
              Exhibit  10.21 to the  Company's  Annual  Report on
              Form 10-KSB for the fiscal year ended June 30, 1997
              (file  no.  0-10696)  and  incorporated  herein  by
              reference).

       10.22  Stock Option Agreement, dated as of May 1, 1996, by
              and between  the  Company  and  Russell J.  Reardon
              (previously filed as Exhibit 10.22 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.23  LogiMetrics,  Inc. 1997 Stock Compensation Program,
              as amended.*

       10.24  Form of  Indemnification  Agreement  for  Directors
              (previously filed as Exhibit 10.24 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.25  Consulting  Agreement,  dated  January 20, 1998, by
              and  between  the  Company  and Dr.  Frank A. Brand
              (previously filed as Exhibit 10.25 to the Company's
              Annual  Report on Form  10-KSB for the fiscal  year
              ended  June  30,  1997  (file  no.   0-10696)   and
              incorporated herein by reference).

       10.26  Consulting  Agreement,  dated March 4, 1998, by and
              between the Company and Kenneth C. Thompson.

       21.1   List  of  the  Company's  Subsidiaries  (previously
              filed  as  Exhibit  21.1  to the  Company's  Annual
              Report on Form  10-KSB  for the  fiscal  year ended
              June 30, 1997 (file no.  0-10696) and  incorporated
              herein by reference).

       23.1   Consent  of  Deloitte  &  Touche  LLP,  independent
              certified public accountants.

       23.2   Consent of Reydel, Perier & Neral.
 
       23.3   Consent  of  Lowenstein  Sandler  PC  (included  in
              Exhibit 5.1 to this registration statement).*

       23.4   Consent of  Dickstein  Shapiro  Morin &  Oshinsky.*
              24.1 Power of Attorney  (included on the  signature
              page).

       27.1   Financial Data Schedule.  

       27.2   Financial Data Schedule.
- ----------------------
 * To be filed by amendment.
                                     II-12


                                 EXHIBIT 10.26




                              CONSULTING AGREEMENT

     CONSULTING   AGREEMENT,   dated  as  of  March  4,  1998,  by  and  between
LogiMetrics,  Inc.  (the  "Company"),  a Delaware  corporation,  and  Kenneth C.
Thompson (the "Consultant").

                              W I T N E S S E T H:

     WHEREAS,  the  Consultant  has had  extensive  experience  as an  executive
officer  of  companies  involved  in  the  manufacturing  of  telecommunications
products and systems; and

     WHEREAS,  the Company  wishes to retain the  Consultant's  services and the
Consultant  desires to provide his  services  to the Company  upon the terms set
forth herein;

     NOW,  THEREFORE,  in consideration of the mutual covenants contained herein
and intending to be legally bound, the parties hereto agree as follows:

     Section 1. Consulting  Services.  During the term of this Agreement  (which
commenced  August 1, 1997),  the  Consultant  shall render to the  Company,  its
subsidiaries and affiliates,  such consulting  services relating to the Company,
its  subsidiaries  and  affiliates as may be  reasonably  requested by the Chief
Executive  Officer  or the  Chief  Operating  Officer  from  time to  time  (the
"Consulting  Services").  Such Consulting Services may include, but shall not be
limited to, advice and assistance in connection  with strategy and business plan
development,  strategic and other alliances, technology developments and trends,
governmental  relations,  financial  planning and other matters  relating to the
conduct of the  business  of the Company and its  subsidiaries  and  affiliates.
Consulting  Services may be rendered in person at the offices of the Company, or
any of its subsidiaries or affiliates,  at some other mutually  agreeable place,
by  telephone  or by  correspondence.  Except as  otherwise  agreed  between the
parties  hereto,  the  Consultant  will not be  obligated  to render  Consulting
Services hereunder on more than 10 days in any month.  Consulting  Services will
be provided by the Consultant  personally and, without the prior written consent
of the Company,  the Consultant  shall not  subcontract or delegate to any other
person or entity the performance of any such Consulting Services.

     Section 2. Consulting  Fees. In  consideration  of the Consulting  Services
previously  provided by the Consultant  hereunder through December 31, 1997, the
Company has previously  paid the Consultant a total of $47,100 in cash,  receipt
of which is hereby acknowledged.  In addition,  the Consultant shall be entitled
to receive monthly  payments of up to $12,000 per month for Consulting  Services
to be rendered  through April 30, 1998. In addition to such cash  payments,  the
Company  also shall  issue to the  Consultant  on the date hereof  108,000  duly
authorized,  validly issued, fully paid and non-assessable  shares of its Common
Stock,  par value $.01 per share (the "Common  Stock")  (together with such cash
fees, the "Consulting Fee"). In no event shall any portion of the Consulting Fee
be refundable in the event of the  termination of this Agreement for any reason,
with or  without  cause,  including,  without  limitation,  as a  result  of the
Consultant's  death,  permanent  disability;  or other  inability to perform the
Consulting Services.

     The Consultant acknowledges that the shares of Common Stock to be issued to
him hereunder  (collectively,  the "Consulting Shares") have not been registered
under  the  Securities  Act of  1933,  as  amended  (the  "Act"),  or any  State
securities  laws  and,  therefore,  may  not be  resold  or  transferred  by the
Consultant unless they are subsequently  registered under the Act and applicable
State  securities or "Blue Sky" laws or exemptions  from such  registration  are
available.  No sale or  other  transfer  of the  Consulting  Shares  may be made
without the Company's  consent  unless (i) the offer and sale of the  Consulting
Shares has been  registered  under the Act and  applicable  State  securities or
"Blue Sky" laws, or (ii) the offer and sale of the  Consulting  Shares is exempt
under the Act and such laws and the Company  has  received an opinion of counsel
(in form and substance  reasonably  satisfactory to the Company) to that effect.
Further, the Consultant  acknowledges that a legend summarizing the restrictions
described above will be placed on the  certificates  representing the Consulting
Shares.

     In  addition  to the  payment  of the  Consulting  Fee,  the  Company  will
reimburse  the  Consultant  for  all  out-of-pocket   expenses   reasonably  and
necessarily  incurred by the  Consultant  in  connection  with the  provision of
Consulting  Services  hereunder;  provided  that the Company has  approved  such
expenses in advance. The Consultant's right to reimbursement of such expenses is
hereby   expressly   conditioned   on  the  Company's   receipt  of  appropriate
documentation  of such expenses so as to preserve any claim of  deductibility of
such expenses by the Company for Federal income tax purposes.  Approved expenses
shall be reimbursed promptly upon receipt of all required documentation.

<PAGE>

     Section 3.  Termination.  This  Agreement may be terminated by either party
hereto upon not less than 30 days' prior written  notice to the other party.  In
addition,  this Agreement shall terminate  immediately upon the earlier to occur
of (i) death of the Consultant,  or (ii) the Consultant's becoming incapable, in
the reasonable judgment of the Company, of performing the Consulting Services to
be provided by him  hereunder.  This  Agreement  will expire on March 31,  1998,
unless otherwise extended in writing by mutual agreement of the parties hereto.

     Section 4. Status of  Consultant.  The  Consultant  shall be an independent
contractor with respect to the Consulting Services to be rendered hereunder. The
Consultant shall not be considered as having employee status with the Company or
its  subsidiaries  or affiliates and shall not be entitled to participate in any
of the employee  benefit  and/or  welfare plans  maintained by the Company,  its
subsidiaries  or its  affiliates.  Subject to the provisions of Section 5 below,
the  Consultant's  engagement  hereunder  shall not  preclude  the  Consultant's
employment by another person or entity on either a part-time or full-time basis.

     Section 5. Confidentiality Covenant; Non-solicitation; Non-competition.

     (a)  The  Consultant  recognizes  that  during  the  course  of  performing
Consulting  Services  hereunder  the  Consultant  will  have  access to and will
acquire  confidential and proprietary  information  relating to the Company, its
subsidiaries  and affiliates  (the  "Proprietary  Information").  The Consultant
acknowledges  that the Proprietary  Information has been and will continue to be
of critical  importance  to the business  and  operations  of the  Company,  its
subsidiaries  and  affiliates.   Accordingly,  the  Consultant  shall  use  such
Proprietary  Information  only in  connection  with the  provision of Consulting
Services  hereunder and shall not,  without the express prior written consent of
the Company,  directly or indirectly disclose any Proprietary Information to any
other  person  or use any  such  Proprietary  Information,  either  directly  or
indirectly,  for his  benefit or for the  benefit of any third  party.  Upon any
termination or expiration of this Agreement,  the Consultant shall return to the
Company all Proprietary  Information  provided to the Consultant by the Company,
its  subsidiaries  or  affiliates  and  shall  destroy  all  other   Proprietary
Information  then in his  possession or subject to his control and shall certify
such  destruction to the Company.  Under no  circumstances  shall the Consultant
retain  any  copies of  materials  containing  Proprietary  Information,  or any
documents,  notes, memoranda,  studies,  analyses or other material reduced to a
tangible form containing Proprietary  Information.  The Consultant's obligations
under this Section 5(a) shall  survive any  termination  or  expiration  of this
Agreement forever.

     The term "Proprietary  Information" does not include  information which (i)
is or becomes  generally  available  to the public  (other than as a result of a
disclosure  by the  Consultant  or a  representative  of the  Consultant),  (ii)
becomes  available to the Consultant on a  non-confidential  basis from a source
other  than the  Company  or one of its  representatives  which  the  Consultant
reasonably  believes is  entitled  to  disclose  it, or (iii) was already in the
Consultant's  possession on a non-confidential  basis prior to its disclosure to
the Consultant by the Company or one of its representatives.

     (b)  During the term of this  Agreement  and for one year  thereafter,  the
Consultant  shall not, without the express prior written consent of the Company,
directly or indirectly,  (i) solicit or assist any third party in soliciting for
employment any technical,  engineering  or managerial  employee  employed by the
Company,  its subsidiaries or affiliates  (collectively,  "Employees"),  or (ii)
employ,  attempt to employ or materially  assist any third party in employing or
attempting  to employ any  Employee.  The  Consultant's  obligations  under this
Section 5(b) shall survive any termination or expiration of this Agreement.

     (c) During the term of this Agreement,  the Consultant  shall not,  without
the express prior written  consent of the Company,  directly or indirectly,  any
where in the  world (x)  engage  in the  design,  manufacture,  assembly,  sale,
maintenance  or  servicing  of  wireless  telecommunications   transmitting  and
receiving   equipment  or  components   thereof   (collectively,   a  "Competing
Business"),  or (y) serve as an officer,  director,  employee,  partner, member,
manager or consultant to or beneficially  own any equity interest (other than an
interest of less than 2% of the outstanding  voting power of any publicly traded
company) in any Competing  Business.  The  Consultant's  obligations  under this
Section 5(c) shall survive any termination or expiration of this Agreement.

     (d) The  Consultant  acknowledges  that, in the event of any breach of this
Section 5 by him, the Company would be irreparably  and  immediately  harmed and
could not be made  whole by  monetary  damages.  Accordingly,  the  Company,  in
addition to any other remedy to which it may be  entitled,  shall be entitled to
temporary,  preliminary and permanent  injunctive  relief to prevent breaches of
the  provisions  of this  Section 5 and to compel  specific  performance  of the
provisions  hereof.  The  Company  shall not be required to post a bond or other
security in  connection  with the  granting of any such relief.  These  remedies
shall not be deemed to be exclusive  remedies for a violation of this  Agreement
but shall be in addition to all other  remedies  available to the Company at law
or in equity.

     Section 6.  Ownership of Works.  The Consultant  acknowledges  and confirms
that all  Works  (as  defined  below)  to be  supplied  by or on  behalf  of the
Consultant  to the Company will be prepared or supplied by the  Consultant  for,
and at the  instigation  and under the  direction  of, the  Company and that the
Works  are,  at all times are  intended  to be, and shall be deemed to be "works
made for hire" (as that term is used in the United States  copyright  laws) made

<PAGE>

in the course of the services rendered by the Consultant to the Company.  To the
extent that title to any such Works may not, by  operation  of law,  vest in the
Company or may not be considered  "works made for hire," the  Consultant  hereby
assigns,  grants and delivers all of his right, title and interest of every kind
and nature  whatsoever in and to the Works (and all copies and versions thereof)
to the Company.  The Company shall have the exclusive right to apply for, obtain
and  hold  patent,  copyright,   trademark  and/or  service  mark  registrations
(including  renewals and  extensions  thereof) or any other  protection  for the
Works. The Consultant will, without further  consideration,  at any time (during
or after the term of this Agreement), sign any documents or instruments that the
Company requests to (i) establish the Company's  ownership of the Works and (ii)
apply for and obtain patent, copyright, service mark and trademark registrations
in the U.S.  and foreign  countries.  The  Consultant  will assist the  Company,
without  further  consideration,  in  obtaining,  defending  and  enforcing  the
Company's  rights in all of the Works.  All Works  provided or to be provided to
the  Company  by the  Consultant  or on his  behalf  shall  bear an  appropriate
copyright  or other  appropriate  notice  indicating  ownership  thereof  by the
Company.

     As used in this  Agreement,  "Works" means all copyrights,  patents,  trade
secrets,  or other  intellectual  property  rights  associated  with any  ideas,
concepts, techniques, inventions, processes, or works of authorship developed or
created by or for the Consultant  during the course of performing the Consulting
Services (including,  but not limited to, design concepts, plans and schematics,
engineering  drawings,  manufacturing  plans,  models,  demonstrators,  business
plans,  marketing and sales plans,  customer lists, lists of potential contacts,
reports and notes  prepared by or for the  Consultant,  all other  documentation
developed for or specifically relating to the Consulting Services to be rendered
hereunder), all of the subject matter contained in any of the foregoing, and all
of the Company's source documents,  stored data and other  information  relating
thereto.

     The  Consultant  (i)  acknowledges  that the Consultant has or will have no
claim to any  ownership or other  interest in the Works,  (ii) hereby waives any
"artist's  rights"  or  "moral  rights"  he may  have to the  Works,  and  (iii)
acknowledges  that the  Company  shall have the  exclusive  right  (forever  and
throughout  the  world) to use and  exploit  the Works  throughout  the world in
perpetuity as it sees fit (including the right to publish or broadcast the Works
in any media,  or license  others to do so) all without  further  obligation  or
compensation to the Consultant.

     The Consultant represents and warrants that all Works created by or for him
will not contain or violate any intellectual property rights of any other person
or entity.

     Section 7.  Representations.  The Consultant represents and warrants to the
Company that (i) he has full power and  authority  to enter into this  Agreement
and to perform the services provided for hereunder;  (ii) the performance of the
services does not, and will not, violate any law, rule, regulation,  judgment or
order of any court binding on him and does not, and will not, in any way violate
or conflict with any  agreement,  understanding  or arrangement to which he is a
party or by which he may be  bound;  (iii) he is not in any way  precluded  from
performing the services  provided for hereunder;  (iv) this Agreement is a valid
and binding Agreement of the Consultant,  enforceable  against him in accordance
with its  terms;  and (v) he is  acquiring  the  Consulting  Shares  for his own
account for investment only and not for or with a view to resale or distribution
thereof  in  violation  of the  Act;  he has  not  entered  into  any  contract,
undertaking,  agreement  or  arrangement  with any person to sell,  transfer  or
pledge to such  person  or  anyone  else the  Consulting  Shares;  and he has no
present  plans or  intentions  to enter  into  any such  contract,  undertaking,
agreement or arrangement.

     Section 8.  Severability.  The  invalidity of any portion  hereof shall not
effect the validity,  force or effect of the remaining portions hereof. If it is
ever held that any restriction  hereunder is too broad to permit  enforcement of
such  restriction  to its  fullest  extent,  each party  agrees  that a court of
competent  jurisdiction  may enforce  such  restriction  to the  maximum  extent
permitted by law.

     Section 9. Benefits of Agreement. This Agreement shall inure to the benefit
of and be  binding  upon the  parties  hereto  and their  respective  executors,
administrators,  successors  and  assigns.  This  Agreement  is  personal to the
Consultant and may not be assigned by the Consultant without the Company's prior
written  consent.  Any  assignment or purported  assignment by the Consultant in
violation of this Section 9 shall be null and void.

     Section 10. Entire  Agreement.  This Agreement shall  constitute the entire
agreement among the parties with respect to the matters covered hereby and shall
supersede all previous written,  oral or implied  agreements and  understandings
among the parties with respect to such matters.

     Section  11.  Governing  Law.  This  Agreement  shall  be  governed  by and
construed in accordance  with the internal laws of the State of New York without
reference to the choice of law principles thereof.

     Section 12. Amendment and Modifications. This Agreement may only be amended
or modified in writing  signed by the party  against  whom  enforcement  of such
amendment or modification is sought.

<PAGE>
     
     Section  13.  Notices.  All  notices or other  communications  required  or
permitted  hereunder shall be in writing and shall be delivered  personally,  by
facsimile or sent by certified, registered or express air mail, postage prepaid,
and shall be deemed given which so delivered personally,  or by facsimile, or if
mailed, five days after the date of mailing, as follows:

                If to the Company:        LogiMetrics, Inc.
                                          50 Orville Drive
                                          Bohemia, New York 11803
                                          Telephone:        (516) 784-4110
                                          Facsimile:        (516) 784-4130
                                          Attention:        Mr. Norman M. Phipps


                If to Consultant:         Kenneth C. Thompson
                                          10114 Waterbrook Lane
                                          Charlotte, North Carolina 28277
                                          Telephone:        (704) 844-0947
                                          Facsimile         (704) 844-0947

or at such other  addresses  as shall be furnished in writing to the other party
hereto.

     Section 14.  Titles and  Headings.  The headings in this  Agreement are for
reference  purposes  only,  and  shall  not in any way  affect  the  meaning  or
interpretation of this Agreement.

     Section 15.  Counterparts.  This  Agreement  may be executed in one or more
counterparts,  each of which shall be deemed an original  agreement,  but all of
which together shall constitute one and the same instrument.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
duly executed as of the day and year first above written.


                                             LOGIMETRICS, INC.



                                             By:  /s/ Norman M. Phipps
                                             Name:  Norman M. Phipps
                                             Title:  President and Chief 
                                                       Operating Officer



                                                      /s/ Kenneth C. Thompson
                                                          Kenneth C. Thompson



                                  EXHIBIT 23.1


INDEPENDENT AUDIT'S CONSENT

We consent to the use in this  Registration  Statement of  Logimetrics,  Inc. on
For,  SB-2 of our report dated January 5, 1998 (which  expresses an  unqualified
opinion and includes an explanatory  paragraph  relating to the Company's losses
from operations, its deficiency in working capital and the stockholders' capital
deficiency  which  raise  substantial  doubt  about its ability to continue as a
going concern)  appearing in the Prospectus,  which is part of this Registration
Statements.

We also  consent to the  reference  to us under the  heading  "Experts"  in such
Prospectus.

/s/Deloitte & Touche LLP
Deloitte & Touche LLP

Jericho, New York
April 27, 1998



                                  EXHIBIT 23.2



Mr. Charles Brand
mmTech, Inc.
20 Meridian Road
Eatontown, New Jersey 07724

We consent to the  incorporation  by reference in this Form SB-2 of LogiMetrics,
Inc. of our reports  dated  February 7, 1997 and June 19, 1997, on the financial
statements  of mmTech,  Inc.  as of and for the year ended  October 31, 1996 and
1995,  respectively,  and the  accompanying  financial  statements and financial
schedules  and the  reference  to this firm under the caption  "Experts"  in the
accompanying Prospectus.


REYDEL, PERIER & NERAL

Wall, New Jersey
April 28, 1998



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
          THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
          FROM FINANCIAL STATEMENTS WITH FISCAL YEAR ENDED JUNE 30, 1997
          AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL 
          STATEMENTS
</LEGEND>
<CIK>                         0000060128
<NAME>                        LOGIMETRICS
<MULTIPLIER>                                   1,000
<CURRENCY>                                       U.S
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                         JUN-30-1997
<PERIOD-END>                              JUN-30-1997
<EXCHANGE-RATE>                                   1
<CASH>                                        368,327
<SECURITIES>                                        0
<RECEIVABLES>                               2,306,464
<ALLOWANCES>                                 (150,000)
<INVENTORY>                                 3,349,036
<CURRENT-ASSETS>                            6,748,352
<PP&E>                                      2,754,948
<DEPRECIATION>                              2,134,705
<TOTAL-ASSETS>                              7,623,500
<CURRENT-LIABILITIES>                       9,711,293
<BONDS>                                             0
                               0
                                   990,564
<COMMON>                                      223,914
<OTHER-SE>                                  2,134,705
<TOTAL-LIABILITY-AND-EQUITY>                7,623,500
<SALES>                                    11,374,182
<TOTAL-REVENUES>                           11,374,182
<CGS>                                       8,563,694
<TOTAL-COSTS>                              12,731,707
<OTHER-EXPENSES>                                    0
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                            763,801
<INCOME-PRETAX>                            (2,121,326)
<INCOME-TAX>                                  380,000
<INCOME-CONTINUING>                        (2,501,326)
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                               (2,501,326)
<EPS-PRIMARY>                                   (0.12)
<EPS-DILUTED>                                   (0.12)
        

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
          THIS  SCHEDULE CONTAINS SUMMARY  FINANCIAL  INFORMATION EXTRACTED FROM
          THE REGISTRANT'S FORM 10-QSB FOR THE SIX  MONTHS ENDED DECEMBER 31,
          1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
          STATEMENTS
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-mos
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-END>                                   DEC-31-1997
<CASH>                                           2,829,069
<SECURITIES>                                      0
<RECEIVABLES>                                    2,124,210
<ALLOWANCES>                                       505,875
<INVENTORY>                                      3,235,315
<CURRENT-ASSETS>                                 7,730,926
<PP&E>                                           2,830,605
<DEPRECIATION>                                   2,213,747
<TOTAL-ASSETS>                                   8,512,952
<CURRENT-LIABILITIES>                            7,553,705
<BONDS>                                          4,333,087
                                    0
                                        924,526
<COMMON>                                           256,490
<OTHER-SE>                                      (4,667,632)
<TOTAL-LIABILITY-AND-EQUITY>                     8,512,952
<SALES>                                          5,312,344
<TOTAL-REVENUES>                                 5,312,344
<CGS>                                            2,844,438
<TOTAL-COSTS>                                    5,367,706
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                 477,570
<INCOME-PRETAX>                                   (532,932)
<INCOME-TAX>                                        74,714
<INCOME-CONTINUING>                               (607,646)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                      (607,646)
<EPS-PRIMARY>                                         (.03)
<EPS-DILUTED>                                         (.03)
        


</TABLE>


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