NU HORIZONS ELECTRONICS CORP
10-K, 1995-05-25
ELECTRONIC PARTS & EQUIPMENT, NEC
Previous: UNITED NEW CONCEPTS FUND INC, NSAR-B, 1995-05-25
Next: SCUDDER CALIFORNIA TAX FREE TRUST, 24F-2NT, 1995-05-25



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                 ANNUAL REPORT
      Pursuant Section 13 or 15(d) of the Securities Exchange Act of 1934
 
 
For the fiscal year ended                              Commission file number
   February 28, 1995                                           1-8798
-------------------------                              ----------------------
 
                         Nu Horizons Electronics Corp.
-----------------------------------------------------------------------------
    (Exact name of registrant as specified in its charter)
 
           Delaware                                           11-2621097
--------------------------------                         --------------------
 (State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                         Identification No.)
 
  6000 New Horizons Blvd., Amityville, New York                 11701
-----------------------------------------------------------------------------
   (Address of principal executive offices)                   (Zip Code)

                                (516) 226-6000
-----------------------------------------------------------------------------
          (Registrant's telephone number, including area code)

          Securities registered pursuant to Section 12(b) of the Act:

                                     None
-----------------------------------------------------------------------------
                               (Title of class)


-----------------------------------------------------------------------------
                               (Title of class)

          Securities registered pursuant to Section 12(g) of the Act:

                                                  Name of each exchange on
        Title of each class                           which registered

    Common Stock Par Value $.0066 Per Share    NASDAQ National Market System
   -----------------------------------------  -------------------------------

-----------------------------------------------------------------------------
                               (Title of class)

        Indicate by check mark whether the registrant (1) has filed all reports
    required to be filed by Section 13 or 15(d) of the Securities Exchange Act
    of 1934 during the preceding 12 months (or for such shorter period that the
    registrant was required to file such reports), and (2) has been subject to
    such filing requirements for the past 90 days.  YES  X     NO ___
                                                        ---          

        Indicate by check mark if disclosure of delinquent filers pursuant to
    Item 405 of Regulation S-K is not contained herein, and will not be
    contained, to the best of Registrant's knowledge, in definitive proxy or
    information statements incorporated by reference in Part III of this Form
    10-K or any amendment to this Form 10-K [ ]

        Indicate the number of shares outstanding of each of the issuer's
    classes of common stock, as of May 17, 1994.

    Common Stock - Par Value $.0066                   7,732,051
    -------------------------------              ------------------
            Class                                Outstanding Shares

        Aggregate Market Value of Non-Affiliate Stock at May 17, 1995 -
        ---------------------------------------------------------------
         approximately $67,655,000
         -------------------------

                                       1
<PAGE>
 
                NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES


                               TABLE OF CONTENTS

PART I:

   Item 1.     Business

   Item 2.     Properties

   Item 3.     Legal Proceedings

   Item 4.     Submission of Matters to a Vote of Security Holders

PART II:

   Item 5.     Market for the Registrant's Common Equity and Related
               Stockholder Matters

   Item 6.     Selected Financial Data

   Item 7.     Management's Discussion and Analysis of Financial
               Condition and Results of Operations

   Item 8.     Financial Statements and Supplementary Data

   Item 9.     Changes in and Disagreements with Accountants on Accounting and
               Financial Disclosures

PART III:

   Item 10.     Directors and Executive Officers of the Company

   Item 11.     Executive Compensation

   Item 12.     Security Ownership of Certain Beneficial Owners and
                Management

   Item 13.     Certain Relationships and Related Transactions

PART IV:

   Item 14.     Exhibits, Financial Statement Schedules, and Reports on
                Form 8-K

                                     Page 2
<PAGE>
 
PART I.

ITEM 1.  BUSINESS:

        GENERAL:

         Nu Horizons Electronics Corp. (the "Company") and its wholly-owned
       subsidiaries, NIC Components Corp. ("NIC") and Nu Horizons/Merit
       Electronics Corp. ("NUM"), are engaged in the distribution of high
       technology active and passive electronic components.  Nu Horizons
       International Corp. ("International"), another wholly-owned subsidiary,
       is an export distributor of electronic components.  Nu Visions
       Manufacturing, Inc. ("NUV") located in Springfield, Massachusetts,
       another wholly-owned subsidiary of the Company, is a contract assembler
       of circuit boards, harnesses and related electromechanical devices for
       various OEM's.  All references herein to the Company shall, unless the
       context otherwise requires, be deemed to refer to the Company and its
       subsidiaries.

         Active components distributed by the Company, principally to original
       equipment manufacturers (OEMs) in the eastern United States, include
       commercial and military semiconductor products such as memory chips,
       microprocessors, digital and linear circuits, microwave, RF and
       fiberoptic components, transistors and diodes.  Passive components
       distributed by NIC, principally to OEMs and other distributors
       nationally, consist of a high technology line of chip and leaded
       components including capacitors, resistors and related networks.

         The active and passive components distributed by the Company are
       utilized by the electronics industry and other industries in the
       manufacture of sophisticated electronic products including:  military,
       industrial instrumentation, computers and peripheral equipment, consumer
       electronics, telephone and telecommunications equipment, satellite
       communications equipment, cellular communications equipment, medical
       equipment, automotive electronics, and audio and video electronic
       equipment.

         Manufacturers of electronic components augment their marketing programs
       through the use of independent distributors and contract assemblers such
       as the Company, upon which they rely to a considerable extent to market
       their products.  Distributors and assemblers, such as the Company, offer
       their customers the convenience of diverse inventories and rapid
       delivery, design and technical assistance, and the availability of
       product in smaller quantities than generally available from
       manufacturers.  Generally, companies engaged in the distribution of
       active and passive electronic components, such as the Company, are
       required to maintain a relatively significant investment in inventories
       and accounts receivable.  To meet these requirements, the Company, and
       other companies in the industry, typically depend on internally generated
       funds as well as external borrowings.

         Effective April 1, 1994, the Company acquired, through a newly formed
       subsidiary, Nu Horizons/Merit Electronics Corp. ("NUM"), substantially
       all of the assets and certain liabilities of Merit Electronics Corp.,
       located in San Jose, California ("Merit").  NUM is engaged in the
       distribution of active electronic components in the Northern California
       marketplace and provides the Company with a base of operations for future
       expansion on the West Coast.  See Note 3 of the accompanying financial
       statements for further information relative to this acquisition.

         Management's policy is to manage, maintain and control all inventories
       from its principal headquarters and stocking facilities on Long Island,
       New York and, effective April 1, 1994, in San Jose, California.  As
       additional franchise line opportunities become available to the Company,
       the need for branch level inventories may be necessary and desirable in
       order to better serve the specific needs of local markets.

                                     Page 3
<PAGE>
 
ITEM 1.  BUSINESS (Continued):

        Semiconductor Products (Active Components):

         The Company is a distributor of a broad range of semiconductor products
       to commercial and military OEMs principally in the United States.  The
       Company is a franchised distributor of active components for
       approximately fifty-five product lines, the most significant of which are
       SGS-Thomson Microelectronics and Toshiba.  Other significant franchised
       product lines include Atmel, Cirrus Logic, Elantec, Exar, Exel
       Microelectronics, General Instrument, Integrated Circuit Systems,
       International Rectifier, M/A-COM, Maxim Integrated Products, NEC, Silicon
       Systems, Standard Microsystems Corporation, Supertex, Inc., VTC
       Incorporated and Xilinx.

         The Company's franchise agreements authorize it to sell all or part of
       the product line of a manufacturer on a non-exclusive basis.  Under these
       agreements, each manufacturer will grant credits for any subsequent price
       reduction by such manufacturer and inventory return privileges whereby
       the Company can return to each such manufacturer for credit or exchange a
       percentage ranging from 5% to 20% of the inventory purchased from said
       manufacturer during a semi-annual period.  The franchise agreement may be
       cancelled by either party upon written notice.  The Company anticipates,
       in the future, entering into additional franchise agreements and
       increasing its inventory levels in accordance with business demands.

        Passive Components and Relationship with Nippon:

         NIC is the exclusive outlet in North America for Nippon Industries Co.
       Ltd.'s (Japan) brand of passive components and does not foresee any
       change in this relationship.  While the Company does not have a written
       agreement with Nippon in this regard, it believes that a formal written
       agreement is not material to its ongoing business relationship with
       Nippon.

         Due to certain market situations, NIC, with Nippon's assent, has also
       established several manufacturing associations with U.S. and Taiwan based
       companies. NIC intends to continue to give Nippon priority however, in
       acquiring its products whenever the technology and pricing are
       commensurate with the North American market's requirements.

       Contract Assembly:

         As discussed above, the Company's core business is the distribution of
       active components to OEMs and passive components to OEM's and
       distributors nationally in the United States.

         Those components are then placed on printed circuit boards by the OEMs
       themselves or are contracted for placement to outside contract assembly
       companies (domestically or offshore).  The Company believes that the
       latter (outside contract assembly) is becoming more prevalent nationally,
       especially among small to midsize OEMs.

         With a view towards maximizing the Company's current customer base as
       well as offering new customers additional services, the Company decided,
       in 1991, that contract circuit board assembly was a natural extension to
       its business, since 80% of the components found on most printed circuit
       boards can be provided through the Company's active and NIC's passive
       products.

                                     Page 4
<PAGE>
 
ITEM 1.  BUSINESS (Continued):

       Contract Assembly (continued):

         In August 1991, the Company formed a new subsidiary, Nu Visions
       Manufacturing, Inc. (NUV), a Massachusetts corporation, for the purpose
       of providing contract assembly services.  On September 6, 1991, NUV
       purchased all of the assets of Leja Assoc., Inc. located in Springfield,
       Massachusetts, in a bulk transfer for approximately $300,000.  Leja was
       an existing subcontract board assembly operation.  NUV began doing
       business in  September 1991 and was moved to a new facility in mid-
       February 1992.  In order to expand and enhance this part of the business,
       the Company has acquired approximately $1,000,000 of automated circuit
       board assembly equipment.

        Sales and Marketing:

         Management's strategy for long-term success has been to focus the
       Company's sales and marketing efforts towards the following industry
       segments:   industrial, telecom/datacom, military, medical
       instrumentation, microwave and RF, fiberoptic, consumer electronics,
       security and protection devices, office equipment, computers and computer
       peripherals, factory automation and robotics both domestically and
       abroad.  In order to help achieve these goals, the Company may enter into
       new franchise agreements for a broad base of commodity semiconductor
       products including those used in the key niche industries referred to
       above.  In order to service military customers, the Company has a
       separate and controlled military warehouse section in its existing
       facility which it believes complies with all government requirements.
       NIC, in an effort to meet the increasing demand for its surface mount
       chip capacitors, resistors and thermistors, occupies an environmentally
       controlled warehouse in the Company's Long Island facility.

         As of February 28, 1995 the Company had approximately 13,000 customers.
       All sales are made through customers' purchase orders.  Semiconductors
       are sold primarily via telephone by the Company's executive officers and
       in-house staff of 70 salespersons, and by a field sales force of 77
       salespersons.  The Company maintains branch sales facilities located in
       Pine Brook, New Jersey; Wakefield, Massachusetts; Rochester, New York;
       Columbia, Maryland; Mt. Laurel, New Jersey; Ft. Lauderdale, Florida;
       Huntsville, Alabama; Norcross, Georgia; Orlando, Florida; Cleveland,
       Ohio; Dallas, Texas; Austin, Texas and Edina, Minnesota.  In April 1994,
       the Company acquired substantially all of the assets of Merit
       Electronics, Inc., a distribution business based in San Jose, California
       as its vehicle for entry to the West Coast electronic component
       distribution market.  See Note 3 of the accompanying financial statements
       for further information relative to this acquisition.  Subsequent to this
       acquisition, the Company opened a branch sales office in Irvine,
       California.

         NIC's passive components are marketed through the services of a
       national network of approximately 20 independent sales representative
       organizations, employing over 200 salespersons, as well as through NIC's
       in-house sales and engineering personnel.  The independent representative
       organizations do not represent competing product lines but sell other
       related products.  Commissions to such organizations are generally
       equivalent to 5% of all sales in a representative's exclusive territory.

                                     Page 5
<PAGE>
 
ITEM 1.  BUSINESS (Continued):

        Sales and Marketing (Continued):

         NIC has developed a national network of approximately 75 regional
       distributor locations which market passive components on a non-exclusive
       basis.  Approximately 35 of the regional distributors have entered into
       agreements with NIC whereby they are required to purchase from NIC a
       prescribed initial inventory.  These distributors are protected by NIC
       against price reductions and are granted inventory return and other
       privileges.  Due to the efforts of NIC and its distributors, NIC's
       passive components have been tested and "designed in" as a prime source
       of qualified product by over 7,000 OEMs in the United States.

         Nu Visions' contract manufacturing facilities are marketed through the
       services of several East Coast independent sales representatives as well
       as the Company's field sales force.

         No single customer accounted for more than 2% of the Company's
       consolidated sales for the year ended February 28, 1995.  The Company's
       sales practice is to require payment within thirty days of delivery.

        Source of Supply:

         The Company inventories an extensive stock of active and passive
       components; however, if the Company's customers order products for which
       the Company does not maintain inventory, the Company's marketing strategy
       is to obtain such products from its franchise manufacturers, or, if a
       product is unobtainable, to identify and recommend satisfactory
       interchangeable alternative components.  For this purpose, the Company
       devotes considerable efforts to familiarizing itself with component
       product movement throughout the industry, as well as to constant
       monitoring of its own inventories.

         As of February 28, 1995, there were two manufacturers that represented
       more than 10% of the Company's inventory, on a consolidated basis.  These
       two suppliers, SGS-Thomson and Toshiba, respectively, accounted for 13%
       and 11% of total inventory.  Electronic components distributed by the
       Company generally are presently readily available; however, from time to
       time the electronics industry has experienced shortages or surplus of
       certain electronic products.

        Competition and Regulation:

         The Company competes with many companies that distribute semiconductor
       and passive electronic components and to a lesser extent companies which
       manufacture such products and sell them directly to OEMs and other
       distributors.  Many of these companies have substantially greater assets
       and possess greater financial and personnel resources than those of the
       Company.  In addition, certain of these companies possess independent
       franchise agreements to carry semiconductor product lines which the
       Company does not carry, but which it may desire to sell.  Competition is
       based primarily upon inventory availability, quality of service,
       knowledge of product and price.  The Company believes that it derives an
       advantage in the distribution of passive electronic components from the
       distribution of those components under its own label.

                                     Page 6
<PAGE>
 
ITEM 1.  BUSINESS (Continued):

        Competition and Regulation (Continued):

         The Company's competitive ability to price its imported passive
       components could be adversely affected by increases in tariffs, duties,
       changes in the United States' trade treaties with Japan or other foreign
       countries, transportation strikes and the adoption of Federal laws
       containing import restrictions.  In addition, the cost of the Company's
       imports could be subject to governmental controls and international
       currency fluctuations.  Because imports are paid for with U.S. dollars,
       the decline in value of United States currency as against foreign
       currencies would cause increases in the dollar prices of the Company's
       imports from Japan and other foreign countries.  Although the Company has
       not experienced any material adverse effect to date in its ability to
       compete or maintain its profit margins as a result of any of the
       foregoing factors, no assurance can be given that such factors will not
       have a material adverse effect in the future.

        Backlog:

         The Company defines backlog as orders, believed to be firm, received
       from customers and scheduled for shipment no later than 60 days for
       active components and no longer than 90 days for passive components from
       the date of the order.  As of May 1, 1995, the Company's backlog was
       approximately  $22,000,000 as compared to a backlog of approximately
       $16,000,000 at May 2, 1994.

        Employees:

         As of February 28, 1995, the Company employed 307 persons: 8 in
       management, 171 in sales and sales support, 19 in product and purchasing,
       9 in accounting and finance, 18 in operations, 46 in manufacturing, and
       36   in shipping, receiving and warehousing.  The Company believes that
       its employee relations are satisfactory.

         The Company was incorporated under the laws of the State of Delaware in
       1987 and continued the business of its predecessor.

ITEM 2. PROPERTIES

         In September 1985, the Company moved its corporate headquarters to a
       20,000 square foot building located in Amityville, New York, which serves
       as its executive offices and distribution center.  The building was
       financed through an Industrial Revenue Bond with interest at a percentage
       of the bank's prime rate.  As of February 28, 1995, the Company's
       outstanding mortgage indebtedness in respect of this property was
       $504,483.

         In October 1991, the Company leased approximately 10,400 square feet of
       manufacturing and office space in Springfield, Massachusetts for its Nu
       Visions Manufacturing, Inc. subsidiary which was subsequently increased
       to 14,400 square feet.  The lease term is from February 17, 1992 to
       February 16, 2002 at an annual base rental of $98,000 subject to annual
       consumer price index increases not to exceed 2% annually.  The lease
       includes buy out provisions at the end of the fifth and sixth years.

         In April 1994, the Company leased approximately 12,500 square feet of
       warehouse and office space in San Jose, California for its Nu
       Horizons/Merit subsidiary.  This facility will serve as the Company's
       West Coast regional sales and distribution headquarters.  The lease term
       is from May 1, 1994 to April 30, 1999 at an annual base rental of
       $140,000.

         The Company also leases fourteen (14) branch sales offices which range
       in size from 1,000 square feet to 5,000 square feet, with lease terms
       that expire between April 1995 and March 2000.  Annual rentals range from
       $12,000 to $63,000 with aggregate rentals approximating $328,000.

                                     Page 7
<PAGE>
 
ITEM 3. LEGAL PROCEEDINGS:

         No material legal proceeding is pending to which the Company is a party
       or to which any of its property is or may be subject.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS:

         No matters were submitted during the fourth quarter of the fiscal year
       ended February 28, 1995 to a vote of security holders through the
       solicitation of proxies or otherwise.

PART II.

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS:

       (a)  The Company's common stock is traded on the NASDAQ National Market
            System under the symbol "NUHC".  The following table sets forth, for
            the periods indicated, the high and low closing prices for the
            Company's common stock, as adjusted for 5% stock dividends declared
            on September 16, 1992 and March 9, 1993, a 3:2 stock split declared
            on September 7, 1993, as reported by the NASDAQ National Market
            System.
<TABLE>
<CAPTION>
 
                                                         HIGH    LOW
                                                        ------  -----
<S>                                                     <C>     <C>
              FISCAL YEAR 1994:
 
                First Quarter                           $ 6.08  $4.08
                Second Quarter                           10.83   5.58
                Third Quarter                            16.50   9.25
                Fourth Quarter                           12.25   7.63
 
              FISCAL YEAR 1995:
 
                First Quarter                            10.75   8.25
                Second Quarter                            8.75   5.75
                Third Quarter                             9.75   6.13
                Fourth Quarter                            9.50   6.88
 
              FISCAL YEAR 1996:
 
                First Quarter (Through May 17, 1995)      8.75   6.50
</TABLE>
       (b)  As of May 17, 1995, the Company's common stock was owned by
            approximately 2,000 holders of record.

       (c)  The Company has never paid a cash dividend on its common stock.  In
            addition, the Company's revolving credit line agreement prohibits,
            without the bank's consent, the payment of cash dividends.

                                     Page 8
<PAGE>
 
ITEM 6. SELECTED FINANCIAL DATA:
<TABLE>
<CAPTION>
                        FOR THE       FOR THE       FOR THE       FOR THE       FOR THE
                      YEAR ENDED     YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED
                       FEBRUARY       FEBRUARY      FEBRUARY      FEBRUARY      FEBRUARY
                       28, 1995       28, 1994      28, 1993      29, 1992      28, 1991
                     -----------    -----------   -----------   -----------   -----------
<S>                  <C>            <C>           <C>           <C>           <C>
INCOME STATEMENT
 DATA:
 
  Net sales          $130,251,554   $92,418,038   $60,507,620   $42,187,636   $39,007,394
  Gross profit
   on sales            30,913,305    24,950,478    15,390,022    10,715,954     9,883,241
  Gross profit
   percentage                23.7%         27.0%         25.4%         25.4%         25.3%
  Income before
   provision for
   income taxes         7,444,147     8,549,534     2,564,335       495,559       223,971
  Net income            4,421,823     5,044,225     1,489,658       296,816       155,353
  Earnings per
   common share:
 
    Primary          $        .56   $       .65   $       .20   $       .04   $       .02
 
    Fully diluted    $        .52   $       .65   $       .19   $       .04   $       .02
 
                       FEBRUARY       FEBRUARY      FEBRUARY      FEBRUARY      FEBRUARY
                       28, 1995       28, 1994      28, 1993      29, 1992      28, 1991
                     -----------    -----------   -----------   -----------   -----------
BALANCE SHEET
 DATA:
 
  Working capital    $ 36,328,941   $23,792,512   $17,523,791   $12,465,363   $12,098,111
  Total assets         51,972,606    37,448,040    26,083,687    17,849,628    16,713,047
  Long-term debt       20,580,613     9,339,195     8,079,590     4,279,514     3,983,609
  Shareholders'
   equity              22,541,916    18,051,985    12,679,681    10,887,624    10,511,539
</TABLE>

                                    Page 9
<PAGE>
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
   OF OPERATIONS:

   Fiscal Year 1995 versus 1994

   Results of Operations:

     Net sales for the year ended February 28, 1995 aggregated $130,251,554 as
     compared to $92,418,038 for the year ended February 28, 1994, an increase
     of 41%.  Management attributes the increase in sales for the period to the
     following reasons:  Approximately $13,845,000 or 37% of the overall
     increase resulted from the inception of distribution operations, as of
     April 1, 1994, of the new "NUM" subsidiary located in San Jose, California.
     Approximately $1,328,000 or 3% of the overall increase resulted from
     incremental sales increases achieved at the Nu Visions Manufacturing
     subsidiary.  The balance of the increase, approximately $22,661,000 or 60%
     of the overall increase, resulted from incremental sales generated by the
     core distribution business through greater market penetration and
     continuing economic strength in the electronic industry.

     Gross profit margin as a percentage of net sales was 23.7% for the year
     ended February 28, 1995 as compared to 27% for the year ended February 28,
     1994.  Management attributes this lower profit margin primarily to a
     downward correction in selling prices in the marketplace during the period
     ended February 28, 1995 and a greater volume of larger orders at lower
     gross profit margins.

     Operating expenses increased $6,185,668 to $22,094,158 for the year ended
     February 28, 1995 from $15,908,490 for the year ended February 28, 1994, an
     increase of approximately 39%.  As a percentage of net sales, operating
     expenses declined from 17.2% in fiscal 1994 to 16.9% in fiscal 1995.  The
     dollar increase in operating expenses was due to increases in the following
     expense categories:  Approximately $5,540,000 or approximately 90% of the
     increases were for personnel related costs - commissions, salaries, travel,
     fringe benefits and the addition of the San Jose California distribution
     facility and sales branches in Dallas, Texas, Austin, Texas and Edina,
     Minnesota.  These increases were required to produce the increased sales
     which were achieved during the past fiscal year.  The remaining increase of
     approximately $645,000 or approximately 10% of the total increment is a
     result of increases in various other operating costs to support the
     increase in net sales for the period.

     Interest expense increased $850,428 from $536,591 for the year ended
     February 28, 1994 to $1,387,019 for the year ended February 28, 1995. This
     increase was primarily due to higher average borrowings resulting from an
     increase in the Company's inventory, accounts receivable resulting from the
     increase in sales volume and debt incurred in connection with the Merit
     acquisition, as well as higher interest rates during the period.

     Net income for the year ended February 28, 1995 was $4,421,823 or $.56 per
     share as compared to $5,044,225 or $.65 per share for the year ended
     February 28, 1994.  The decrease in earnings is primarily due to lower
     gross profit margins and higher operating expenses, partially offset by the
     increase in sales volume.

                                    Page 10
<PAGE>
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS (Continued):

        Fiscal Year 1995 versus 1994 (Continued)

        Liquidity and Capital Resources:

       The Company ended its 1995 fiscal year with working capital and cash
       aggregating approximately $36,329,000 and $499,000, respectively at
       February 28, 1995 as compared to approximately $23,792,000 and
       $2,124,000, respectively, at February 28, 1994.  The Company's current
       ratio at February 28, 1995 was 5.1:1.  The Company believes that its
       financial position at February 28, 1995 will enable it to take advantage
       of any new opportunities that may arise.

       In order to expand and enhance the subcontract circuit board assembly
       part of the business, Nu Visions Manufacturing, Inc. ("NUV"), the Company
       would expect to incur possible additional capital expenditures.  At this
       time, the Company has acquired approximately $1,000,000 of equipment and
       has budgeted to acquire approximately $200,000 of additional equipment,
       which has and will be financed through equipment leases and or with funds
       from operations.

       In April 1994, the Company entered into an amended and restated unsecured
       revolving line of credit agreement, which as amended, currently provides
       for maximum borrowings of $18,000,000 at the bank's prime rate, through
       May 1, 1997.  At February 28, 1995, $4,400,000 was outstanding under this
       line of credit as compared to $8,100,000 at February 28, 1994.

       Effective April 1, 1994, Nu Horizons/Merit Electronics Corp., a newly
       formed subsidiary of the Company, acquired substantially all of the
       assets and assumed certain liabilities of Merit Electronics, Inc., an
       electronic component distributor, located in San Jose, California.  The
       $6,000,000 cost of the acquisition was paid in cash and was financed
       through a borrowing of such amount under the Company's revolving line of
       credit (see Notes 3 and 6 to the accompanying financial statements).

       In a private placement completed on August 31, 1994, the Company issued
       $15 million principal amount of Subordinated Convertible Notes, which are
       due in $5,000,000 increments on August 31, 2000, 2001 and 2002.  The
       notes are subordinate in right of payment to all existing and future
       senior indebtedness of the Company.  The notes bear interest at 8.25%,
       payable quarterly on November 30, February 28, May 31 and August 31.  The
       notes are convertible into shares of common stock at a conversion price
       of $9.00 per share.  The cost of issuing these notes was $521,565 and is
       being amortized over the life of the notes.

       The Company anticipates that its capital resources provided from its cash
       flow from operations and its bank line of credit will be sufficient to
       meet its financing requirements for at least the next twelve month
       period.

        Inflationary Impact:

       Since the inception of operations, inflation has not significantly
       affected the operating results of the Company.  However, inflation and
       changing interest rates have had a significant effect on the economy in
       general and therefore could affect the operating results of the Company
       in the future.

                                    Page 11
<PAGE>
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS (continued):

        Fiscal Year 1994 versus 1993

        Results of Operations:

       Net sales for the year ended February 28, 1994 aggregated $92,418,038 as
       compared to $60,507,620 for the year ended February 28, 1993, an increase
       of 52.7%.  Management attributes this increase in net sales to the
       addition of new customers, incremental sales to existing customers,
       increased market penetration by the East Coast branch network, growth in
       existing product lines and the addition of several niche franchised
       lines.

       Gross profit margin as a percentage of net sales increased to 27% for the
       year ended February 28, 1994 as compared to 25.4% for the year ended
       February 28, 1993. Management attributes this increase to its success in
       increasing sales of more profitable product lines, its continuing
       emphasis on monitoring gross profit margins on individual sales and a
       maturing of the Company's customer relationships.

       Operating expenses increased $ 3,444,305 to $15,908,490 for the year
       ended February 28, 1994 from $12,464,185 for the year ended February 28,
       1993, an increase of approximately 28%.  As a percentage of net sales,
       operating expenses declined from 20.6% in fiscal 1993 to 17.2% in fiscal
       1994.  The dollar increase in operating expenses was due to increases in
       the following expense categories:  Approximately $2,400,000 or
       approximately 70% of the increases were for personnel related costs -
       commissions, salaries, travel and fringe benefits.  These increases were
       required to produce the increased sales which were achieved during the
       past fiscal year.  Approximately  $665,000 or approximately 19% of the
       overall increase for the year resulted from bonuses accrued on employment
       contracts for three senior executives which became effective on March 1,
       1992 (see note 12a to the consolidated financial statements).  In
       addition, other operating expenses increased approximately $270,000 or
       approximately 8% of the total for fiscal 1994 over fiscal 1993 relative
       to Nu Visions Manufacturing, Inc., the Company's contract manufacturing
       subsidiary.  The remaining increase of approximately $109,000 or
       approximately 3% of the total increment is a result of increases in
       various other operating costs to support the increase in net sales for
       the period.

       Interest expense increased $125,095 from $411,496 for the year ended
       February 28, 1993 to $536,591 for the year ended February 28, 1994. This
       increase was primarily due to increased borrowings which were required to
       support the higher accounts receivable and inventory levels, resulting
       from the 52.7% increase in sales volume.

       The increase in net income from $1,489,658 or $.20 per share for the year
       ended February 28, 1993 to $5,044,225 or $.65 per share for the year
       ended February 28, 1994 was primarily due to the increase in gross profit
       dollars, resulting from the 52.7% increase in net sales net of the
       increase in operating and interest expenses.

                                    Page 12
<PAGE>
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS (Continued):

        Fiscal Year 1994 versus 1993 (Continued)

        Liquidity and Capital Resources:

       The Company ended its 1994 fiscal year with working capital and cash
       aggregating approximately $23,792,000 and $2,124,000, respectively at
       February 28, 1994 as compared to approximately $17,524,000 and
       $1,319,000, respectively, at February 28, 1993.  The Company's current
       ratio at February 28, 1994 was 3.4:1.

       In order to expand and enhance the subcontract circuit board assembly
       part of the business, Nu Visions Manufacturing, Inc. ("NUV"), the Company
       would expect to incur possible additional capital expenditures.  As of
       February 28, 1994 the Company had acquired $900,000 of equipment and had
       budgeted to acquire approximately $200,000 of additional equipment, which
       has been financed through equipment loans and or with funds from
       operations.

       In April 1994, the Company entered into an amended and restated unsecured
       revolving line of credit agreement, which as amended, provided for
       maximum borrowings of $18,000,000 at the bank's prime rate, through May
       1, 1997.  At February 28, 1994, $8,100,000 was outstanding under this
       line of credit as compared to $6,600,000 at February 28, 1993.

                                    Page 13
<PAGE>
 
              ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



                          Independent Auditors' Report



To The Board of Directors
Nu Horizons Electronics Corp.
Amityville, New York

   We have audited the accompanying consolidated financial statements of Nu
Horizons Electronics Corp. and subsidiaries as listed in the Index under Item 14
in this Form 10-K.  These consolidated financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

   In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Nu Horizons
Electronics Corp. and subsidiaries at February 28, 1995 and 1994, and the
results of their operations and their cash flows for each of the three years in
the period ended February 28, 1995 in conformity with generally accepted
accounting principles.



                     BY:  /s/ LAZAR, LEVINE, & COMPANY LLP
                         ----------------------------------
                          LAZAR, LEVINE & COMPANY LLP



New York, New York
May 18, 1995



                                         Page F-1
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
<TABLE>
<CAPTION>
                       -ASSETS-                   FEBRUARY     FEBRUARY
                        ------                    28, 1995     28, 1994
                                                  --------     --------
<S>                                             <C>          <C>  
CURRENT ASSETS:
 Cash (including time deposits)                 $   498,919  $ 2,124,307
 Accounts receivable-net of allowance for
  doubtful accounts of $898,359 and $500,463
  for 1995 and 1994, respectively                20,786,943   15,011,384
 Inventories                                     22,255,545   16,043,826
 Prepaid expenses and other current assets        1,637,611      669,855
                                                -----------  -----------
TOTAL CURRENT ASSETS                             45,179,018   33,849,372
 
PROPERTY, PLANT AND EQUIPMENT - NET
(Notes 4 and 7)                                   3,141,054    2,842,376
 
OTHER ASSETS (Note 5)                             3,652,534      756,292
                                                -----------  -----------
                                                $51,972,606  $37,448,040
                                                ===========  ===========
</TABLE> 
                     -LIABILITIES AND SHAREHOLDERS' EQUITY-
                     --------------------------------------
<TABLE>
<CAPTION>
 
CURRENT LIABILITIES:
<S>                                             <C>          <C>
  Accounts payable                              $ 6,286,579  $ 6,376,574
  Accrued expenses                                2,201,006    1,165,931
  Current portion of long-term debt (Note 7)        311,063      315,275
  Income taxes (Note 10)                              7,743    2,199,080
  Other current liabilities                          43,686            -
                                                -----------  -----------
TOTAL CURRENT LIABILITIES                         8,850,077   10,056,860
                                                -----------  -----------
 
DEFERRED INCOME TAXES (Note 10)                     585,209      461,078
                                                -----------  -----------
 
REVOLVING CREDIT LINE (Note 6)                    4,400,000    8,100,000
                                                -----------  -----------
 
LONG-TERM DEBT (Note 7)                             595,404      778,117
                                                -----------  -----------
 
SUBORDINATED CONVERTIBLE NOTES (Note 8)          15,000,000            -
                                                -----------  -----------
 
COMMITMENTS AND CONTINGENCIES
 (Notes 6, 11, 12 and 13)
 
SHAREHOLDERS' EQUITY (Note 9):
  Preferred stock, $1 par value, 1,000,000
   shares authorized; none issued or
   outstanding                                            -            -
  Common stock, $.0066 par value, 20,000,000
   shares authorized; 7,732,051 and
   7,713,634 shares issued and outstanding
   for 1995 and 1994, respectively                   51,032       50,910
  Additional paid-in capital                     10,726,727   10,699,407
  Retained earnings                              11,764,157    7,342,334
                                                -----------  -----------
                                                 22,541,916   18,092,651
  Less:  loan to ESOP (Notes 7 and 11)                    -       40,666
                                                -----------  -----------
                                                 22,541,916   18,051,985
                                                -----------  -----------
                                                $51,972,606  $37,448,040
                                                ===========  ===========
</TABLE> 

                See notes to consolidated financial statements.
                                                            Page F-2
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                       CONSOLIDATED STATEMENTS OF INCOME
                       ---------------------------------
<TABLE> 
<CAPTION> 

                                                                         FOR THE YEAR ENDED
                                                              --------------------------------------
                                                              FEBRUARY       FEBRUARY       FEBRUARY 
                                                              28, 1995       28, 1994       28, 1993
                                                              --------       --------       --------  
<S>                                                         <C>            <C>            <C> 

NET SALES                                                   $130,251,554   $92,418,038    $60,507,620
                                                            ------------   -----------    -----------
 
 
COSTS AND EXPENSES:
 
 Cost of sales (Note 13)                                      99,338,249    67,467,560    45,117,598
 Operating expenses                                           22,094,158    15,908,490    12,464,185
 Interest expense                                              1,387,019       536,591       411,496
 Interest income                                                 (12,019)      (44,137)      (49,994)
                                                             -----------   -----------   -----------
                                                             122,807,407    83,868,504    57,943,285
                                                             -----------   -----------   -----------
 
INCOME BEFORE PROVISION
FOR INCOME TAXES                                               7,444,147     8,549,534     2,564,335
 
 Provision for income
 taxes (Note 10)                                               3,022,324     3,505,309     1,074,677
                                                             -----------   -----------   -----------
 
NET INCOME                                                   $ 4,421,823   $ 5,044,225   $ 1,489,658
                                                             ===========   ===========   ===========
 
EARNINGS PER SHARE
(Note 2j):
 
 Primary                                                     $       .56   $       .65   $       .20
                                                             ===========   ===========   ===========
 
 Fully diluted                                               $       .52   $       .65   $       .19
                                                             ===========   ===========   ===========
 
</TABLE>

                See notes to consolidated financial statements.

                                                            Page F-3
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
           ----------------------------------------------------------
<TABLE>
<CAPTION>
 
   
                                                   COMMON STOCK   ADDITIONAL                               TOTAL
                                         COMMON      DIVIDEND      PAID-IN      RETAINED     LOAN TO    SHAREHOLDERS'
                           SHARES        STOCK        PAYABLE      CAPITAL      EARNINGS      ESOP        EQUITY
                          ---------  -------------  -----------  -----------  ------------  ----------  -----------
<S>                       <C>        <C>            <C>          <C>          <C>           <C>        <C>
 
Balance at
  February 29, 1992       4,494,199       $44,942   $        -   $ 7,883,859  $ 3,198,992   $(240,169)  $10,887,624
 
Exercise of stock
  options                    89,894           899            -       201,750            -           -       202,649
Repayment from ESOP               -             -            -             -            -      99,750        99,750
Stock dividends             225,153         2,251            -       856,145     (858,396)          -             -
Stock dividend
  distributable                   -             -        2,403     1,529,742   (1,532,145)          -             -
Net income                        -             -            -             -    1,489,658           -     1,489,658
                          ---------       -------   ----------   -----------  -----------   ---------   -----------
Balance at
  February 28, 1993       4,809,246        48,092        2,403    10,471,496    2,298,109    (140,419)   12,679,681
 
Stock dividend
  distributed               240,319         2,403       (2,403)            -            -           -             -
Exercise of stock
  options and warrants      113,670           930            -       227,396            -           -       228,326
Repayment from ESOP               -             -            -             -            -      99,753        99,753
Stock split               2,550,399          (515)           -           515            -           -             -
Net income                        -             -            -             -    5,044,225           -     5,044,225
                          ---------       -------   ----------   -----------  -----------   ---------   -----------
Balance at
  February 28, 1994       7,713,634        50,910            -    10,699,407    7,342,334     (40,666)   18,051,985
 
Exercise of stock
  options                    18,417           122            -        27,320            -           -        27,442
Repayment from ESOP               -             -            -             -            -      40,666        40,666
Net income                        -             -            -             -    4,421,823           -     4,421,823
                          ---------       -------   ----------   -----------  -----------   ---------   -----------
Balance at
  February 28, 1995       7,732,051       $51,032   $   -        $10,726,727  $11,764,157   $   -       $22,541,916
                          =========       =======   ==========   ===========  ===========   =========   ===========
 
</TABLE>


                        See notes to consolidated financial statements

                                                            Page F-4
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     -------------------------------------
<TABLE>
<CAPTION>
 
 
                                                              FOR THE YEAR ENDED
                                          ---------------------------------------------
                                             FEBRUARY        FEBRUARY      FEBRUARY
                                             28, 1995        28, 1994      28, 1993
                                           ------------   -------------   -------------
<S>                                        <C>           <C>             <C> 
INCREASE (DECREASE) IN CASH AND CASH
 EQUIVALENTS:
 
Cash flows from operating activities:
  Cash received from customers             $125,991,043   $  88,245,555   $  56,114,506
  Cash paid to suppliers and employees     (124,980,742)    (85,752,410)    (58,315,068)
  Interest received                              18,991          47,037          59,167
  Interest paid                              (1,387,019)       (536,591)       (411,496)
  Income taxes paid                          (5,770,418)     (1,744,114)       (426,094)
                                           ------------   -------------   -------------
     Net cash provided by (used by)
      operating activities                   (6,128,145)        259,477      (2,978,985)
                                           ------------   -------------   -------------
 
Cash flows from investing activities:
   Capital expenditures                        (602,746)       (827,629)       (384,485)
     Purchase of Merit Electronics -
      net of cash acquired                   (5,753,022)              -               -
                                           ------------   -------------   -------------
 
     Net cash (used by) investing
      activities                             (6,355,768)       (827,629)       (384,485)
                                           ------------   -------------   -------------
 
Cash flows from financing activities:
   Borrowings under revolving
     credit line                             66,090,000      20,050,000      17,425,000
   Repayments under revolving
    credit line                             (69,790,000)    (18,550,000)    (13,925,000)
   Principal payments of long-term
     debt                                      (468,917)       (355,164)       (327,346)
   Proceeds from exercise of employee
     stock options                               27,442         228,326         202,649
   Proceeds from subordinated debt           15,000,000               -               -
                                           ------------   -------------   -------------
    Net cash provided by
      financing activities                   10,858,525       1,373,162       3,375,303
                                           ------------   -------------   -------------
 
Net increase (decrease) in cash and
   cash equivalents                          (1,625,388)        805,010          11,833
 
Cash and cash equivalents, beginning
   of year                                    2,124,307       1,319,297       1,307,464
                                           ------------   -------------   -------------
 
Cash and cash equivalents, end of year     $    498,919   $   2,124,307   $   1,319,297
                                           ============   =============   =============
 
</TABLE>
                See notes to consolidated financial statements.



                                                            Page F-5
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
               -------------------------------------------------
<TABLE> 
<CAPTION> 

                                                      FOR THE YEAR ENDED
                                             -----------------------------------
                                             FEBRUARY       FEBRUARY    FEBRUARY
                                             28, 1995       28, 1994    28, 1993
                                             --------       --------    --------
<S>                                         <C>            <C>          <C>
RECONCILIATION OF NET INCOME TO NET
   CASH PROVIDED BY OPERATING ACTIVITIES:
 
Net income                                  $  4,421,823   $ 5,044,225   $ 1,489,658
                                            ------------   -----------   -----------
 
Adjustments to reconcile net income to
  net cash provided by (used by)
  operating activities:
 
  Depreciation and amortization                  886,235       535,794       445,196
  Bad debts                                      442,500       409,000       184,500
  Contribution to ESOP (compensation)             40,666        99,753        99,750
Changes in assets and liabilities:
    (Increase) in accounts receivable         (4,260,511)   (4,172,483)   (4,393,114)
    (Increase) in inventories                 (3,566,701)   (6,239,178)   (3,358,169)
    (Increase) in prepaid expenses
       and other current assets               (1,183,805)     (193,494)     (121,738)
    (Increase) decrease in other assets       (1,277,857)      (71,353)       43,426
    Increase (decrease) in accounts
     payable and accrued expenses               (354,525)    3,105,867     2,022,211
    Increase (decrease)in income taxes        (1,625,045)    1,255,853       450,129
    Increase (decrease) in other
      current liabilities                         34,361       (19,848)       19,426
    Increase in deferred taxes                   314,714       505,341       139,740
                                            ------------   -----------   -----------
       Total adjustments                     (10,549,968)   (4,784,748)   (4,468,643)
                                            ------------   -----------   -----------
 
Net cash provided by (used by) operating
  activities                                $ (6,128,145)  $   259,477   $(2,978,985)
                                            ============   ===========   ===========
 
</TABLE>
SUPPLEMENTAL INFORMATION:

During the year ended February 28, 1995, the Company entered into capitalized
lease obligations aggregating $281,991.

                See notes to consolidated financial statements.

                                                            Page F-6
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------

1.  ORGANIZATION:

    Nu Horizons Electronics Corp. and its subsidiaries, NIC Components Corp.,
    and Nu Horizons International Corp., were incorporated in the State of New
    York on October 22, 1982, November 8, 1982, and December 8, 1986,
    respectively.  Nu Visions Manufacturing, Inc. was incorporated in the State
    of Massachusetts on August 9, 1991.  On April 15, 1988, Nu Horizons
    Electronics Corp. was reincorporated in the State of Delaware.  On April 18,
    1994, Nu Horizons/Merit Electronics Corp. was incorporated in the State of
    Delaware, for the express purpose of acquiring the business of Merit
    Electronics, Inc.  See Note 3 of these Notes for further information.  All
    companies are wholesale distributors or export distributors of electronic
    components, except for Nu Visions Manufacturing, which is a contract
    assembler of circuit boards and various electromechanical devices.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

    a. Principles of Consolidation:

      The consolidated financial statements include the accounts of Nu Horizons
      Electronics Corp., (the "Company") and its wholly-owned subsidiaries, NIC
      Components Corp. ("NIC"), Nu Horizons/Merit Electronics Corp. ("NUM"), Nu
      Visions Manufacturing, Inc. ("NUV") and Nu Horizons International Corp.
      ("International").  All material intercompany balances and transactions
      have been eliminated.

    b.  Concentration of Credit Risk:

      Accounts receivable potentially exposes the Company to concentration of
  credit risk, as defined by Statement of Financial Accounting Standard No. 105
  "Disclosure of Information about Financial Instruments with Off-Balance-Sheet
  Risk and Financial Instruments with Concentrations of Credit Risk".

  c.  Inventories:

      Inventories, which consist primarily of goods held for resale, are stated
      at the lower of cost (first-in, first-out method) or market.

  d.  Depreciation:

      Depreciation is provided using the straight-line method as follows:

        Building and improvements       25 years
        Transportation equipment         3 years
        Office equipment                 5 years
        Furniture and fixtures           5 years
        Computer equipment               5 years

      Maintenance and repairs are charged to operations and major improvements
      are capitalized.  Upon retirement, sale or other disposition, the
      associated cost and accumulated depreciation are eliminated from the
      accounts and any resulting gain or loss is included in operations.



                                          Page F-7
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

  e.  Income Taxes:

      The Company has elected to file a consolidated federal income tax return
      with its subsidiaries.  Deferred income taxes are provided for on the
      timing differences for certain items which are treated differently for tax
      and financial reporting purposes.  These items include depreciation of
      fixed assets, inventory capitalization valuations and the recognition of
      bad debt expense.

      International has elected under Section 995 of the Internal Revenue Code
      to be taxed as an "Interest Charge Disc".  Based upon these rules, income
      taxes are paid when International distributes its income to the parent
      company.  Until distributions are made, the parent company pays interest
      only on the deferred tax liabilities.  International's untaxed income at
      February 28, 1995 approximates $2,200,000.

      The Company adopted SFAS No. 109, "Accounting For Income Taxes" ("SFAS
      109"), for the year ended February 28, 1993.  SFAS 109 requires use of the
      asset and liability approach of providing for income taxes and required
      implementation no later than for years beginning after December 15, 1992.
      Management of the Company believes that the adoption of SFAS No. 109 had
      no material effect on the financial statements.

  f.  Goodwill

      Costs in excess of net assets acquired (see Note 3), which is included in
      other assets, is being amortized on a straight-line basis over fifteen
      years.  For the year ended February 28, 1995, amortization of goodwill
      aggregated $130,770.

      The Company periodically reviews the valuation and amortization of
      goodwill to determine possible impairment by comparing the carrying value
      to the undiscounted future cash flows of the related assets.

  g.  Post Retirement Benefits:

      On December 31, 1990, the Financial Accounting Standards Board issued
      Statement of Financial Accounting Standards (SFAS) No. 106 "Employers'
      Accounting for Post Retirement Benefits Other Than Pensions".  SFAS No.
      106 requires that companies recognize the cost of providing post
      retirement health care and other non-pension benefits over an employee's
      service periods, rather than as the benefits are paid.  The Company does
      not provide any non-pension post retirement benefits at the present time.

  h.  Postemployment Benefits:

      In November 1992, the Financial Accounting Standards Board (FASB) issued
      Statement No. 112, "Employers' Accounting for Postemployment Benefits"
      which become effective for fiscal years beginning after December 15, 1993.
      This standard requires the expensing on an accrual basis, of all benefits
      provided to former or inactive employees, their beneficiaries and covered
      dependents after employment, but before retirement.  The Company does not
      provide any postemployment benefits at this time.

                                          Page F-8
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

  i.  Cash and Cash Equivalents:

      For purposes of the statements of cash flows, the Company considers all
      highly liquid investments with an original maturity of three months or
      less to be cash equivalents.

  j.  Earnings Per Common Share:

      Primary earnings per share has been computed on the basis of the weighted
      average number of common shares and common equivalent shares outstanding
      during each period presented.  All shares held by the Employee Stock
      Ownership Plan (see Note 11) are included in outstanding shares.  Fully
      diluted earnings per common share has been computed assuming conversion of
      all dilutive stock options and convertible debt.  All per share amounts
      have been retroactively restated for all periods presented - see Note 9
      regarding stock dividends and three for two stock split.

      The following average shares were used for the computation of primary and
      fully diluted earnings per share:
 
                           1995       1994       1993
                         ---------  ---------  ---------
        Primary          7,847,677  7,774,440  7,558,311
        Fully diluted    9,279,297  7,814,605  7,716,813
  
  k.  Reclassifications:
 
           Certain prior year information has been reclassified to conform to
           the current year's reporting presentation.
 
3.  ACQUISITION:

    Effective April 1, 1994, Nu Horizons/Merit Electronics Corp., a newly formed
    subsidiary of the Company, acquired substantially all of the assets and
    assumed certain liabilities of Merit Electronics Corp., an electronic
    component distributor, located in San Jose, California.  The $6,000,000 cost
    of the acquisition was paid in cash and was financed through a borrowing of
    the same amount under the Company's revolving line of credit (see Note 6).

    This acquisition was accounted for using the purchase method of accounting.
    The following table presents, on a pro forma basis, a condensed consolidated
    balance sheet at February 28, 1994, giving effect to the acquisition as if
    it had occurred on that date:

                            Unaudited Pro Forma
    Assets                                       February 28, 1994
    ------                                      -------------------

  Current assets                                  $38,927,000
  Net fixed assets - other                          3,633,000
  Intangible assets - net                           2,353,000
                                                  -----------
                                                  $44,913,000
                                                  ===========



                                         Page F-9
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------

3.  ACQUISITION (continued):

    Liabilities and Equity
    ----------------------
    Current liabilities                             $11,067,000
    Long-term debt                                   15,794,000
    Shareholder's equity                             18,052,000
                                                    -----------
                                                    $44,913,000
                                                    ===========

    The Company's consolidated statement of earnings did not include the
    revenues and expenses of Nu Horizons/Merit until April 1, 1994.  The
    revenues of Nu Horizons/Merit after April 1, 1994 are reflected for the
    fiscal year ended February 28, 1995.  The following pro forma results were
    developed assuming the acquisition had occurred at the beginning of the
    earliest period presented.
<TABLE>
<CAPTION>
 
                                          Pro Forma Year Ended
                         -------------------------------------------------------
(Unaudited)              February 28, 1995  February 28, 1994  February 28, 1993
-----------              -----------------  -----------------  -----------------
<S>                      <C>                <C>                <C>
 
   Net sales                  $131,914,000       $107,507,000        $72,969,000
   Net earnings                  4,426,000          5,484,000          1,744,000
   Earnings per share         $        .56       $        .71        $       .23
</TABLE>

    This unaudited pro forma sales and earnings information is not necessarily
    indicative of the combined results that would have occurred had the
    acquisition taken place on March 1, 1992, nor are they necessarily
    indicative of results that may occur in the future.

4.  PROPERTY, PLANT AND EQUIPMENT:

    Property, plant and equipment, which is reflected at cost, consists of the
    following:
<TABLE>
<CAPTION>
 
                                       FEBRUARY    FEBRUARY
                                       28, 1995    28, 1994
                                      ----------  ----------
<S>                                   <C>         <C>

   Land                               $  266,301  $  266,301
   Building and improvements           1,574,435   1,521,873
   Furniture, fixtures and office
    equipment                          1,512,926   1,273,800
   Computer equipment                  1,920,776   1,580,422
   Assets held under capitalized
    leases                               919,834     637,842
                                      ----------  ----------
                                       6,194,272   5,280,238
 
   Less:  accumulated depreciation
           and amortization            3,053,218   2,437,862
                                      ----------  ----------
                                      $3,141,054  $2,842,376
                                      ==========  ==========
</TABLE>

    Included in building and improvements is approximately $65,000 of the
    interest costs which were capitalized during the period of construction of
    the corporate headquarters.

    Depreciation expense including depreciation of capitalized leases for the
    years ended February 28, 1995, 1994 and 1993 aggregated $615,356, $501,098
    and $386,078, respectively.

                                         Page F-10
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------

 5.    OTHER ASSETS:

    Other assets as of February 28, 1995 and 1994 consists of the following:

<TABLE>
<CAPTION>
 
                                                       1995        1994
                                                   ------------  --------
<S>                                                <C>           <C>
 
    Costs in excess of net assets acquired           $2,223,104  $      -
    Net cash surrender value - life insurance           720,959   648,182
    Debt issue costs - net                              663,527         -
    Other                                                44,944   108,110
                                                     ----------  --------
                                                     $3,652,534  $756,292
                                                     ==========  ========
</TABLE>

6.  REVOLVING CREDIT LINE:

    In February, 1988 the Company entered into an agreement with its bank, which
    as amended, provides for a $18,000,000 unsecured revolving line of credit at
    the bank's prime rate (9.0% at February 28, 1995) with payments of interest
    only through May 1, 1997.  Direct borrowings under lines of credit were
    $4,400,000 and $8,100,000 at February 28, 1995 and February 28, 1994,
    respectively.  The credit agreement contains various covenants including a
    restriction on the payment of cash dividends without the bank's consent.
    The Company meets all of the required covenants.

7.  LONG-TERM DEBT:

<TABLE> 
<CAPTION> 

    Long-term debt consists of the following:
                                                    FEBRUARY   FEBRUARY
                                                    28, 1995   28, 1994
                                                    --------   --------
<S>                                                <C>         <C> 
 
Mortgage payable to bank, due in quarterly
 installments of $26,552 plus interest at
 88% of the bank's prime rate (7.92% at
 February 28, 1995) to December 1, 1999            $  504,483   $610,690
 
Term loan payable to bank, due in monthly
 installments of $6,564 plus interest at
 82% of the bank's prime rate to March 31, 1994             -      6,564
 
Term loan payable to bank, due in monthly
 installments of $1,750 plus interest at
 5.33% to February 28, 1996                                 -     42,000
 
Non-Compete Agreement
 due in annual installments                            14,500     37,000
 
Various capitalized equipment leases,
interest rates ranging from 6.78% to 8.38%,
maturing in 1997 and 1998.  Gross lease
obligations aggregate $172,089, $172,089,
$85,134 and $34,748, for each of the next
four years, with interest thereon
aggregating $76,576                                   387,484    397,138
                                                   ----------   --------
                                                      906,467  1,093,392
Less:  current portion                                311,063    315,275
                                                   ----------   --------
 
                                                   $  595,404   $778,117
                                                   ==========   ========
</TABLE>

                                         Page F-11
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------


7.  LONG-TERM DEBT (Continued):

    The mortgage payable is collateralized by land, building, and substantially
    all furniture and fixtures.  The term loans payable are secured by a pledge
    of the shares of the common stock of the Company purchased with the proceeds
    of the loans (See Note 11).  Other equipment loans are secured by the
    specific equipment acquired.

  Long-term debt of the Company matures as follows:

        1996   $  311,063
        1997      233,980
        1998      175,562
        1999      106,207
        2000       79,655
               ----------
               $  906,467
               ==========

8.  SUBORDINATED CONVERTIBLE NOTES:

    In a private placement completed on August 31, 1994, the Company issued $15
    million principal amount of Subordinated Convertible Notes, which are due in
    $5,000,000 increments on August 31, 2000, 2001 and 2002.  The notes are
    subordinate in right of payment to all existing and future senior
    indebtedness of the Company.  The notes bear interest at 8.25%, payable
    quarterly on November 30, February 28, May 31 and August 31.  The notes are
    convertible into shares of common stock at a conversion price of $9.00 per
    share.  The cost of issuing these notes was $521,565 and is being amortized
    over the life of the notes.

9.  CAPITAL STOCK, OPTIONS AND WARRANTS:

    On September 16, 1992, the Board of Directors approved a 5% stock dividend
    payable on October 21, 1992 to shareholders of record on October 1, 1992.
    As a result of the stock dividend, 225,153 shares were distributed, common
    stock was increased by $2,251, additional paid-in capital was increased by
    $856,145 and retained earnings was decreased by $858,396.

    On March 9, 1993, the Board of Directors approved a 5% stock dividend
    payable on April 12, 1993 to shareholders of record on March 22, 1993.  As a
    result of the stock dividend, 240,319 shares were distributed, common stock
    was increased by $2,403, additional paid-in capital was increased by
    $1,529,742 and retained earnings was decreased by $1,532,145.

    On September 7, 1993, the Company's Board of Directors, declared a three for
    two stock split of the common stock, to be distributed on September 30, 1993
    to all holders of record at the close of business on September  20, 1993.
    As a result of the stock split, 2,550,399 shares were distributed.  All
    shares and per share data for all periods presented have been restated to
    reflect this stock split.




                                         Page F-12
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------


9.  CAPITAL STOCK, OPTIONS AND WARRANTS (continued):

    A summary of activity with respect to stock options for the three years
    ended February 28, 1995 is as follows:
<TABLE>
<CAPTION>
 
                                                    TOTAL        SHARES
                                      OPTION        OPTION    AVAILABLE FOR
                          SHARES      PRICES        PRICE     FUTURE GRANTS
                         ---------  -----------  -----------  -------------
<S>                      <C>        <C>          <C>          <C>
 
Balance outstanding,                                           
  February 29, 1992       320,908   $ .90-$1.50  $  371,375    327,067
                                                               =======
    Granted                97,570          2.11     206,500    
    Exercised            (142,636)    .90- 1.50    (202,762)   
    Cancelled             (35,637)    .90- 1.50     (30,675)   
                         --------   -----------  ----------    
Balance outstanding                                            
  February 28, 1993       240,205     .90- 2.11     344,438    269,167
                                                               =======
    Granted                37,500          5.41     202,875    
    Exercised            (122,823)    .90- 2.11    (195,966)   
                         --------   -----------  ----------    
Balance outstanding                                           
  February 28, 1994       154,882     .90- 5.41     351,347    241,376
                                                               =======
                                                               
    Granted               580,950    7.25- 8.13   4,311,381    
    Exercised             (18,417)    .90- 2.11     (27,442)   
                         --------   -----------  ----------    
Balance outstanding                                          
  February 28, 1995       717,415   $ .90-$8.13  $4,635,286    410,000
                         ========   ===========  ==========    =======
</TABLE>

  Stock options granted to date under the Company's Key Employees Stock
  Incentive Plan and 1994 Stock Option Plan generally expire five years after
  date of grant and become exercisable in four equal annual installments
  commencing one year from date of grant. Stock options granted under the
  Company's Outside Director Stock Option Plan expire ten years after the date
  of grant and become exercisable in three equal annual installments on the date
  of grant and the succeeding two anniversaries thereof.

10.    INCOME TAXES:

  The provision for income taxes is comprised of the following:

<TABLE>
<CAPTION>
 
                           FEBRUARY    FEBRUARY    FEBRUARY
                           28, 1995    28, 1994    28, 1993
                          ----------  ----------  ----------
<S>                       <C>         <C>         <C> 
     Current:
        Federal           $2,436,377  $2,679,000  $  837,496
       State and local       461,816     775,000     276,776
     Deferred:
       Federal               120,704      45,309     (48,250)
       State                   3,427       6,000       8,655
                          ----------  ----------  ----------
                          $3,022,324  $3,505,309  $1,074,677
                          ==========  ==========  ==========
</TABLE>
                                         Page F-13
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------

10.   INCOME TAXES (continued):

    The components of the net deferred income tax liability, pursuant to SFAS
    109, as of February 28, 1995 and 1994 are as follows:
<TABLE>
<CAPTION>
 
                                              1995         1994
                                          -----------  ----------
<S>                                      <C>            <C>      
                                        
 Deferred Tax Assets:                   
  Accounts Receivable                     $   364,588   $ 205,000
  Inventory                                    64,960      54,940
                                          -----------   ---------
  Total Deferred Tax Assets                   429,548     259,940
                                          -----------   ---------
                                        
 Deferred Tax Liabilities:              
  Fixed Assets                               (256,293)   (224,397)
  Income of Interest Charge DISC             (758,464)   (496,621)
                                          -----------   ---------
  Total Deferred Tax Liabilities           (1,014,757)   (721,018)
                                          -----------   ---------
 Net Deferred Tax Liabilities             $  (585,209)  $(461,078)
                                          ===========   =========
</TABLE> 
 
 The following is a reconciliation of the maximum statutory federal tax rate to
 the Company's effective tax rate:

<TABLE> 
<CAPTION> 
                                              1995        1994     1993
                                              ----        ----     ----
<S>                                           <C>         <C>      <C> 
Statutory rate                                34.0%       34.0%    34.0%
State and local taxes                          6.4         6.0      7.2
Other                                           .2         1.0       .7
                                              ----        ----     ----

Effective tax rate                            40.6%       41.0%    41.9%
                                              ====        ====     ====
</TABLE>
11.   EMPLOYEE BENEFIT PLANS:

    On January 13, 1987, the Company's Board of Directors approved the
    termination of the Company's pension plan and approved the adoption of an
    employee stock ownership plan (ESOP) to replace the terminated pension plan.
    The ESOP covers all eligible employees and contributions are determined by
    the Board of Directors.  Contributions are in the form of cash which is
    utilized to acquire the Company's common stock for the benefit of
    participating employees.  Contributions to the Plan for the years ended
    February 28, 1995, 1994 and 1993 aggregated $40,666, $99,753 and $99,750,
    respectively.

    In May 1988, the Company, on behalf of the ESOP, entered into an additional
    credit agreement with its bank which provides for a $2,000,000 revolving
    line of credit at a percentage of the bank's prime rate (82%) until May 1,
    1997.  Direct borrowings under this line of credit are payable in forty-
    eight equal monthly installments commencing with the fiscal period
    subsequent to such borrowings. At February 28, 1995, the ESOP owned 295,818
    shares at an average price of approximately $1.21 per share.  At February
    28, 1995, direct borrowings outstanding under the ESOP line of credit had
    been repaid in full.

    In January 1991, the Company also established a 401-K profit sharing plan to
    cover all eligible employees.  The Company's contributions to the plan are
    discretionary, but may not exceed 1% of compensation.  Contributions to the
    plan for the three years ended February 28, 1995 were $61,519, $46,611 and
    $23,242, respectively.


                                         Page F-14
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------


12. COMMITMENTS:

    (a) The Company signed employment contracts (the "Contracts"), as amended,
        with three of its senior executives for a six year period expiring
        February 28, 1998.  The Contracts specify a base salary of $200,000 for
        each officer, which shall be increased each year by the change in the
        consumer price index, and also entitles each of the officers to an
        annual bonus equal to 3.33% (10% in the aggregate) of the Company's
        consolidated earnings before income taxes.  Benefits are also payable
        upon the occurrence of either a change in control of the Company, as
        defined, or the termination of the officer's employment, as defined.
        The contracts also provide for certain payments of the executive's
        salaries, performance bonuses and other benefits in the event of death
        or disability of the officer for the balance of the period covered by
        the agreement.

    (b) The Company leases certain office, warehouse and other properties which
        leases include various escalation clauses, renewal options, etc.
        Aggregate minimum rental commitments under noncancellable operating
        leases are as follows:

               Fiscal 1996         $507,982
               Fiscal 1997          373,514
               Fiscal 1998          310,697
               Fiscal 1999          301,036
               Fiscal 2000          184,636
               Fiscal 2001          103,596
               Fiscal 2002           98,345 (i)

      Rent expense was $450,201, $262,985 and $158,200 for each of the three
      years in the period ending February 28, 1995.

      (i) This amount represents the last base rent lease commitment for the Nu
          Visions Manufacturing facility in Springfield, Massachusetts.  The ten
          year lease contains buy out provisions at the end of the fifth and
          sixth years of $135,000 and $92,000 respectively.  Alternatively, the
          Company could continue to occupy the premises through February 2002 at
          the base rental.

  (c) The Company has signed a four year consulting agreement with the former
  owner of Merit Electronics (see Note 3) which commenced on April 29, 1994.
  The agreement provides for the consultant to perform advisory services to Nu
  Horizons/Merit and to receive consulting fees of approximately $665,000 per
  annum.

13.   MAJOR SUPPLIERS:

    For the year ended February 28, 1995 the Company purchased inventory from
    one supplier that was in excess of 10% of the Company's total purchases.
    Purchases from this supplier aggregated approximately $12,400,000.

    For the year ended February 28, 1994 the Company purchased inventory from
    two suppliers that were each in excess of 10% of the Company's total
    purchases.  Purchases from these suppliers aggregated approximately
    $19,590,000.

    For the year ended February 28, 1993, the Company purchased inventory from
    two suppliers that was in excess of 10% of the Company's total purchases.
    Purchases from these suppliers aggregated approximately $11,400,000.

                                         Page F-15
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------


14. BUSINESS SEGMENT INFORMATION

    The Company's operations have been classified into two business segments:
    Electronic component distribution and industrial contract manufacturing.
    The component distribution segment includes the resale of active and passive
    components to various original equipment manufacturers and distributors.
    The industrial contract manufacturing segment consists of a subsidiary which
    provides electronic circuit board and harness assembly services to original
    equipment manufacturers.  This segment began operations in September 1991.

    Summarized financial information by business segment for fiscal 1995 and
    1994 is as follows:
<TABLE>
<CAPTION>
 
                                           1995           1994
                                       -------------  ------------
<S>                                    <C>            <C>
Net sales:
 
  Electronic Component Distribution    $126,680,968   $90,175,291
  Industrial Contract Manufacturing       3,570,586     2,242,747
------------------------------------------------------------------
                                       $130,251,554   $92,418,038
------------------------------------------------------------------
Operating income (loss):
 
  Electronic Component Distribution    $  9,614,776   $10,113,874
  Industrial Contract Manufacturing        (795,629)   (1,071,886)
------------------------------------------------------------------
                                       $  8,819,147   $ 9,041,988
------------------------------------------------------------------
Total assets:
 
  Electronic Component Distribution    $ 49,879,311   $35,389,522
  Industrial Contract Manufacturing       2,093,295     2,058,518
------------------------------------------------------------------
                                       $ 51,972,606   $37,448,040
------------------------------------------------------------------
Depreciation and amortization:
 
  Electronic Component Distribution    $    649,591   $   323,787
  Industrial Contract Manufacturing         236,644       212,007
------------------------------------------------------------------
                                       $    886,235   $   535,794
------------------------------------------------------------------
Capital expenditures:
 
  Electronic Component Distribution    $    874,722   $   610,385
  Industrial Contract Manufacturing          10,016       217,244
------------------------------------------------------------------
                                       $    884,738   $   827,629
------------------------------------------------------------------
</TABLE>



                                                   Page F-16
<PAGE>
 
                 NU HORIZONS ELECTRONICS CORP. AND SUBSIDIARIES
                 ----------------------------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------
                      THREE YEARS ENDED FEBRUARY 28, 1995
                      -----------------------------------

15.   SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED):
<TABLE>
<CAPTION>
 
                                              THREE MONTH PERIOD ENDED
                           ------------------------------------------------------
                             FEBRUARY    NOVEMBER      AUGUST            MAY
                             28, 1995    30, 1994     31, 1994         31, 1994
                           -----------  -----------  -----------     ------------ 
<S>                        <C>          <C>          <C>              <C> 
  NET SALES                $37,150,707  $33,324,316  $31,014,574      $28,761,957
                           -----------  -----------  -----------      -----------
                                                                  
  COST OF SALES             28,699,720   25,573,225   23,452,551       21,612,753
                           -----------  -----------  -----------      -----------
                                                                  
  OTHER OPERATING                                                 
  EXPENSES                   6,724,029    6,126,443    5,613,071        5,005,615
                           -----------  -----------  -----------      -----------
                                                                  
  PROVISION FOR                                                   
  INCOME TAXES                 678,276      664,892      799,232          879,924
                           -----------  -----------  -----------      -----------
                                                                  
  NET INCOME               $ 1,048,682  $   959,756  $ 1,149,720      $ 1,263,665
                           ===========  ===========  ===========      ===========
                                                                  
  PRIMARY EARNINGS                $.13         $.12         $.15             $.16
  PER SHARE                       ====         ====         ====             ====
                                                                  
  WEIGHTED AVERAGE                                                
  NUMBER OF COMMON AND                                            
  COMMON EQUIVALENT                                               
  SHARES OUTSTANDING         7,849,605    7,840,474    7,843,336        7,856,465
                           ===========  ===========  ===========      ===========
 
</TABLE> 

<TABLE> 
<CAPTION> 
                                         THREE MONTH PERIOD ENDED
                           -----------------------------------------------------
 
                             FEBRUARY     NOVEMBER      AUGUST         MAY
                             28, 1994     30, 1993     31, 1993       31, 1993
                           -----------  -----------  -----------     ----------- 
<S>                        <C>          <C>          <C>             <C> 
  NET SALES                $24,036,089  $24,282,438  $23,802,010     $20,297,501
                           -----------  -----------  -----------     -----------
                                                                 
  COST OF SALES             17,752,105   17,633,145   17,364,984      14,717,326
                           -----------  -----------  -----------     -----------
                                                                 
  OTHER OPERATING                                                
  EXPENSES                   4,149,345    4,285,600    4,137,571       3,828,428
                           -----------  -----------  -----------     -----------
                                                                 
  PROVISION FOR                                                  
  INCOME TAXES                 875,249      969,067      946,325         714,668
                           -----------  -----------  -----------     -----------
                                                                 
  NET INCOME               $ 1,259,390  $ 1,394,626  $ 1,353,130     $ 1,037,079
                           ===========  ===========  ===========     ===========
                                                                 
  PRIMARY EARNINGS                $.16         $.18         $.17            $.13
  PER SHARE                       ====         ====         ====            ====
                                                                 
  WEIGHTED AVERAGE                                               
  NUMBER OF COMMON AND                                           
  COMMON EQUIVALENT                                              
  SHARES OUTSTANDING         7,839,966    7,811,955    7,794,519       7,758,108
                           ===========  ===========  ===========     ===========
</TABLE>
                                          Page F-17
<PAGE>
 
  REPORT OF MANAGEMENT

    The management of Nu Horizons Electronics Corp. is responsible for the
    preparation of the consolidated financial statements in accordance with
    generally accepted accounting principles and for the integrity and
    objectivity of all the financial data included in this annual report.  In
    preparing the financial  statements, management makes informed judgements
    and estimates as to the expected effects of events and transactions
    currently being reported.

    To meet this responsibility, the Company maintains a system of internal
    accounting controls to provide reasonable assurance that assets are
    safeguarded, and that transactions are properly executed and recorded.  The
    system includes policies and procedures, and reviews by officers of the
    Company.

    The Board of Directors, through its Audit Committee, is responsible for
    determining that management fulfills its responsibility with respect to the
    Company's financial statements and the system of internal accounting
    controls.

    The Audit Committee is composed solely of outside directors.  The Committee
    meets periodically and, when appropriate, separately with representatives of
    the independent accountants and officers of the Company to monitor the
    activities of each.

    Lazar, Levine & Company LLP, the independent accountants, have been selected
    by the Board of Directors to examine the Company's financial statements.
    Their report appears herein.



BY:  /s/ PAUL DURANDO                            BY:  /s/ ARTHUR NADATA
    ---------------------------                      ---------------------------
     Paul Durando                                     Arthur Nadata
  Vice President, Finance                                 President



                                         Page F-18
<PAGE>
 
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURES:

        The Company had no disagreements on accounting or financial disclosure
      matters with its accountants, nor did it change accountants, during the
      three year period ending February 28, 1995.

PART III.

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY:

       NAME                  AGE              POSITION
       ----                  ---              --------

      Irving Lubman           56        Chief Executive Officer and
                                        Chairman of The Board

      Arthur Nadata           49        President, Treasurer and Director

      Richard S. Schuster     46        Vice-President, Secretary and
                                        Director

      Paul Durando            51        Vice President - Finance and Director

      Herbert M. Gardner      55        Director

      Harvey R. Blau          59        Director

      David Siegel            68        Director

        Each of the directors shall hold office until the next annual meeting of
      the Company's shareholders and until a successor is elected and qualified.
      All officers serve at the discretion of the Board.  There are no family
      relationships among the directors and officers.

        Irving Lubman has been Chief Executive Officer and Chairman of the Board
      since October 1982.  Mr. Lubman has been actively involved in electronic
      components distribution since 1957, when he joined Milgray Electronics
      Corp., holding the position of sales manager until 1968.  From 1968
      through October 1982, when he joined the Company, Mr. Lubman was corporate
      vice president of Diplomat Electronics Corp., also a distributor of
      electronic components.

        Arthur Nadata has been President, Treasurer and a Director since October
      1982.  Prior to joining the Company in October 1982, Mr. Nadata worked for
      eighteen years for Diplomat Electronics Corp. in various operational and
      sales positions of increasing responsibility, eventually becoming
      corporate vice president of sales and marketing.

        Richard S. Schuster has been Vice President, Secretary and a Director
      since October 1982.  For the seven years prior to joining the Company in
      November 1982, Mr. Schuster served as manager of Capar Components Corp.,
      an importer and distributor of passive components, and a wholly-owned
      subsidiary of Diplomat Electronics Corp.  For the six years prior to 1975,
      Mr. Schuster was employed by International Components Corp., responsible
      for production, engineering and sales of imported semiconductor and
      passive components.

        Paul Durando has been Vice President, Finance since joining the Company
      in March 1991 and has been a Director since September 1994.  Prior to
      joining the Company in March 1991, Mr. Durando served for six years as
      Executive Vice President of Sigma Quality Foods, Inc.  From 1977 to 1984,
      he was Vice President, Operations of the Wechsler Coffee Corp.  Mr.
      Durando was also associated with Deloitte Haskins & Sells for seven years.

                                                                      Page 14
<PAGE>
 
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY (Continued):

         Herbert M. Gardner has been a Director of the Company since May 1984.
       For more than the past five years, Mr. Gardner has been Senior Vice
       President of Janney Montgomery Scott Inc., investment bankers and
       Underwriter of the Company's May 1984 public offering.  Mr. Gardner is
       Chairman of the Board of ESI Industries, Inc., a director of Transmedia
       Network, Inc., TGC Industries Inc., Shelter Components Corp., Oneita
       Industries, Inc. and the Western Transmedia Company, Inc.

         Harvey R. Blau has been a director of the Company since May 1984.  Mr.
       Blau has been a practicing attorney in the State of New York since 1961,
       and is a member of the law firm of Blau, Kramer, Wactlar & Lieberman,
       P.C., Jericho, New York, counsel to the Company.  Mr. Blau is Chairman of
       the Board of Griffon Corporation and Aeroflex Incorporated.

         David Siegel has been a Director since September 1991.  Mr. Siegel has
       been the President and a director of Quantech Electronics for the past
       five years.  He is also on the boards of Kent Electronics, New England
       Micronetics and Surge Components.  Mr. Siegel is one of the founders of
       Great American Electronics, a distribution company, and has been in the
       distribution business since 1954.

ITEM 11.  EXECUTIVE COMPENSATION:

    The following table sets forth the compensation paid by the Company to its
    chief Executive Officer and each of the three remaining executive officers
    for the years ended February 28, 1995, 1994 and 1993.

                           SUMMARY COMPENSATION TABLE

<TABLE> 
<CAPTION> 
                                                  Long Term
                      Annual Compensation (1)    Compensation
                -------------------------------  ------------

                                                         Securities
                                                         Underlying
Name of Principal and   Fiscal                            Options     All Other (3)
      Position           Year     Salary      Bonus      SAR's (2)    Compensation 
---------------------   ------    ------      -----      ---------    ------------- 
<S>                     <C>      <C>         <C>         <C>          <C>  
 Irving Lubman          1995     $214,022    $275,709    148,650        $11,673
 CEO, Chairman          1994      210,878     316,649       -            10,069
 of the Board           1993      200,000      94,486       -             8,100

 Arthur Nadata          1995     $214,022    $275,709    148,650        $ 9,464
 President and          1994      210,878     316,649       -            10,069
 Treasurer              1993      200,000      94,486       -             9,300

 Richard Schuster       1995     $214,022    $275,709    148,650        $12,249
 Vice President,        1994      210,878     316,649       -            10,069
 Secretary and          1993      200,000      94,486       -             8,130
 President, NIC
 Components Corp.

 Paul Durando           1995     $115,000    $10,000       10,000       $   850
 Vice President,        1994      105,000     10,000        7,500           850
 Finance                1993       95,000     10,000        8,268           850

</TABLE> 
                                                                       Page 15
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION (Continued):

                     SUMMARY COMPENSATION TABLE - Footnotes


    (1) No Other Annual Compensation is shown because the amounts of perquisites
        and other non-cash benefits provided by the Company do not exceed the
        lesser of $50,000 or 10% of the total annual base salary and bonus
        disclosed in this table for the respective officer.

    (2) The Share quantities in this column give effect to 5% stock dividends
        declared by the Company on September 16, 1992 and March 9, 1993, as well
        as a 3:2 stock split declared on September 7, 1993.

    (3) The amounts disclosed in this column include the Company's contributions
        on behalf of the named executive officer to the Company's 401(K)
        retirement plan in amounts equal to a maximum of 1% of the executive
        officer's annual salary.


   Employment Contracts

    The Company has signed employment contracts (the "Contracts"), as amended,
    with three of its senior executives for a six year period expiring February
    28, 1998.  The Contracts specify a base salary of $200,000 for each officer,
    which shall be increased each year by the change in the consumer price
    index, and also entitles each of the officers to an annual bonus equal to
    3.33% (10% in the aggregate) of the Company's consolidated earnings before
    income taxes.  Benefits are also payable upon the occurrence of either a
    change in control of the Company, as defined, or the termination of the
    officer's employment, as defined.  In the event the employee terminates his
    employment within six months after a change in control of the Company, he
    will receive a lump sum payment equal to three quarters of the remaining
    compensation under his employment agreement.  The contracts also provide for
    certain payments of the executive's salaries, performance bonuses and other
    benefits in the event of death or disability of the officer for the balance
    of the period covered by the agreement.

    The following table sets forth certain information with respect to stock
    options granted to the officers named in the Summary Compensation Table
    during the fiscal year ended February 28, 1995.

                     OPTIONS/SAR GRANTS IN LAST FISCAL YEAR
<TABLE>
<CAPTION>
                                                                      Potential
                                                                   Realizable Value
                           % of                                       at Assumed
                           Total                                     Annual Rates
                          Options      Exercise                     of Stock Price
              Options    Granted to     Price      Expiration      Appreciation for
             Granted(1)  Employees   ($ per share)    Date        Entire Term (2) (3)
             ----------  ----------  ------------- ----------   ---------------------
                                                                   5%         10%
                                                                --------   --------
<S>          <C>         <C>         <C>           <C>          <C>        <C> 
I. Lubman    148,650      27.3%          7.454       5/27/99    $305,773   $697,168
A. Nadata    148,650      27.3%          7.454       5/27/99     305,773    697,168
R. Schuster  148,650      27.3%          7.454       5/27/99     305,773    697,168
P. Durando    10,000       1.8%          7.875       5/27/99      21,750     49,530
</TABLE>


                                                                     Page 16
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION (Continued):

               OPTIONS/SAR GRANTS IN LAST FISCAL YEAR - Footnotes


    (1) Options were granted for a term of five years, subject to earlier
        termination in certain events of termination of employment.  Options
        become exercisable in four equal annual installments commencing one year
        from the date of grant.

    (2) These amounts represent assumed rates of appreciation which may not
        necessarily be achieved.  The actual gains, if any, are dependent on the
        market value of the Company's stock at a future date as well as the
        option holder's continued employment throughout the vesting period.
        Appreciation reported is net of exercise price.

    (3) Potential Realizable Value is based on the assumed annual growth rates
        for the five-year option term.  Annual growth of 5% results in a stock
        price of $9.51 per share and 10% results in a price of $12.14, per share
        for Messrs. Lubman, Nadata and Schuster and $10.05 and $12.83
        respectively, for Mr. Durando.  Actual gains, if any, on stock option
        exercises are dependent on the future performance of the stock as well
        as the option holder's continued employment throughout the vesting
        period.  There can be no assurance that the amounts reflected in this
        table will be achieved.  Appreciation reported is net of exercise price.

    The following table sets forth certain information as to each exercise of
    stock options during the fiscal year ended February 28, 1995 by the persons
    named in the Summary Compensation Table and the fiscal year end value of
    unexercised options:

            AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR-END
                               OPTIONS/SAR VALUES
<TABLE>
<CAPTION>
 
                                                                 Value of
                                                 Number of      Unexercised
                                                Unexercised    In-the-Money
                                                Options/SARs   Options/SARs
                                               at FY End (2)     at FY End
                      Shares                   --------------  -------------
                    Acquired on     Value       Exercisable/   Exercisable/
                     Exercise    Realized (1)  Unexercisable   Unexercisable
                    -----------  ------------  --------------  -------------
<S>                 <C>          <C>           <C>             <C>
Irving Lubman                 -  $         -          24,805        $163,713
                                                     148,650          25,000
 
Arthur Nadata                 -            -          24,805         161,480
                                                     148,650          25,000
 
Richard Schuster              -            -          24,805         161,480
                                                     148,650          25,000
 
Paul Durando                  -            -           7,500          15,675
                                                      10,000               0
</TABLE>

   1. Market value less exercise price, before payment of applicable federal or
      state taxes.

    2. The share quantities in this column give effect to 5% stock dividends
       declared by the Company on September 16, 1992 and March 6, 1993 and a 3
       for 2 stock split declared by the Company on September 7, 1993.


                                                                      Page 17
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION (Continued):

    Directors who are not employees of the Company receive a fee of $500 for
    each Board of Directors or Committee meeting attended.  There were four
    meetings of the Board of Directors during the fiscal year ended February 28,
    1995.  Each director attended or participated in at least 75% of the
    meetings of the Board of Directors and the committees thereof on which he
    served.

    For the fiscal year ended February 28, 1995, there was one meeting of the
    Audit Committee.  The Company's Audit Committee is involved in discussions
    with the Company's independent public accountants with respect to the scope
    and results of the Company's year-end audit, the Company's internal
    accounting controls and the professional services furnished by the
    independent auditors to the Company.  During fiscal 1995, the Company had no
    standing Nominating Committee or Compensation Committee or any committee
    performing similar functions.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

    The Company's Compensation Committee consisted during fiscal 1995 of Messrs.
    Gardner (Chairman), Blau and Siegel.  Mr. Gardner is Senior Vice President
    of Janney Montgomery Scott, Inc., investment bankers, which acted as
    placement agent in connection with the Company's $15 million private
    placement of convertible subordinated notes in August 1994.  Mr. Blau is a
    partner in the law firm of Blau, Kramer, Wactlar & Lieberman, P.C.  The
    Company has utilized, and anticipates that it will continue to utilize, the
    services of Blau, Kramer, Wactlar & Lieberman, P.C. as its general counsel.

    In accordance with rules promulgated by the Securities and Exchange
    Commission, the information included under the captions "Compensation
    Committee Report on Executive Compensation" and "Company Stock Performance"
    will not be deemed to be filed or to be proxy soliciting material or
    incorporated by reference in any prior or future filings by the Company
    under the Securities Act of 1933 or the Securities Exchange Act of 1934.

COMPENSATION COMMITTEE REPORT ON EXECUTIVE COMPENSATION

    The compensation of the Company's executive officers generally is determined
    by the Compensation Committee of the Board of Directors.  Each member of the
    Compensation Committee is a Director who is not an employee of the Company
    or any of its affiliates.  The following report with respect to certain
    compensation paid or awarded to the Company's executive officers during
    fiscal 1994 is furnished by the Compensation Committee.

General Policies

    The Company's compensation programs are intended to enable the Company to
    attract, motivate, reward and retain management talent required to achieve
    aggressive corporate objectives in a rapidly changing industry, and thereby
    increase stockholder value.  It is the Company's policy to provide
    incentives to its senior management to achieve both short-term and long-term
    objectives and to reward exceptional performance and contributions to the
    development of the Company's business.  To attain these objectives, the
    Company's executive compensation program includes a competitive base salary,
    coupled with, with respect to certain executives, a substantial cash bonus
    which is "at risk" based on the Company's earnings.

    Many of the Company's employees, including its executive officers, also are
    eligible to be granted stock options periodically in order to more directly
    align their interests with the long-term financial interests of the
    Company's stockholders.

                                                                     Page 18
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION (Continued):

Relationship of Compensation to Performance

    The Compensation Committee annually establishes, subject to any applicable
    employment agreements, the salaries which will be paid to the Company's
    executive officers during the coming year.  In setting salaries, the Board
    of Directors takes into account several factors, including competitive
    compensation data, the extent to which an individual may participate in the
    stock option plan maintained by the Company and its affiliates, and
    qualitative factors bearing on an individuals's experience,
    responsibilities, management and leadership abilities, and job performance.

    Stock options are granted to key employees, including the Company's
    executive officers, by the Compensation Committee of the Board of Directors
    under the Plans.  Among the Company's executive officers, the number of
    shares subject to to options granted to each individual generally depends
    upon his or her base salary and the level of that officer's management
    responsibility.

    During fiscal 1995, 10,000 options were granted to each outside director
    under the Company's Outside Director Stock Option Plan.  Options to purchase
    148,650 shares each were granted to Messrs. Lubman, Nadata and Schuster and
    options to purchase 10,000 shares were granted to Mr. Durando under the
    Company's Stock Option Plan.  Bonuses were paid to three executive officers,
    as set forth in the Summary Compensation Table, pursuant to the terms of
    their employment agreements with the Company and on a discretionary basis to
    the Paul Durando, the Company's Vice President, Finance and Director.  This
    latter bonus was determined to be appropriate by the Compensation Committee
    in light of Mr. Durando's contributions to the Company's performance, his
    base salary level and the level of his management responsibilities.

Compensation of Chief Executive Officer

    The Company has entered into an employment agreement with Irving Lubman, the
    Company's Chairman of the Board and Chief Executive Officer, pursuant to
    which Mr. Lubman receives a base salary of $200,000 and an incentive bonus
    equal to three and thirty-three one-hundreths percent (3.33%) of the
    Company's consolidated pre-tax earnings.  In this way, Mr. Lubman's cash
    compensation is tied directly to the Company's profitability.  In fiscal
    1995, the Company granted Mr. Lubman options to purchase 148,500 shares of
    Common Stock at an exercise price of $7.45 per share, which represented the
    market price of the Common Stock on the date of grant.  In this way, Mr.
    Lubman's interest are directly aligned with the interests of the Company's
    stockholders.

           Herbert Gardner  - Chairman
           Harvey Blau
           David Siegel

Compliance with Section 16(a) of the Securities Exchange Act

    Section 16(a) of the Exchange Act requires the Company's executive officers,
    directors and persons who own more than ten percent of a registered class of
    the Company's equity securities ("Reporting Persons") to file reports of
    ownership and changes in ownership on Forms 3, 4 and 5 with the Securities
    and Exchange Commission (the "SEC") and the National Association of
    Securities Dealers (the "NASD").  These Reporting Persons are required by
    SEC regulation to furnish the Company with copies of all Forms 3, 4 and 5
    they file with the SEC and NASD.


                                                                    Page 19
 
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION (Continued):

Compliance with Section 16(a) of the Securities Exchange Act (continued)

    Based solely on the Company's review of the copies of the forms it has
    received, the Company believes that all Reporting Persons compiled on a
    timely basis with all filing requirements applicable to them with respect to
    transactions during fiscal year 1995, except that Irving Lubman, Chairman of
    the Board; Arthur Nadata, President, Treasurer and Director; Richard
    Schuster, Vice President, Secretary and Director and Paul Durando, Vice
    President, Finance and Director, each failed to timely file one Form 4
    relating to the vesting of shares of Common Stock under the Company's
    Employee Stock Ownership Plan.


                        COMPANY STOCK PERFORMANCE GRAPH

    The following Performance Graph compares the Company's cumulative total
    stockholder return on its Common Stock for a five year period (February 28,
    1990 to February 28, 1995) with the cumulative total return of the NASDAQ
    Market Index (which includes the Company) and a peer group of companies
    selected by the Company for purposes of the comparison.  Dividend
    reinvestment has been assumed and, with respect to companies in the Peer
    Group, the returns of each such company have been weighted to reflect
    relative stock market capitalization.

                COMPARISON OF FIVE-YEAR CUMULATIVE TOTAL RETURN*
   AMONG NU HORIZONS ELECTRONICS CORP., NASDAQ MARKET INDEX AND PEER GROUP **
<TABLE>
<CAPTION>
 
                         Nu Horizons  NASDAQ
Measurement Period       Electronics  Market
(Fiscal Year Covered)       Corp.      Index   Peer Group
-----------------------  -----------  -------  ----------
<S>                      <C>          <C>      <C>
 
 Measurement Pt.
 
  FYE 2/28/90                $100.00  $100.00     $100.00
  FYE 2/28/91                $ 76.47  $104.75     $113.58
  FYE 2/29/92                $152.93  $115.76     $126.24
  FYE 2/28/93                $315.12  $115.95     $170.65
  FYE 2/28/94                $690.98  $147.74     $189.46
  FYE 2/28/95                $583.93  $141.05     $181.92
 
</TABLE>

    Assumes $100 Invested on February 28, 1990 in Nu Horizons Electronics Common
    Stock, NASDAQ market Index and Peer Group.  Peer group includes All American
    Semiconductor, Anthem Electronics Inc., Arrow Electronics Inc., Avnet Inc.,
    Bell Industries Inc., Jaco Electronics Inc., Kent Electronics Corp.,
    Marshall Industries, Milgray Electronics Inc., Pioneer Standard Electronics,
    Premier Industrial Corp., Sterling Electronics Corp., Western
    Microtechnology and Wyle Laboratories Inc.


    * Total Return Assumes Reinvestment of Dividends
    ** Fiscal Year Ending February 28

                                                                  Page 20
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT:

         The following table sets forth, as of May 18, 1995, certain information
       with regard to the record and beneficial ownership of the Company's
       Common Stock by (i) each shareholder owning of record or beneficially 5%
       or more of the Company's Common Stock, (ii) each director individually,
       and (iii) all officers and directors of the Company as a group:
<TABLE>
<CAPTION>
 
NAME                                      SHARES         PERCENT
----------------------------------  -------------------  --------
<S>                                 <C>                  <C>
 
      Paul Durando                       12,293 (5) (6)        -
      Irving Lubman                     167,203 (3) (4)      2.0%
      Arthur Nadata                     322,257 (2) (3) (4)  4.1%
      Richard S. Schuster               351,175 (3) (4)      4.4%
      David Siegel                       27,107 (7)            -
      Herbert M. Gardner                  3,528 (8)            -
      Harvey R. Blau                      3,741 (8)            -
      All officers and directors
      as a group (7 persons)            887,304             11.0%
</TABLE>
NOTES:
----- 

(1) Unless otherwise indicated, no director beneficially owns more than 1% of
    the Company's outstanding common stock.

(2) Includes 45,398 shares held by his children as to which Mr. Nadata disclaims
    beneficial ownership.

(3) Includes options exercisable within 60 days for 36,967 shares of common
    stock under the Company's Key Employees Stock Option Plan and the 1994 Stock
    Option Plan.

(4) Includes 13,592 shares of fully vested common stock owned through the
    Employees Stock Ownership Plan, which include voting power.  These Officers
    are also  Trustees of the Plan.

(5) Includes options exercisable within 60 days for 10,000 shares of common
    stock under the Company's Key Employees Stock Option Plan and the 1994 Stock
    Option Plan.

(6) Includes 2,293 shares of fully vested common stock owned through the
    Employee's Stock Ownership Plan, which include voting power.

(7) Includes options exercisable within 60 days for 3,333 shares of common stock
    under the Company's Outside Director Stock Option Plan and 20,381 shares
    held by his wife as to which Mr. Siegel disclaims beneficial ownership.

(8) Includes options exercisable within 60 days for 3,333 shares of common stock
    under the Company's Outside Director Stock Option Plan.

                                                                      Page 21
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
(Continued):

   Key Employees Stock Incentive Plan:

      The Company has a Key Employees Stock Incentive Plan ("Plan"), approved by
    the stockholders in 1984, as amended in September, 1987 which presently
    covers 712,765 shares of Common Stock.  Options are currently outstanding
    for 377,392 shares and 426 shares are currently available for grant.  The
    Plan is intended to provide an additional means of inducing executives and
    other "key salaried employees" of the Company (which is defined under
    Section 422A of the Internal Revenue Code) to join and remain with the
    Company by offering them a greater share of the Company's stock and a
    greater identification with the Company.

      The Board of Directors or a Committee which may be appointed and
    maintained by the Board shall have the power to administer the Plan.  The
    Board or Committee shall have full power and authority:  (i) to designate
    participants;  (ii) to designate options or any portion thereof as Incentive
    Stock Options ("ISO");  (iii) to determine the terms and provisions of
    respective option agreements (which need not be identical) including, but
    not limited to, provisions concerning the time or times when and the extent
    to which the stock options ("Options") and Stock Appreciation Rights
    ("SARs") may be exercised and the nature and duration of restrictions as to
    transferability or constituting substantial risk forfeiture;  (iv) to
    accelerate the right to an optionee to exercise in whole or in part any
    previously granted ISO including any options modified to qualify as ISO's;
    and  (v) to interpret the provisions and supervise the administration of the
    Plan.

      The purchase price of each share subject to an Option or any portion
    thereof which has been designated by the Board or the Committee as an ISO
    shall not be less than 100% (or 110%, if at the time of grant the optionee
    owns more than 10% of the voting stock of the Company) in the case of
    options designated as ISO's or 85% in case of options not designated as
    incentive stock options, of the fair market value of such shares on the date
    the option is granted.  In no event shall the option price be less than the
    par value of the stock.

   1994 Stock Option Plan:

      In September 1994, the Company's stockholders approved the 1994 Stock
    Option plan (the "Plan"), under which key employees and officers of the
    company, its subsidiaries and affiliates may be granted options to purchase
    an aggregate of 600,000 shares of the Company's Common Stock.  The plan is
    administered by the Compensation Committee, consisting of at least three
    members of the Board of Directors.  The committee, subject to provisions in
    the Plan, will designate, in its discretion, which persons are to be granted
    options, the number of shares subject to each option, and the period of each
    option.  Each recipient must be an employee of the Company at the time of
    grant and throughout the period ending on the day three months before the
    date of exercise.  Under the terms of the Plan, the exercise price of the
    shares subject to each option granted will be not less than 85% nor more
    than 100% of the fair market value at the date of grant, or 110% of such
    fair market value for options granted to any employee or director who owns
    stock possessing more than ten percent (10%) of the total combined voting
    power of all classes of stock of the Company.  Adjustments will be made to
    the purchase price in the event of stock dividends, corporate
    reorganizations, or similar events.  During fiscal 1995, 310,000 options
    were granted under the Plan at exercise prices of $7.25 and $8.13.  As of
    May, 18, 1995, no options to purchase shares under the 1994 Plan were
    exercisable and no options to purchase shares granted under the 1994 Plan
    have been exercised.


                                                                        Page 22
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
(Continued):

   1994 Stock Option Plan:

      The Compensation Committee of the Board of Directors will have the
    responsibility and authority to administer and interpret the provisions of
    the Director Plan.  The Compensation Committee shall appropriately adjust
    the number of shares for which awards may be granted pursuant to the 1994
    Stock Option  Plan in the event of reorganization, recapitalization, stock
    split, reverse stock split, stock dividend, exchange or combination of
    shares, merger, consolidation, rights offering or any change in
    capitalization.  The Board may, from time to time, amend, suspend or
    terminate any or all of the provisions of the Plan, provided that, without
    the Participant's approval, no change may be made which would prevent an
    Incentive Stock Option granted  under the Plan from qualifying as an
    Incentive Stock Option under Section 422A of the Internal Revenue Code (the
    "Code") or results in a modification" of the Incentive Stock Option under
    Section 425(h) of the Code or otherwise alter or impair any right
    theretofore granted to any Participant; and further provided that, without
    the consent and approval of the holders of a majority of the outstanding
    shares of Common Stock of the Company present at that meeting at which a
    quorum exists, neither the Board not the Committee may make any amendment
    which (i) changes the class of persons eligible for options; (ii) increases
    (except as provided under Section 1.6 of the 1994 Stock Option Plan) the
    total number of shares or other securities reserved for issuance under the
    1994 Stock Option Plan; (iii) decreases the minimum option prices stated in
    Section 2.2 of the 1994 Stock Option (other than to change the manner of
    determining Fair Market Value to conform to any then applicable provision of
    the Code or any regulation thereunder); (iv) extends the expiration date of
    the 1994 Stock Option Plan, or the limit on the maximum term of Options; or
    (v) withdraws the administration of the 1994 Stock Option Plan from a
    committee consisting of three or more members, each of whom is a
    Disinterested Person.  With the consent of the Participant affected thereby,
    the Committee may amend or modify any outstanding Option in any manner not
    inconsistent with the terms of the 1994 Stock Option Plan.

   Outside Director Stock Option Plan:

      In September 1994, the Company's stockholders approved the Outside
    Directors Stock Option Plan (the "Director Plan") which covers 150,000
    shares of the Company's Common Stock.  The primary purposes of the Director
    Plan are to attract and retain well-qualified persons for service as
    directors of the Company and to provide such outside directors with the
    opportunity to increase their proprietary interest in the Company's
    continued success and further align their interests with the interests of
    the stockholders of the Company through the grant of options to purchase
    shares of the Company's Common Stock.

      All directors of the Company who are not employees of the Company, of
    which there are presently three, are eligible to participate in the Director
    Plan.  None of the non-employee directors are eligible to participate in any
    of the other compensation plans of the Company.

      The Board of Directors of the Company may amend the Director Plan from
    time to time in such manner as it may deem advisable.  The provisions of the
    Director Plan relating to (i) which directors shall be granted Options; (ii)
    the amount of Shares subject to Options granted; (iii) the price at which
    Shares subject to Options may be purchased; and (iv) the timing of grants of
    Options shall not be amended more than once every six (6) months, other than
    to comport with changes in the Internal Revenue Code or the Employee
    Retirement Income Security Act of 1974, as amended.  No amendment to the
    Director Plan shall adversely affect any outstanding Option, however,
    without the consent of the Optionee that holds such Option.

                                                                     Page 23
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
(Continued):

   Outside Director Stock Option Plan (continued):

      The Compensation Committee of the Board of Directors will have the
    responsibility and authority to administer and interpret the provisions of
    the Director Plan.  The Compensation Committee shall appropriately adjust
    the number of shares for which awards may be granted pursuant to the
    Director Plan in the event of reorganization, recapitalization, stock split,
    reverse stock split, stock dividend, exchange or combination of shares,
    merger, consolidation, rights offering, or any change in capitalization.

   Outside Director Stock Option Plan

      Under the Director Plan, each non-employee Director ("Outside Director")
    received options to purchase 10,000 shares of Common Stock at a price of
    $8.25 per share (the price of shares of Common Stock on June 1, 1994) and
    henceforth, on the June 1 of each subsequent year, each non-employee
    director will be granted options to purchase 10,000 shares of Common Stock
    at a price equal to the closing price of the Common Stock on a national
    securities exchange upon which the Company's stock is listed or the average
    of the mean between the last reported "bid" and "asked" prices if the Common
    Stock is not so listed for the five business days immediately preceding the
    date of grant.  Options awarded to each outside director shall vest in three
    equal installments over a period of two years, subject to forfeiture under
    certain conditions and shall be exercisable by the Outside Director upon
    vesting.

   Summary of Fiscal 1995 Stock Option Grants:

      During fiscal 1995, the Company granted options to purchase 580,950 shares
    at prices ranging from $7.25 to $8.13 per share.  Messrs. Lubman, Nadata and
    Schuster each received options to purchase 148,650 shares at prices ranging
    from $7.25 to $7.875 per share.  Mr. Durando received options to purchase
    10,000 shares at an exercise price of $7.875.  Options to purchase 18,417
    shares were exercised at prices ranging from $.90 to $2.11.

   Employee Stock Ownership Plan:

      In January 1987, the Company adopted an Employee Stock Ownership Plan
    ("ESOP" or "Plan"), which covers substantially all of the Company's
    employees.  The ESOP is managed by three Trustees, Messrs. Lubman, Nadata
    and Schuster (the "Trustees"), who vote the securities held by the Plan
    (other than securities of the Company which have been allocated to
    employees' accounts).

      The annual contributions to the Plan are to be in such amounts as the
    Board of Directors in its sole discretion shall determine.  Each employee
    who participates in the Plan has a separate account and the annual
    contribution by the Company to an employee's account is not permitted to
    exceed the lesser of $30,000 (or such other limit as may be the maximum
    permissible pursuant to the provisions of Section 415 of the Internal
    Revenue Code and Regulations issued hereunder) or 25% of such employee's
    annual compensation, as defined under the Plan.  No contributions are
    required of, nor shall any be accepted from, any employee.

                                                                     Page 24
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
(Continued):

   Employee Stock Ownership Plan (Continued):

      All contributions to the Plan are invested in the Company's securities
    (except for temporary investments), the Trustees having the right to
    purchase the Company's securities on behalf of employees.  The Trustees are
    considered the stockholder for the purpose of exercising all owners' and
    stockholders' rights, with respect to the Company's securities held in the
    Plan, except for voting rights which insure to the benefit of each employee
    who can vote all shares held in his account, even if said shares are not
    vested.  Vesting is based upon an employee's years of service, employees
    generally becoming fully vested after six years.

      Benefits are payable to employees at retirement or upon death, disability
    or termination of employment, with payments commencing no later than sixty
    days following the last day of the Plan year in which such event occurred.
    Subject to the right of the employee to demand payment in the form of the
    Company's Common Stock, all benefits are payable in cash or in Common Stock,
    at the discretion of the Trustees.

      The Trustees are empowered to borrow funds for the purpose of purchasing
    the Company's securities.  The securities so purchased are required to be
    held in an acquisition indebtedness account, to be released and made
    available for reallocation as principal is repaid.  In May, 1988 the
    Company, on behalf of the ESOP, entered into a revolving credit agreement
    with its bank which provides for a $2,000,000 revolving line of credit at a
    percentage of the bank's prime rate until May 1, 1997.  Direct borrowings
    under this line of credit are payable in forty-eight equal monthly
    installments commencing with the fiscal period subsequent to such
    borrowings.  At February 28, 1995 the ESOP owned 295,818 shares at an
    average price of approximately $1.21 per share.

   401(k) Savings Plan

      The Company sponsors a retirement plan intended to be qualified under
    Section 401(k) of the Internal Revenue Code of 1986, as amended (the
    "Code").  All non-union employees over age 21 who have been employed by the
    Company for at least six months are eligible to participate in the plan.
    Employees may contribute to the plan on a tax deferred basis up to 15% of
    their total annual salary, but in no event more than the maximum permitted
    by the Code ($9,240 in calendar 1994).  Company contributions are
    discretionary.  For the plan year ended February 28, 1994, the Company has
    elected to make matching contributions at the rate of $.25 per dollar
    contributed by each employee up to a maximum of 1% of an employee's salary
    vesting at the cumulative rate of 20% per year of service starting one year
    after commencement of service and, accordingly, after five years of any
    employee's service with Company, matching contributions by the Company are
    fully vested.  As of February 28, 1995 approximately 152 employees had
    elected to participate in the plan.  For the fiscal year ended February 28,
    1995, the Company contributed approximately $61,500 to the plan, of which
    $1,500 was a matching contribution for each of Mr. Lubman, Mr. Nadata and
    Mr. Schuster and $850 for Mr. Durando.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS:

      None.

                                                                      Page 25
<PAGE>
 
PART IV.

ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, AND REPORTS ON FORM 8-K:

     (a)  (1)  The following consolidated financial statements of the registrant
             and its subsidiaries are filed as a part of this report:

                                                        Page
                                                        ----
 
 Independent Auditors' Report                           F-1
 
 Consolidated Balance Sheets as of February 28, 1995
 and February 28, 1994                                  F-2
 
 Consolidated Statements of Income for the three
 years in the period ended February 28, 1995            F-3
 
 Consolidated Statements of Changes in Shareholders'
 Equity for the three years in the period ended
 February 28, 1995                                      F-4
 
 Consolidated Statements of Cash Flows for the three
 years in the period ended February 28, 1995            F-5
 
 Notes to Consolidated Financial Statements             F-7
 
(a)  (3)  See exhibits required - Item (c) below

(b)       No reports were filed by the Company on Form 8-K during the last
          quarter of the fiscal year.
 
(c)       Exhibits

       EXHIBIT
       NUMBER                          DESCRIPTION
       -----------------------------------------------------------------------

          3.1  Certificate of Incorporation, as amended (Exhibit 3.1 to the
                   Company's Annual Report on Form 10-K for the year ended
                   February 29, 1988)

          3.2  By-laws, as amended (Exhibit 3.2 to the Company's Annual Report
                   on Form 10-K for the year ended February 29, 1988)

          3.3  Certificate of Amendment to Certificate of Incorporation (Exhibit
                   3.1 to the Company's Quarterly Report on Form 10-Q for the
                   Quarter ended August 31, 1994)

          4.1  Specimen Common Stock Certificate (*)

                                                                      Page 26
<PAGE>
 
PART IV.

ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, AND REPORTS ON FORM 8-K:

  (c)      Exhibits (continued):

        EXHIBIT
        NUMBER                              DESCRIPTION
        ----------------------------------------------------------------------

          10.1  The Registrant's Key Employee Incentive Stock Option Plan, as
                   amended (**)

          10.2  Agreement between the Company and Trustees relating to the
                   Company's Employee Stock Ownership Plan (Exhibit 10.5 to the
                   Company's Annual Report on Form 10-K for the year ended
                   February 28, 1987)

          10.3  Revolving Credit and Term Loan Agreement with National
                   Westminster Bank, USA dated May 26, 1988 and amendments 1
                   through 4 thereto (Exhibit 10.7 to the Company's annual
                   report on Form 10-K for the year ended February 29, 1992).

          10.4  Amendment numbers 5, 6 and 7 to Revolving Credit and Term Loan
                   Agreement with National Westminster Bank, USA.  (Exhibit 10.8
                   to the Company's annual report on Form 10-K for the year
                   ended February 28, 1993).

          10.5  Amendment numbers 8 and 9 to Revolving Credit and Term Loan
                   Agreement with National Westminster Bank, USA.  (Exhibit 10.6
                   to the Company's annual report on Form 10-K for the year
                   ended February 28, 1994).

          10.6  Employment Agreements, as amended, between the Company and
                   Messrs. Lubman, Nadata and Schuster. (Exhibit 10.7 to the
                   Company's annual report on Form 10-K for the year ended
                   February 28, 1994).

          10.7  Amended and restated Revolving Credit Agreement with National
                   Westminster Bank USA dated as of April 29, 1994 (Exhibit 10
                   to the Company's Report on Form 8-K dated April 29, 1994).

          10.8  Asset Purchase Agreement dated April 29, 1994 between Nu
                   Horizons/Merit Electronics Corp., Merit Electronics, Inc. and
                   Robert G. Pipkin (Exhibit 2 to the Company's Report on Form
                   8-K dated April 29, 1994).

          10.9  Note Agreement dated August 15, 1994 between the Company and
                   Massachusetts Mutual Life Insurance Company (Exhibit 10.1 to
                   the Company's Quarterly Report on Form 10-Q for the quarter
                   ended August 31, 1994).

          10.10  Amendment No. 1 to Amended and Restated Revolving Credit
                   Agreement dated as of August 24, 1994 between the Company and
                   National Westminster Bank USA (Exhibit 10.2 to the Company's
                   Quarterly Report on Form 10-Q for the quarter ended August
                   31, 1994).

          10.11  1994 Stock Option Plan (Exhibit 10.3 to the Company's Quarterly
                   Report on Form 10-Q for the quarter ended August 31, 1994).
 
                                                                      Page 27
<PAGE>
 
PART IV.

ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, AND REPORTS ON FORM 8-K:

  (c)      Exhibits (continued):

        EXHIBIT
        NUMBER                              DESCRIPTION
        ----------------------------------------------------------------------

          10.12  Outside Director Stock Option Plan (Exhibit 10.4 to the
                   Company's Quarterly Report on Form 10-Q for the quarter ended
                   August 31, 1994).

          11.      Statement re:  Computation of Per Share Earnings (see 
                   Item 8 - Notes to Consolidated Financial Statements - 
                   Note 2j)

          22.      The following is a list of the Company's subsidiaries:


                                                               State of
                                  Name                        Incorporation
                      ---------------------------------       -------------
                      NIC Components Corp.                     New York
                      Nu Horizons International Corp.          New York
                      Nu Visions Manufacturing, Inc.           Massachusetts
                      Nu Horizons/Merit Electronics Corp.      Delaware

          23.      Accountant's Consent

          27.      Financial Data Schedule

          99.      Additional Exhibit

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

(*)   Incorporated by reference to the Company's registration statement on Form
      S-1, registration No. 2-89176.

(**)  Incorporated by reference to the Company's registration statement on
      Form S-8, registration No. 33-20661.

                                                                    Page 28
<PAGE>
 
      24.  Accountants' Consent
           --------------------

      We consent to the incorporation by reference in Registration Statement
      numbers 33-11032 and 33-20661 on Form S-8 of our opinion dated May 18,
      1995 on the consolidated financial statements of Nu Horizons Electronics
      Corp. and subsidiaries included in the Corporation's annual report on Form
      10-K for the fiscal year ended February 28, 1995.



                                                LAZAR, LEVINE & COMPANY LLP
                                                Certified Public Accountants



          New York, New York
          May 18, 1995

                                                                    Page 29
   
<PAGE>
 
      99.  Additional Exhibit:
           ------------------ 

          The following undertakings are incorporated by reference into the
      Company's Registration Statement on Form S-8 (Registration Nos. 33-11032,
      33-20661, 33-88952 and 33-88958).

          (a)  The undersigned registrant hereby undertakes:

                (1) To file, during any period in which offers or sales are
                being made, a post-effective amendment to this registration
                statement:

                     (i) To include any prospectus required by section 10(a)(3)
                     of the Securities Act of 1933;

                     (ii) To reflect in the prospectus any facts or events
                     arising after the effective date of the registration
                     statement (or the most recent post-effective amendment
                     thereof) which, individually or in the aggregate, represent
                     a fundamental change in the information set forth in the
                     registration statement;

                     (iii)  To include any material information with respect to
                     the plan of distribution not previously disclosed in the
                     registration statement or any material change to such
                     information in the registration statement;

                     Provided, however, that paragraphs (a) (1) (i) and (a) (1)
                     (ii) do not apply if the registration statement is on Form
                     S-3 or Form S-8, and the information required to be
                     included in a post-effective amendment by those paragraphs
                     is contained in periodic reports filed by the registrant
                     pursuant to section 13 or section 15(d) of the Securities
                     Exchange Act of 1934 that are incorporated by reference in
                     the registration statement.

                (2)  That, for the purpose of determining any liability under
                the Securities Act of 1933, each such post-effective amendment
                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.

                (3)  To remove from registration by means of a post-effective
                amendment any of the securities being registered which remain
                unsold at the termination of the offering.

           (b)  The undersigned registrant hereby undertakes that, for purposes
           of determining any liability under the Securities Act of 1933, each
           filing of the registrant's annual report pursuant to section 13(a) or
           section 15(d) of the Securities Exchange Act of 1934 (and, where
           applicable, each filing of an employee benefit plan's annual report
           pursuant to section 15(d) of the Securities Exchange Act of 1934)
           that is incorporated by reference in the registration statement 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.



                                                                  Page 30
<PAGE>
 
      99.  Additional Exhibit (Continued):
           ------------------             

           (f) (1) The undersigned registrant hereby undertakes to deliver or
           cause to be delivered with the prospectus to each employee to whom
           the prospectus is sent or given a copy of the registrant's annual
           report to stockholders for its last fiscal year, unless such employee
           otherwise has received a copy of such report, in which case the
           registrant shall state in the prospectus that it will promptly
           furnish, without charge, a copy of such report on written request of
           the employee.  If the last fiscal year of the registrant has ended
           within 120 days prior to the use of the prospectus, the annual report
           for the fiscal year will be furnished to each such employee.

                (2) The undersigned registrant hereby undertakes to transmit or
                cause to be transmitted to all employees participating in the
                plan who do not otherwise receive such material as stockholders
                of the registrant, at the time and in the matter such material
                is sent to its stockholders, copies of all reports, proxy
                statements and other communications distributed to its
                stockholders generally.

                (3) Where interests in a plan are registered herewith, the
                undersigned registrant and plan hereby undertake to transmit or
                cause to be transmitted promptly, without charge, to any
                participant in the plan who makes a written request, a copy of
                the then latest annual report of the plan filed pursuant to
                section 15(d) of the Securities Exchange Act of 1934 (Form 11-
                K).  If such report is filed separately on Form 11-K, such form
                shall be delivered upon written request.  If such report is
                filed as a part of the registrant's annual report to
                stockholders delivered pursuant to paragraph (1) or (2) of this
                undertaking, additional delivery shall not be required.

                (4) If the registrant is a foreign private issuer, eligible to
                use Form 20-F, then the registrant shall undertake to deliver or
                cause to be delivered with the prospectus to each employee to
                whom the prospectus is sent or given, a copy of the registrant's
                latest filing on Form 20-F in lieu of the annual report to
                stockholders.

           (i)  Insofar as indemnification for liabilities arising under the
           Securities Act of 1933 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 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
           act and will be governed by the final adjudication of such issue.


                                                              Page 31
<PAGE>
 
                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
     Exchange Act of 1934, the Company has duly caused this report to be signed
     on its behalf by the undersigned, thereunto duly authorized.

                                               NU HORIZONS ELECTRONICS CORP.
                                                          (Registrant)


                                                     By:/s/ ARTHUR NADATA
                                                        ------------------------
                                                       Arthur Nadata,
                                                       President (Principal
                                                       Operating Officer)


                                                     By:/s/ PAUL DURANDO
                                                        ------------------------
                                                       Paul Durando,
                                                       Vice President, Finance
                                                       (Principal Financial and
                                                       Accounting Officer)


     Pursuant to the requirements of the Securities Act of 1934, this report has
     been signed below by the following persons on behalf of the Registrant and
     in the capacities and on the date indicated:
 
         SIGNATURE                   CAPACITY                   DATE
         ---------                   --------                   ----     
 
   By:/s/ IRVING LUBMAN       Chairman of The Board,        May 18, 1995
      ----------------------  Chief Executive Officer
        Irving Lubman                                
 

   By:/s/ ARTHUR NADATA       President, Treasurer and      May 18, 1995
      ----------------------    Director 
      Arthur Nadata                      


   By:/s/ RICHARD SCHUSTER    Vice President, Secretary    May 18, 1995
      ----------------------    and Director 
       Richard Schuster                      


   By:/s/ PAUL DURANDO        Vice President, Finance      May 18, 1995
      ----------------------    and Director 
       Paul Durando                          


   By:/s/ HERBERT M. GARDNER  Director                     May 18, 1995
      ----------------------
        Herbert M. Gardner


   By:/s/ HARVEY R. BLAU      Director                     May 18, 1995
      ----------------------
       Harvey R. Blau


   By:/s/ DAVID SIEGEL        Director                     May 18, 1995
      ----------------------
       David Siegel



                                          Page 32
<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549

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

                                 EXHIBIT INDEX

                                       to

                                   FORM 10-K

                  FOR THE FISCAL YEAR ENDED FEBRUARY 28, 1995

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

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


                         NU HORIZONS ELECTRONICS CORP.

             (Exact Name of Registrant as Specified in Its Charter)



     EXHIBIT
     NUMBER                                   DESCRIPTION
     ----------------------------------------------------------------------

     11                Computation of Per Share Earnings

     27                Financial Data Schedules

<PAGE>
 
                         NU HORIZONS ELECTRONICS CORP.
                                   EXHIBIT 11


                    COMPUTATION OF EARNINGS PER COMMON SHARE
                    ----------------------------------------

                                  (Unaudited)
<TABLE>
<CAPTION>
  
                                            FOR THE YEAR ENDED
                                   ------------------------------------
                                    FEBRUARY    FEBRUARY     FEBRUARY
                                    28, 1995    28, 1994     28, 1993
                                   ----------   -----------  ----------
<S>                                <C>          <C>          <C> 
PRIMARY EARNINGS:
----------------          
 
NET INCOME                         $4,421,823   $5,044,225   $1,489,658
                                   ==========   ==========   ==========
SHARES:
 
  Weighted average
   number of common
   shares and common
   share equivalents
   outstanding                      7,847,677    7,774,440    7,558,311
                                   ==========   ==========   ==========
 
PRIMARY EARNINGS PER
 COMMON SHARE:
 
  Net Income                       $      .56   $      .65   $      .20
                                   ==========   ==========   ==========
 
FULLY DILUTED EARNINGS:
----------------------   
 
  Net Income                       $4,421,823   $5,044,225   $1,489,658
 
  Net (after tax)
   interest expense
   related to
   convertible debt                   365,062            -            -
                                   ----------   ----------   ----------
 
NET INCOME AS ADJUSTED             $4,786,885   $5,044,225   $1,489,658
                                   ==========   ==========   ==========
 
SHARES:
 
  Weighted average
   number of common
   shares and common
   share equivalents
   outstanding                      7,847,677    7,774,440    7,558,311
 
  Additional options
    not included above                598,287       40,165      158,502
 
  Assuming Conversion
    of convertible debt               833,333            -            -
                                   ----------   ----------   ----------
 
  Weighted average
    number of common
    shares outstanding
    as adjusted                     9,279,297    7,814,605    7,716,813
                                   ==========   ==========   ==========
 
FULLY DILUTED EARNINGS
PER COMMON SHARE                   $      .52   $      .65   $      .19
                                   ==========   ==========   ==========
 
</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED FEBRUARY 28, 1995 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH STATEMENTS.
</LEGEND>
       
<S>                                       <C>
<PERIOD-TYPE>                              YEAR
<FISCAL-YEAR-END>                          FEB-28-1995
<PERIOD-START>                             MAR-01-1994
<PERIOD-END>                               FEB-28-1995
<CASH>                                         498,919
<SECURITIES>                                         0
<RECEIVABLES>                               21,685,302
<ALLOWANCES>                                   898,359
<INVENTORY>                                 22,255,545
<CURRENT-ASSETS>                            45,179,018
<PP&E>                                       6,194,272
<DEPRECIATION>                               3,053,218
<TOTAL-ASSETS>                              51,972,606
<CURRENT-LIABILITIES>                        8,850,077
<BONDS>                                     19,995,404
<COMMON>                                        51,032
                                0
                                          0
<OTHER-SE>                                  22,490,884
<TOTAL-LIABILITY-AND-EQUITY>                51,972,606
<SALES>                                    130,251,554
<TOTAL-REVENUES>                           130,251,554
<CGS>                                       99,338,249
<TOTAL-COSTS>                               21,651,658
<OTHER-EXPENSES>                             1,375,000
<LOSS-PROVISION>                               442,500
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              7,444,147
<INCOME-TAX>                                 3,022,324
<INCOME-CONTINUING>                          4,421,823
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 4,421,823
<EPS-PRIMARY>                                      .56
<EPS-DILUTED>                                      .56
        

</TABLE>


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