NAI TECHNOLOGIES INC
S-1, 1996-05-16
COMPUTER TERMINALS
Previous: NATIONSBANK CORP, 424B5, 1996-05-16
Next: NORTHEAST UTILITIES, 35-CERT, 1996-05-16




<PAGE>
<PAGE>

                                                     Registration No. 33-_______

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933


                             NAI TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)
<TABLE>
<S>                                                  <C>                               <C>
           New York                              3571                             11-1798773
 (State or other jurisdiction        (Primary Standard Industrial              (I.R.S. Employer
      of incorporation or             Classification Code Number)           Identification Number)
         organization)
</TABLE>

                               2405 Centre Avenue
                            Longmont, Colorado 80503
                                 (303) 776-5674
          (Address, including zip code, and telephone number, including
             area code, of registrant's principal executive offices)

                              Richard A. Schneider
                             NAI Technologies, Inc.
                               2405 Centre Avenue
                            Longmont, Colorado 80503
                                 (303) 776-5674
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                    Copy to:

                               Sarah Hewitt, Esq.
                          Whitman Breed Abbott & Morgan
                                 200 Park Avenue
                            New York, New York 10166
                                 (212) 351-3000

   Approximate date of commencement of proposed sale to the public: From time
to time after the effective date of this Registration Statement.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. |X|

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

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

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

                                   CALCULATION OF REGISTRATION FEE
=================================================================================================================

                                                                                 PROPOSED
                                                           PROPOSED MAXIMUM   MAXIMUM AGGRE-       AMOUNT OF
        TITLE OF EACH CLASS OF               AMOUNT TO      OFFERING PRICE     GATE OFFERING     REGISTRATION
      SECURITIES TO BE REGISTERED          BE REGISTERED    PER SHARE (1)        PRICE (1)            FEE
- -----------------------------------------------------------------------------------------------------------------
<S>                                          <C>                 <C>           <C>                  <C>
12% Convertible Subordinated
Promissory Notes due 2001.............      $8,342,000           100%           $8,342,000         $2,876.57
- -----------------------------------------------------------------------------------------------------------------
                                             4,119,700
Warrants to Purchase Common Stock.....       warrants           $2.50           $10,299,250        $3,551.49
- -----------------------------------------------------------------------------------------------------------------
                                             8,904,336
Common Stock, $.10 par value..........        shares           $2.78125       $24,765,184.50       $8,539.78
=================================================================================================================
</TABLE>

(1) Estimated pursuant to Rule 457 solely for the purpose of determining the
registration fee on the basis of the exercise price in the case of the warrants
and on the basis of the average of the high and low prices of the Common Stock
as reported on The Nasdaq Stock Market on May 13, 1996 in the case of the shares
of Common Stock.

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.


<PAGE>
<PAGE>




                             NAI TECHNOLOGIES, INC.

                  (Cross Reference Sheet Furnished Pursuant to
                         Item 501(b) of Regulation S-K)

<TABLE>
<CAPTION>

ITEM NUMBER AND CAPTION IN FORM S-1                                  LOCATION IN PROSPECTUS
- -----------------------------------                                  -----------------------
<S>                                                                  <C>
1.   Forepart of the Registration Statement and Outside Front
       Cover Page of Prospectus..................................... Cover page.

2.   Inside Front and Outside Back Cover Pages of Prospectus........ Inside front and outside back
                                                                      cover page.

3.   Summary Information, Risk Factors and Ratio of Earnings
       to Fixed Charges............................................. Summary; The Company; Risk
                                                                      Factors.

4.   Use of Proceeds................................................ Summary; Use of Proceeds.

5.   Determination of Offering Price................................ Not Applicable

6.   Dilution....................................................... Not Applicable

7.   Selling Security Holders....................................... Selling Securityholders.

8.   Plan of Distribution........................................... Cover page; Plan of
                                                                      Distribution.

9.   Description of Securities to be Registered..................... Cover page; Description of
                                                                      Securities; Certain Federal
                                                                      Income Tax Consequences.

10.  Interests of Named Experts and Counsel......................... Legal Matters; Experts;
                                                                      Management.

11.  Information with Respect to the Registrant..................... Summary; Capitalization;
                                                                      Dividend Policy; Selected
                                                                      Financial Data; Management's
                                                                      Discussion and Analysis of
                                                                      Financial Condition and
                                                                      Results of Operations; The
                                                                      Company; Management; Security
                                                                      Ownership of Certain
                                                                      Beneficial Owners and
                                                                      Management; Certain
                                                                      Relationships and Related
                                                                      Transactions; Description of
                                                                      Securities; Certain Federal
                                                                      Income Tax Consequences; and
                                                                      Index to Financial Statements
                                                                      and Financial Statement
                                                                      Schedules.

12.  Disclosure of Commission Position on Indemnification for
       Securities Act Liabilities................................... Inapplicable.

</TABLE>

                                            -ii-

<PAGE>
<PAGE>



INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.


                             SUBJECT TO COMPLETION
                    PRELIMINARY PROSPECTUS DATED MAY __, 1996

PROSPECTUS

             12% CONVERTIBLE SUBORDINATED PROMISSORY NOTES DUE 2001
                        WARRANTS TO PURCHASE COMMON STOCK
                        8,904,336 SHARES OF COMMON STOCK

                             NAI TECHNOLOGIES, INC.

     This prospectus relates to the offering from time to time of up to (i)
$8,342,000 principal amount of 12% Convertible Subordinated Promissory Notes due
2001 (the "Notes") of Nai Technologies, Inc. (the "Company") by the holders
thereof (the "Noteholders"), (ii) Warrants to Purchase Common Stock (the
"Warrants") of the Company by the holders thereof (the "Warrantholders"), and
(iii) an aggregate of 8,904,336 shares (the "Shares") of common stock, par value
$.10 Per share (the "Common Stock"), of the Company by the holders thereof (the
"Shareholders"), consisting of (1) 4,171,000 shares of Common Stock which may be
issued upon the conversion of the Notes, (2) 4,119,700 shares of Common Stock
which may be issued upon the exercise of the Warrants, (3) 250,000 shares of
Common Stock of the Company previously issued to The Bank of New York and
Chemical Bank (the "Bank Lenders") pursuant to that certain Amended and Restated
Credit Agreement, dated as of aAril 12, 1995, as amended to date (the "Credit
Agreement"), by and between the Company and the Bank Lenders, and (4) 363,636
shares of Common Stock of the Company previously issued to Active Investors II
Ltd. ("Active Investors") pursuant to that certain Common Stock Purchase
Agreement, dated as of November 3, 1994 (the "Stock Purchase Agreement"), by and
between the Company and Active. The Noteholders, the Warrantholders, the
Shareholders, the Bank Lenders and Active are sometimes collectively referred to
as the "Selling securityholders." The Notes, the Warrants and the Shares are
sometimes collectively referred to as the "Securities." The Company will not
receive any of the proceeds from the sale of the Securities by the Selling
Securityholders. The Bompany is paying the expenses of registration of the
Securities.

     It is anticipated that sales of the Securities will be made in one of three
ways: (i) through  broker-dealers,  (ii) through agents or (iii) directly to one
or more purchasers.  The period of distribution of the securities may occur over
an extended period of time. See "PLAN OF DISTRIBUTION."

     The Common Stock of the Company is traded on the Nasdaq Stock Market
("NASDAQ") under the symbol NATL. On May 13, 1996, the closing price of the
Common Stock on NASDAQ was $2.875 per share. Prior to this offering, there has
been no public market for the Notes or the Warrants offered hereby and no
assurance can be given that one will develop after the commencement of this
offering. See "DESCRIPTION OF SECURITIES--Trading Information."


     SEE "RISK FACTORS" FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
CONSIDERED IN CONNECTION WITH AN INVESTMENT IN THE SECURITIES.


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

                   THE DATE OF THIS PROSPECTUS IS MAY __, 1996


<PAGE>
<PAGE>



                              AVAILABLE INFORMATION

     The Company is subject to the informational  requirements of the Securities
Exchange  Act of 1934,  as amended  (the  "Exchange  Act"),  and, in  accordance
therewith,  files  reports,  proxy  statements  and other  information  with the
Securities  and Exchange  Commission  (the  "Commission").  Such reports,  proxy
statements  and other  information  filed by the  Company may be  inspected  and
copied at the public  reference  facilities  maintained by the Commission at 450
Fifth Street,  N.W.,  Room 1024,  Washington,  D.C.  20549,  and at its New York
Regional  Office,  7 World  Trade  Center,  New York,  New York 10048 and at its
Chicago Regional Office, Suite 1400, 500 West Madison Street, Chicago,  Illinois
60661-2511.  Copies  of such  material  may also be  obtained  from  the  Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549,  at  prescribed  rates.  In  addition,  copies  of  such  reports,  proxy
statements  and other  information  concerning the Company may also be inspected
and copied at the  offices of The Nasdaq  Stock  Market at 1735 K Street,  N.W.,
Washington, D.C. 20006-1506 on which the Common Stock is traded.


                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                          Page
                                                                                          ----
<S>                                                                                          <C>
AVAILABLE INFORMATION......................................................................  2

TABLE OF CONTENTS..........................................................................  2

SUMMARY....................................................................................  4

RISK FACTORS...............................................................................  8

USE OF PROCEEDS............................................................................ 11

CAPITALIZATION............................................................................. 12

DIVIDEND POLICY............................................................................ 12

SELECTED FINANCIAL DATA.................................................................... 13

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
   AND RESULTS OF OPERATIONS............................................................... 14

THE COMPANY................................................................................ 20

MANAGEMENT................................................................................. 29

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT............................. 36

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS............................................. 38

DESCRIPTION OF SECURITIES.................................................................. 39

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................................... 44

SELLING SECURITYHOLDERS.................................................................... 52
</TABLE>

                                       -2-

<PAGE>
<PAGE>



<TABLE>
<CAPTION>
                                                                                          Page
                                                                                          ----
<S>                                                                                          <C>
PLAN OF DISTRIBUTION....................................................................... 59

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............................................ 60

LEGAL MATTERS.............................................................................. 60

EXPERTS.................................................................................... 60

INDEX TO FINANCIAL STATEMENTS
   AND FINANCIAL STATEMENT SCHEDULES....................................................... 61
</TABLE>


                                       -3-


<PAGE>
<PAGE>




                                     SUMMARY

     The following is a brief summary of certain information contained elsewhere
in this Prospectus. This summary is not intended to be complete and is qualified
in its entirety by the more  detailed  information  appearing  elsewhere in this
Prospectus  and in the  documents  referred  to herein,  all of which  should be
carefully  reviewed.  Capitalized  terms used herein are defined on the pages of
this Prospectus referred to in the Glossary found on page 91.

                                   THE COMPANY

     NAI  Technologies,   Inc.,  through  its  wholly-owned   subsidiaries  (the
"Company"),  designs, manufactures and markets rugged computer systems, advanced
peripheral  products,  intelligent  terminals,  high  performance work stations,
TEMPEST computer systems and telecommunications  test equipment and transmission
products.

     The Company  operates in two distinct  operating  segments:  an  Electronic
Systems  segment  and  a  Telecommunications  segment.  The  Electronic  Systems
segment,  comprised  of three  subsidiaries  and all of the  Company's  defense,
military and  government-related  businesses,  provides rugged computer products
specifically  designed for deployment in harsh environments that require special
attention to system configurations. This segment's customer base includes United
States   and   foreign   armed   services   and   intelligence   agencies.   The
Telecommunications  segment consists of one company which provides  transmission
enhancement  products and rugged,  hand-held test equipment for analog,  digital
and fiber-optic  communications and data-interchange  networks. This segment has
developed  and is  marketing a product  which  enables  telephone  companies  to
enhance the capacity of copper lines for improved  voice and data  transmission.
This  segment's  customer base includes the Regional  Bell  Operating  Companies
("RBOCs") and independent  telephone  companies.  The Company sells its products
directly  to these  customers  and  serves as a  subcontractor  to larger  prime
contractors serving the same customer base.

     The  Company  was  incorporated  in the  State  of New  York in  1954.  The
Company's  principal  executive  office is located at 2405 Trade Centre  Avenue,
Longmont, Colorado 80503, and its telephone number is (303) 776-5674.

                                  THE OFFERING

SECURITIES OFFERED         $8,342,000 aggregate principal amount of Notes
                           Warrants to Purchase Common Stock
                           8,904,336 shares of Common Stock

                           See "DESCRIPTION OF SECURITIES."

TERMS OF THE NOTES:

  Maturity Date            January 15, 2001.

  Interest                 Rate 12% per annum. In the  event of  a Chapter 11 or
                           Chapter 7 bankruptcy case in which the Company is the
                           debtor, the Notes will bear interest from the date of
                           commencement of the case at a default  rate per annum
                           equal to the lesser of 18% or  the highest  such rate
                           allowable by law.


                                       -4-


<PAGE>
<PAGE>




Interest Payment Date      January 15,  April 15, July 15 and October 15 of each
                           year, commencing April 15, 1996.

Conversion                 Each Note is convertible  into shares of Common Stock
                           at the option of the holder,  at any time in whole or
                           in part at a  conversion  price  equal to  $2.00  per
                           share,  subject to adjustment in certain  events (the
                           "Conversion  Price").  The  Conversion  Price will be
                           adjusted to $1.50 or $1.00, respectively, if earnings
                           before interest, taxes, depreciation and amortization
                           ("EBITDA")  of the Company fall below  $6,000,000  or
                           $4,750,000 in 1996. Should the Company sell the stock
                           or assets of a subsidiary in 1996,  such amounts will
                           be reduced by certain  agreed  amounts,  depending on
                           the time of sale. The Conversion Price and the number
                           of  shares  of  Common  Stock  to  be  received  upon
                           conversion   are  subject  to  adjustment   upon  the
                           occurrence of certain  events.  See  "DESCRIPTION  OF
                           SECURITIES--The Notes."

                           The Company may at its option  require the conversion
                           of the Notes, at any time prior to maturity, provided
                           that the  closing  bid  price  for the  Common  Stock
                           exceeds  $6.00  per  share  for  the  30  consecutive
                           trading  days  prior  to  the  giving  of  notice  of
                           conversion.

Prepayment                 The Notes are subject to prepayment, in whole and not
                           in part,  at the option of the  Company,  at any time
                           after the third  anniversary of the date of issuance,
                           without premium or penalty.  Upon the occurrence of a
                           "change in  control" of the  Company,  each holder of
                           the Notes  will have the  right to  require  that the
                           Company  repurchase  such holder's Notes in whole and
                           not  in  part,  without  premium  or  penalty,  at  a
                           purchase  price in cash in an amount equal to 100% of
                           the principal  amount thereof,  together with accrued
                           and unpaid interest, if any, to the date of purchase,
                           pursuant  to an  offer  made in  accordance  with the
                           procedures described in the Notes.

Subordination; Sinking
Fund                       The   indebtedness   evidenced   by  the   Notes   is
                           subordinated   to  all  existing  and  future  Senior
                           Indebtedness (as hereinafter defined) of the Company.
                           The Notes do not provide for a sinking fund.

Certain Covenants          The Notes contain certain  covenants  prohibiting the
                           Company  from:  (i) creating any liens on its assets,
                           (ii)  incurring  or assuming any  indebtedness  other
                           than  certain  specific  indebtedness  including  the
                           Senior Indebtedness and all extensions,  renewals and
                           refundings  thereof,  (iii)  making any  investments,
                           (iv)  paying  dividends  on its  capital  stock,  (v)
                           disposing of certain assets, (vi) engaging in certain
                           affiliated party  transactions,  and (vii) merging or
                           consolidating.

Events of Default          "Events  of  Default"  under  the Notes  include  the
                           failure to pay principal or interest,  the failure to
                           pay other  indebtedness  for borrowed money in excess
                           of  $500,000  when  due or the  acceleration  of such
                           indebtedness,  the  failure  to pay any  judgment  in
                           excess  of  $500,000  when  due or  stayed,  and  the
                           voluntary or involuntary bankruptcy of the Company.


                                       -5-

<PAGE>
<PAGE>




TERMS OF THE WARRANTS:

Exercise and Terms         Each  Warrant  entitles  the holder to  purchase  250
                           shares of  Common  Stock at any time and from time to
                           time on or before  February 15, 2002,  at an exercise
                           price  equal to $2.50  per  share  of  Common  Stock,
                           subject  to   adjustment   in  certain   events  (the
                           "Exercise   Price").   The  Exercise  Price  will  be
                           adjusted  to $2.00  or  $1.50,  respectively,  if the
                           Company's EBITDA falls below $6,000,000 or $4,750,000
                           in 1996.  Should the Company sell the stock or assets
                           of a subsidiary in 1996, such amounts will be reduced
                           by certain agreed  amounts,  depending on the time of
                           sale.  The Exercise Price and the number of shares of
                           Common Stock to be received upon exercise are subject
                           to adjustment  upon the occurrence of certain events.
                           See "DESCRIPTION OF SECURITIES--The Warrants."

TERMS OF THE COMMON STOCK:

Terms                      Holders of shares of Common Stock are entitled to one
                           vote for each share of Common Stock held. The holders
                           of Common  Stock are not  entitled to  preemptive  or
                           subscription rights. Upon liquidation, dissolution or
                           winding up of the Company,  the holders of the Common
                           Stock are  entitled  to share  ratably  in all assets
                           available for  distribution  after payment in full of
                           creditors  and  after  the  preferential   rights  of
                           holders   of   shares   of   Preferred   Stock   then
                           outstanding,   if  any,  have  been  satisfied.   The
                           affirmative  vote of the holders of 80% of all Common
                           Stock of the Company is required  for the adoption or
                           authorization of certain  extraordinary  matters. See
                           "DESCRIPTION OF SECURITIES-- Common Stock."

Trading                    The Common Stock is traded on Nasdaq under the symbol
                           NATL.

OFFERING PERIOD            From time to time after the date hereof.

USE OF PROCEEDS            The Company  will not receive any  proceeds  from the
                           sale    of   the    Securities    by   the    Selling
                           Securityholders.

RISK FACTORS               REFERENCE IS MADE TO "RISK  FACTORS"  WHICH  CONTAINS
                           MATERIAL  INFORMATION  THAT SHOULD BE  CONSIDERED  IN
                           CONNECTION WITH THE SECURITIES BEING OFFERED HEREBY.


                                       -6-



<PAGE>
<PAGE>




                             SUMMARY FINANCIAL DATA

        The summary  financial  data set forth  below for the fiscal  years 1991
through  1995 are derived  from the  consolidated  financial  statements  of the
Company which  financial  statements have been audited by KPMG Peat Marwick LLP,
independent  certified  public  accountants,   whose  report  on  the  Company's
consolidated financial statements for the three years ended December 31, 1995 is
included elsewhere in this Prospectus.


<TABLE>
<CAPTION>
                                                                                    Year Ended December 31,                  
                                                          --------------------------------------------------------------------------
                                                            1991            1992            1993            1994              1995
                                                            ----            ----            ----            ----              ----
                                                                (in thousands except share and per share data and ratios)
<S>                                                       <C>          <C>              <C>             <C>                <C>    
Statement of Operations Data
Net Sales ........................................        $ 59,412        $ 67,315        $ 81,024        $ 54,520         $ 60,008
Operating earnings (LOSS)(1)......................           6,308           8,407           8,960         (14,589)          (8,875)
Net earnings (loss)(1) ...........................           3,900           5,051           5,455         (11,591)         (11,619)
Per share data:
  Net earnings (loss)(2) .........................             .63             .80             .80           (1.69)           (1.57)
  Cash dividends (3) .............................            --              --              --              --               --

Ratio of earnings to fixed
charges ..........................................            8.14           13.88           11.55               *                *


Balance Sheet Data (at end of year)

Working capital ..................................        $ 14,134        $ 17,094        $ 19,105        $ 16,665         $ 10,044
Total assets at year end .........................          33,817          43,704          60,715          53,720           48,012
Long-term debt ...................................           5,017           7,158          10,797          13,990           15,573
Shareholders' equity .............................          18,897          23,911          30,593          20,296           10,086
Average market price per common share at
  year end .......................................          4-9/16          8-3/16           6-1/4         2-11/16            1-1/2
Weighted average common
  shares outstanding(2) ..........................           6,222           6,309           6,843           6,580            7,382
</TABLE>

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

(1) Includes $7,321 in restructuring costs in 1994.

(2)  Prior year per share data has been  restated to reflect 4% stock  dividends
     declared in February 1992,  1993 and 1994 and a  three-for-two  stock split
     declared in August 1993.

(3) There have been no cash dividends paid during the above five fiscal years.

*    Earnings are inadequate to cover fixed charges.  The coverage deficiency is
     $15,983 for 1994 and $11,242 for 1995.

                                       -7-


<PAGE>
<PAGE>


                                  RISK FACTORS

     Before  purchasing  any  of  the  Securities  offered  hereby,  prospective
investors should consider, among other things, the following factors.

     SUBSTANTIAL  AND CONTINUING  LOSSES.  While the Company's  operations  have
historically provided a positive cash flow, the Company has recently experienced
severe financial difficulties and has incurred substantial losses, including net
losses of  approximately  $11,619,000  for each of the years ended  December 31,
1994 and 1995.  At the present time,  the Company is a net user of cash.  Losses
are continuing through the date of this Prospectus and there can be no assurance
that the Company will ever return to profitable operations.

     Although  the  restructuring   activities  taken  in  1994  and  1995  have
significantly  reduced the expense  structure  of the Company and the Company is
presently   taking  actions  to  minimize  its  cash  outlays  by  deferring  or
eliminating  discretionary  expenses and capital asset purchases,  the Company's
return to  profitability  will depend on its ability to effectively  monitor and
control its costs.  The  Company  must also  increase  its  shipment  rate to an
acceptable level. It is not certain that the Company will be able to achieve the
operating efficiencies necessary to return to profitability. Furthermore, future
operating   results  depend  upon  many  factors,   including  general  economic
conditions,  the ability of the  Company to continue to book and fulfill  orders
successfully, the level of competition and defense spending.

     DEPENDENCE ON U.S. MILITARY.  Approximately 78% of the Company's backlog of
orders  totalling  $47,800,000  at  December  31,  1995  represented  orders for
military  and  government  sales.  During the years ended  December 31, 1994 and
1995, sales under contracts with the U.S.  Government were approximately 40% and
38% of the Company's sales, respectively. Such orders are subject to termination
at the convenience of the U.S.  Government with negotiated  settlements in which
the Company seeks to recover its costs and a reasonable profit.  There can be no
assurance  that the Company  will recover its costs or earn any profit on orders
terminated by the U.S. Government.

     In recent years the Company has reduced its dependency on the U.S.  defense
budget by expanding its non- military business operations.  However, the Company
still expects a substantial portion of 1996 sales to be directly to the military
or through prime  contractors to the military.  With  continuing  discussions by
Congress on budget  cuts,  it is  difficult  to assess what the impact of budget
cuts,  if any, will be on the Company.  It appears that defense  outlays will be
reduced from past  levels.  The Company is not aware of any programs in which it
participates that are specifically targeted for termination or curtailment other
than  the  Navy  Standard  Teleprinter  ("NST")  program,   which  had  provided
significant  revenues to the  Company  from 1990 to early  1994.  The  Company's
products are utilized in many different U.S.  Government  programs which reduces
the adverse impact of canceling a single specific program.  However,  reductions
in future U.S.  defense  spending  levels could  adversely  impact the Company's
future sales volume.

     SUBSTANTIAL  SECURED  INDEBTEDNESS.   At  March  30,  1996,  the  Company's
long-term   secured   indebtedness   including  current   installments   totaled
$15,175,000,  substantially all of which is due to the Company's primary lending
institutions,  The Bank of New York and  Chemical  Bank  (the  "Bank  Lenders"),
pursuant to the Credit Agreement which provides for quarterly principal payments
of $500,000 on March 31, 1996,  June 30, 1996,  September  30, 1996 and December
31, 1996,  and $750,000 on the last day of each quarter  thereafter,  commencing
March 31, 1997 and ending on December 31, 1998, together with accrued and unpaid
interest  through  the  applicable  payment  date.  The  remaining   outstanding
principal  amount of  $7,975,000  is due and  payable on January  15,  1999.  In
addition,  at March 31, 1996,  the Company had  $8,242,000  principal  amount of
Notes  outstanding.  Interest  on the Notes is payable  quarterly  in arrears on
January 15, April 15, July 15 and October 15 of each year,  commencing April 15,
1996. The Notes mature on January 15, 2001.

     The  Company  has   substantial   debt  service   obligations  and  has  no
arrangements with respect to, or sources of, additional financing. Substantially
all of the  Company's  assets  have  been  pledged  to secure  the  indebtedness
outstanding under the Credit Agreement.  It is not certain that the Company will
be able to achieve the revenue level


                                      -8-
<PAGE>
<PAGE>

necessary  to return to  profitability  and there can be no  assurance  that the
Company  will have  sufficient  cash flow in the future to meet its  obligations
with respect to its indebtedness,  including its obligations with respect to the
Notes. The Notes are unsecured and subordinate in right of payment to all Senior
Indebtedness (as defined in the Notes) of the Company.

     The Notes provide that the Senior Indebtedness can be increased by the Bank
Lenders in certain  circumstances  to protect  its  interest  in the  collateral
provided by the Company.  The Notes also provide that if any Senior Indebtedness
is  outstanding  on the maturity date of the Notes,  the Company  cannot pay the
amounts due thereunder.  Although the Credit Agreement  provides that the Senior
Indebtedness  is to paid in full on January  15,  1999,  two years  prior to the
maturity date of the Notes,  there can be no assurance  that the Company will in
fact be able to pay such indebtedness at such time.

     RANKING OF THE NOTES. The Notes are subordinated to all Senior Indebtedness
of the Company, including indebtedness under the Credit Agreement. Therefore, in
the event of  bankruptcy,  liquidation  or  reorganization  of the Company,  the
assets of the Company  will be available  to pay  obligations  on the Notes only
after  all  Senior  Indebtedness  has been  paid in full,  and  there may not be
sufficient  assets remaining to pay amounts due on the Notes. At March 30, 1996,
the amount of outstanding Senior Indebtedness was $15,175,000.  In addition, the
indebtedness under the Credit Agreement is secured by liens on substantially all
of the  assets of the  Company  including  the  capital  stock of certain of its
subsidiaries and is guaranteed by certain of the Company's  subsidiaries,  which
guarantees  are  secured  by a lien on  substantially  all of the assets of such
subsidiaries. See "DESCRIPTION OF NOTES--Subordination."

     NO ASSURANCE OF COMPANY'S  ABILITY TO SERVICE NOTES. The Company  presently
intends to  service  the Notes out of its future  cash flow from  operations  or
proceeds  of  future  financings,  if any.  There can be no  assurance  that the
Company will generate  sufficient cash flow in the future to pay the interest on
the Notes or on its other  indebtedness  or to pay the principal on the Notes or
that future  financings,  if necessary,  will be available.  See "DESCRIPTION OF
SECURITIES--The Notes."

     TRADE  DEBT.  As of  December  31,  1995,  the  Company  had  approximately
$5,300,000 in the aggregate past due to vendors  primarily for raw materials and
components.  The Company's  cash  constraints  strained its  relationships  with
vendors which  adversely  impacted the Company's  ability to meet its production
targets on a timely and cost- effective  basis.  Although the Company has used a
portion  of the  proceeds  of the  Private  Placement  to pay  vendors  and  the
Company's  relationships  with  vendors  have begun to improve,  there can be no
assurance that the Company's relationships with vendors will continue to improve
or that such vendors will continue to provide the Company with raw materials.

     INDUSTRY  COMPETITION.  The Company's business is highly competitive.  Many
suppliers in the Company's markets are significantly  larger than the Company in
total sales and assets,  and many devote  significantly  more  resources  to the
development  of new products  than does the  Company.  There can be no assurance
that the Company will be able to compete  successfully or that  competitors will
not  commercialize  services or products that render the  Company's  services or
products obsolete or less marketable.

     TECHNOLOGICAL CHANGE. The Company's  technological base is characterized by
rapid  change  that   frequently   results  in  sudden   product  and  equipment
obsolescence.  The Company has reduced its expenditures on independent  research
and  development  over the past few years and anticipates  further  reducing its
cost of independent  research and development in 1996. While the Company expects
to continue to make  expenditures  in an effort to improve  current and proposed
product designs and configurations of already  technologically complex products,
there  can  be no  assurance  that  its  efforts  will  be  successful  or  that
introduction  of new products or  technological  developments by others will not
cause the Company's technology to become uneconomical or obsolete.

     LIMITED PROTECTION OF INTELLECTUAL  PROPERTY.  The Company regards portions
of the hardware designs and operating software incorporated into its products as
proprietary  and seeks to  protect  such  proprietary  information  through  its
reliance on patent,  copyright,  trademark and trade secret laws, non-disclosure
agreements with its


                                      -9-
<PAGE>
<PAGE>

employees  and  confidentiality  provisions in licensing  arrangements  with its
customers.  There is no  assurance  that such  agreements  will be  effective to
protect the Company or that the proprietary  information deemed  confidential by
the Company will be adequately  protected by the laws respecting  trade secrets.
Consequently,  it may be possible for unauthorized third parties to copy certain
portions of the Company's  products or to "reverse engineer" or otherwise obtain
the Company's proprietary rights.  Moreover,  the laws of some foreign countries
do not  afford  the  same  protection  provided  by U.S.  laws to the  Company's
proprietary rights.

     SECURITIES  LITIGATION.  On or  about  June 28,  1994,  TDA  Trading  Corp.
("TDA"),  individually and on behalf of a class of persons  similarly  situated,
commenced a securities  fraud class action in the United States  District  Court
for the Eastern  District of New York (the "Court")  against  Robert A. Carlson,
Richard A.  Schneider and the Company.  TDA  commenced its action,  entitled TDA
Trading Corp. v. Carlson,  et al., by filing a complaint (the  "Complaint") with
the Court.

     The Complaint  principally  alleges that the  defendants  knowingly  and/or
recklessly  misrepresented  to the public that they expected the Company's  1993
fourth  quarter  and fiscal  year sales and  earnings  results  to  continue  to
increase at levels  substantially above those of prior years at a time when they
supposedly  knew but failed to disclose that the Company's  fourth  quarter 1993
sales of its NST and other products would decrease precipitously.  The Complaint
further  alleges that, as a result of  defendants'  alleged  failure to disclose
these  developments,  TDA and other  purchasers  of Common  Stock  were  damaged
because,  it is alleged,  at the time of purchase  the price of Common Stock had
been artificially inflated. Additionally, the Complaint asserts that at the time
these adverse  business  developments  allegedly  became known to defendants and
prior to their dissemination to the public,  defendants  Carlson,  Schneider and
other  directors of the Company  allegedly  sold shares of Common Stock owned by
them personally at price levels which TDA claims were higher than the true value
of these shares.

     As  relief,  TDA  essentially  seeks  damages  in an amount to be proven at
trial,  together  with  costs and  expenses,  including  reasonable  attorneys',
accountants'  and experts'  fees.  The  Complaint  also  requests that the Court
declare its action  against the Company and the  individual  defendants  to be a
proper  class  action and  certify it as class  representative  and  plaintiff's
counsel as counsel for the class.  On March 24, 1995,  the Court  granted  TDA's
motion for class  certification.  The  litigation  is currently in the discovery
phase.

     The Company has advised its  directors' and officers'  liability  insurance
carrier of the claims asserted against it and defendants  Carlson and Schneider.
Should TDA prove its case and should the Company's  insurance carrier decline to
cover the award,  the Company could be assessed up to or in excess of $7,500,000
in  damages,  which  would have a  materially  adverse  effect on its  financial
position.

     ABSENCE OF PUBLIC MARKET. No trading market currently exists for either the
Notes or the Warrants and no assurance  can be given that an active  market will
develop for such  Securities or as to the  liquidity  of, or the trading  market
for, such Notes and Warrants.

     RESTRICTIONS  ON  DIVIDENDS.  The  Company is  prohibited  from paying cash
dividends on its Common Stock by certain debt covenants  contained in its Credit
Agreement.

     ANTI-TAKEOVER  RESTRICTIONS.  Paragraph 7 of the Company's  Certificate  of
Incorporation  provides  that the  number of  directors  of the  Company  may be
increased  from seven to nine and shall be divided  into three  classes  serving
three-year  terms upon the occurrence of certain events including the beneficial
ownership by a single entity of 12% or more of the outstanding  shares of Common
Stock  entitled to vote in the election of  directors.  It is possible that as a
result of the Private  Placement,  a single  entity may acquire more than 12% of
the  outstanding   shares  of  Common  Stock  triggering  this  provision.   The
classification  of the  Company's  Board of  Directors  could have the effect of
discouraging attempts by a person or group to take control of the Company.

     The Company's  Board of Directors may issue Preferred Stock of the Company,
without  shareholder  approval,  in series and with such designations,  relative
rights and  preferences as the Board of Directors may  determine.  Any shares of
Preferred  Stock  issued in the future will rank prior to the Common  Stock with
respect to dividend rights



                                      -10-
<PAGE>
<PAGE>

and rights upon  liquidation and could have rights which would dilute the voting
power of the Common Stock. The Board of Directors, without shareholder approval,
can issue  Preferred  Stock  with  voting  and  conversion  rights  which  could
adversely  affect the voting  power of the  holders  of the Common  Stock.  Such
issuances may also have the effect of discouraging attempts by a person or group
to take control of the Company.

     In addition,  the  Company's  Board of  Directors  has the ability to issue
shares of Common  Stock  which would  dilute the voting  power and equity of the
holders of outstanding Common Stock.

     EFFECT  OF  OUTSTANDING  WARRANTS,  OPTIONS  AND  NOTES.  The  Company  has
outstanding  at the  present  time (a)  Warrants  to purchase up to a maximum of
4,119,700  shares of Common Stock at an exercise  price of $2.50 per share,  (b)
Notes  convertible  into a maximum  of  4,171,000  shares  of Common  Stock at a
conversion  price of $2.00 per share, and (c) options to purchase 750,055 shares
of Common Stock in the aggregate  under the Company's 1991 Stock Option Plan and
1993 Stock Option Plan for Directors at exercise  prices  ranging from $1.875 to
$8.33 as of March 31, 1996 and 30,000 to Directors at an exercise price of $2.50
as of such date. The terms on which the Company may obtain additional  financing
during the respective periods of the outstanding Warrants, options and Notes may
be adversely affected by the existence of such Warrants,  options and Notes. The
holders of the  Warrants,  options and Notes may  exercise or convert  them at a
time when the Company might be able to obtain  additional  capital through a new
offering  of  securities  on terms more  favorable  than those  provided  by the
Warrants, options and Notes.

     TAXABLE INCOME IN EXCESS OF CASH RECEIVED. For federal income tax purposes,
the purchase price of each Note and Warrant was allocated  between the Notes and
the Warrants in accordance  with their relative fair market  values.  The amount
allocable to the Notes was less than the  principal  amount of the Notes.  There
can be no  assurance  that the  Internal  Revenue  Service  will  agree with the
aforesaid  allocation.  The excess of the amount  payable  upon  maturity of the
Notes over the amount of the purchase  price  allocated to the Notes for federal
income tax purposes will be treated as "Original  Issue  Discount," as such term
is  defined  by the  Internal  Revenue  Code of  1986,  as  amended.  Generally,
investors  must report the Original  Issue  Discount in their gross incomes over
the period of time their  Notes are held.  Investors  are urged to consult  with
their own tax advisors in connection  with the foregoing.  See "CERTAIN  FEDERAL
INCOME TAX CONSEQUENCES."


                                 USE OF PROCEEDS

     The Company will not receive any proceeds  from the sale of the  Securities
by the Selling Securityholders.


                                      -11-
<PAGE>
<PAGE>







                                 CAPITALIZATION

        The following table sets forth the  consolidated  capitalization  of the
Company at March 30, 1996. This material should be read in conjunction  with the
separate consolidated  financial statements of the Company included elsewhere in
this Prospectus.

<TABLE>
<CAPTION>

                                                                        March 30, 1996  
                                                                ---------------------------
                                                                           Actual

                                                                 (Unaudited) (In thousands)

<S>                                                              <C>
Short-term debt ............................................           $  2,175

Long-term debt .............................................             20,568

Shareholders' equity
 Preferred Stock, no par
 value, 2,000,000 shares
 authorized and unissued ...................................               --

 Common Stock, $0.10 par
 value, 10,000,000 shares
 authorized; 7,459,437 shares
 issued.....................................................
                                                                            746

Capital in excess of par value..............................             17,305
                                                                           --

Foreign currency translation
 adjustment ................................................                 12

Retained earnings (deficit)  ...............................             (7,315)
                                                                       --------
 Total shareholders' equity ................................             10,748
                                                                       --------
 Total capitalization ......................................           $ 33,491
                                                                       ========
</TABLE>






                                 DIVIDEND POLICY

        The  Company  did not  declare or pay any cash  dividends  on its Common
Stock in any of the past five  fiscal  years.  The  Company is  restricted  from
paying cash dividends on its Common Stock by certain debt covenants contained in
the Credit  Agreement,  but is  permitted to effect stock splits and declare and
pay dividends payable solely in shares of any class of its capital stock.


                                      -12-
<PAGE>
<PAGE>



                             SELECTED FINANCIAL DATA

        The selected data presented below for each of the years in the five-year
period  ended  December  31, 1995 are derived  from the  consolidated  financial
statements of the Company which  financial  statements have been audited by KPMG
Peat Marwick LLP,  independent  certified public  accountants.  The consolidated
financial  statements as of December 31, 1995 and 1994 and for each of the three
years in the  period  ended  December  31,  1995,  and the report  thereon,  are
included elsewhere in this Prospectus.


<TABLE>
<CAPTION>

                                     1991          1992        1993          1994       1995
                                     ----          ----        ----          ----       ----
                                             (in thousands except per share data)
<S>                                <C>           <C>         <C>          <C>         <C>     
Net sales                          $59,412       $67,315     $81,024      $ 54,520    $ 60,008
Operating earnings (loss)(1)         6,308         8,407       8,960      (14,589)     (8,875)
Net earnings (loss)(1)               3,900         5,051       5,455      (11,591)    (11,619)
Per share data:
   Net earnings (loss)(3)             0.63          0.80        0.80        (1.69)      (1.57)
   Cash dividends(2)                     -             -           -             -           -
Total assets at year end            33,817        43,704      60,715        53,720      48,012
Long-term debt
   (excluding current portion)       5,017         7,158      10,797        13,990      15,573
Working capital                     14,134        17,094      19,105        16,665      10,044
Shareholders' equity                18,897        23,911      30,593        20,296      10,086
Average market price per
   common share at year end(3)     $4 9/16       $8 3/16      $6 1/4      $2 11/16      $1 1/2
Weighted average common shares(3)    6,222         6,309       6,843         6,580       7,382
</TABLE>

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

(1)  Includes $7,321 in restructuring costs in 1994.

(2)  There have been no cash dividends in the above five fiscal years.

(3)  Prior  year  share data has been  restated  to  reflect 4% stock  dividends
     declared in February 1992,  1993 and 1994 and a  three-for-two  stock split
     paid in August 1993.


                                      -13-
<PAGE>
<PAGE>



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

Results of Operations

        In early 1994, the Company experienced several adverse events: (i)
orders for the Company's NST, which had provided significant revenues to the
Company since 1990, ceased earlier than anticipated and left the Company with
excess staff and facilities; (ii) certain new products within the Company's
products division encountered technical difficulties and cost overruns; (iii)
several anticipated contract awards were delayed; (iv) the TEMPEST business at
Systems declined faster than anticipated; (v) Lynwood sought to reposition
itself from a manufacturer of intelligent terminals to a military systems
supplier and experienced high transition costs; and (vi) Wilcom's customers
began a series of cost cutting moves which resulted in delayed and reduced
sales.

        Primarily in response to the termination of NST production, the Company
announced in April 1994 that it would close its two New York facilities in
September 1994 and transfer its New York military products operations and
certain key personnel to Codar's Colorado location by the end of September 1994.
This resulted in a $7.3 million restructuring charge. At the same time, the
Company also announced a $2.2 million charge for cost overruns on certain
Company products from the New York operations.

        The move to Colorado created additional problems. Codar attempted to
integrate three different lines of business into its Colorado facility, which
had not historically produced the products being introduced in any significant
quantities. Each of the product lines transferred to Colorado was new to the
workforce in Colorado and had been designed by an engineering force and
manufactured under the supervision of managers that did not to move to Colorado
as anticipated. Development and production costs of the newer products that were
introduced to Codar proved difficult to estimate accurately. In addition, Codar
did not have adequate inventory controls, material ordering programs or
production schedules for these products.

        As the Company began to miss its targets, particularly at Codar, the
Company's credit facility was amended from an unsecured to a secured facility
and waivers and revisions to financial covenants were sought from the Company's
lenders. In the fourth quarter of 1994, Codar experienced operational
improvement, but still was not profitable. The fourth quarter of 1994 was the
Company's fourth consecutive quarter of losses after positive revenue and income
in each of its previous 15 quarters.

        As the Company entered 1995, the Company established conservative
operating objectives for each of its divisions and staffed each division
accordingly. As the year progressed, it became clear that both Lynwood and
Systems would exceed their revenue and operating earnings objectives, but that
Codar and Wilcom would not.

1995 Compared with 1994

        Net sales in 1995 were $60.0 million, a 10% increase when compared with
$54.5 million for the same period in 1994. The increase occurred in the
Electronic Systems segment. Year to year changes in the Company's sales levels
are predominantly due to changes in shipping volume or product mix rather than
changing sales prices.


                                      -14-
<PAGE>
<PAGE>




        The following chart provides the sales breakdown by product line:
<TABLE>
<CAPTION>

IN THOUSANDS OF DOLLARS                       1995            1994          % CHANGE
- -----------------------                       ----            ----          --------
<S>                                          <C>             <C>               <C>
Electronic Systems Segment
    Systems                                   $30,862        $16,587           86%
    Components                                 14,334         19,006          (25%)
    Service                                     6,617         10,737          (38%)
                                              -------        -------          -----
Total Electronic Systems Segment              $51,813        $46,330           12%

Telecommunications Segment
    Line Treatment                            $ 5,652        $ 5,391            5%
    Test Equipment                              2,472          2,799          (12%)
    Data Communications                            71              -          100%
                                              --------       -------          ----
Total Telecommunications Segment              $ 8,195        $ 8,190            0%
                                              -------        -------            --
Total                                         $60,008        $54,520           10%
                                              =======        =======           ===
</TABLE>

    Sales in the Electronic Systems segment (net of intercompany eliminations)
increased 12% to $51.8 million from $46.3 million in 1994. The sales increase
was primarily attributable to higher systems integration revenue, partially
offset by lower component and service revenues. The increase in systems revenue
was principally attributable to Systems. The decrease in service and components
revenue is primarily attributable to Codar and the closing of the military
products division, which was consolidated into Codar in September 1994.

    The Company expects a significant amount of 1996 sales to be directly to the
military or through prime contractors to the military. The Company is not aware
of any programs in which it participates that are specifically targeted for
termination or curtailment. The Company's products are utilized on many
different U.S. Government programs, which reduces the adverse impact of
canceling a single specific program. However, changes in future U.S. defense
spending levels could impact the Company's future sales volume.

    Sales in the Telecommunications segment remained flat at $8.2 million in
1995 and 1994. A small increase in line treatment products due to deliveries of
Wilcom's new Enhanced Line Powered Amplifier products was offset by a decline in
test equipment as a result of lower orders from the regional Bell operating
companies and foreign telecommunications companies.

    The consolidated gross margin for 1995 was 8.2%, as compared to 18.8% in
1994. The 1995 gross margin was adversely affected by a $6.6 million charge to
operations and an unfavorable mix of high and low margin product deliveries. The
$6.6 million charge to operations was attributable to cost growth on certain
long term contracts due to engineering design changes, greater than anticipated
labor and material and overhead costs and increased provisions for slow moving,
excess and obsolete inventory. Lower than normal margins are expected to
continue at least into the second quarter of 1996, principally at Codar, due to
a disproportionate level of low margin revenue as a result of past cost overruns
on certain long term contracts for which the Company continues to provide
products. The Company believes that it has recognized the entire adverse impact
of cost overruns on those contracts for which the expected final costs exceed
the contract value.

    Selling expense for 1995 was $5.0 million, as compared with $7.5 million in
1994. This decrease is attributable to the savings associated with the
consolidation of the military products division in the third quarter of 1994 and
cost cutting measures implemented at all of the Company's divisions in 1995.

    General and administrative expenses for 1995 were $6.5 million, as compared
to $6.3 million in 1994. This increase is primarily attributable to the Company
moving its corporate headquarters from Woodbury, New York to Longmont, Colorado
in December 1995 and additional administrative expense at Codar as a result of
increased management resources. These cost increases were partially offset by
cost cutting measures


                                      -15-
<PAGE>
<PAGE>


implemented at the Company's other divisions and the savings associated with the
consolidation of the military products division in the third quarter of 1994.

    Company-sponsored research and development expenditures for 1995 were $1.8
million, as compared to $3.2 million in 1994. This decrease is attributable to
savings associated with the previously mentioned consolidation and the change in
mix between Company-sponsored research and development and customer- funded
research and development. The Electronic Systems segment is focusing on its
system integration business. Although systems integration work by its nature
will require significant engineering content, such costs must be classified as
contract costs and charged to cost of sales as opposed to Company-sponsored
research and development (IR&D).

    The Company recorded an operating loss of $8.9 million in 1995, as compared
with an operating loss of $14.6 million in 1994. The operating loss in 1995 was
primarily due to the $6.6 million charge previously noted. The 1994 operating
loss included a $7.3 million restructuring expense.

    Interest expense, net of interest income, was $2.4 million in 1995, as
compared to $1.4 million in 1994. The 1995 figures also included a $0.9 million
charge for debt restructuring expense related to the April 7, 1995 agreement
reached with the Company's two lending institutions.

    The effective income tax expense rate was below the combined statutory
federal and state rates for the first nine months of 1995. The Company was
unable to recognize a tax benefit for its loss in 1995 due to uncertainties as
to whether or not a future benefit would be realized. Any earnings in 1996 will
not be taxed at the statutory rate. The small tax provision is associated with
the operations of Lynwood, the Company's United Kingdom subsidiary.

    The Company recorded a net loss of $11.6 million in 1995, substantially the
same as the net loss recorded in 1994. Loss per share was ($1.57), as compared
with a ($1.69) in 1994, based on a weighted average of 7.4 million and 6.9
million shares outstanding, respectively.

1994 Compared with 1993

Net sales in 1994 were $54.5 million, a 33% decrease when compared with $81.0
million for the same period in 1993. The decrease occurred in both segments,
with the largest decrease in the components business which was attributable to
the decline in NST business.

                                      -16-
<PAGE>
<PAGE>



     The following chart provides the sales breakdown by product line:
<TABLE>
<CAPTION>

IN THOUSANDS OF DOLLARS                       1994          1993        % CHANGE
- -----------------------                       ----         -----        --------
<S>                                         <C>              <C>       <C>
Electronic Systems Segment
    Systems ...........................      $16,587      $15,870            5%
    Component .........................       19,006       50,662          (62%)
    Service ...........................       10,737        4,670          130%
                                             -------      -------      -------
Total Electronic Systems Segment ......      $46,330      $71,202          (35%)

Telecommunications Segment
    Line treatment ....................      $ 5,391      $ 5,895           (9%)
    Test equipment ....................        2,799        3,927          (29%)
                                             -------      -------      -------
Total Telecommunications Segment ......      $ 8,190      $ 9,822          (17%)
                                             -------      -------      -------
Total .................................      $54,520      $81,024          (33%)
                                             =======      =======      =======
</TABLE>

     Sales in the Electronic Systems segment (net of intercompany eliminations)
decreased 35% to $46.3 million from $71.2 million in 1993. The sales decrease
was primarily attributable to lower component revenue, partially offset by
higher service revenue. The decrease in component revenue was principally due to
the substantial completion in 1993 of the NST contract and a decrease in TEMPEST
printer product shipments. The increase in systems and service revenue was
primarily attributable to the inclusion of revenue from Codar which was acquired
in October 1993.

     Sales in the Telecommunications segment decreased 17% to $8.2 million, as
compared to $9.8 million for the same period in 1993. The decrease in sales was
attributable to lower test equipment and line treatment revenues which were
adversely affected by lower orders due to cost cutting initiatives from the
regional Bell operating companies and foreign telecommunications companies.

     The gross margin percentage for 1994 was 18.8%, as compared with 33.9% in
1993. The gross margin percentage was adversely affected by an unfavorable mix
of high and low margin product deliveries, reduced shipping volume, continuing
inefficiencies as the Company transitions its military products manufacturing
operations from Hauppauge, New York to Longmont, Colorado and a $2.2 million
first quarter charge associated with cost overruns on two new printer products.

     Selling expense for 1994 was $7.5 million, as compared with $7.4 million in
1993. This slight increase is attributable to the inclusion of the selling
expenses associated with Codar which was acquired in October 1993 partially
offset by savings associated with the previously mentioned restructuring and
lower selling expenses due to lower sales volume.

     General and administrative expenses for 1994 were $6.3 million as compared
with $5.8 million in 1993. This increase is primarily attributable to increased
one-time charges associated with the Company's previously mentioned
restructuring and the cost of running the Hauppauge facility for the first ten
months of 1994 substantially below capacity.

     Company-sponsored research and development expenditures in 1994 were $3.2
million as compared with $5.0 million in 1993. This decrease is attributable to
savings associated with the previously mentioned restructuring and the change in
mix between Company-sponsored research and development and customer-funded
research and development. A key component to the Electronic Systems' segment
strategy is to focus on system integration business. Although systems
integration work by its nature will require significant engineering content,
such costs must be classified as contract costs and charged to cost of sales as
opposed to Company- sponsored research and development (IR&D).


                                      -17-
<PAGE>
<PAGE>



     The Company recorded an operating loss of $14.6 million in 1994 as compared
with operating earnings of $9.0 million in 1993. The operating loss was
primarily attributable to lower sales volume and margins, the previously
mentioned restructuring and continuing inefficiencies as the Company transitions
its military products manufacturing operations from Hauppauge, New York to
Longmont, Colorado.

     Interest expense, net of interest income, increased by $0.7 million to $1.4
million in 1994. This increase was attributable to increased long-term debt,
short-term bank borrowings and an increase in the prime rate. In October 1993,
the Company increased its long-term debt by $7.5 million in conjunction with the
acquisition of Codar.

     The effective income tax recovery rate was below the combined statutory
federal and state rates for 1994. The Company was unable to recognize a tax
benefit to its losses greater than the amount it could carry back due to
uncertainties as to whether or not a future benefit will be realized.

     The Company had a recorded loss of $11.6 million in 1994, as compared with
net earnings of $5.5 million in 1993. Earnings (loss) per share were ($1.69), as
compared with $0.80 in 1993, based on a weighted average of 6.9 million and 6.8
million shares outstanding, respectively. The 1993 earnings per share and shares
outstanding figures have been adjusted to reflect the distribution of a 4% stock
dividend on March 14, 1994 to shareholders of record on February 25, 1994.

Liquidity and Capital Resources

    Although the Company reported a net loss of $11.6 million in 1995, it still
generated a small positive cash flow from operations due to the receipt of a
Federal tax refund of $4.0 million in January attributable to the 1994 tax loss
carryback. Company operations have historically provided a positive cash flow;
however, the Company is currently experiencing financial difficulties due to
lower shipping volumes and cost overruns on certain long term contracts.

    Although the fourth quarter revenue level was up approximately 9% over the
third quarter revenue level, the lower than normal gross margins resulted in
continuing losses and the Company must continue to increase its shipment rate
while reducing costs in order to improve its operating margin.

    The restructuring actions taken in 1994 and 1995 have significantly reduced
the expense structure of the Company; however, it is not certain that the
Company will be able to achieve the revenue level necessary to return to
profitability. The Company is taking action to minimize its cash outlays by
deferring or eliminating discretionary expenses and capital asset purchases.
Among the steps taken during the last quarter of 1995 to reduce expenses and
improve profitability during 1996 are the following: (1) the availability of
cash from the sale of the Notes and Warrants described below is expected to
result in improved procurement practices as the confidence of vendors in the
Company's payment ability is improved, which will reduce costs and improve
product delivery; (2) the closing of the Woodbury, New York corporate office,
the elimination of several corporate support personnel and the relocation of the
Company's corporate headquarters to Colorado in December 1995 is expected to
result in cost savings; (3) the Company has reduced Wilcom's workforce from 76
to 41 and commenced an outsourcing effort of up to 70% of Wilcom's present
production; (4) the Company has reduced Codar's workforce by 28 and is
continuing to review and rationalize its operations; and (5) the Company has
reduced its budget for independent research in pursuit of new products and
improvements to existing products by approximately 33%. There can be no
assurance, however, that expenses will be reduced or profitability will improve
as a result of these or any other steps.

    Effective February 15, 1996 the Company entered into an amendment to the
Credit Agreement with the Bank Lenders which amended and extended the payment
provisions contained therein and reset certain financial covenants on more
favorable terms for the Company. The revised Credit Agreement provides for
quarterly principal payments of $500,000, beginning on March 31, 1996, and
payments of $750,000 beginning on March 31, 1997 and paid through December 31,
1998. The remaining principal balance is due on January 15, 1999.




                                      -18-
<PAGE>
<PAGE>


Interest is payable monthly at the rate of 1 3/4% above prime. The loan
covenants require that the Company maintain certain minimum levels of net worth,
current ratio and quick ratio. There are also limits on capital expenditures and
the payment of cash dividends.

    On February 15, 1996, February 23, 1996 and February 29, 1996 the Company
issued an aggregate of $8,242,000 of Notes and warrants to purchase an aggregate
of 2,060,500 shares of the Company's Common Stock. The Notes are convertible by
the holders into shares of Common Stock at a price equal to $2.00 per share,
subject to adjustment if the Company fails to meet certain earnings thresholds
and in certain other events. Interest on the Notes is payable quarterly in
arrears on January 15, April 15, July 15 and October 15 of each year, commencing
April 15, 1996. The Notes mature on January 15, 2001. The Notes may be prepaid
by the Company without premium or penalty at any time after January 15, 1999.
The Notes are unsecured obligations of the Company and contain certain
restrictions on the Company including a negative pledge of the Company's assets
not otherwise encumbered by the holders of the senior indebtedness.

    In addition to the warrants issued with the Notes, the Company issued an
aggregate of 2,024,200 warrants to the lead investor and the placement agent.
All Warrants entitle the holders thereof to purchase shares of Common Stock at
any time and from time to time on or before February 15, 2002, at an exercise
price equal to $2.50 per share of Common Stock, subject to adjustment in certain
events.

    The Company received total proceeds (net of placement agency fees and
expenses) of $7,442,081 ($2,500,000 was received prior to December 31, 1995)
from the sale of the Notes and the Warrants upon completion of the offering.

    Cash and cash equivalents totaled $2.6 million at December 31, 1995, as
compared to $1.7 million at December 31, 1994. Cash provided by operating
activities amounted to $0.1 million in 1995, as compared to cash used in
operating activities of $0.03 million in 1994.

    Cash of $0.5 million was used in investing activities during 1995. The major
components were comprised of $0.9 million for the purchase of property, plant
and equipment. In May 1995, the Company sold its vacated manufacturing facility
located in Hauppauge, New York and received cash of $0.4 million with a note for
the balance payable in two years in the amount of $1.2 million.

    During 1995, the Company made debt principal payments of $0.7 million and
made payments against notes payable of $0.1 million.

Inflation

    The Company's financial statements are prepared in accordance with
historical accounting systems and, therefore, do not reflect the effect of
inflation. The impact of changing prices on the financial statements is not
considered to be significant.

Backlog

    The backlog of unfulfilled orders at December 31, 1995 stood at $47.8
million, compared to $42.0 million at December 31, 1994. Approximately 77% of
the backlog is scheduled for delivery over the next twelve months.


                                      -19-
<PAGE>
<PAGE>



                                   THE COMPANY

GENERAL

        The Company through its wholly owned subsidiaries, designs, manufactures
and markets rugged computer systems,  advanced peripheral products,  intelligent
terminals,  high  performance  work stations,  TEMPEST  computer  systems (which
suppress certain  radiation to prevent external  detectors from reading the data
being  transcribed)  and  telecommunications  test  equipment  and  transmission
products. The Company operates in two distinct operating segments: an Electronic
Systems segment and a Telecommunications segment. The Electronic Systems segment
is comprised of all of the Company's  defense,  military and  government-related
businesses  and  the   Telecommunications   segment  is  focused  on  commercial
communications opportunities, as illustrated below.

                               [GRAPHIC OMITTED]



        The  Electronic   Systems  segment  provides  rugged  computer  products
specifically  designed for deployment in harsh environments that require special
attention to system  configurations.  This segment's  customer base includes the
U.S. and foreign armed services and intelligence agencies.

        The   Telecommunications   segment  provides  transmission   enhancement
products  and  rugged,   hand-held  test  equipment  for  analog,   digital  and
fiber-optic   communications  and  data-interchange   networks.  This  segment's
customer  base includes the regional Bell  operating  companies and  independent
telephone companies.

        The  Company's  strategy is to be a leading  supplier  of high  quality,
innovative  products,  systems  and  services  to satisfy  specialized  customer
requirements in niche  information  technology and  telecommunications  markets,
especially in environments with harsh operating requirements.

ELECTRONIC SYSTEMS SEGMENT

        The  Electronic   Systems   segment  is  comprised  of  three  operating
subsidiaries, as follows:

        Codar Technology, Inc., located in Longmont, Colorado ("Codar");
        NAI  Technologies-Systems  Division Corporation,   based  in   Columbia,
           Maryland ("Systems"); and
        Lynwood  Scientific  Developments  Limited,  based  in  Farnham,  United
           Kingdom ("Lynwood").

CODAR.  Codar designs,  manufactures,  integrates and supports  rugged  computer
systems and subsystems for the U.S.  Department of Defense ("DoD") and its prime
contractors  and allies.  These  systems and  subsystems  are used in  tactical,
planning, communications and intelligence applications.

Codar  currently  competes  primarily  in the computer  and  peripheral  product
segment of the military market,  with both militarized and ruggedized  products.
Additional  business  is  targeted  at  engineering  support  service and system
integration opportunities.


                                      -20-
<PAGE>
<PAGE>



     Codar's   product  line  includes  a  range  of  commercial   off-the-shelf
("COTS")-based   rugged   minicomputers,   workstations,   personal   computers,
industry-compatible, removable mass storage subsystems, high-resolution monitors
and keyboards. These products incorporate technology from other companies. Codar
also provides engineering services and system integration capabilities.

     Codar's  equipment is designed to allow flexibility in configuration of all
essential   components.   In  addition  to  complying  with  system   functional
specifications,  Codar's  products are engineered to be deployed in environments
that require special attention to system configurations with limitations on size
and power consumption, and restraint on electromagnetic emissions.  Products are
custom built to withstand  shock,  vibration,  cold,  heat, dust, sand, rain and
altitude conditions.

     Codar has developed and produced  products for a large number of government
programs and departments and more than 100 additional customers aggregating more
than 200 different  end-users.  The products have met military  requirements for
use  in  a  variety  of  applications  in  vehicles,   shelters  and  fixed-site
installations.  Codar  has  designed,  built,  tested  and  sold  equipment  for
airborne,  ground/mobile and shipboard military environmental specifications and
military  requirements.  Codar is the prime  contractor  for several DoD systems
projects  including the Fire  Direction  Data Manager  ("FDDM"),  which provides
tactical and technical fire control capabilities for field artillery rockets and
missiles  and is  capable  of  receiving,  processing,  displaying,  generating,
transmitting messages and performing relay functions for digital messages in the
same network and between communications  networks; the Tower Restoration Vehicle
("TRV") Program, which provides rapid restoration of limited air traffic control
services at forward and bare-base operating areas, after loss of assets at fixed
air base  locations,  with a mobile air traffic  control tower and is capable of
mobility  over all types of  terrain,  can be  airlifted  by a single  transport
aircraft and can be rapidly deployed for full operations in 90 minutes;  and the
Rapid Anti-Ship Missile Integrated Defense System ("RAIDS"), which is a tactical
decision aid system based on an  open-architecture  network of  processors  that
enhances  the missile  defense  effectiveness  of ships and  performs all system
executive     functions,     including     internal    and     external     data
sharing/communications,   anti-ship  missile  defense  system   performance  and
operational  status  monitoring,  designated target  identification,  track data
association,  limited  threat  evaluation  and  maintenance of the status of the
anti-ship missile defense threat environment.

     Codar  provides a variety of ruggedized  and  electromagnetic  interference
("EMI")  compliant  workstations,  based on processors from other companies,  as
well as related peripherals,  such as ruggedized/EMI  color monitors,  keyboards
and mass storage units  ("MSEU").  These  products are used by the U.S. Army and
Navy.  The  Codar  Model  325M-S  Rugged  Lightweight  SPARC`r'station  has been
selected by GTE  Government  Systems  Corp.  ("GTE") for use on the U.S.  Army's
Common  Hardware/Software  Program known as CHS-2.  Codar will supply  computers
with ruggedized  color monitors and MSEUs over a five-year period as part of the
basic CHS-2  program as well as  engineering  services in support of GTE and the
U.S. Army.

     Codar also offers  ruggedized  rackmount  and portable  personal  computers
utilizing the Intel 80486 or Pentium  processors.  These  computers offer rugged
portability  in either a compact,  modular  "lunch  box"  design or a  rackmount
design.   Completely   sealed  from  the  environment  in  their   non-operating
configuration,  these computers are easily transported. In addition to shock and
vibration,  these units can operate over a wide range of temperature variations.
Options  include a detachable  keyboard,  color touch screen display and various
memory options.

     In addition,  Codar's standard product line currently offers two customized
printers that can operate in shipboard, mobile and airborne environments and can
withstand  severe  environmental  conditions while providing letter quality text
and graphic output.

     The  focus  of  Codar's  new  products  is  the  design,   manufacture  and
integration of rugged computer  systems and subsystems to support the upgrade of
large platforms and programs, mobile or transportable systems and subsystems for
command and control  applications and the support of the  "digitization"  of the
battlefield as exemplified by the U.S. Army's "Force 21" programs.


                                      -21-
<PAGE>
<PAGE>


     In an  effort  to  maintain  its  technological  capabilities,  and be in a
position to provide the latest technology to its customers, Codar works with its
suppliers  to permit it to  accelerate  new product  introductions  and help its
customers  have access to the latest COTS product  technology.  Codar also makes
significant  use of special  teaming  relationships  with  various  large  prime
contractors such as GTE in the CHS-2 program. These relationships allow Codar to
participate in larger programs than it could on its own.

SYSTEMS.  Systems  provides custom  packaged,  integrated  computer  systems for
deployment in shelters,  ships, land vehicles and other demanding  environments.
Systems'  integration   expertise   encompasses  most  major  industry  standard
architectures  and most widely used operating  systems.  Systems produces PC and
workstation products that are based around COTS technology and are configured in
such a manner as to satisfy specific  customers'  needs.  Systems'  products are
sold domestically  through its own sales force and  internationally  through the
sales force of Lynwood.  For more than 20 years,  Systems has been a supplier to
the National Security Agency ("NSA"), the U.S. Navy and other government defense
customers.  Systems has engineered  solutions that meet a wide variety of unique
specifications  including:  TEMPEST  size  and  weight  constraints,  low  power
consumption, rack mounting and unattended operation with remote diagnostics.

     Systems'  strategy is to be able to supply the latest  COTS-based  products
and  technologies  to its  customers,  including  primarily  the NSA. The NSA is
normally  centered  around  information  and  intelligence  and is not generally
involved with large military  platform  upgrade  programs.  The NSA is concerned
with supplying hardware and software to government agencies and departments that
will support the intelligence  needs of the country.  Systems'  activity for the
NSA is therefore  associated with  electronic  systems and subsystems for use in
intelligence and information warfare applications. Systems makes significant use
of technology relationships with third parties. In order to supply products in a
timely  fashion,  Systems  concentrates  its efforts in the design and the final
assembly  and test of its  products  rather than  providing  a fully  integrated
vertical manufacturing capability.

LYNWOOD.  Lynwood supplies  rugged,  environmentally  and electrically  screened
personal computers and workstations  based upon standard COTS technology,  aimed
at the military and government markets principally in Europe.  Lynwood develops,
manufactures, installs and supports complete computer systems for the Government
and Defense markets in Australia,  Europe and the United Kingdom. Lynwood adapts
COTS systems for use in harsh and extreme  environments.  Lynwood also  develops
TEMPEST  products.  In addition  to  creating  its own  products,  Lynwood  also
provides  an  international  marketing  and  manufacturing  capability  for  the
Company.  In some cases,  Lynwood  provides  systems that are made up of its own
products coupled with those of Codar or Systems.

     Lynwood  produces  several  personal  computer  and  workstation   products
designed  to be  operated  in harsh  environments.  For  example,  Lynwood has a
completely  compatible PC based upon a standard PC motherboard which operates in
driving rain and at extremes of temperature, and which is completely sealed from
dust and dirt.  These  products  have been sold to armed  services in Australia,
Israel and the UK.  Lynwood also develops  secure TEMPEST  screened  workstation
products which are designed to operate in areas of high security.

     Lynwood  principally works on discrete  projects and delivers  solutions to
meet specific customer and project requirements.  Lynwood's products include the
RP6200, a rugged,  portable PC based on standard COTS  technologies and designed
for desktop use or  rackmounting.  The unit is ruggedized and its  specification
allows flexibility in configuration to meet specific project  requirements.  The
RP6200 is also designed to meet the intermediate TEMPEST standard.  The unit can
be configured with the latest Intel Pentium processor, removable disk drives and
a highly readable LCD color display. The unit is in active use with armed forces
in  Australia,  Europe and the  United  Kingdom.  The RP6120 is a fully  sealed,
non-air breathing variant of the RP6200,  designed to operate in the harshest of
environments.  It has all the  features of the  RP6200,  in addition to which it
will  operate  in  driving  rain,  excessive  humidity,  salt fog and heavy dust
environments.  The unit is  designed  for use in  desert,  tropical  and  jungle
environments.

     Lynwood has the capability to supply integrated systems and subsystems that
meet specific  rugged and  environmental  specifications.  Lynwood's  design and
manufacturing  capabilities are concentrated  around the system  integration and
final assembly and test of these  products.  Lynwood  strives to respond quickly
with a cost effective








                                      -22-
<PAGE>
<PAGE>

product  using the latest COTS  technologies  and  employs  the same  technology
relations and teaming programs as Codar and Systems to meet this end.

TELECOMMUNICATIONS SEGMENT

     The Telecommunications segment currently consists of one operating company:
Wilcom, Inc. ("Wilcom"),  located in Laconia, New Hampshire.  Wilcom designs and
manufactures  products  for  use in the  telephone  industry.  The  majority  of
Wilcom's sales are to the Regional Bell Operating Companies ("RBOCs").

     The business of Wilcom is made up of two product lines:  analog and digital
telephone  test  equipment,  for use with  either  fiber or  copper  cable;  and
telephone  transmission  enhancement  products,  which  are used to  enhance  or
improve the  characteristics of voice,  digital data and video over copper wire.
The largest part of Wilcom's business is in telephone  transmission  enhancement
products.

     The test equipment  product line is comprised of digital,  fiber and analog
test  instrumentation  used by domestic and international  telephone  companies.
Current products include line testers, fiber identifiers, power meters and other
such instruments. Wilcom is currently finishing the design of a low cost optical
time  domain  reflectometer  which is used to  locate  faults or breaks in fiber
cables. This product is expected to be introduced in early 1996.

     Telephone  transmission  enhancement products,  which represent the greater
growth  opportunity  for the  division,  include  two  product  lines  that  are
differentiated by their use rather than their  technologies.  One of the product
lines  is  referred  to as line  treatment  equipment  ("LTE")  and is  normally
installed on telephone  company  property,  while the other  product  line,  the
enhanced line power amplifier ("ELPA"),  is normally installed at the customer's
premises (but can be installed on telephone company property).

     Both the LTE and the ELPA are electronic modules, installed for the express
purpose of improving  voice quality,  increasing data  transmission  speeds when
using  modems and  increasing  the  ability of copper  wire to be used for video
transmission  in special  instances.  The LTE has been designed for use with two
and four wire telephone circuits and the ELPA has been designed for use with two
wire  circuits.  Network  upgrading  has  become  important  due to the many new
competitive  technological  alternatives to copper wire such as radio,  cellular
telephone,  satellite  transmission,  fiber cables and microwave  which can send
information  and data from  location to location.  The  proliferation  of higher
speed  analog  modems  has  made  the need for  better  quality  phone  lines an
important  issue.  Wilcom's  products  allow the telephone  companies to provide
additional  services in voice,  data and video  transmission over their existing
copper networks.

     The ELPA product line has been extended by the  introduction  of a smaller,
lighter,  less  expensive  product  called the  MB21-Kl.  The  MB21-Kl  has been
designed to be  self-powered  from the telephone line and permit the improvement
of line transmission  quality by automatically  adjusting the various electrical
parameters  that control  signal  transmission.  The MB21-Kl also  requires less
skilled  technicians for installation and can be configured and installed from a
remote site, which can result in substantially reduced service calls and cost to
the RBOCs.  The Company has received patents on the MB21-Kl and has applications
in process to cover the new remote configuration features.

     The  development  work  on the  MB21-Kl  was  completed  in  early  1995 in
conjunction with  Southwestern Bell and resulted in a 10,000 piece order that is
currently  being put in service by  Southwestern  Bell in  selected  areas.  The
product has also been ordered by another RBOC and is under field trials at other
RBOCs and one major independent telephone company.

MARKETING AND SERVICE

     The  Company  sells its  products  directly  to  customers  and serves as a
subcontractor  to larger prime  contractors  serving the same customer base. The
Company's   products  are  marketed  to  customers   through  sales   personnel,
manufacturers'  representatives  and  distributors.  The Company maintains sales
offices and sales support in




                                      -23-
<PAGE>
<PAGE>


Columbia, Maryland; Westlake Village,  California;  Longmont, Colorado; Laconia,
New Hampshire; Australia; England; and Israel.

     The Company provides maintenance and field service for its products through
its customer service departments located at each of its manufacturing facilities
and at certain  customer sites.  Field service for printers is also performed by
some  distributors.   Most  overseas  service  is  performed  by  the  Company's
representatives in Australia, Denmark, England, France, Germany and Israel.

CUSTOMERS

     During 1995 and 1994,  sales under contracts with the U.S.  Government were
approximately 38% and 40%, respectively,  of the Company's net sales. Other than
the U.S.  Government,  no  single  customer  accounted  for more than 10% of the
Company's  sales in 1995 or 1994.  The Company's  sales are affected by the U.S.
defense budget.  With continuing  discussions on budget cuts, it is difficult to
assess  what the  impact of budget  cuts,  if any,  will be on the  Company.  It
appears  that defense  outlays will be reduced from past levels.  The Company is
unaware of any targeted cuts specifically  affecting its products. The Company's
products  are  utilized  on  many  different  programs.  However,  changed  U.S.
Government  spending levels could impact the Company's  future sales levels.  No
single U.S.  Government contract accounted for greater than 10% of the Company's
sales in 1995 or 1994.

     The U.S.  Government  accounted for 44% of the Electronic Systems segment's
1995  sales.  Three  separate   customers   accounted  for  26%,  23%  and  13%,
respectively, of the Telecommunications segment's 1995 sales.

FOREIGN SALES

     Foreign  sales in 1995 and 1994  accounted for  approximately  21% and 25%,
respectively,  of total sales.  Such sales,  which exclude  products sold to the
United States Government and resold by the U.S.  Government for foreign military
use, are made  primarily to customers in Australia,  Canada,  Hong Kong,  India,
Indonesia, Israel, Japan, the United Kingdom and Western Europe.

     The Company's foreign sales are comprised of export sales from the U.S. and
foreign  revenues  from  Lynwood.  All export sales from the U.S. are payable in
U.S. dollars and, therefore, settlement amounts do not fluctuate with changes in
exchange  rates.  All of  Lynwood's  sales  are  payable  in  British  currency.
Fluctuations  in exchange  rates  between the U.S.  dollar and the British pound
will impact on the Company's  operating  results.  No single  country,  with the
exception of the United Kingdom which accounted for 86% of the Company's foreign
sales,  accounted for more than 5% of the Company's  foreign sales in any of the
past three years.

    Foreign sales for the past three years have been as follows:
<TABLE>
<CAPTION>

                                              APPROXIMATE
                                                 TOTAL            PERCENT OF
                                             FOREIGN SALES       COMPANY SALES
                                             -------------       -------------
<S>                                          <C>                      <C>
               1995..........................$12,679,000              21%
               1994.......................... 13,828,000              25%
               1993.......................... 17,363,000              21%
</TABLE>

BACKLOG

     The Company's  backlog of orders was $47.8 million at December 31, 1995. Of
this amount,  71% represents  orders for U.S.  military  sales.  Such orders are
subject to termination at the convenience of the U.S. Government with negotiated
settlements in which the Company seeks to recover its costs and


                                      -24-
<PAGE>
<PAGE>


a reasonable  profit.  Certain other  orders,  when subject to  cancellation  or
return, are handled with a restocking charge or by negotiated settlement.

     While the  Company's  backlog is not subject to seasonal  factors,  it does
fluctuate due to timing of orders from the U.S. Government.  The Company expects
to produce and ship  approximately  77% of its current  backlog of orders before
the end of 1996.

COMPETITION

     The  Company's  business  is  highly  competitive.  Many  suppliers  in the
Company's  markets are  significantly  larger than the Company in terms of total
sales  and  assets,  and  many  devote   significantly  more  resources  to  the
development  of new  products  than does the Company.  The Company  searches for
certain  market  niches  where it has  expertise  and can compete  successfully.
Competition  for the Company's  products is based  principally  on  reliability,
performance, price and diversity of the products offered.


RESEARCH AND DEVELOPMENT

     The Company's  technological  base is characterized  by rapid change.  As a
result,  maintenance  and  expansion of the  Company's  business  are  partially
dependent upon the success of the Company's programs to develop new products and
upgrade existing products. The Company's engineering resources have been devoted
to the development of new products in every major category of its business.

     During the years  1995,  1994 and 1993,  the  Company's  total  engineering
expenditures were $7,264,000,  $9,335,000 and $7,444,000,  respectively.  Due to
the  extensive  use of  COTS-based  equipment  in the  Company's  products,  the
Company's  cost  of  independent   research  in  pursuit  of  new  products  and
improvements to existing products was approximately  $1,807,000,  $3,214,000 and
$5,020,000, respectively.  Customer-funded engineering included in cost of sales
or inventory as a contract cost was  $5,457,000 in 1995,  $6,121,000 in 1994 and
$2,424,000 in 1993.

PATENTS AND TRADEMARKS

     The Company owns patents and trademarks and seeks patent protection for its
products  in cases  where  the  Company  believes  the  technology  involved  is
sufficiently innovative to warrant such protection.  The Company seeks trademark
protection  for its products in cases where the Company  believes for  marketing
reasons  such  protection  is  warranted.  The  Company  seeks  to  protect  its
proprietary information through its reliance on patent, copyright, trademark and
trade  secret  laws,   non-disclosure   agreements   with  its   employees   and
confidentiality  provisions in licensing arrangements with its customers.  There
is no assurance that such agreements will be effective to protect the Company or
that the  proprietary  information  deemed  confidential  by the Company will be
adequately protected by the law respecting trade secrets.  Consequently,  it may
be possible  for  unauthorized  third  parties to copy  certain  portions of the
Company's  products or to "reverse  engineer" or otherwise  obtain the Company's
proprietary rights.  Moreover,  the laws of some foreign countries do not afford
the same protection provided by U.S. laws to the Company's proprietary rights.

GOVERNMENT REGULATION

     The Company is subject to the Federal acquisition regulations governing the
issuance of government contracts, Federal Trade Commission regulations governing
its advertising and trade practices,


                                      -25-
<PAGE>
<PAGE>



Department of Commerce  regulations as well as Department of State Defense Trade
Control regulations with respect to goods it imports and exports,  and the Truth
in Negotiations  Act, which provides for the examination by the U.S.  Government
of cost records to determine whether accurate pricing  information was disclosed
in connection with government  contracts.  To date, such government  regulations
have not had a material adverse effect on the Company's business. The Company in
the normal course of business is subject to  Department  of Defense  audits with
respect  to its  government  contracts,  some of which  may  result  in  pricing
adjustments.

     The  Company's  manufacturing  operations  are subject to various  federal,
state  and  local  laws  that  regulate  the  discharge  of  materials  into the
environment,  or otherwise  relating to the  protection of the  environment.  To
date, compliance with such government regulations has not had a material adverse
effect on the Company's business.

MANUFACTURING AND SUPPLIES

     Production  of the  Company's  products  requires  assembly  and testing of
components,  printed circuit boards and other purchased parts.  Quality control,
testing  and   inspection   are  performed  at  various  steps   throughout  the
manufacturing process.

     The Company  purchases certain materials and components used in its systems
and equipment from independent suppliers. These materials and components are not
normally   purchased   under   long-term   contracts.   The  Company   purchases
minicomputers,  workstations,  personal computers, mass storage subsystems, high
resolution  monitors and keyboards  under OEM agreements.  The Company  believes
that most of the items its purchases may be obtained from a variety of suppliers
and it normally  obtains  alternative  sources  for major  items,  although  the
Company is sometimes  dependent on a single supplier or a few suppliers for some
items.

     During  1995  and  1994,  the  Company's  cash  constraints   strained  its
relationships  with vendors,  which adversely  impacted the Company's ability to
meet its production targets on a timely and cost-effective basis.

EMPLOYEES

     At December 31, 1995,  the Company had  approximately  390  employees.  The
Company has never  experienced  a work  stoppage  and none of its  employees  is
represented by a union. The Company believes its relationship with its employees
is good.

PROPERTIES

     The  Company's  facilities,  which are  believed to be adequate to meet the
Company's foreseeable needs, are shown in the table that follows:


                                      -26-
<PAGE>
<PAGE>

                                   FACILITIES
<TABLE>
<CAPTION>

                                                       APPROXIMATE
                                                         FLOOR AREA          EXPIRATION
DIVISION OR SUBSIDIARY             LOCATION             (IN SQ. FT.)            DATE
- ----------------------             --------            ------------          -----------
<S>                          <C>                        <C>               <C>
    Corporate headquarters   Longmont, Colorado         2,500 (leased)    November 1, 1997

Electronic Systems Segment
- --------------------------
    Codar                    Longmont, Colorado        77,500 (leased)    November 1, 1997

    Systems                  Columbia, Maryland        25,000 (leased)    November 30, 1996

    Lynwood                  Farnham, England          26,000 (leased)    December 25, 2014

Telecommunications Segment
- --------------------------
    Wilcom                   Laconia, New Hampshire    52,000 (owned)         --
</TABLE>

        The Company also leases several small sales offices. The Company pays
approximately $1,316,000 per annum for the rental of all its facilities.

        On November 30, 1995, the Company relocated its executive and
administrative offices from Woodbury, New York, to Longmont, Colorado.

LEGAL PROCEEDINGS

     TDA TRADING CORP. V. CARLSON, ET AL. On or about June 28, 1994, TDA Trading
Corp. ("TDA"), individually and on behalf of a class of persons similarly
situated, commenced a securities fraud class action in the United States
District Court for the Eastern District of New York against Robert A. Carlson,
Richard A. Schneider and the Company. TDA commenced its action, entitled TDA
Trading Corp. v. Carlson, et al., by filing a complaint (the "Complaint") with
the Court.

        The Complaint principally alleges that the defendants knowingly and/or
recklessly misrepresented to the public that they expected the Company's 1993
fourth quarter and fiscal year sales and earnings results to continue to
increase at levels substantially above those of prior years at a time when they
supposedly knew but failed to disclose that the Company's fourth quarter 1993
sales of its Navy Standard Teleprinter and other products would decrease
precipitously. The Complaint further alleges that, as a result of defendants'
alleged failure to disclose these developments, TDA and other purchasers of
Common Stock were damaged because, it is alleged, at the time of purchase, the
price of Common Stock had been artificially inflated. Additionally, the
Complaint asserts that at the time that these adverse business developments
allegedly became known to defendants and prior to their dissemination to the
public, defendants Carlson, Schneider and other directors of the Company
allegedly sold shares of Common Stock owned by them personally at price levels
which TDA claims were higher than the true value of these shares.

        As relief, TDA essentially seeks damages in an amount to be proven at
trial, together with costs and expenses, including reasonable attorneys',
accountants' and experts' fees. TDA's Complaint also requests that the Court
declare its action against the Company and the individual



                                      -27-
<PAGE>
<PAGE>


defendants to be a proper class action and certify it as class representative
and plaintiff's counsel as counsel for the class. On March 24, 1995, the Court
granted TDA's motion for class certification. The litigation is currently in the
discovery phase.

        The Company believes that it has meritorious defenses to the allegations
and claims set forth in the Complaint and that a finding of ultimate liability
against it, if any, would not have a materially adverse effect on its financial
position. The Company has advised its directors' and officers' liability
insurance carrier of the claims asserted against it and defendants Carlson and
Schneider.



                                      -28-
<PAGE>
<PAGE>



                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

        The names and ages of the directors and executive officers of the
Company, and their positions with the Company, are as follows:
<TABLE>
<CAPTION>

Name                        Age                                Position
- ----                        ---                                --------
<S>                         <C>            <C>
Robert A. Carlson           62             Director, Chairman and Chief Executive Officer

Richard A. Schneider        43             Director, Executive Vice President, Treasurer,
                                           Chief Financial Officer and Secretary

Stephen A. Barre            56             Director

Edward L. Hennessy, Jr.     68             Director

Charles S. Holmes           51             Director

C. Shelton James            55             Director

Dennis McCarthy             49             Director
</TABLE>


        The principal occupations for the past five years (and, in some
instances, for prior years) of each of the directors, executive officers and key
employees of the Company are as follows:

        ROBERT A. CARLSON is a Director and the Chairman and Chief Executive
Officer of the Company. Mr. Carlson has been an officer of the Company since
1987. Until October 1995, he served as President and Chief Executive Officer
while, until December 1989, he served as President and Chief Operating Officer
of the Company. Prior to joining the Company, Mr. Carlson served as President
and Chief Executive Officer of Millicom Inc., a cellular telephone company, from
1984 through 1985 as well as a director of Racal/Millicom, a United Kingdom
company. From 1977 through 1983, Mr. Carlson served as a Division President of
Simmonds Precision Products, Inc., a military electronic company.

        RICHARD A. SCHNEIDER is a Director and the Executive Vice President,
Treasurer, Chief Financial Officer and Secretary of the Company. He was elected
a Director of the Company on February 11, 1993. From October 1988 until December
1992, he served as Vice President Finance and Treasurer of the Company. He was
elected Secretary of the Company in January 1990. Prior to joining the Company,
from November 1981 to 1988, Mr. Schneider was employed by EDO Corporation, an
electronics company which designs and manufactures advanced electronic and
specialized equipment for military, marine and aviation markets, in a number of
positions, the most recent of which was Controller. Mr. Schneider is a certified
public accountant.

        STEPHEN A. BARRE, a Director of the Company since 1989, has been for
more than the past five years the Chairman and Chief Executive Officer of Servo
Corporation of America, a communications and defect detection company.

                                      -29-
<PAGE>
<PAGE>




        EDWARD L. HENNESSY, JR., a Director of the Company since March 6, 1996,
Mr. Hennessy is the retired Chairman and Chief Executive Officer of Allied
Signal, Inc. He is also a director of The Bank of New York, Lockheed Martin
Corp., National Association of Manufacturers, and Fundamental Management
Corporation.

        CHARLES S. HOLMES, a Director of the Company since October 3, 1995, is
the President and sole stockholder of Asset Management Associates of New York,
Inc. ("Asset Management"), a New York-based firm specializing in acquisitions of
manufacturing businesses. Mr. Holmes founded and was a partner in Asset
Management Associates, a predecessor partnership of Asset Management, from 1978
to 1991. He has served since its formation in 1992 as the Chairman of the Board
of Directors of Chart Industries Inc. which specializes in the design,
manufacture and sale of industrial process equipment used in the hydrocarbon and
industrial gas industries for low-temperature and cryogenic applications, and
manufactures other industrial equipment such as stainless steel tubing,
structural pipe supports and high vacuum systems.

        C. SHELTON JAMES, a Director of the Company since 1989, has been for
more than the past five years the Chairman of the Board and Chief Executive
Officer of Elcotel Inc., a public communications company. He also is President
and a director of Fundamental Management Corporation, an investment management
company, and is on the Board of Directors of Harris Computer Systems Inc., a
company engaged in the manufacture of electronic computers, SK Technologies, a
company engaged in development and marketing of point of sale and data
communication software and market computer hardware, and CPSI Inc., a company
engaged in high performance computing.

        DENNIS MCCARTHY, was elected a Director of the Company on March 6, 1996.
He has been employed by Asset Management Associates of New York, Inc., a New
York-based firm specializing in acquisitions of manufacturing businesses, since
1988.

        Directors are elected by the shareholders at each annual meeting and
serve until the next annual meeting of shareholders or until their successors
are duly elected and qualified. Officers are elected to serve, subject to the
discretion of the Board of Directors, until their successors are elected.


                                      -30-
<PAGE>
<PAGE>


EXECUTIVE COMPENSATION

        The following table sets forth all plan and non-plan compensation
awarded to, earned by or paid to the Company's Chief Executive Officer and each
of the executive officers of the Company other than the Chief Executive Officer
whose total annual salary and bonus exceeded $100,000 for each of the Company's
last three fiscal years (collectively, the "Named Executives").

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                LONG TERM COMPENSATION
                                                                       ----------------------------------------

                                          ANNUAL COMPENSATION                     AWARDS             PAYOUTS
                                 ------------------------------------------------------------------------------

         (a)              (b)         (c)          (d)         (e)          (f)           (g)          (h)         (i)

                                                              OTHER
                                                              ANNUAL     RESTRICTED    SECURITIES
                                                             COMPEN-       STOCK       UNDERLYING      LTIP     ALL OTHER
                                                              SATION      AWARD(S)      OPTIONS/     PAYOUTS   COMPENSATION
NAME AND PRINCIPAL      FISCAL       SALARY      BONUS                                   SARS (#)
POSITION                 YEAR        ($)          ($)        ($)(1)        ($)                         ($)         ($)
- ---------------------------------    ----         ----       -------       ----         ----------     ----     -----------
<S>                      <C>         <C>           <C>         <C>          <C>        <C>             <C>     <C>         
Robert A. Carlson -      1995        $263,000       --         --           --          250,000(5)     --       $59.071(2)
President and Chief      1994         275,000       --         --           --          138,983(4)     --        66,324(2)
Executive Officer        1993         260,000     $ 68,790     --           --           64,347        --        69,652(2)

Richard A. Schneider -   1995         152,000        8,500     --           --          125,000(5)     --         7,630(3)
Executive Vice           1994         149,000           --     --           --           94,389(4)     --        12,426(3)
President, Treasurer     1993         138,000       27,380     --           --           23,442        --        13,993(3)
and Secretary
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) The aggregate amount of all perquisites and other personal benefits paid to
    any Named Executive is not greater than either $50,000 or 10% of the total
    of the annual salary and bonus reported for such Named Executive.

(2) Includes $59,122, $59,022 and $59,071 of life insurance premiums paid on
    term life and split dollar policies by the Company on behalf of Mr. Carlson
    in each of the years 1993, 1994 and 1995, respectively, as well as $7,909,
    $7,302 and $0 of matching contributions made by the Company under the 401(k)
    deferred compensation plan and $2,621, $0 and $0 of matching contributions
    made by the Company under the profit sharing portion of such plan for the
    benefit of Mr. Carlson for each of the years 1993, 1994 and 1995,
    respectively.

(3) Includes $7,637, $7,603 and $7,630 of life insurance premiums paid on term
    life and split dollar policies by the Company on behalf of Mr. Schneider in
    each of the years 1993, 1994 and 1995, respectively, as well as $4,166,
    $4,823 and $0 of matching contributions made by the Company under the 401(k)
    deferred compensation plan and $2,190, $0 and $0 of matching contributions
    made by the Company under the profit sharing portion of such plan for the
    benefit of Mr. Schneider for each of the years 1993, 1994 and 1995,
    respectively.

(4) Options to acquire shares of the Company's Common Stock that were granted in
    fiscal year 1994. At the same time, options for Mr. Carlson (102,951 shares)
    and Mr. Schneider (54,996 shares) were canceled.

(5) Options to acquire shares of the Company's Common Stock that were granted in
    fiscal year 1995. At the same time, options for Mr. Carlson (214,485 shares)
    and Mr. Schneider (95,327 shares) were canceled.



                                      -31-
<PAGE>
<PAGE>




Stock Options

The table below summarizes the options granted to the Named Executives in 1995
and their potential realizable values.

<TABLE>
<CAPTION>

                                           Option/SAR Grants in 1995
                                           -------------------------
                                                                                      Potential Realizable
                                                                                            Value of
                                                                                         Assumed Annual
                                                                                      Rates of Stock Price
                                                                                          Appreciation
                           Individual Grants                                           for Option Term 1
- ---------------------------------------------------------------------------------------------------------------
        (a)               (b)             (c)             (d)            (e)           (f)           (g)
                      Number of       % of Total
                      Securities      Options/SARs
                      Underlying      Granted to    Exercise or
                      Options/SARs    Employees in  Base              Expiration
Name                  Granted (#)     Fiscal Year   Price ($/Sh)         Date         5% ($)       10% ($)
- ---------------------------------------------------------------------------------------------------------------
<S>                   <C>     <C>     <C>           <C>              <C>               <C>         <C>     
Robert A. Carlson     250,000 2       49%           $2.50            5 years           $ -         $176,631
President and
Chief Executive
Officer

Richard A. Schneider  125,000 3       24%           $2.50            5 years           $ -         $ 88,316
Executive Vice
President,
Treasurer and
Secretary

</TABLE>

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

1)  Option price at date of grant compounded annually at 5% and 10% over the
    ten year term minus the exercise price times the number of shares subject
    to the option.

2)  Such options were granted on October 16, 1995 in connection with an
    employment agreement entered into between Mr. Carlson and the Company to
    replace 214,485 previously issued options which were canceled. The closing
    price for a share of Common Stock on the grant date was $1.81.

3)  Such options were granted on October 16, 1995 in connection with an
    employment agreement entered into between Mr. Schneider and the Company to
    replace 95,327 previously issued options which were canceled. The closing
    price for a share of Common Stock on the grant date was $1.81.


                                      -32-
<PAGE>
<PAGE>
                  



The table below summarizes the exercise of stock options during 1995 for the
Named Executives.

<TABLE>
<CAPTION>

                     Aggregated Option/SAR Exercises in 1995 and FY-End Option/SAR Values
                     --------------------------------------------------------------------

(a)                   (b)                  (c)                  (d)                   (e)
                                                                Number of
                                                                Securities            Value of
                                                                Underlying            Unexercised
                                                                Unexercised           In-the-Money
                                                                Options/SARs          Options/SARs
                                                                at FY-End (#)         at FY-End ($)
                      Shares
                      Acquired on          Value                Exercisable/          Exercisable/
Name                  Exercise             Realized ($)         Unexercisable         Unexercisable (1)
- -----------------------------------------------------------------------------------------------------------
<S>                    <C>                 <C>                  <C>                   <C> 
Robert A. Carlson -   -0-                  $ 0                  0/250,000             $0/0
President and Chief
Executive Officer

Richard A.            -0-                  $ 0                  0/125,000             $0/0
Schneider -
Executive Vice
President,
Treasurer and
Secretary

</TABLE>

- ------------------------
(1)  Market price at December 31, 1995 minus exercise price times the number of
     shares underlying the unexercised options.


Supplemental Retirement Plan

The Corporation has a non-qualified Supplemental Retirement Plan pursuant to
which the Corporation may pay from general revenues to two currently eligible
employees the difference between (i) 2.5% (5.0% for the President/CEO) of the
average of the employees' highest consecutive five year earnings per year of
service to a maximum of 50% and (ii) those benefits payable under the Company's
terminated Pension Plan, Social Security and from any other prior employers'
defined benefit pension plan. It is estimated that Messrs. Carlson and
Schneider, who have 11 and 7 years of credited service, respectively, will
receive each year at normal retirement age the following annual amounts under
the non-qualified Supplemental Retirement Plan: $131,296 and $65,103,
respectively.

Compensation Committee Interlocks and Insider Participation

During the fiscal year ended December 31, 1995, the members of the Compensation
Committee were John M. May (Chairman), Walter Lipkin and Robert D. Rosenthal.
During fiscal year 1995 and formerly, none of such persons was an officer of the
Company or any of its subsidiaries or had any relationship with the Company
other than serving as a director of the Company, except that Mr. Lipkin served
as a Vice President or Senior Vice President and Treasurer of the Company from
1954 through 1989. In addition, during the fiscal year ended December 31, 1995,
no executive officer of the Company served as a director or member of the
compensation committee of another entity, one of whose executive officers served
as a director or on the Compensation Committee of the Company.

Mr. Lipkin resigned as a director of the Company on October 3, 1995 and Messrs.
May and Rosenthal resigned as directors on February 15, 1996. On March 6, 1996,
Messrs. Barre, Hennessy and Holmes were appointed as members of the Compensation
Committee.


                                      -33-
<PAGE>
<PAGE>



EMPLOYMENT AND CHANGE IN CONTROL AGREEMENTS

        The Company entered into an Employment Agreement (the "Carlson
Employment Agreement") with Robert A. Carlson on October 16, 1995. Pursuant to
the Carlson Employment Agreement, the term of Mr. Carlson's employment commenced
on October 16, 1995 and will continue until November 30, 1997. Mr. Carlson will
be paid salary at a rate of $214,500 per annum which represents a 25% reduction
in salary from the prior year's level. In addition to such salary and assuming
the Company attains certain annual targets, the Company will pay to Mr. Carlson
an annual bonus equal to 100% of his salary. In addition, Mr. Carlson will be
eligible to participate in all employee benefit programs, will be entitled to
four weeks vacation, will continue to participate in the Company's retirement
program, will be provided with use of a Company car, and has been granted
options to purchase 250,000 shares of Common Stock at a per share exercise price
of $2.50 (such options to replace 225,000 previously issued options which were
canceled). In addition, if the Company decides to terminate Mr. Carlson's
employment without cause, the Company will provide Mr. Carlson with 20 days
written notice, and provide him with a severance payment of a pro rata share of
unused vacation for the full year plus a pro rata share of unused vacation for
the full year plus a pro rata share of his bonus under the Company Bonus Plan,
if the Board in its sole discretion so determines. In addition, the Company will
pay Mr. Carlson either his salary for the remainder of the term under the
agreement or one year's salary, whichever is greater. If the Company decides to
terminate Mr. Carlson's employment for cause, the Company will provide 20 days
written notice, and reason for the termination. Mr. Carlson will have those 20
days to effect a cure to the Company's satisfaction, and, if so cured, such
reason will no longer constitute cause for removal.

        The Company entered into an Employment Agreement (the "Schneider
Employment Agreement") with Richard A. Schneider on October 16, 1995. Pursuant
to the Schneider Employment Agreement, the term of Mr. Schneider's employment
commenced on October 16, 1995 and will continue until October 16, 1997. Mr.
Schneider will be paid salary at a rate of $135,000 per annum which represents a
25% reduction in salary from the prior year's level. In addition to such salary
and assuming the Company attains certain annual targets, the Company will pay to
Mr. Schneider an annual bonus equal to 87% of his salary. In addition, Mr.
Schneider will be eligible to participate in all employee benefit programs, will
be entitled to three weeks vacation, will continue to participate in the
Company's retirement program, will be provided with use of a Company car, and
has been granted options to purchase 125,000 shares of Common Stock at a per
share exercise price of $2.50 (such options to replace 100,000 previously issued
options which were canceled). In addition, if the Company decides to terminate
Mr. Schneider's employment without cause, the Company will provide Mr. Schneider
with 20 days written notice, and provide him with a severance payment of a pro
rata share of unused vacation for the full year plus a pro rata share of his
bonus under the Company Bonus Plan, if the Board in its sole discretion so
determines. In addition, the Company will pay Mr. Schneider either his salary
for the remainder of the term under the agreement or one year's salary,
whichever is greater. If the Company decides to terminate Mr. Schneider's
employment for cause, the Company has agreed to provide 20 days written notice,
and reason for the termination. Mr. Schneider will have those 20 days to effect
a cure to the Company's satisfaction, and, if so cured, such reason will no
longer constitute cause for removal. In addition and pursuant to the Schneider
Employment Agreement, the Company will loan to Mr. Schneider the equivalent of
the difference between his net salary and the net salary he was receiving
immediately prior to the execution of the Schneider Employment Agreement
($550.00 per week). This loan will be repayable out of any bonus paid to Mr.
Schneider on account of work performed during the prior year; provided, however,
that upon a resignation for Good Reason (as defined) or termination without
cause, the full amount outstanding under such loans will be discharged in full.


                                      -34-
<PAGE>
<PAGE>




DIRECTOR COMPENSATION

        During 1995, each director who was not also an officer of the Company
was paid an annual retainer of $9,000 plus a uniform fee of $1,000 for each
Board and committee meeting attended in person. During 1995, directors who were
also officers of the Company received no remuneration for attendance at Board
and committee meetings.


                                      -35-
<PAGE>
<PAGE>



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        The following table sets forth information concerning persons or groups
who are known by the Company to be the beneficial owners of more than 5% of the
Common Stock as of March 31, 1996. The information in the table below is based
upon information furnished to the Company by such persons and statements filed
with the Commission.
<TABLE>
<CAPTION>

                                             NUMBER OF SHARES OF
                                                COMMON STOCK          PERCENT OF
NAME AND ADDRESS OF BENEFICIAL OWNER         BENEFICIALLY OWNED 1    COMMON STOCK
- ------------------------------------         --------------------   ---------------
<S>                                             <C>                    <C>
Charles S. Holmes
P.O. Box 2850
Southampton, NY  11969 2                         2,700,000              26.60%

Pioneering Management Corporation
60 State Street
Boston, MA  02114 3                                696,500               9.34%

Fundamental Management Corporation
4000 Hollywood Boulevard
Suite 610N
Hollywood, FL  33021 4                           1,075,636              13.20%
- ------------------------
</TABLE>

1)  To the knowledge of the Company, beneficial owners named in the above table
    have sole voting power with respect to the shares listed opposite their
    names.

2)  Mr. Holmes is a director of the Company. These shares are comprised of
    1,700,000 shares underlying certain Warrants exercisable at $2.50 per share
    and 1,000,000 shares underlying $2,000,000 of Notes convertible into shares
    at $2.00 per share. The ownership percentage is calculated as if such
    Warrants and Notes had been converted as of March 8, 1996.

3)  These shares are reportedly owned by a passive investor. Pioneering
    Management Corporation is the investment company advisor of such investor
    and is registered under Section 203 of the Investment Advisers Act of 1940.

4)  These shares are reportedly owned by various limited partnerships, of which
    Fundamental Management Corporation is the general partner. C. Shelton James,
    a director of the Company, is the President and a director of Fundamental
    Management Corporation. Includes 225,000 shares underlying certain Warrants
    exercisable at $2.50 per share and 450,000 shares underlying $900,000 of
    Notes convertible into shares at $2.00 per share. Excludes 14,793 shares of
    Common Stock owned by Mr. James as to which shares Fundamental Management
    Corporation disclaims beneficial ownership. The ownership percentage is
    calculated as if such Warrants and Notes had been converted as of March 31,
    1996.


        Shares of Common Stock beneficially owned as of March 31, 1996 by each
director and executive officer of the Company and by all directors and executive
officers of the Company as a




                                      -36-
<PAGE>
<PAGE>

group are set forth in the following table. This table is based upon information
furnished to the Company by such persons and statements filed with the
Commission.

                        BENEFICIAL OWNERSHIP OF SHARES 1
<TABLE>
<CAPTION>

                                            NUMBER OF SHARES OF
                                               COMMON STOCK                 PERCENT OF
NAME                                        BENEFICIALLY OWNED 2        COMMON STOCK 3
- ----                                        -------------------         ------------  
<S>                                              <C>                       <C>  
Robert A. Carlson                                100,467                   1.40%

Stephen A. Barre                                  17,654                      --

Edward L. Hennessy, Jr.                              -0-                      --

Charles S. Holmes 4                                  -0-                      --

C. Shelton James 5                                14,793                      --

Dennis McCarthy                                      -0-                      --

Richard A. Schneider                              16,812                      --

All directors and officers as a group
(7 persons)                                      149,721                   2.01%
- ------------------------
</TABLE>

- --  =  Less than 1%

1)   Directors and executive officers have sole voting power and sole investment
     power with respect to the shares listed opposite their names.

2)   Excludes options exercisable within 60 days of March 31, 1996 for such
     persons as follows: Mr. Carlson, -0-; Mr. Barre, 3,120; Mr. Hennessy, -0-;
     Mr. Holmes, -0-; Mr. James, 7,401; Mr. McCarthy, -0-; Mr. Schneider, -0-;
     and all directors and officers as a group, 16,751.

3)   The percentages of Common Stock outstanding are based on 7,459,437 shares
     outstanding on March 31, 1996.

4)   Excludes Warrants to purchase 1,700,000 shares of Common Stock and Notes
     convertible into 1,000,000 shares of Common Stock owned by Mr. Holmes.

5)   Excludes 385,636 shares of Common Stock, Warrants to purchase 225,000
     shares of Common Stock and Notes convertible into 450,000 shares of Common
     Stock owned by various limited partnerships of which Fundamental Management
     Corporation, an investment company of which Mr. James is President and a
     director, as to which shares Mr. James shares voting and dispositive power.


                                      -37-
<PAGE>
<PAGE>



                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    On October 13, 1995, Charles S. Holmes loaned the Company $1,000,000 at 12%
interest, and received a fee of 3% of such principal amount (the "Holmes
Transaction"), and in December 1995, Mr. Holmes loaned the Company an additional
$1,000,000 on the same terms, both of which loans were integrated with the
Company's private placement (the "Holmes Transaction") of 12% Convertible
Subordinated Notes due January 15, 2001 (the "Notes") and Warrants to purchase
Common Stock (the "Warrants") and Mr. Holmes received 2,000 Units consisting of
$2,000,000 aggregate principal amount of Notes and Warrants to purchase 500,000
shares of Common Stock in exchange therefor. In connection with the Holmes
Transaction, Mr. Holmes became a director of the Company in October 1995. In
connection with the Holmes Transaction, the Company issued Warrants to purchase
an aggregate of 1,200,000 additional shares of Common Stock at $2.50 per share
to Mr. Holmes for advisory services in connection with the private placement and
the engagement of Commonwealth Associates as the Company's placement agent.

    In December 1995 and January 1996, Active Investors II, Ltd. loaned the
Company $500,000 and $400,000, respectively, at 12% interest (the "James
Transaction"), both of which loans were integrated with the James Transaction
and Active Investors received 900 Units consisting of $900,000 aggregate
principal amount of Notes and Warrants to purchase 225,000 shares of Common
Stock in exchange therefor. On May 2, 1996, Active Investors purchased an
additional 100 Units from the Company consisting of $100,000 aggregate principal
amount of Notes and Warrants to purchase 25,000 shares of Common Stock. C.
Shelton James, a director of the Company, is the President and a director of
Active Investors. Active Investors and certain affiliated limited partnerships
currently own shares of Common Stock of the Company.

    In connection with the Private Placement, the Company agreed to use its best
efforts to cause the resignation of two then-current members of the Board of
Directors and cause to be elected as directors two individuals acceptable to the
Company and who are designated by the investors (including one designated solely
by Mr. Holmes) and one designated solely by Active Investors. Dennis McCarthy
was designated to serve in such capacity by Mr. Holmes, while Edward L.
Hennessy, Jr. was designated to serve in such capacity by Active Investors, and
each became a director of the Company on March 6, 1996.


                                      -38-
<PAGE>
<PAGE>



                            DESCRIPTION OF SECURITIES

THE NOTES

    The Notes mature on January 15, 2001 and bear interest from the date of
issuance at the rate per annum of 12%. Interest on the Notes is payable
quarterly in arrears on January 15, April 15, July 15 and October 15 of each
year commencing April 15, 1996. In the event of a Chapter 11 or Chapter 7
bankruptcy case in which the Company is the debtor, the Notes will bear interest
from the date of commencement of the case at a default rate per annum equal to
the lesser of 18% or the highest such rate allowable by law. The Notes are
subject to prepayment, in whole and not in part, at the option of the Company,
at any time after the third anniversary of the date of issuance, without premium
or penalty. Upon the occurrence of a "change in control" of the Company, each
holder of the Notes will have the right to require that the Company repurchase
such holder's Notes in whole and not in part, without premium or penalty, at a
purchase price in cash in an amount equal to 100% of the principal amount
thereof, together with accrued and unpaid interest, if any, to the date of
purchase, pursuant to an offer made in accordance with the procedures described
in the Notes. The Notes may not be amended in any material respect without the
consent of the holders of at least 50% in aggregate principal amount of
outstanding Notes.

    SUBORDINATION. The indebtedness evidenced by the Notes, including any
interest thereon, is subordinate and subject in right of payment to the prior
payment when due in full of all Senior Indebtedness. Senior Indebtedness is
defined in the Note to include, unless the terms respecting the particular
indebtedness or obligation otherwise provide, the principal of, premium, if any,
and any interest on, all liabilities of the Company, direct or contingent,
joint, several or independent, now or hereafter existing, due or to become due,
whether created directly or acquired by assignment or otherwise, under or in
respect of the Credit Agreement and all extensions, renewals and refunding of
any of the foregoing up to the original amount. At March 30, 1996, the amount of
Senior Indebtedness outstanding was $15,175,000. There is no sinking fund for
the Notes.

    CONVERSION RIGHTS. The Notes may be converted by the holders as to their
principal amount into Common Stock of the Company at any time at a conversion
price equal to $2.00 per share, subject to adjustment. The conversion price of
the Notes will be adjusted to $1.50 or $1.00, respectively, if the Company's
EBITDA falls below $6,000,000 or $4,750,000 in 1996. Should the Company sell the
stock or assets of a subsidiary in 1996, such amounts will be reduced by certain
agreed amounts, depending on the time of sale. The conversion price and the
number of shares of Common Stock to be received upon conversion are subject to
adjustment upon the occurrence of any of the following events: (i) the
recapitalization of the Company or reclassification of the securities to be
received upon conversion or any merger or consolidation of the Company into or
with a corporation or other business entity, or the sale or transfer of all or
substantially all of the Company's assets or any successor corporation's assets
to any other corporation or business entity, (ii) the subdivision or combination
of the shares of Common Stock to be received upon conversion, (iii) the payment
of dividends or other distributions in the form of the securities to be received
upon conversion, and (iv) the issuance of shares of Common Stock at less than
the conversion price. No adjustment of the conversion price is required to be
made until cumulative adjustments otherwise required to be made amount to 1% or
more of the conversion price last adjusted. The Company may force conversion of
the Notes if, at any time prior to maturity, the closing bid price for the
Common Stock exceeds $6.00 per share for thirty (30) consecutive trading days
prior to the giving of notice of conversion. Fractional shares will not be
issued upon conversion, but cash adjustment will be paid in lieu thereof.



                                      -39-
<PAGE>
<PAGE>


Interest will accrue on the Notes through the date of conversion. No payment or
adjustment will be made for dividends on securities issued upon conversion.

    RESTRICTIVE COVENANTS. The Note contain certain negative covenants
prohibiting, among other things, the negative pledge of the Company's assets not
otherwise encumbered by its senior lenders.

    EVENTS OF DEFAULT. "Events of Default" under the Notes include failure to
pay principal or interest, the failure to pay other indebtedness for borrowed
money in excess of $500,000 when due, or the acceleration of such indebtedness,
the failure to pay any judgment in excess of $500,000 when due or stayed, and
voluntary or involuntary bankruptcy of the Company. In the event that the
Company defaults in making any payment of principal required to be made by the
Notes, the Company shall pay interest on such defaulted amount at a rate of 18%.

    If an Event of Default occurs and is continuing, then and in every such case
the holders of the Notes may declare the Notes then outstanding to be
immediately due and payable by a notice in writing to the Company, whereupon the
same will be immediately due and payable. A payment default will result in an
increased issuance to Noteholders of warrants to purchase an amount of shares of
Common Stock and until the Notes are fully repaid, the right of the Noteholders
to elect a majority of the Company's Board of Directors. In the event of a
Chapter 11 or Chapter 7 bankruptcy case in which the Company is the debtor, the
Notes will bear interest from the date of commencement of the case at a default
rate per annum equal to the lesser of 18% or the highest such rate allowable by
law.

THE WARRANTS

    Each Warrant entitles the holder thereof to purchase specified numbers of
shares of Common Stock at an exercise price equal to $2.50 per share, subject to
adjustment. The Exercise Price of the Warrants will be adjusted to $2.00 or
$1.50, respectively, if the Company's EBITDA falls below $6,000,000 or
$4,750,000 in 1996. Should the Company sell the stock or assets of a subsidiary
in 1996, such amounts will be reduced by certain agreed amounts, depending on
the time of sale. The Exercise Price and the number of shares of Common Stock to
be received upon exercise are subject to adjustment upon the occurrence of any
of the following events: (i) the recapitalization of the Company or
reclassification of the securities to be received upon conversion or any merger
or consolidation of the Company into or with a corporation or other business
entity, or the sale or transfer of all or substantially all of the Company's
assets or any successor corporation's assets to any other corporation or
business entity, (ii) the subdivision or combination of shares of Common Stock
to be received upon exercise, (iii) the payment of dividends or other
distributions in the form of the securities to be received upon exercise, and
(iv) the issuance of shares of Common Stock at less than the Exercise Price. No
adjustment of the Exercise Price is required to be made until cumulative
adjustments otherwise required to be made amount to 1% or more of the Exercise
Price last adjusted. Warrants will be exercisable, at any time and from time to
time, on or before 5:30 p.m., local time, on or before February 15, 2002 (the
"Expiration Date") by delivery of an Exercise Notice duly completed and
tendering of the aggregate Exercise Price.

    Discussion of the Notes and Warrants in this Prospectus is qualified
entirely by reference to the forms of the Note and Warrant filed by the Company
with the Commission.


                                      -40-
<PAGE>
<PAGE>


COMMON STOCK

    The Company is authorized to issue 25,000,000 shares of Common Stock, par
value $.10 per share. As of March 31, 1996, 7,459,437 shares of Common Stock
were outstanding.

    VOTING RIGHTS. Holders of shares of Common Stock are entitled to one vote
for each share of Common Stock held. Under New York law, the affirmative vote of
the holders of a majority of the outstanding shares of Common Stock is required
to approve, among other matters, an amendment of the certificate of
incorporation if the rights or preferences of such holders would be subordinated
or otherwise adversely affected thereby.

    DIVIDENDS. If all cumulative dividends shall have been paid as declared or
set apart for payment upon shares of Preferred Stock then outstanding, if any,
holders of shares of Common Stock are entitled to receive such dividends as may
be declared by the Company's Board of Directors out of funds legally available
for such purpose. The Credit Agreement prohibits the payment of cash dividends,
but permits stock splits and dividends payable solely in shares of any class of
its capital stock. See "TRADING INFORMATION" below.

    LIQUIDATION RIGHTS. Upon liquidation, dissolution or winding up of the
Company, the holders of the Common Stock are entitled to share ratably in all
assets available for distribution after payment in full of creditors and after
the preferential rights of holders of shares of Preferred Stock then
outstanding, if any, have been satisfied.

    OTHER PROVISIONS. The holders of Common Stock are not entitled to preemptive
or subscription rights. The affirmative vote of the holders of 80% of all Common
Stock of the Company shall be required for the adoption or authorization of (i)
a business combination (as defined in the Certificate of Incorporation) with any
other entity (as defined in the Certificate of Incorporation) if, as of the
record date for the determination of shareholders entitled to notice thereof and
to vote thereon, such other entity is the beneficial owner, directly or
indirectly, of more than 10% of the outstanding shares of Common Stock, or (ii)
a proposed dissolution of the Company or a proposed amendment of the Certificate
of Incorporation of the Company which would either change the entitlement of the
holders of shares of Common Stock of the Corporation to vote in the election of
directors or would authorize the Company to issue either shares of capital stock
(other than shares of its Common Stock) or bonds, debentures or other
obligations, which, if issued, would or could be entitled to vote in the
election of directors if, as of the record date for the determination of
shareholders entitled to notice of and to vote on such proposed dissolution or
such proposed amendment, any other entity (as defined in the Certificate of
Incorporation) is the beneficial owner, directly or indirectly, of more than 10%
of the outstanding shares of Common Stock; provided that such 80% voting
requirement shall not be applicable to the adoption or authorization of a
business combination if certain circumstances, detailed in the Certificate of
Incorporation, exist. The Company may submit to shareholders for their approval
at the 1996 Annual Meeting of Shareholders a proposal to eliminate this
super-majority vote requirement. There can be no assurance that shareholders
will approve such charter amendment.

    All issued and outstanding shares of Common Stock are, and the Common Stock
reserved for issuance upon conversion of the Notes and exercise of the Warrants
will be, when issued, fully-paid and non-assessable.


                                      -41-
<PAGE>
<PAGE>




PREFERRED STOCK

    The Company is authorized to issue 2,000,000 shares of preferred stock, no
par value (the "Preferred Stock"), none of which are currently outstanding. The
Board of Directors of the Corporation is authorized to establish and designate
series of Preferred Stock and to fix from time to time before issuance the
number, designation, relative rights, preferences and limitations (including,
without limitation, participating, voting, optional or other special rights), of
the shares of any series of Preferred Stock. Except to the extent, if any, that
holders of issued and outstanding shares of preferred Stock are entitled to
vote, the entire voting power for the election of directors and for all other
purposes shall be vested exclusively in the holders of the Common Stock.

REGISTRATION RIGHTS

    The Company has agreed to include the Notes, the Warrants and the shares of
Common Stock reserved for issuance upon conversion of the Notes and Exercise of
the Warrants (collectively, the "Registrable Securities") in any registration
statement filed with the Commission, at any time prior to December 31, 2005,
with respect to any future public offerings initiated by the Company or any
selling shareholders (the "Piggy-Back Rights") and holders of a majority in
interest of the Registerable Securities will have the right, which right may be
exercised no more than twice, to demand, at any time prior to January 15, 2006,
that the Company file a registration statement with the Commission with respect
to the Registrable Securities (the "Demand Rights"). The Company will bear all
fees and expenses incurred in the preparation and filing of any registration
statement relating to the exercise of Piggy-Back Rights and the first exercise
of Demand Rights.

TRADING INFORMATION

    The Common Stock trades on The Nasdaq Stock Market under the symbol NATL.
The table below sets forth for the periods indicated the high and low sale
prices for the Common Stock as adjusted for stock dividends and stock splits as
compiled from published sources.

<TABLE>
<CAPTION>

                       Period                         High                    Low
                       ------                         ----                    ---
<S>                                                 <C>                     <C>
                  1996
                  First Quarter                     $ 2  3/8                $ 1  7/16

                  1995
                  First Quarter                     $ 3                     $ 1  7/8
                  Second Quarter                      3  1/2                  2  1/8
                  Third Quarter                       3  1/4                  1  1/4
                  Fourth Quarter                      2  3/8                  1  1/8

                  1994
                  First Quarter                       7                       5  3/16
                  Second Quarter                      5  7/8                  3  5/8
                  Third Quarter                       4  7/8                  2  7/8
</TABLE>

        As of March 31, 1996, the approximate number of record holders of the
Common Stock as determined from the records of the transfer agent, American
Stock Transfer & Trust Company, was 



                                      -42-
<PAGE>
<PAGE>

700. Street names are included collectively as a single holder of record.
Management estimates that the Company has approximately 2,000 additional
shareholders holding stock in street names.

        The Notes and Warrants will not be listed for trading following the
filing of this Prospectus.

        There have been no cash dividends declared or paid on the Common Stock
during the past five years. The Credit Agreement prohibits the payment of cash
dividends. A 4% stock dividend on the Common Stock was paid to shareholders of
record on February 25, 1994.

TRANSFER AGENT

        The Transfer Agent and Registrar for the Common Stock is American Stock
Transfer & Trust Company, 40 Wall Street, New York, New York. The Company acts
as its own transfer agent with respect to the Notes and Warrants.


                                      -43-
<PAGE>
<PAGE>


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

        The following summary describes the material United States federal
income tax considerations applicable to the purchase, ownership and disposition
of the Notes and the Warrants, and of the Common Stock received upon conversion
of the Notes or exercise of the Warrants. This summary is limited solely to
investors who acquire securities pursuant to this Prospectus and who own the
Notes and the Warrants, and any Common Stock received on conversion of the Notes
or exercise of the Warrants, as capital assets within the meaning of Section
1221 of the Internal Revenue Code of 1986, as amended (the "Code"). This summary
is based upon the provisions of the Code and the regulations, administrative
rulings and judicial decisions now in effect, all of which are subject to change
(possibly with retroactive effect) or different interpretations. There can be no
assurance that the Internal Revenue Service (the "Service") will take a similar
view as to any of the tax consequences described below. No ruling has been or
will be requested from the Service on any tax matters relating to the purchase
or the ownership or disposition of the Securities.

        This summary does not purport to deal with all aspects of United States
federal income taxation that may be relevant to a particular holder or to
certain types of holders subject to special treatment under the federal income
tax laws (for example, S corporations, banks, dealers in securities, life
insurance companies, tax exempt organizations and foreign taxpayers) or to
investors who acquired their interest in the securities covered by this
Prospectus pursuant to the exercise of employee stock options or otherwise as
compensation. In addition, the following summary does not consider the potential
effect of any applicable foreign, state, local or other tax laws, or estate or
gift tax considerations. This discussion is provided for general informational
purposes only, and is not intended as tax advice to the purchasers of the
Securities.

        The Service announced in 1994 that it is studying the federal income tax
treatment of debt instruments which can be repaid in stock of an issuer and
that, in appropriate circumstances, such debt instruments may be recharacterized
as equity for federal income tax purposes. The Company believes that the Notes
should be characterized as debt for federal income tax purposes, and the
following discussion assumes such treatment. However, because the Company can
require conversion of the Notes in certain circumstances, there can be no
assurance that the Service will not challenge this position.

        Investors are advised to consult their own tax advisors with respect to
the consequences to them of the purchase, ownership and disposition of the
securities offered hereby.

ALLOCATION OF ISSUE PRICE OF UNITS AMONG THE NOTES AND THE WARRANTS; INITIAL
ADJUSTED BASIS

         As stated above, the Notes and the Warrants were issued together as
"investment units" in the Private Placement. Under applicable Treasury
Regulations, the original issue price for such an investment unit must be
allocated between the Notes and the Warrants based upon their relative fair
market values. Thus, the original issue price of each Note is equal the issue
price of an overall Unit less the amount allocable to the Warrant.

        The Company has allocated $875 of the issue price of each Unit to each
$1,000 principal amount of the Notes and $125 of such amount to each Warrant to
purchase 250 shares of Common Stock (at $.50 each). The Company's allocation
reflects its judgment as to the relative fair market values of those instruments
at the time of issuance, but is not binding on the Service.


                                      -44-
<PAGE>
<PAGE>



        The Company's allocation of the issue price of the Units is binding on
holders of the instruments, unless a holder discloses the use of a different
allocation on its federal income tax return for the year that includes the
acquisition date of the Note and/or Warrant. Holders considering the use of an
issue price allocation different from that used by the Company should consult
their tax advisors as to the consequences thereof.

        Each Note is legended to indicate the issue date of such Note and the
portion of the issue price of the Unit which, in the Company's opinion, is
properly allocable to the Note.

        An investor who acquires a Note or a Warrant from a Selling
Securityholder will receive an initial tax basis in such security equal to his
cost therefor.

TAXATION OF INTEREST

        Each holder of a Note will be required to report, as ordinary income,
stated interest on the Note in accordance with such holder's tax accounting
method. For example, accrual method holders will report the interest on the
Notes as it accrues, and cash method holders will report such interest when it
is received or unconditionally made available for receipt.

ORIGINAL ISSUE DISCOUNT ON THE NOTES

        For federal income tax purposes, when a debt instrument is issued at a
discount, the amount of such discount ("original issue discount" or "OID") is
treated as interest income, and the holder of such instrument must include such
OID in his income for the period during which the OID accrues even though no
cash attributable to such OID income will be received until maturity, redemption
or other disposition of the debt instrument.

        The amount of OID, if any, on a debt instrument is the difference
between its "issue price" and its "stated redemption price at maturity"
(subject, generally, to a statutory de minimis exception). The portion of any
such OID that is to be accrued (and included in income) with respect to a debt
instrument with a maturity of more than one year generally will be determined
for each accrual period during the term of such debt instrument under the
constant yield method, applied by multiplying the adjusted issue price of the
debt instrument at the beginning of the accrual period by its yield to maturity,
and subtracting from that product the amount of any interest payments made
during that accrual period that are based on a single fixed rate and are payable
unconditionally in cash or in property (other than debt instruments of the
issuer) at intervals of one year or less during the entire term of the debt
instrument ("Qualified Stated Interest"). The resulting amount is allocated
ratably to each day in the accrual period, and the amount includible in a
holder's income (whether on the cash or accrual method of accounting) with
respect to the debt instrument is the sum of the resulting daily portions of OID
for each day of the taxable year on which the holder held the debt instrument.

        The adjusted issue price of a debt instrument at the beginning of any
accrual period is equal to its original issue price increased by all previously
accrued OID and reduced by the amount of all previous payments made on such debt
instrument other than payments of Qualified Stated Interest. Generally, the tax
basis of a debt instrument in the hands of the holder will be increased and
decreased, respectively, by the same amounts.

     Because of the required allocation of a portion of the issue price for the
Units to the Warrants (see discussion above), the stated redemption price at
maturity for the Notes exceeded their issue price




                                      -45-
<PAGE>
<PAGE>


(after giving effect to such allocation). Accordingly, the Notes were issued
with OID equal to this excess. The Company believes the amount of OID per each
$1,000 principal amount of the Notes is $125.

        A purchaser of Notes from a Selling Securityholder will generally be
required to include in his gross income in advance of the receipt of cash
representing that income the sum of the daily portions of OID on his Notes for
each day during each taxable year or portion thereof on which he holds such
Notes in the same manner as the Selling Securityholder. (These amounts are in
addition to the actual interest payments on the Notes.) An investor that
acquires Notes from a Selling Securityholder for an amount that exceeds their
adjusted issue price at the time of such acquisition will, however, be
considered to have purchased such Notes at an acquisition premium. The amount of
OID which any such investor is required to include in income with respect to
such Notes for any taxable year will be reduced by the portion of such
acquisition premium properly allocable to such year.

        The Company will furnish annually to record holders of the Notes and to
the Service information with respect to the OID, if any, accruing during the
calendar year (as well as interest paid during that year). Because this
information will be based upon the adjusted issue price of the Notes, investors
who purchase the Notes from the Selling Securityholders for an amount in excess
of the adjusted issue price at the time of such acquisition will be required to
determine for themselves (based upon the rules described above) the amount of
OID, if any, they are required to report. Moreover, as stated above, the Service
may not agree with the original issue price allocated by the Company to the
Notes.

        On December 15, 1994 the Service issued proposed regulations governing
the inclusion in income of OID for certain contingent payment debt instruments
(the "Proposed Regulations"). The Proposed Regulations are effective only for
debt instruments issued after such regulations become final, and accordingly do
not apply to the Notes. The Service could, however, assert that the inclusion of
a default rate of interest applicable upon the occurrence of a bankruptcy of the
Company, and the right of the Company to prepay the Notes prior to their
scheduled maturity, give rise to contingent payments within the meaning of the
Proposed Regulations. If the Service were successful in such an assertion, the
resulting OID analysis could differ from that set forth herein.

MARKET DISCOUNT

        The income which an investor who acquires a Note from a Selling
Securityholder must recognize may also be affected by the market discount
provisions of the Code. Debt instruments such as the Notes which bear OID are
considered to have been purchased at a market discount if, subsequent to their
original issuance, they are purchased at a price below their adjusted issue
price.

        Under the market discount rules, if such an investor purchases a Note at
a market discount in excess of a statutorily-defined de minimis amount and
thereafter recognizes gain upon a disposition or retirement of the Note, then
the lesser of the gain so recognized or the portion of the market discount that
accrued while the Note was held by such investor generally will be treated as
ordinary income at the time of the disposition. Moreover, any such market
discount on a Note may be taxable to such an investor at the time of certain
otherwise non-taxable transactions (e.g., gifts). In addition, a holder of a
market discount Note may be required to defer a portion of any interest expense
that otherwise may be deductible on any indebtedness incurred or maintained to
purchase or carry such Note until the holder disposes of the Note in a taxable
transaction.

                                      -46-
<PAGE>
<PAGE>




        Neither the rule treating accrued market discount as ordinary income on
disposition nor the rule deferring interest deductions applies if the holder of
the market- discount Note elects to include the accrued market discount in
income currently. This election to include market discount in income currently,
once made, applies to all market discount obligations acquired during or after
the first taxable year to which the election applies and may not be revoked
without the consent of the Service.

CONVERSION OF NOTES INTO COMMON STOCK

        In general, no gain or loss will be recognized for federal income tax
purposes upon a conversion of the Notes into shares of Common Stock. However,
cash paid in lieu of a fractional share of Common Stock will result in taxable
gain (or loss), which will be capital gain (or loss), to the extent that the
amount of such cash exceeds (or is exceeded by) the portion of the adjusted
basis of the Note allocable to such fractional share. The adjusted basis of
shares of Common Stock received on conversion will equal the adjusted basis of
the Note converted, reduced by the portion of adjusted basis allocated to any
fractional share of Common Stock exchanged for cash. The holding period of an
investor in the Common Stock received on conversion will include the period
during which the converted Notes were held.

EXERCISE OF WARRANTS

        No gain or loss will be recognized upon the exercise of a Warrant
(except to the extent, if any, of cash received in lieu of fractional shares).
The holder's tax basis in the Common Stock acquired on such exercise will be the
sum of his tax basis in the Warrants exercised and the cash paid upon exercise.
The holding period for the Common Stock acquired on such exercise will begin on
the date of exercise of the Warrant and will not include the period during which
the Warrant was held.

        Upon expiration of an unexercised Warrant, a holder will generally
recognize a loss equal to such holder's adjusted tax basis in the Warrant. If
the Common Stock issuable upon exercise of the Warrant would have been a capital
asset of the holder if acquired by the holder, such loss will be a capital loss.

ADJUSTMENT OF CONVERSION PRICE

        The conversion ratio of the Notes and the Warrants is subject to
adjustment under certain circumstances. Section 305 of the Code and the Treasury
Regulations issued thereunder may treat the holders of the Notes and of the
Warrants as having received a constructive distribution, resulting in ordinary
income (subject to a possible dividend-received deduction in the case of
corporate holders) to the extent of the Company's current and/or accumulated
earnings and profits, if, and to the extent that, certain adjustments in the
conversion ratio increase the proportionate interest of a holder of Notes or
Warrants in the fully diluted Common Stock, whether or not such holder ever
exercises its conversion privilege. Such a constructive distribution could
result from the adjustment of the conversion price for the Notes or the Warrants
attributable to the failure of the Company to meet certain specified adjusted
earnings levels for 1996. Adjustments to the conversion ratio of the Notes and
the Warrants also may occur in other limited circumstances. Moreover, if there
is not a full adjustment to the conversion ratio of the Notes or the Warrants to
reflect a stock dividend or other event increasing the proportionate interest of
the holders of outstanding Common Stock in the assets or earnings and profits of
the Company, then such increase in the proportionate interest of the holders of
the Common Stock could be treated as a distribution to such holders of Common
Stock, taxable as 





                                      -47-
<PAGE>
<PAGE>


ordinary income (subject to a possible dividends-received deduction in the case
of corporate holders) to the extent of the Company's current and/or accumulated
earnings and profits. The Company intends that there be a full adjustment to the
conversion ratio of the Notes and the Warrants in any such event. Accordingly,
the holders of Common Stock should not be deemed to receive any such taxable
dividend distribution under Section 305 of the Code.

DIVIDENDS ON COMMON STOCK

        Distributions on the shares of Common Stock into which Notes have been
converted or which were received on the exercise of the Warrants will be taxable
as dividends (i.e., as ordinary income) to the extent of the Company's current
and/or accumulated earnings and profits. To the extent that the amount of any
such distribution exceeds the Company's current and accumulated earnings and
profits for a taxable year, the distribution will first be treated as a tax-free
return of capital, causing a reduction in the adjusted basis of the Common Stock
(thereby increasing the amount of gain, or decreasing the amount of loss, to be
recognized by the investor on a subsequent disposition of the Common Stock), and
the balance in excess of adjusted basis will be taxed as if it were capital gain
recognized on a sale or exchange of such stock.

        Subject to certain holding period and taxable income requirements
imposed by the Code, a distribution to a corporate shareholder that is treated
as a dividend may qualify for the 70% (or, in certain cases, 80%)
dividends-received deduction available under the Code. However, to the extent
that the corporate shareholder incurs indebtedness that is directly attributable
to an investment in the stock on which the dividend is paid, all or a portion of
the dividends-received deduction may be disallowed. In addition, dividend income
that is not subject to the regular federal income tax as a consequence of the
dividends-received deduction may be subject to the federal alternative minimum
tax. Finally, the tax basis of stock held by a corporate shareholder may be
reduced (but not below zero) by the non-taxed portion of any "extraordinary
dividend" (as defined in Section 1059 of the Code) that is received with respect
to such stock. To the extent a corporate holder's tax basis would have been
reduced below zero but for the foregoing limitation, such holder must increase
the amount of gain recognized on the ultimate sale or exchange of such stock for
the taxable year in which such sale or exchange occurs.

DISPOSITION OF NOTES AND COMMON STOCK

        Subject to the discussion above under "Conversion of Notes into Common
Stock," each holder of Notes generally will recognize gain or loss upon the
sale, exchange, redemption, retirement or other disposition of the Notes
measured by the difference (if any) between (i) the amount of cash and the fair
market value of any property received (except to the extent that such cash or
other property is attributable to the payment of accrued interest not previously
included in income, which amount will be taxable as ordinary income) and (ii)
the holder's adjusted tax basis in the Notes. Subject to certain special rules
under Section 302 of the Code in the case of redemptions (whereunder the total
proceeds received by a seller of Common Stock may be treated as a dividend) and
to the discussion of Section 1059 of the Code under "Dividends on Common Stock,"
above, in cases of significant "extraordinary dividends," each holder of Common
Stock received upon a conversion of the Notes or an exercise of the Warrants, in
general, will recognize gain or loss upon the sale, exchange, redemption or
other disposition of the Common Stock in an amount determined similarly to the
calculation described in the preceding sentence for the Notes. Any gain or loss
recognized on the sale, exchange, redemption, retirement or other disposition of
a Note or Common Stock held as a capital asset will be capital gain or loss
(except as discussed under "Market Discount" above). Such



                                      -48-
<PAGE>
<PAGE>


capital gain or loss will be long-term capital gain or loss if the Note or the
Common Stock has been held for more than one year at the time of the sale or
exchange, and otherwise will be a short-term capital gain or loss.

EFFECT ON HOLDERS OF SALE OF WARRANTS

        The sale of a Warrant other than to the Company will result in the
recognition of capital gain or loss to the holder if the Warrant is held as a
capital asset and the Common Stock issuable upon exercise would have been a
capital asset if acquired. The gain or loss will be measured by the difference
between the amount realized and the holder's basis in the Warrant, and will be
long-term or short-term capital gain or loss depending on whether the Warrant
has been held for more than one year. If the Warrants are sold to the Company,
the Service may contend that the repurchase of Warrants by the Company is a
relinquishment of the holder's contractual rights and not a sale or exchange of
property. If the Service were to prevail on this argument, gain or loss on the
repurchase of Warrants would be ordinary income or loss even if the Warrants
were held as capital assets.

BACK-UP WITHHOLDING

        A holder of Common Stock or Notes may be subject to "back-up
withholding" at a rate of 31% with respect to certain "reportable payments,"
which generally include interest and dividend payments. These back-up
withholding rules apply if such holder, among other things, (i) fails to furnish
a social security number or other taxpayer identification number ("TIN")
certified under penalties of perjury within a reasonable time after the request
therefor, (ii) furnishes an incorrect TIN, (iii) fails to report properly
interest or dividends, or (iv) under certain circumstances, fails to provide a
certified statement, signed under penalties of perjury, that the TIN furnished
is the correct number and that such holder is not subject to back-up
withholding. Any amount withheld from a payment to an investor under the back-up
withholding rules is creditable against such investor's federal income tax
liability, provided the required information is furnished to the Service.
Back-up withholding will not apply, however, with respect to payments made to
certain holders of Common Stock and Notes, including corporations, tax-exempt
organizations and certain foreign persons, provided their exemption from back-up
withholding is properly established.

        The Company will report to the holders of Common Stock and Notes and to
the Service the amount of any "reportable payments" for each calendar year and
the amount of tax withheld, if any, with respect to payments on such securities.

CONSEQUENCES TO THE COMPANY

        The Company is generally required to deduct the OID, if any, on the
Notes as it is included in income by the holder, except that the deductions
taken by the Company will be determined without regard to any reduction in the
amount of OID included in the income of any investor who acquires Notes at an
acquisition premium (discussed above). The Company should not recognize income
if it redeems or acquires the Notes from holders for a price equal to the
principal amount of the Notes less unamortized OID or upon conversion of the
Notes. If the Company acquires, or is considered to have acquired, Notes for a
lesser price, the Company may be required to recognize income or may be entitled
to elect to postpone recognizing such income by reducing its tax basis in other
assets. Alternatively, if the Company acquires the Notes for a greater price,
the Company may be entitled to a deduction equal to such excess.


                                      -49-
<PAGE>
<PAGE>


SECTION 382

        As of December 31, 1995, the Company had net operating losses ("NOLs")
available for carryforward for federal income tax purposes equal to
approximately $10 million.

        Under Section 382 of the Code, a corporation's ability to utilize NOLs
(as well as certain unrealized "built-in losses") to offset its income following
an "ownership change" (as described below) is generally limited on an annual
basis to an amount of income equal to the product of the fair market value of
such corporation's outstanding stock immediately before the ownership change and
the "long-term tax-exempt rate."

        An ownership change occurs under Section 382 if the percentage of stock
of the loss corporation owned actually or constructively by one or more
5-percent shareholders increases by more than 50 percentage points relative to
the lowest percentage of stock of the loss corporation owned by those 5-percent
shareholders at any time during a statutory "testing period" (generally the
three-year period ending on the testing date). A "5-percent shareholder" is one
who owns at least 5 percent of the stock of the loss corporation (not including
certain nonvoting, nonparticipating preferred stock), and all stock owned by
shareholders who are not 5-percent shareholders (hereinafter referred to as
public shareholders) is generally treated as being owned by one 5-percent
shareholder. In addition, under Section 382 and the regulations promulgated
thereunder, public shareholders of a loss corporation may be segregated into two
or more separate groups, each of which is treated as a separate 5-percent
shareholder. Public shareholders who receive stock from a loss corporation as a
result of certain types of transactions will be segregated and treated
separately from the public shareholders who owned stock of the loss corporation
prior to the transaction.

        Certain provisions under the Treasury Regulations treat options to
acquire stock of a loss corporation such as the Company as currently exercised
for purposes of determining whether an ownership change subject to Section 382
has occurred. Among other requirements, such provisions require generally that a
principal purpose of the issuance, transfer or structuring of the option is to
avoid or ameliorate the impact of an ownership change of the loss corporation.
The Company believes that such principal purpose does not exist, and therefor it
would not appear that the issuance of the Notes and the Warrants would result in
a deemed exercise of all related conversion and purchase rights under these
provisions. It is not possible to predict with accuracy the timing and potential
effect under Section 382 of any future actual exercise of conversion rights
under the Notes or purchase rights under the Warrants. It is possible that the
actual exercise of such rights could result in an ownership change under Section
382. If such an ownership change were to result, the Company's prospective
ability to utilize its NOLs would be limited as described above. At the date of
this Prospectus, no Notes have been converted into, and no Warrants have been
exercised to purchase, Common Stock, and the Company does not expect that any
significant amount of the Notes would be converted into Common Stock, or that
any significant number of the Warrants would be exercised, prior to 1997.

PENDING LEGISLATION

        During the latter part of 1995, there were presented before Congress
certain legislative proposals which, if enacted into law, may affect portions of
the above tax discussion, including a reduction in tax on capital gains and
provisions modifying certain of the extraordinary dividend rules of Section 1059
of the Code. Investors should consider the potential effect of the possible
enactment into law of these provisions in making their investment decision.


                                      -50-
<PAGE>
<PAGE>



        On March 19, 1996, President Clinton released a set of legislative
proposals as a part of his plan to balance the federal budget. These proposals
include, among other things, proposals to (i) deny a deduction for interest and
OID for certain long-term debt as well as for certain debt which is mandatorily
convertible into the issuer's stock or is so convertible at the issuer's option,
(ii) defer the deduction for OID on convertible debt until actual payment (which
would exclude conversion) of the debt, and (iii) reduce the 70-percent
dividends-received deduction to 50 percent. The Company cannot predict with any
degree of certainty which, if any, of the president's proposals will ultimately
become law or, if enacted into law, what the effective dates of such provisions
would be. Investors should consider the potential effect of the President's
proposals in making their investment decision.

        THE FOREGOING SUMMARY IS INCLUDED FOR GENERAL INFORMATION ONLY. EACH
HOLDER IS URGED TO CONSULT WITH SUCH HOLDER'S OWN TAX ADVISOR WITH RESPECT TO
THE TAX CONSEQUENCES OF THE RIGHTS OFFERING TO SUCH HOLDER'S OWN PARTICULAR TAX
SITUATION, INCLUDING THE APPLICATION AND EFFECT OF STATE AND LOCAL INCOME AND
OTHER TAX LAWS.




                                      -51-




<PAGE>
<PAGE>



                             SELLING SECURITYHOLDERS

                  All of the Securities being offered hereby are being offered
on behalf of the Selling Securityholders.

                  The Noteholders and the Warrantholders acquired the Notes and
the Warrants in conjunction with the Private Placement which was consummated on
February 15, 1996, February 23, 1996 and February 29, 1996. The lead investor in
the Private Placement, Charles S. Holmes, serves as a director of the Company.
See "MANAGEMENT -- Directors and Executive Officers of the Company," "SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT" and "CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS." Commonwealth Associates served as the
Company's Placement Agent in connection with the private placement and received
its Warrants as partial compensation for such service.

                   The Bank Lenders acquired the shares of Common Stock owned by
them on or about April 12, 1996 pursuant to the Credit Agreement. The Bank
Lenders currently serve as the Company's primary bank lenders pursuant to the
Credit Agreement.

                  Active Investors acquired 363,636 shares of Common Stock on
November 3, 1994 pursuant to the Stock Purchase Agreement. C. Shelton James, a
director of the Company, is the President and a director of Active Investors.
Active Investors and certain affiliated limited partnerships currently own
shares of Common Stock of the Company as well as Notes and Warrants. See
"MANAGEMENT -- Directors and Executive Officers of the Company," "SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT" and "CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS."

                  Except as otherwise noted, the Selling Securityholders have
advised the Company that they do not own any shares of Common Stock in addition
to the Shares.

                  The Selling Securityholders have indicated that they intend to
sell all of the Securities set forth opposite their names below. The number of
Securities which may actually be sold by the Selling Securityholders will be
determined from time to time by such Selling Securityholders and will depend on
a number of factors including the price of the Securities from time to time. The
table below sets forth information as of May 8, 1996 concerning the beneficial
ownership of the Securities by the Selling Securityholders. All information as
to beneficial ownership has been furnished to Company by the Selling
Securityholders.

<TABLE>
<CAPTION>
Name                                   Amount of           Warrants               Shares Presently     Percent of
and Address                            Notes               Presently Owned        Owned                Class

<S>                                    <C>                 <C>                    <C>    
Active Investors II, Ltd.              $  1,000,000        250,000                363,636(1)
4000 Hollywood Boulevard
Suite 610 North
Miami, FL  33021

The Bank of New York                                                              125,000
One Wall Street
New York, NY 10286

</TABLE>

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

(1)  Excludes 37,000 shares of Common Stock previously registered. See Note 4 to
     the table under the caption "Security Ownership of Certain Beneficial
     Owners and Management."


                                      -52-


<PAGE>
<PAGE>




<TABLE>
<CAPTION>
Name                                   Amount of           Warrants               Shares Presently     Percent of
and Address                            Notes               Presently Owned        Owned                Class

<S>                                    <C>                 <C>                    <C>    
Chemical Bank                                                                     125,000
7600 Jericho Turnpike
Woodbury, New York 11797

Christopher P. Baker                   $   50,000             12,500
4 Rollins Place
Boston, MA  02114

Hans C. Bodmer                         $   75,000             18,750
Muehlestrasse 15
8803 Rueschlikon
Switzerland

Churchill Associates L.P.              $  125,000             31,250
by Churchill International, Inc.
G.P.
by James Pinto, President
1149 Windsong Trail
Richardson, TX  75081

William Forman                         $  200,000             50,000
70 Timber Ridge Drive
Holbrook, NY  11741

Arthur Freilich                        $  100,000             25,000
11 Radnor Road
Plainview, NY  11803

Sydney J. Goldstein                    $   57,000             14,250
IRA Account
P.O. Box 24181
2741 Kersdale Road
Cleveland, OH  44124

The Hart Family Trust                  $   50,000             12,500
Andrew B. Hart and
Loni A. Hart, Trustees
12570 Skyline Blvd.
Oakland, CA  94619

Charles S. Holmes                      $2,000,000          1,700,000
117 White Lane
Southampton, NY  10068

</TABLE>


                                      -53-


<PAGE>
<PAGE>



<TABLE>
<CAPTION>
Name                                   Amount of           Warrants               Shares Presently     Percent of
and Address                            Notes               Presently Owned        Owned                Class

<S>                                    <C>                 <C>                   
Information Age Partners, L.P.         $   50,000              12,500
by Newmark Research, G.P.
by Amy Newmark, President
18 Sidney Lanier Lane
Greenwich, CT  06831

Michael T. Jackson Trust               $  200,000              50,000
Michael T. Jackson, Trustee
71 Bellevue Avenue
Belvedere, CA  94920

David S. Lawi                          $   25,000                6,250
3 Ramapo Trail
Harrison, NY  10528

MK'S OMO Contracting Inc.              $   25,000                6,250
Employees' Profit Sharing Trust
Sanford Kirschenbaum, Trustee
P.O. Box 847
East Brunswick, NJ  08816

Timothy Moran                          $  100,000              25,000
33 Woodland Drive
Bayport, NY  11705

Orbis Pension Trustees Ltd.            $1,000,000             250,000
David J. Lewis,
Investment Manager
1 Connaught Place
London W2 2DY
England

Claudia C. Rouhana                     $   25,000                6,250
5 Prospect Lane
Sands Point, NY  11050

William J. Rouhana, Jr.                $   25,000                6,250
5 Prospect Lane
Sands Point, NY  11050

S & A Enterprises, Inc.                $   55,000              13,750
Profit Sharing Fund
Sydney J. Goldstein, Trustee
1630 East Main Street
Kent, OH  44240

</TABLE>


                                      -54-


<PAGE>
<PAGE>



<TABLE>
<CAPTION>
Name                                   Amount of           Warrants               Shares Presently     Percent of
and Address                            Notes               Presently Owned        Owned                Class

<S>                                    <C>                 <C>               
Leonard M. Schiller                    $   50,000              12,500
1110 N. Lake Shore Drive
Apt. 95
Chicago, IL  60611

Philip J. Schiller                     $   50,000              12,500
1419 Waverly Road
Highland Park, IL  60035

William R. Schoen                      $   25,000                6,250
5 Kenilworth Court
Novato, CA  94945

SJG Management, Inc.                   $  100,000              25,000
Profit Sharing Fund
Sydney J. Goldstein, Trustee
P.O. Box 24181
2741 Kersdale Road
Cleveland, OH  44124

S.J. Warner Charitable                 $  100,000              25,000
Remainder Unitrust
Stephen J. Warner, Trustee
1617 N. Flagler Dr.
Apt. 4A
West Palm Beach, FL  33407

Tel Com Partners L.P.                  $  100,000              25,000
by James Pinto, G.P.
10369 Blue Arrow Ct.
Columbia, MD  21044-4123

Winfield Capital Corp.                 $  400,000             100,000
c/o Paul A. Perlin, CEO
237 Mamaroneck Avenue
White Plains, NY  10605

Michael S. Falk, IRA                   $   25,000                6,250
One Beekman Place, Apt. 15A
New York, NY  10022

Robert O'Sullivan                      $   10,000              21,230
215 East 95th Street, Apt. 33B
New York, NY  10128

</TABLE>


                                      -55-


<PAGE>
<PAGE>




<TABLE>
<CAPTION>
Name                                   Amount of           Warrants               Shares Presently     Percent of
and Address                            Notes               Presently Owned        Owned                Class

<S>                                    <C>                 <C>     

E&M RP Trust                           $  400,000             100,000
Edward H. Shea, Jr., Trustee
655 Brea Canyon Road
Walnut, CA  91789

Tahoe Partnership I                    $  100,000              25,000
Peter O. Shea, Managing Partner
655 Brea Canyon Road
Walnut, CA  91789

Siam Partners II                       $  100,000              25,000
Edmund H. Shea, Jr.,
Managing Partner
655 Brea Canyon Road
Walnut, CA  91789

Patrick H. Miller Jr. and              $  200,000              50,000
Lee M. Miller, JTWROS
1300 West Garmon Road, N.W.
Atlanta, GA  30327

Gerald B. Cramer                       $  600,000             150,000
1330 Journeys End Road
Croton-on-Hudson, NY  10520

S. Marcus Finkle                       $  200,000              50,000
117 AABC
Aspen, CO  81611

Paul D. Goldenheim                     $   10,000                2,500
4 Bald Hill Place
Wilton, CT  06897

David Morley                           $   20,000                5,000
2 Longbeach
Corey Groville, Jersey
Channel Islands

Edward J. Rosenthal                    $  100,000              25,000
Journeys End Road
Croton-on-Hudson, NY  10520

</TABLE>


                                      -56-


<PAGE>
<PAGE>




<TABLE>
<CAPTION>
Name                                   Amount of           Warrants               Shares Presently     Percent of
and Address                            Notes               Presently Owned        Owned                Class

<S>                                    <C>                 <C>     
Cameron Capital Ltd.                   $  200,000              50,000
10 Cavendish Road
Hamilton HM19
Bermuda

Amy Gail Treitel                       $   15,000                3,750
190 East 72nd Street
New York, NY  10021

Jo-Bar Enterprises, LLC                $  100,000              25,000
By Joel A. Stone, Managing
Member
8700 Bryn Mawr, 9th Floor
Chicago, IL  60062

Lawrence Field                         $  100,000              25,000
2540 East 28th
Tulsa, OK  74114

J. Michael Wolfe                       $  100,000              25,000
40 Greenwich Avenue
Clarksville, TN  37040

Kent A. Rodriguez                      $   25,000                6,250
7020 Lanham Lane
Edina, MN  55439

Benjamin Rosenbloom                    $   50,000              12,500
44 Coconut Road
Palm Beach Towers,
Apt. A321
Palm Beach, FL 33480

Commonwealth Associates                                       218,870
733 Third Avenue
New York, NY  10017

Ed Downe                                                       50,000
c/o Commonwealth Associates
733 Third Avenue
New York, NY  10017

James Pinto                                                   200,000
1149 Windsong Trail
Richardson, TX 75081

</TABLE>


                                      -57-


<PAGE>
<PAGE>




<TABLE>
<CAPTION>
Name                                   Amount of           Warrants               Shares Presently     Percent of
and Address                            Notes               Presently Owned        Owned                Class

<S>                                                        <C>    
Michael S. Falk                                               210,000

Beth Lipman                                                     5,000

Vincent Labarbara                                               9,000

Lisa Jagerman                                                  10,000

Eric Rand                                                      12,000

Paul Sterios                                                    8,000

Keith Rosenbloom                                               72,600

James L. Lynch                                                 20,000


</TABLE>







                                      -58-


<PAGE>
<PAGE>



                              PLAN OF DISTRIBUTION

                  The Securities are being sold by the Selling Securityholders
for their own account; the Company will not receive any proceeds from the sales
of the Securities by the Selling Securityholders. The Selling Securityholders
are not restricted as to the price or prices at which they may sell the
Securities. The proceeds to the Selling Securityholders from the sale of the
Securities will be the purchase price of such Securities sold less the agents'
or brokers' discounts or commissions and other expenses of issuance and
distribution not borne by the Company. Further, the Selling Securityholders are
not restricted as to the number of Securities which may be sold at any one time.

                  The Selling Securityholders, or their pledgees, donees,
transferees or other successors, may sell the Securities in any of three ways:
(i) through broker-dealers; (ii) through agents or (iii) directly to one or more
purchasers. The distribution of the Securities may be effected from time to time
in one or more transactions (which may involve crosses or block transactions)
(A) in the over-the-counter market, (B) in transactions otherwise than in the
over-the-counter market or (C) through the writing of options on the Securities
(whether such options are listed on an options exchange or otherwise). Any of
such transactions may be effected at market prices prevailing at the time of
sale, at prices related to such prevailing market prices, at negotiated prices
or at fixed prices. The Selling Securityholders may effect such transactions by
selling Securities to or through broker-dealers, and such broker-dealers may
receive compensation in the form of discounts, concessions or commissions from
the Selling Securityholders and/or commissions from purchasers of Securities for
whom they may act as agent (which discounts, concessions or commissions as to a
particular broker-dealer might be in excess of those customary in the types of
transactions involved). There is no plan to offer such Securities through
underwriters or any existing arrangement between the Selling Securityholders and
any broker or dealer.

                  In connection with any sales, the Selling Securityholders and
any broker-dealer participating in such sales may be deemed to be underwriters
within the meaning of the Securities Act of 1933, as amended (the "Securities
Act"). Any commissions paid or any discounts or concessions allowed to any such
broker-dealers, and, if any such broker-dealers purchase shares as principal,
any profits received on the resale of such shares, may be deemed to be
underwriting discounts and commissions under the Securities Act. The Selling
Securityholders may indemnify any broker-dealer that participates in
transactions involving the sale of the Securities against certain liabilities,
including liabilities arising under the Securities Act.

                  The Selling Securityholders must comply with the requirements
of the Securities Act and the Exchange Act and the rules and regulations
thereunder in offers and sales of their Securities. In particular, the Selling
Securityholders may not: (i) pay commissions or finder's fees to anyone other
than normal brokers' commissions paid to their brokers who execute orders for
sales; (ii) bid for or purchase for their own account or the account of any
affiliate or induce others to bid for or purchase any of the Company's shares,
including the Securities, until the Securities have been sold; or (iii) make any
bids for or purchases of such shares, directly or indirectly, for the purpose of
stabilizing the price of the Common Stock. Additionally, the Selling
Securityholders, including brokers through whom their sales are made as well as
dealers who purchase the Securities being offered hereby for resale, must comply
with the Prospectus delivery requirements of the Securities Act during the term
of this offering.



                                                      -59-



<PAGE>
<PAGE>



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      All documents subsequently filed by the Company pursuant to Section 13(a),
13(c), 14 or 15(d) of the Exchange Act prior to the termination of the offering
of the Securities shall be deemed to be incorporated by reference in this
Prospectus and to be a part hereof from the respective date of filing of each
such document. Any statement contained in a document incorporated or deemed to
be incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Prospectus to the extent that a statement contained herein
or in any other subsequently filed document which also is, or is deemed to be,
incorporated by reference herein modifies or supersedes such statement. Any such
statement so modified or superseded shall not be deemed, except as so modified
or superseded, to constitute a part of this Prospectus.

      The Company will provide without charge to each person to whom this
Prospectus is delivered, upon written or oral request, a copy of any or all of
the documents incorporated by reference herein, other than certain exhibits to
such documents. Requests for such documents should be directed to Richard A.
Schneider, Executive Vice President, NAI Technologies, Inc., 2405 Trade Centre
Avenue, Longmont, Colorado 80503.

                                  LEGAL MATTERS

      The legality of the Securities offered hereby will be passed upon for the
Company by Whitman Breed Abbott & Morgan, New York, New York.


                                     EXPERTS

      The consolidated financial statements and schedule of NAI Technologies,
Inc. and subsidiaries as of December 31, 1995 and 1994 and for each of the years
in the three year period ended December 31, 1995 have been included herein and
in the Registration Statement in reliance on the report of KPMG Peat Marwick
LLP, independent certified public accountants, appearing elsewhere herein upon
the authority of such firm as experts on accounting and auditing.


                                      -60-



<PAGE>
<PAGE>



                          INDEX TO FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULES


<TABLE>
<CAPTION>
                                                                            Page

<S>                                                                           <C>
Independent Auditors' Report                                                  62

Consolidated Balance Sheets at December 31, 1995 and 1994                     63

Consolidated Statements of Operations - Years ended                           64
     December 31, 1995, 1994 and 1993

Consolidated Statements of Shareholders' Equity -                             65
     Years ended December 31, 1995, 1994 and 1993

Consolidated Statements of Cash Flows - Years ended                           66
     December 31, 1995, 1994 and 1993

Notes to Consolidated Financial Statements                                    67

Independent Auditors' Report                                                  89

Consolidated Financial Statement Schedules:
     II - Valuation and Qualifying Accounts                                   90

</TABLE>


                                      -61-



<PAGE>
<PAGE>




                          INDEPENDENT AUDITORS' REPORT






The Board of Directors
and Stockholders
NAI Technologies, Inc.

We have audited the accompanying consolidated balance sheets of NAI
Technologies, Inc. and subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of operations, shareholders' equity, and cash
flows for each of the years in the three-year period ended December 31, 1995.
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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of NAI Technologies,
Inc. and subsidiaries as of December 31, 1995 and 1994, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1995, in conformity with generally accepted accounting
principles.



                                                     KPMG PEAT MARWICK LLP






March 1, 1996
Boulder, Colorado


                                      -62-



<PAGE>
<PAGE>




                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets

<TABLE>
<CAPTION>
                                                                                           December 31,
(in thousands, except share amounts)                                                1995                    1994
                                                                                    ----                    ----
<S>                                                                             <C>                    <C>      
ASSETS
Current Assets:
     Cash and cash equivalents                                                  $  2,605               $   1,658
     Accounts receivable, net                                                     13,735                  12,508
     Income taxes receivable                                                          --                   4,732
     Inventories, net                                                             11,995                  14,052
     Deferred tax asset                                                              384                     378
     Other current assets                                                            813                     871
                                                                                --------               ---------
         Total current assets                                                     29,532                  34,199
                                                                                 -------                 -------

Property, plant and equipment, net                                                 5,351                   7,657
Excess of cost over fair value of net assets acquired, net                        10,339                  10,865
Notes receivable                                                                   1,190                      --
Other assets                                                                       1,600                     999
                                                                                --------               ---------
         Total assets                                                           $ 48,012               $  53,720
                                                                                ========               =========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
     Accounts payable                                                           $  9,797               $   7,484
     Notes payable                                                                    --                     127
     Current installments of long-term debt                                        2,177                   2,179
     Accrued payroll and commissions                                                 768                     535
     Other accrued expenses                                                        6,376                   6,435
     Income taxes payable                                                            370                     774
                                                                                --------               ---------
     Total current liabilities                                                    19,488                  17,534
                                                                                 -------                 -------

Notes payable                                                                         --                   6,000
Long-term debt                                                                    15,573                   7,990
Other accrued expenses                                                             2,481                   1,522
Deferred income taxes                                                                384                     378
                                                                                --------               ---------
     Total liabilities                                                          $ 37,926               $  33,424
                                                                                --------               ---------
Commitments and contingent liabilities

Shareholders' Equity:
     Capital Stock:
         Preferred stock, no par value, 2,000,000
           shares authorized and unissued                                             --                      --
         Common stock, $.10 par value, 25,000,000
           shares authorized; shares issued:
           7,459,437 in 1995 and 7,174,592 in 1994                                   746                     717
     Capital in excess of par value                                               16,162                  14,718
     Foreign currency translation adjustment                                          43                     107
     Retained earnings (deficit)                                                  (6,865)                  4,754
                                                                                --------               ---------
         Total shareholders' equity                                               10,086                  20,296
                                                                                --------               ---------
         Total liabilities and shareholders' equity                             $ 48,012               $  53,720
                                                                                ========               =========
</TABLE>

The accompanying notes to consolidated financial statements are an integral part
of these statements.


                                      -63-



<PAGE>
<PAGE>





                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations


<TABLE>
<CAPTION>
                                                                                         Years ended December 31,
(in thousands except per share amounts)                                          1995               1994             1993
                                                                                 ----               ----             ----
<S>                                                                         <C>                <C>              <C>      
Net sales                                                                   $  60,008          $  54,520        $  81,024
                                                                            ---------          ---------        ---------
Cost of sales                                                                  55,100             44,254           53,526
                                                                            ---------          ---------        ---------
Gross margin                                                                    4,908             10,266           27,498
                                                                            ---------          ---------        ---------

Selling expenses                                                                4,971              7,490            7,351
General and administrative expenses                                             6,517              6,313            5,794
Research and development costs                                                  1,807              3,214            5,020
Restructuring expenses                                                             --              7,321               --
Other expenses                                                                    488                517              373
                                                                            ---------          ---------        ---------
Total expenses                                                                 13,783             24,855           18,538
                                                                            ---------          ---------        ---------
Operating earnings (loss)                                                      (8,875)           (14,589)           8,960
                                                                            ---------          ---------        ---------

Non-operating income (expense)
   Interest income                                                                195                 83               21
   Interest expense                                                            (2,562)            (1,477)            (786)
                                                                            ---------          ---------        ---------
                                                                               (2,367)            (1,394)            (665)
                                                                            ---------          ---------        ---------

Earnings (loss) before income taxes                                           (11,242)           (15,983)           8,295
Income tax expense (benefit)                                                      377             (4,392)           2,840
Net earnings (loss)                                                          ($11,619)          ($11,591)       $   5,455
                                                                            =========          =========        =========
Earnings (loss) per common share                                            ($   1.57)         ($   1.69)       $    0.80
                                                                            =========          =========        =========
</TABLE>

The accompanying notes to consolidated financial statements are an integral part
of these statements.

                                      -64-

<PAGE>
<PAGE>


                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                Consolidated Statements of Shareholders' Equity
                  For the three years ended December 31, 1995


<TABLE>
<CAPTION>
                                                        Capital                                                 Total
                                            Common      in excess       Note         Translation    Retained    shareholders'
(in thousands)                              stock       of par          receivable   adjustment     earnings    equity
- --------------                              -----       ------          ----------   ----------     --------    ------
<S>                                        <C>          <C>             <C>          <C>           <C>           <C>     
Balance January 1, 1993                    $    384     $  8,828        ($   26)            -      $ 14,725      $ 23,911
   Net earnings                                   -            -              -             -         5,455         5,455
   Common stock acquired and retired             (2)        (336)             -             -             -          (338)
   4% common stock dividend                      16        2,252              -             -        (2,268)            -
   Three for two common stock split             214         (214)             -             -             -             -
   Exercise of common stock warrants              8           (8)             -             -             -             -
   Foreign currency translation adjustment        -            -              -           (54)            -           (54)
   Common stock issued in connection
    with the acquisition of Lynwood              20        1,100              -             -             -         1,120
   Tax benefit from exercise of employee
     stock options                                -          220              -             -             -           220
   Exercise of employee stock options and
     stock purchase plan, net of shares
     tendered                                    11          254             14             -             -           279
                                           --------     --------        -------      --------      --------      --------

Balance December 31, 1993                       651       12,096            (12)          (54)       17,912        30,593
   Net (loss)                                     -            -              -             -       (11,591)      (11,591)
   4% common stock dividend                      26        1,541              -             -        (1,567)            -
   Foreign currency translation adjustment        -            -              -           161             -           161
   Sale of common stock                          36          964              -             -             -         1,000
   Tax benefit from exercise of employee
     stock options                                -           23              -             -             -            23
   Exercise of employee stock options and
      purchases under stock purchase plan         4          106              -             -             -           110
                                           --------     --------        -------      --------      --------      --------

Balance December 31, 1994                       717       14,730            (12)          107         4,754        20,296
   Net (loss)                                     -            -              -             -       (11,619)      (11,619)
   Foreign currency translation adjustment        -            -              -           (64)            -           (64)
   Common stock issued in debt restructuring     25          475              -             -             -           500
   Issuance of stock warrants in connection
     with debt offering                           -          913              -             -             -           913
   Exercise of employee stock options and
     purchases under stock purchase plan          4           56              -             -             -            60
                                           --------     --------        -------      --------      --------      --------

Balance December 31, 1995                  $    746     $ 16,174        ($   12)     $     43      ($ 6,865)     $ 10,086
                                           ========     ========        =======      ========      ========      ========
</TABLE>


The accompanying notes to consolidated financial statements are an integral part
of these statements.




                                      -65-



<PAGE>
<PAGE>



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
(in thousands)                                                                   1995            1994           1993
- --------------                                                                   ----            ----           ----
<S>                                                                          <C>              <C>            <C>     
Cash Flows from Operating Activities:
    Net earnings (loss)                                                      ($11,619)        ($11,591)      $  5,455
    Adjustments to reconcile net earnings (loss) to cash (used in)
      provided by operating activities:
    Depreciation and amortization                                               2,979           2,435           2,508
    Loss on disposal of property, plant and equipment                               1           2,298               -
    Tax benefit from exercise of employee stock options                             -              23             220
    Changes in assets and liabilities, excluding effects from
      acquisitions and foreign currency adjustments:
        Accounts receivable                                                    (1,227)          2,534          (1,374)
        Inventories                                                             2,057           2,910          (2,125)
        Accounts payable and other accrued expenses                             3,545           4,215          (4,885)
        Income taxes                                                            4,328          (2,775)         (1,199)
        Other, net                                                                 57             (82)            336
                                                                             --------         -------        --------
Net cash (used in) provided by operating activities                               121             (33)         (1,064)
                                                                             --------         -------        --------

Cash Flows from Investing Activities:
    Contingent payment on purchase of KMS Advanced Products                      (103)           (189)           (227)
    Payment for purchase of Lynwood, net of cash acquired                           -               -          (3,986)
    Payment for purchase of Codar, net of cash acquired                             -               -          (4,592)
    Purchase of property, plant and equipment                                    (886)           (935)         (1,484)
    Proceeds from sale of property, plant and equipment                           443           1,053              70
                                                                             --------         -------        --------
Net cash used in investing activities                                            (546)            (71)        (10,219)
                                                                             --------         -------        --------

Cash Flows from Financing Activities:
    Issuances of notes payable                                                      6           8,636             250
    Issuances of 12% convertible subordinated notes                             2,500               -               -
    Payments of notes payable                                                    (133)         (5,283)              -
    Payments for debt restructuring                                              (345)              -               -
    Proceeds from long-term borrowings                                              -               -           7,500
    Payments of long-term debt                                                   (656)         (4,777)         (2,748)
    Receipts on notes receivable                                                    -             223             433
    Proceeds from exercise of stock options and stock purchase plan                60             110             265
    Proceeds from sale of common stock                                              -           1,000               -
    Purchase and retirement of common stock                                         -               -            (338)
                                                                             --------         -------        --------
Net cash (used in) provided by financing activities                             1,432             (91)          5,362
                                                                             --------         -------        --------
Effect of foreign currency exchange rates on cash                                 (60)            136             (35)
                                                                             --------         -------        --------
Net (decrease) increase in cash and cash equivalents                              947             (59)         (5,956)
Cash and cash equivalents at beginning of year                                  1,658           1,717           7,673
                                                                             --------         -------        --------
Cash and cash equivalents at end of year                                     $  2,605         $ 1,658        $  1,717
                                                                             ========         =======        ========

Supplemental disclosure of cash flow information:
    Cash paid for (received):
        Interest                                                             $  1,506         $ 1,462        $    771
        Income taxes                                                           (4,697)           (773)          3,859
    Non-cash investing and financing activities:
        Common stock issued in Lynwood acquisition                                  -               -           1,120
        Notes payable issued in Codar acquisition                                   -               -           2,524
        Common stock issued in debt restructuring                                 500               -               -
        Notes receivable from sale of property, plant and equipment             1,190               -               -

</TABLE>
The accompanying notes to consolidated financial statements are an integral part
of these statements.

                                      -66-



<PAGE>
<PAGE>





                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1995, 1994 and 1993


1.       SUMMARY OF ACCOUNTING POLICIES

         Description of Business: NAI Technologies designs, manufactures and
         markets rugged computer systems, advanced peripheral products, high
         performance workstations, TEMPEST computer systems and
         telecommunications test equipment and transmission products, and
         integrated systems for defense, military, government-related and
         commercial businesses. The Company's customer base includes commercial
         markets requiring rugged, mobile computer and communications systems,
         U.S. and foreign armed services and intelligence agencies, and the
         regional Bell operating companies and independent telephone companies.
         Net sales to the U.S. Government for the years ended December 31, 1995,
         1994 and 1993 were $22,665,000, $21,819,000, and $41,559,000,
         respectively. With the exception of the U.S. Government, no single
         customer accounted for more than 10% of annual sales in any of the
         years presented.

         Basis of Presentation: The accompanying consolidated financial
         statements include the accounts of the Company and its wholly-owned
         subsidiaries. All significant intercompany transactions and balances
         have been eliminated in consolidation.

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

         Foreign Currency Translation: The financial statements and transactions
         of the Company's foreign subsidiary are maintained in its functional
         currency. For consolidation purposes, assets and liabilities of the
         Company's U.K. subsidiary have been translated at rates of exchange at
         the end of the period. Revenues and expenses have been translated at
         the weighted average rates of exchange in effect during each period.
         Translation gains and losses are accumulated as a separate component of
         shareholders' equity. Gains and losses resulting from transactions
         denominated in a currency other than the entity's functional currency
         are included in other operating expense in the consolidated statements
         of operations. There were no significant gains or losses from foreign
         currency transactions in the years presented.

         Financial Statement Reclassification:  Certain reclassifications have
         been made to prior years' financial statements to conform to the 1995
         presentation.

         Cash equivalents: The Company classifies investments that are readily
         convertible into cash, and have original maturities of three months or
         less, as cash equivalents.

         Inventories: Inventories are valued at the lower of cost or market on a
         first-in, first-out (FIFO) basis. Work in process is stated at total
         cost incurred, reduced by estimated costs of units delivered, not in
         excess of net realizable value. The Company's business is characterized
         by rapid change that frequently results in product obsolescence. The
         Company continually reviews its on-hand quantities

                                      -67-



<PAGE>
<PAGE>



         and compares such to current business levels and future expectations.
         Adjustments to the carrying values of inventory are made when
         considered necessary.

         Property, Plant and Equipment: Property, plant and equipment are
         recorded at historical cost. Depreciation and amortization have been
         computed using the straight-line method over the following estimated
         useful lives of the assets: equipment and furniture and fixtures,
         generally -- 2 to 10 years, and buildings -- 33 years. Leasehold
         improvements are amortized over the shorter of the estimated useful
         life of the improvements or the lease term.

         Excess of Cost over Fair Value of Net Assets Acquired: The excess of
         cost over fair value of net assets acquired (goodwill) is being
         amortized on a straight line basis over a period of twenty years. The
         Company reviews the significant assumptions which underlie the twenty
         year amortization period on a quarterly basis and will shorten the
         amortization period if considered necessary. The Company assesses the
         recoverability of this intangible asset by determining whether the
         amortization of the goodwill balance over its remaining life can be
         recovered through projected un-discounted future results. Accumulated
         amortization was approximately $1,730,000 and $1,100,000 at December
         31, 1995 and 1994, respectively. The amortization expense associated
         with these amounts is included in other operating expense in the
         consolidated statements of operations and amounted to $630,000,
         $620,000 and $359,000 in 1995, 1994 and 1993, respectively.

         Revenue Recognition: Sales are recorded when title passes (either at
         shipment or customer acceptance). In some limited cases, a sale may be
         recorded upon the completion of a specific contractual task such as the
         issuance of a test report. Cost of goods sold is based upon average
         estimated cost per unit. Sales and profits on cost reimbursable
         contracts are recognized as costs are incurred. Sales and estimated
         profits under long-term contracts are recorded under the percentage of
         completion method of accounting using the cost to cost method. Costs
         include direct engineering and manufacturing costs, applicable overhead
         costs and special tooling and test equipment. All selling, general and
         administrative expenses are charged to operations as incurred. Warranty
         expense is accrued based upon the historical relationship between sales
         and warranty claims. Estimated losses are provided for in full when
         identified.

         Income Taxes: Effective January 1, 1993 the Company adopted Statement
         of Financial Accounting Standards (SFAS) No. 109, "Accounting for
         Income Taxes". This statement requires the use of the asset and
         liability approach for financial accounting and reporting of income
         taxes. Under this method, deferred tax assets and liabilities are
         recognized based on the temporary differences between the carrying
         amounts of assets and liabilities for financial statement purposes and
         income tax purposes using enacted rates expected to be in effect when
         such amounts are realized or settled.

         Stock Dividends: On March 14, 1994 the Company issued 261,139 shares of
         common stock in connection with a 4% stock dividend to shareholders of
         record on February 25, 1994. On March 26, 1993 the Company issued
         252,784 shares (as adjusted for stock dividend and stock split) of
         common stock in connection with a 4% stock dividend to shareholders of
         record on February 26, 1993. All references to earnings per share,
         stock option plan data and common shares have been adjusted to give
         effect to the stock dividends. The stock dividends were accounted for
         by transferring approximately $1,567,000 and $2,268,000 from retained
         earnings to common stock and capital in excess of par value in 1994 and
         1993, respectively.

         Stock Split: On September 17, 1993 the Company issued 2,219,621 shares
         (as adjusted for stock dividend) of common stock in connection with a
         three for two stock split payable in the form of a 50% stock dividend
         to shareholders of record on August 16, 1993. The stock split was
         accounted for by transferring approximately $214,000 from additional
         paid in capital to common stock. All

                                      -68-



<PAGE>
<PAGE>



         references to earnings per share, stock option plan data and common
         shares have been adjusted to give effect to the stock split.

         Earnings (Loss) Per Share: Earnings (loss) per share is computed based
         upon the weighted average number of common shares and common share
         equivalents outstanding. Common share equivalents consist of dilutive
         common stock options, common stock subscribed to under the Employee
         Stock Purchase Plan and common stock warrants, net of assumed buy-back.
         The computation of fully diluted earnings (loss) per share does not
         materially differ from that presented in the consolidated statements of
         operations. Earnings (loss) per share amounts are based on 7,382,000,
         6,850,000 and 6,843,000 average shares outstanding (including common
         stock equivalents) for 1995, 1994 and 1993, respectively.

2.       ACQUISITIONS

         On October 14, 1993, the Company acquired Codar Technology, Inc.
         (Codar) via a merger of a wholly-owned subsidiary with and into Codar
         for approximately $6.5 million consisting of cash and notes payable.
         Additional costs incurred pursuant to the transaction resulted in a
         final total acquisition cost of approximately $7.6 million. The Company
         increased its term loan borrowings by $7.5 million in conjunction with
         the acquisition. The excess of the total acquisition cost over the fair
         value of net assets acquired, amounting to approximately $5.4 million,
         is being amortized using the straight line method over 20 years.

         On January 13, 1993, the Company acquired all of the outstanding common
         stock of Lynwood Scientific Developments Limited (Lynwood), a U.K.
         company, for approximately $4 million in cash, 330,497 shares (adjusted
         for stock dividends and stock split) of common stock and warrants to
         purchase 39,000 shares of common stock at a price of $8.89 per share.
         The common stock was valued at approximately $1.1 million based on an
         appraisal by an investment company. The cash portion of the purchase
         price was paid from existing cash balances. The excess of the total
         acquisition cost over the fair value of net assets acquired, amounting
         to approximately $3.7 million, is being amortized using the straight
         line method over 20 years.

         Each of the acquisitions was accounted for as a purchase and the
         operating results of each are included in the consolidated statements
         of operations from the date of acquisition.

         The following unaudited pro-forma consolidated results of operations
         assume that these acquisitions occurred on January 1, 1993 and reflect
         the historical operations of the purchased businesses adjusted for
         increased interest expense as a result of borrowings, reduced interest
         income as a result of cash utilization and increased depreciation and
         amortization net of applicable income taxes resulting from the
         acquisitions.

<TABLE>
<CAPTION>
              (in thousands, except per share data)               1993
                                                                  ----

<S>                                                            <C>     
              Net sales                                        $ 92,870

              Net earnings                                    $   3,894

              Earnings per share                              $   0.57
                                                              ========
</TABLE>

         The pro-forma results of operations are not necessarily indicative of
         the actual results of operations that would have occurred had the
         purchases been made at the beginning of the period, or of results which
         may occur in the future.

                                      -69-



<PAGE>
<PAGE>




3.       ACCOUNTS RECEIVABLE

         Accounts receivable at December 31 consisted of the following:

<TABLE>
<CAPTION>
         (in thousands)                                          1995             1994
        --------------                                           ----             ----
       <S>                                                     <C>             <C>     
        Amounts receivable from United States Government
                Amounts billed                                 $  3,764        $  4,008
                Unbilled contract receivables                     2,004           1,629
                                                               --------        --------
                                                                  5,768           5,637
        Amounts receivable from others
                Amounts billed                                    7,729           6,728
                Unbilled contract receivables                       380             276
                                                                  8,109           7,004
                                                                 13,877          12,641
        Allowance for doubtful accounts                            (142)           (133)
                                                               --------        --------
                                                               $ 13,735        $ 12,508
                                                               ========        ========
</TABLE>


         Unbilled contract receivables represent revenue earned but not yet
         billed to customers at year end. The Company expects that substantially
         all such amounts will be billed and collected within one year. The
         Company has one contract which, under its terms, will result in a
         maximum unbilled receivable of approximately $1,400,000 in late 1996 or
         early 1997. This amount is expected to be fully collected in 1997 as
         the Company begins to make deliveries under this contract.


                                      -70-



<PAGE>
<PAGE>



4.       INVENTORIES
         Inventories at December 31, summarized by major classification, were as
follows:

<TABLE>
<CAPTION>
         (in thousands)                                                                      1995              1994
         --------------                                                                      ----              ----
<S>                                                                                       <C>              <C>     
         Raw materials and components                                                     $ 8,159          $  9,698
         Work-in-process                                                                    4,121             3,849
         Finished goods                                                                       477               662
         Unliquidated progress payments                                                      (762)             (157)
                                                                                          -------          --------
                                                                                          $11,995          $ 14,052
                                                                                          =======          ========
</TABLE>


5.       OTHER CURRENT ASSETS
         Other current assets at December 31 consisted of the following:

<TABLE>
<CAPTION>
         (in thousands)                                                                      1995              1994
         --------------                                                                      ----              ----
<S>                                                                                       <C>              <C>     
         Prepaid insurance                                                                $   219          $    482
         Other prepaid expenses                                                               594               389
                                                                                          -------          --------
                                                                                          $   813          $    871
                                                                                          =======          ========
</TABLE>


6.       PROPERTY, PLANT AND EQUIPMENT
         Property, plant and equipment at December 31 consisted of the
following:

<TABLE>
<CAPTION>
         (in thousands)                                                                      1995              1994
         --------------                                                                      ----              ----
<S>                                                                                         <C>               <C>  
         Land                                                                             $ 1,306          $ 1,612
         Buildings                                                                          1,900             3,302
         Machinery and equipment                                                            8,829             8,185
         Furniture and fixtures                                                               679               635
         Leasehold improvements                                                               317               279
                                                                                          -------          --------
                                                                                           13,031            14,013
         Less accumulated depreciation and amortization                                    (7,680)           (6,356)
                                                                                          -------          --------

                                                                                          $ 5,351          $  7,657
                                                                                          =======          ========
</TABLE>

                                      -71-



<PAGE>
<PAGE>




7.       RESTRUCTURING

         On April 8, 1994 the Company announced that as part of its transition
         from the design and manufacture of computer peripherals toward both
         producing and integrating computer systems, it would close its
         Hauppauge, New York based Military Products Division and transfer the
         division's operations to its Codar facility in Longmont, Colorado. As a
         direct result of the above, during the first quarter of 1994 the
         Company recorded a $9,500,000 charge, of which $7,300,000 was
         classified as a restructuring charge and $2,200,000 was charged to cost
         of sales. The major components of the $7.3 million restructuring charge
         relate to employee expense ($2,731,000), disposition of assets
         ($2,000,000), inventory write downs on discontinued products
         ($1,120,000), idle facility costs ($590,000) and lease termination
         costs ($370,000). The major components of the $2.2 million charge to
         cost of sales pertain to inventory write-offs related primarily to
         excess start-up costs associated with the NST-II production. The
         transfer of operations to Colorado was substantially completed by the
         fourth quarter of 1994.

         At December 31, 1995 the restructuring liability totaled $153,000,
         comprised principally of lease termination costs.


8.       OTHER ACCRUED EXPENSES - CURRENT

         Other accrued expenses - current at December 31, 1995, consisted of the
following:

<TABLE>
<CAPTION>
         (in thousands)                                                                   1995               1994
         --------------                                                                   ----               ----
<S>                                                                                      <C>               <C>     
         Customer advances                                                               $ 1,143           $      -
         Employee benefits                                                                   756              1,599
         Restructuring                                                                       153                981
         Insurance payable                                                                   168                305
         Purchase liabilities                                                                453                682
         Warranty                                                                            658                348
         Deferred revenue                                                                    589                763
         Contract losses                                                                     583                  -
         Taxes, other than income                                                            365                  -
         Interest                                                                            162                  -
         Moving expense                                                                      513                  -
         Other                                                                               833              1,757
                                                                                         -------           --------

                                                                                         $ 6,376           $  6,435
                                                                                         =======           ========
</TABLE>

                                      -72-



<PAGE>
<PAGE>



9.       DEBT

         Long term debt at December 31 consisted of the following:

<TABLE>
<CAPTION>
         (in thousands)                                                                      1995              1994
         --------------                                                                      ----              ----
<S>                                                                                          <C>           <C>     
         Secured revolving credit with quarterly
             step-downs of $500 in 1996 with interest
             at prime plus 1 3/4%                                                         $15,175          $  9,175

         Midland Bank PLC, secured 5 year business term loan, monthly principal
             installments of `L'7,257 (approximately $11,000) through July
             1995 with interest at 2% above the
             U.K. base rate (6.25% at December 31, 1994)                                        -                80

         Notes payable, generally secured by specified
             machinery and equipment, with interest at
             rates ranging from 8.875% to 12.43%                                              388               680

         Industrial Development Bond, payable in monthly principal installments
             of $4,775 through February 1999 with interest at 70% of prime,
             repaid in 1995
             (8.5% at December 31, 1994)                                                        -               234

         12% Convertible Subordinated Promissory
           Notes due January 15, 2001                                                       2,500                 -
                                                                                          -------          --------
                                                                                           18,063            10,169

         Original issue discount on 12% Notes                                                (313)                -
         Less current installments                                                         (2,177)           (2,179)
                                                                                          -------          --------

                                                                                          $15,573          $  7,990
                                                                                          =======          ========
</TABLE>


         Aggregate principal payments for the five years subsequent to December
31, 1995 are as follows:

<TABLE>
<S>                                                  <C>      
                         1996                   $    2,177,000
                         1997                        3,144,000
                         1998                        3,067,000
                         1999                        7,175,000
                         2000                                -
                         thereafter                  2,500,000
                                                --------------

                                                $   18,063,000
                                                ==============
</TABLE>

                                      -73-



<PAGE>
<PAGE>



         Effective February 15, 1996 the Company entered into an amendment to
         its credit agreement with its bank lenders which amended and extended
         the payment provisions contained therein and reset certain financial
         covenants on more favorable terms for the Company. The revised credit
         agreement provides for quarterly principal payments of $500,000,
         beginning on March 31, 1996, and payments of $750,000 beginning on
         March 31, 1997 and paid through December 31, 1998. The remaining
         principal balance is due on January 15, 1999. Interest is payable
         monthly at the rate of 1 3/4% above prime. The loan covenants require
         that the Company maintain certain minimum levels of net worth, current
         ratio and quick ratio. They also limit capital expenditures and the
         payment of cash dividends.

         In November and December 1995, the Company borrowed an aggregate of
         $2,500,000 and agreed that the loans would be converted into
         convertible debt in conjunction with the anticipated sale of 12%
         Convertible Subordinated Promissory Notes. Such loans are recorded as
         Convertible Subordinated Promissory Notes as of December 31, 1995 in
         the Company's financial statements.

         On February 15, 1996, February 23, 1996 and February 29, 1996, the
         Company issued an aggregate of $8,242,000 of 12% Convertible
         Subordinated Promissory Notes due January 15, 2001 and warrants to
         purchase an aggregate of 2,060,500 shares of the Company's Common
         Stock. The Notes are convertible by the holders into shares of Common
         Stock at a conversion price equal to $2.00 per share, subject to
         adjustment if the Company fails to meet certain earnings thresholds and
         in certain other events. Interest on the Notes is payable quarterly in
         arrears on January 15, April 15, July 15 and October 15 of each year,
         commencing April 15, 1996. The Notes mature on January 15, 2001. The
         Notes may be prepaid by the Company without premium or penalty at any
         time after January 15, 1999. The Notes are unsecured obligations of the
         Company and contain certain restrictions on the Company including
         relating to a negative pledge of the Company's assets not otherwise
         encumbered by the holders of the senior indebtedness.

         In addition to the Warrants noted above, the Company issued 2,024,200
         Warrants to the lead investor and placement agent. All Warrants entitle
         the holders thereof to purchase shares of Common Stock at any time and
         from time to time on or before February 15, 2002, at an exercise price
         equal to $2.50 per share of Common Stock, subject to adjustment in
         certain events. The Warrants are detachable and separately
         transferable. The Warrants are valued at $0.50 per share. Such value
         was derived based upon an evaluation by an independent third party.
         Such evaluation included a review of both current and historical stock
         price data, the lack of liquidity afforded to the Warrants, the results
         of various quantitative methodologies, the Company's financial position
         and historical and projected cash flows. The Warrants issued in
         conjunction with the Notes are recorded as original issued discount on
         the Company's balance sheet. The Warrants issued to the lead investor
         and the placement agent are recorded as deferred debt expense on the
         Company's balance sheet.

         The Company's U.K. subsidiary has a credit facility (sterling
         overdraft) with a U.K. bank. The credit facility amounts to 'L'600,000
         (approximately $938,000) and bears interest at 2 1/4% above the U.K.
         base rate (6 3/4% at December 31, 1995). This facility is renewable in
         March 1996. The maximum month end borrowings under the credit facility
         during the years ended December 31, 1995 and 1994 were `L'84,000 and
         `L'355,000 (approximately $130,000 and $555,000, respectively). The
         average short term borrowings for the years ended December 31, 1994 and
         1993 were `L'19,000 and `L'89,000 (approximately $30,000 and $139,000,
         respectively). The weighted average interest rate during the years
         ended December 31, 1995 and 1994 was 8.88% and 7.23%, respectively.

                                      -74-



<PAGE>
<PAGE>



10.      OTHER ACCRUED EXPENSES - NON-CURRENT

         Other Accrued Expenses - non-current at December 31 consisted of the
following:

<TABLE>
<CAPTION>
         (in thousands)                                                                      1995              1994
         --------------                                                                      ----              ----

<S>                                                                                       <C>              <C>     
         Supplemental retirement plan                                                     $ 1,235          $    899

         Other taxes                                                                          748                 0

         Deferred compensation                                                                498               623
                                                                                          -------          --------

                                                                                          $ 2,481          $  1,522
                                                                                          =======          ========
</TABLE>

         The supplemental retirement plan is described in Note 13.


         In 1981, the Company entered into agreements with two former officers
         which provide for the payments to each of $25,000 per year, adjusted
         for the cumulative effects of inflation from inception of the
         agreement, over a period of 15 years. Such deferred compensation
         payments commenced on January 1, 1990. The 1996 payment to each of the
         former officers will be approximately $40,800.


11.      INCOME TAXES

         The Company and its domestic subsidiaries file a consolidated Federal
         income tax return. The provision for income taxes consisted of the
         following items:

<TABLE>
<CAPTION>
         (in thousands)                                               1995                   1994              1993
         --------------                                               ----                   ----              ----
<S>                                                               <C>                    <C>               <C>     
         Current:
                  Federal                                         $      -               ($ 4,286)         $  2,407
                  State                                                  -                      -               362
                  Foreign                                              377                   (446)              181
                                                                  --------               --------          --------

                                                                       377                 (4,732)            2,950
                                                                  --------               --------          --------
         Deferred:
                  Federal                                                -                    360              (110)
                  State                                                  -                      -                 -
                  Foreign                                                -                    (20)                -
                                                                  --------               --------          --------

                                                                         -                    340              (110)
                                                                  --------               --------          --------

         Total income tax expense (benefit)                       $    377               ($ 4,392)         $  2,840
                                                                  ========               ========          ========
</TABLE>


                                      -75-



<PAGE>
<PAGE>




         The tax effects of temporary differences that gave rise to significant
         portions of the net deferred tax asset and (liability) at December 31,
         1995, and 1994 are as follows:

<TABLE>
<CAPTION>
         (in thousands)                                                     1995               1994
         --------------                                                     ----               ----
<S>                                                                     <C>                 <C>    
         Deferred tax assets:

                  Net operating loss carry forward                      $  3,335            $     -
                  AMT credit carry forward                                   319                545
                  Restructure                                                 52                333
                  Inventories                                              1,422                356
                  Supplemental retirement                                    317                268
                  Accrued vacation                                           146                127
                  Deferred compensation                                      195                236
                  Other                                                      224                114
                  Valuation allowance                                     (5,626)            (1,601)
                                                                        --------            -------

                                                                         $   384            $   378
                                                                        ========            =======

                  Deferred tax liabilities:

                  Plant and equipment                                   ($   384)           ($  372)
                      Other                                                    -                 (6)
                                                                        --------            -------

                                                                            (384)              (378)

                                                                         $     -             $    -
                                                                        ========            ========
</TABLE>

         The Company has recorded a valuation allowance to reflect the estimated
         amount of deferred tax assets which, more likely than not, will not be
         realized.

                                      -76-



<PAGE>
<PAGE>




         The sources of the deferred tax provision and the related tax effect
         for the years ended December 31, 1995, 1994 and 1993 are as follows:

<TABLE>
<CAPTION>
         (in thousands)                                                     1995             1994              1993
         --------------                                                     ----             ----              ----

<S>                                                                    <C>              <C>                <C>     
         Net operating loss carry forward                              ($  3,335)       $       -          $      -
         AMT credit carry forward                                            227             (545)                -
         Accelerated depreciation for
                  tax purposes                                                12             (142)              (77)
         Decrease (increase) in inventory
                  reserves                                                (1,066)             235                (8)
         Deferred compensation                                                41               (4)                2
         Supplemental retirement                                             (50)             (96)              (79)
         Accrued restructure costs                                           282             (333)                -
         Accrued vacation                                                    (19)             148               (11)
         Other                                                              (117)            (524)               63
         Valuation allowance                                               4,025            1,601                 -
                                                                       ---------        ---------          --------

                                                                       $       -        $     340          ($   110)
                                                                       =========        =========          =========
</TABLE>


         A reconciliation of the provision for income taxes computed at the
         Federal statutory rate to the actual provision for income taxes is as
         follows:
<TABLE>
<CAPTION>
         (in thousands)                                                     1995             1994              1993
         --------------                                                     ----             ----              ----
<S>                                                                    <C>              <C>                <C>     
         Expected tax expense (benefit)                                ($  3,822)       ($  5,434)         $  2,820
         Increases (decreases) resulting from:
                  Adjustment of prior years' income taxes                   (350)            (665)             (264)
                  State income taxes, net of
                       Federal benefit                                         -                -               239
                  Non-deductible expenses                                    278              167               143
                  Other                                                      246              (61)              (98)
                  Valuation allowance                                      4,025            1,601                 -
                                                                       ---------        ---------          --------

         Actual income tax expense (benefit)                           $     377        ($  4,392)         $  2,840
                                                                       =========        =========          ========
</TABLE>

         At December 31, 1995 the retained earnings of the Company's foreign
         subsidiary were negative. No United States income tax impact pertaining
         to the foreign subsidiary has been reflected in the Company's financial
         statements.


                                      -77-



<PAGE>
<PAGE>






12.      SHAREHOLDERS' EQUITY

         The Company has two stock option plans - the 1991 Stock Option Plan and
         the 1993 Stock Option Plan for Directors - which together cover 773,448
         shares of common stock which may be issued pursuant to the plans to key
         employees and directors.

         The 1991 Stock Option Plan covers 617,448 shares. Options under the
         1991 Stock Option Plan are non-qualified stock options and are granted
         at the option price fixed by the Compensation Committee of the Board of
         Directors but in no event may the option price be less than the fair
         market value of a share of common stock on the date of grant. Options
         under the 1991 Stock Option Plan have such term as is fixed by the
         Compensation Committee but no option may be exercised during the first
         year after its date of grant or after the expiration of ten years from
         its date of grant.

         The 1993 Stock Option Plan for Directors covers 156,000 shares. Options
         under the Directors' Plan are non-qualified stock options and are
         granted in increments of 1,560 shares upon each non-employee director's
         election or re-election to the Board of Directors. The option price is
         equal to the fair market value of a share of common stock on the date
         of grant. Options are granted for a term of ten years and become
         exercisable eleven months after their date of grant. In no event may an
         option be exercised after the expiration of the term of such option.

         Full payment of the exercise price under all stock option plans may be
         made in cash or in shares of common stock valued at the fair market
         value thereof on the date of exercise. The Company's policy is that
         such shares must have been acquired by the optionee at least six months
         prior to the exercise date. In 1995 and 1994, all payments were made in
         cash. In 1993, 38,345 shares were received as payment for the exercise
         price of options. In 1993, 36,288 shares were withheld from employee
         stock option exercises to cover required income tax withholdings. Such
         shares, with a fair market value of $338,000, were retired by the
         Company.


                                      -78-



<PAGE>
<PAGE>



         Employee Stock Option Plans

         The following is a summary of activity related to all stock option
plans:

<TABLE>
<CAPTION>
                                                                  Number               Weighted average
                                                                    of                   option price
                                                                  shares                   per share

<S>                                                                <C>                        <C> 
         Outstanding at January 1, 1993                            583,341                    4.01

         Granted                                                   237,130                    8.63

         Exercised                                                (168,227)                   3.02

         Expired/canceled                                          (34,293)                   4.63
                                                                   -------                    ----

         Outstanding at December 31, 1993                          617,951                    6.20

         Granted                                                   498,998                    5.28

         Exercised                                                 (30,472)                   2.62

         Expired/canceled                                         (424,126)                   7.60
                                                                  --------                    ----

         Outstanding at December 31, 1994                          662,351                    4.77

         Granted                                                   515,000                    2.43

         Exercised                                                 (37,962)                   1.93

         Expired/canceled                                         (486,656)                   4.81
                                                                  --------                    ----

         Outstanding at December 31, 1995                          652,733                    3.06
                                                                   =======                    ====
</TABLE>


         At December 31, 1995, 80,289 options were exercisable and 803,731
         shares were reserved for issuance under all stock option plans.


         Warrants

         At December 31, 1995, there were 40,560 warrants outstanding which are
         exercisable at $8.55 per share. The warrants expire January 13, 1996.
         There were also 1,825,000 warrants outstanding which are exercisable at
         $2.50 per share. The warrants expire February 15, 2002.

         In 1993, warrants to purchase 148,481 (as adjusted) shares of common
         stock at an exercise price of $4.14 per share were exercised. The
         Company and the warrant holder agreed to issue 83,165 shares which
         represented 95% of the appreciation on the warrants as measured by the
         fair market value of the common stock at the date of exercise ($10.12
         per share).

                                      -79-



<PAGE>
<PAGE>



         Employee Stock Purchase Plan

         Under the 1992 Employee Stock Purchase Plan, which commenced July 1,
         1992, employees may subscribe to purchase shares of common stock at the
         lesser of 85% of the market price on the first day of the purchase
         period or the date purchased one year later. Payment for the shares is
         made through payroll deductions of up to 5% of annual base pay over a
         one year period. A total of 113,177 shares has been reserved for
         issuance under the Employee Stock Purchase Plan and as of December 31,
         1995, 49,063 shares have been issued pursuant to the plan. The
         following is a summary of employee stock purchase plan activity:

<TABLE>
<CAPTION>
                                                                           Number of                      Price
                                                                            Shares                        Range

<S>                                                                           <C>                       <C>     
                  Outstanding at January 1, 1993                              30,623                    $   4.45

                  Subscriptions                                               27,253                        7.02

                  Purchases                                                  (25,365)                       4.45

                  Cancellations                                               (8,971)                  4.45-7.02

                                                                             -------                        ----
                  Outstanding at December 31, 1993                            23,540                    $   7.02

                  Subscriptions                                               31,410                        3.13

                  Purchases                                                   (9,828)                       3.13

                  Cancellations                                              (22,202)                  3.13-7.02

                                                                             -------                        ----
                  Outstanding at December 31, 1994                            22,920                    $   3.13

                  Subscriptions                                                    -                           -

                  Purchases                                                  (13,870)                       3.13

                  Cancellations                                               (9,050)                       3.13
                                                                           ---------                    --------

                  Outstanding at December 31, 1995                                 -                           -
                                                                           =========                    ========
</TABLE>


         At December 31, 1995 there was an outstanding loan which an employee
         received from the Company in the amount of approximately $12,000 for
         the exercise of previously granted stock options. The note bears
         interest at approximately 7% and is collateralized by the stock issued
         and is due in 1997. The note is presented as a reduction to
         shareholders' equity in the Company's Financial Statements.

                                      -80-



<PAGE>
<PAGE>




13.      EMPLOYEE BENEFIT PLANS

         Pension Plan

         Until December 1995, when the plan was terminated and all assets were
         distributed, the Company had a noncontributory defined benefit pension
         plan covering all eligible employees. The plan provided for normal
         retirement at age 65, or at least age 62 with 30 years of service, and
         optional early retirement.

         In December 1993, the Board of Directors approved an amendment to the
         pension plan which resulted in the freezing of all future benefits
         under the plan as of January 3, 1994. As a result, in 1993, the Company
         recognized a gain of $362,000 which substantially offset the pension
         expense for 1993.

         The Company's funding policy was to make annual contributions to the
         extent such contributions were actuarially determined and tax
         deductible. Pension expense (income) for 1995, 1994 and 1993 was
         $3,000, $(5,000) and $367,000, respectively.

         The following table sets forth the funded status of the Company's
         defined benefit pension plan at December 31, 1995, 1994 and 1993:

<TABLE>
<CAPTION>
         (in thousands)                                                             1995          1994           1993
         --------------                                                             ----          ----           ----
<S>                                                                                <C>             <C>            <C>  
         Accumulated benefit obligation,
              including vested benefits of

         $2,473 and $3,493 in 1994 and 1993                                     $      -      ($   2,473)     ($  3,715)
                                                                                ========      ==========      =========

         Projected benefit obligation                                                  -          (2,473)        (3,715)
         Plan assets at fair value                                                     -           2,515          3,727
                                                                                --------      ----------      ---------

         Plan assets greater (less) than
              projected benefit obligation                                             -              42             12

         Unrecognized transition asset                                                 -               -              -
         Unrecognized net (gain) loss                                                  -             (24)             -
                                                                                --------      ----------      ---------
         Prepaid pension asset                                                  $      -      $       18      $      12
                                                                                ========      ==========      =========

         Net pension expense is comprised of the following:
              Service cost                                                      $      -      $        9      $     373
              Interest cost                                                          171             208            270
              Return on assets                                                       (94)             35           (175)
              Net amortization and deferral                                          (74)           (257)          (101)
                                                                                --------      ----------      ---------
         Net pension expense                                                    $      3      ($       5)     $     367
- ---------                                                                       ========      ==========      =========
</TABLE>


         Prepaid pension costs are included in other non-current assets. The
         actuarial computations assume a discount rate on benefit obligations of
         7.25% in 1994 and 6% in 1993. The expected long-term rate of return on
         plan assets was 6% in 1994 and 9% in 1993. Pension Plan assets were
         primarily invested in short and intermediate term cash investments,
         corporate bonds and common and preferred stock. No compensation
         increases were assumed in 1994 and 1993.


                                      -81-



<PAGE>
<PAGE>




         Supplemental Retirement Plan

         In 1991 the Company adopted the NAI Technologies Supplemental
         Retirement Plan which is a non-qualified, unfunded pension plan under
         which the Company will pay supplemental pension benefits to certain
         officers. The expense related to this plan amounted to $146,000,
         $281,000 and $232,000 in 1995, 1994 and 1993, respectively. The pension
         cost for this plan is based on substantially the same actuarial methods
         and economic assumptions as those used for the defined benefit pension
         plan for 1994 and 1993. In 1995, the actuarial computations assume a
         discount rate of 6.75% on benefit obligations and an assumed
         compensation increase of 5%. Such benefits will be paid from the
         Company's assets and not from retirement plan assets.

         The following table sets forth the funded status and cost components of
         the Company's supplemental retirement plan at December 31, 1995, 1994
         and 1993:

<TABLE>
<CAPTION>
         (In thousands)                                                           1995           1994            1993
         --------------                                                           ----           ----            ----
<S>                                                                             <C>           <C>             <C>       
         Accumulated benefit obligation including
         vested benefits of $1,215 only in 1995                                 $  1,221      ($     899)     ($    706)
                                                                                ========      ==========      =========

         Projected benefit obligation for service
          rendered to date                                                        (1,442)         (1,224)        (1,047)
         Plan assets at fair value                                                     -               -              -
                                                                                --------      ----------      ---------

         Projected benefit obligation in excess
          of plan assets                                                          (1,442)         (1,224)        (1,047)
         Unrecognized prior service cost                                             332             360            388
         Unrecognized net loss                                                       178              77            153
         Adjustment required to recognize
          minimum liability                                                         (289)           (112)          (200)
                                                                                --------      ----------      ---------

         Unfunded accrued supplementary costs                                   ($ 1,221)     ($     899)     ($    706)
                                                                                ========      ==========      =========

         Net pension expense is comprised of the following:
              Service cost                                                      $     25      $      156      $     134
              Interest cost                                                           93              84             63
              Net amortization and deferral                                           28              41             35

         Net pension expense                                                    $    146      $      281      $     232
                                                                                ========      ==========      =========
</TABLE>

         The unfunded accrued supplementary costs are included in other
long-term accrued expenses.



                                      -82-



<PAGE>
<PAGE>




         Retirement Savings Plan

         The Company has a voluntary Retirement Savings Plan for all eligible
         employees which provides for basic (up to 15% of compensation) employee
         contributions. In 1993, the Company's policy was to provide a matching
         provision equal to 100% of the first 3% of the employee's basic
         contribution. In December 1993, the Board of Directors approved an
         amendment to the Retirement Savings Plan which increased the matching
         provision to 100% of the first 3% and 50% of the second 3% of the
         employee's basic contribution effective January 3, 1994. Effective
         August 20, 1994, the Board of Directors suspended the matching
         provisions. Plan participants may invest in a combination of equity,
         fixed income and money market funds. The Company's 1994 and 1993
         contributions under the totaled $365,143 and $386,000, respectively. No
         contributions were made in 1995.

         The plan also provides for a discretionary profit sharing contribution
         as determined by the Board of Directors, which is contributed to each
         of the participant's individual accounts. There was no contribution for
         1995 or 1994. In 1993, the Company provided $128,000 for a profit
         sharing contribution.


14.      INFORMATION BY GEOGRAPHIC AREA

         Information about the Company's foreign operations and export sales is
         provided in the following table. Export revenue is foreign revenue
         produced by identifiable assets located in the United States while
         foreign revenue is generated by identifiable assets located in foreign
         countries.

         In order to achieve an appropriate sharing of operating results between
         the Company's subsidiaries, transfers between geographic areas are
         accounted for on the basis of a mark-up of manufacturing costs.
         Operating earnings are total sales less operating expenses. In
         computing operating earnings, none of the following items has been
         added or deducted: general corporate expenses, interest income,
         interest expense and income taxes.

         Identifiable assets are those assets of the Company that are identified
         with the operations in each geographic area. Corporate assets consisted
         primarily of cash and cash equivalents, property, plant and equipment
         and notes receivable.


                                      -83-



<PAGE>
<PAGE>





                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                         INFORMATION BY GEOGRAPHIC AREA

<TABLE>
<CAPTION>

                                                                                       Years ending December 31,
         (in thousands)                                                          1995              1994            1993
         --------------                                                          ----              ----            ----
<S>                                                                             <C>               <C>             <C>  
         SALES TO UNAFFILIATED CUSTOMERS:
              United States                                                 $  47,329        $   40,692       $  63,661
              Export                                                            1,786             2,723           4,637
              United Kingdom                                                   10,893            11,105          12,726
                                                                            ---------        ----------       ---------
                  Total                                                     $  60,008        $   54,520       $  81,024
                                                                            =========        ==========       =========

         TRANSFERS BETWEEN GEOGRAPHIC AREAS:
              United States                                                 $     831        $      787       $   1,011
              Europe                                                                0                11               9
                                                                            ---------        ----------       ---------
                  Total                                                     $     831        $      798       $   1,020
                                                                            =========        ==========       =========

         TOTAL SALES:
              United States                                                 $  48,160        $   41,479       $  64,672
              Export                                                            1,786             2,723           4,637
              United Kingdom                                                   10,893            11,116          12,735
              Eliminations                                                       (831)             (798)         (1,020)
                                                                            ---------        ----------       ---------
                  Total                                                     $  60,008        $   54,520       $  81,024
                                                                            =========        ==========       =========

         OPERATING EARNINGS (LOSS):
              United States                                                 ($  6,232)       ($  11,068)      $  10,617
              Europe                                                            1,226            (1,232)            798
                                                                            ---------        ----------       ---------
                  Subtotal                                                     (5,006)          (12,300)         11,415

              Corporate expenses and other                                     (3,869)           (2,289)         (2,455)
                                                                            ---------        ----------       ---------
                  Total operating earnings (loss)                              (8,875)          (14,589)          8,960

              Net interest expense & other                                     (2,367)           (1,394)           (665)
                                                                            ---------        ----------       ---------
                  Earnings (loss) before income taxes                       ($ 11,242)       ($  15,983)      $   8,295
                                                                            =========        ==========       =========

         IDENTIFIABLE ASSETS:
              United States                                                 $  34,103        $   33,795       $  48,226
              Europe                                                            8,283             8,761           8,038
                                                                            ---------        ----------       ---------
                  Subtotal                                                     42,386            42,556          56,264
              Corporate and other                                               5,626            11,164           4,451
                                                                            ---------        ----------       ---------
                  Total                                                     $  48,012        $   53,720       $  60,715
                                                                            =========        ==========       =========

</TABLE>


                                      -84-



<PAGE>
<PAGE>





15.      INFORMATION BY BUSINESS SEGMENT

         The Company's operations are classified into two business segments:
         Electronic Systems and Telecommunications. The Electronic Systems
         segment includes Codar Technology, Inc. based in Longmont, Colorado,
         NAI Technologies -- Systems Division Corporation in Columbia, Maryland,
         and Lynwood Scientific Developments Limited in Farnham, England.

         Codar Technology designs, manufactures, integrates and supports rugged
         computer systems, advanced computer peripherals and memory systems for
         military and commercial use. Systems provides custom packaged,
         integrated computer systems for deployment in shelters, ships, land
         vehicles and other demanding environments. Lynwood supplies rugged,
         environmentally and electrically screened personal computers and
         workstations based upon standard commercial off the shelf technology,
         targeted to the military and government markets principally in Europe.
         With the exception of the U.S. Government, which accounted for
         $22,665,000 or 44% of the Electronic Systems segment's 1995 sales, no
         single customer accounted for greater than 10% of the Segment's sales.

         The Telecommunications segment currently consists of Wilcom, Inc. in
         Laconia, New Hampshire. Wilcom designs and manufactures products for
         use in the telephone industry. Wilcom's customer base includes the
         regional Bell operating companies and independent telephone companies.
         Three such customers accounted for 26%, 23% and 13%, respectively, of
         the Telecommunications segment's 1995 sales.

         Inter-segment sales are accounted for on the basis of a mark-up of
         manufacturing costs. Operating earnings are total sales less operating
         expenses. In computing operating earnings, none of the following items
         has been added or deducted: general corporate expenses, interest
         income, interest expense and income taxes.

         Identifiable assets by segment are those assets of the Company that are
         used in the Company's operations in each segment. Corporate assets
         consist primarily of cash and cash equivalents, property, plant and
         equipment and notes receivable.



                                      -85-



<PAGE>
<PAGE>



                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                        INFORMATION BY INDUSTRIAL SEGMENT


<TABLE>
<CAPTION>
                                                                                         Years ending December 31,
(in thousands)                                                                    1995             1994            1993
- --------------                                                                    ----             ----            ----
<S>                                                                          <C>              <C>             <C>      
SALES TO UNAFFILIATED CUSTOMERS:
       Electronic Systems                                                    $  51,813        $  46,330       $  71,202
       Telecommunications                                                        8,195            8,190           9,822
                                                                             ---------        ---------       ---------
             Total                                                           $  60,008        $  54,520       $  81,024
                                                                             =========        =========       =========

INTERSEGMENT SALES:
       Electronic Systems                                                    $     831        $     798       $   1,020
                                                                             ---------        ---------       ---------
             Total                                                           $     831        $     798       $   1,020
                                                                             =========        =========       =========

TOTAL SALES:
       Electronic Systems                                                    $  52,644        $  47,128       $  72,222
       Telecommunications                                                        8,195            8,190           9,822
       Eliminations                                                               (831)            (798)         (1,020)
                                                                             ---------        ---------       ---------
             Total                                                           $  60,008        $  54,520       $  81,024
                                                                             =========        =========       =========

OPERATING EARNINGS (LOSS):
       Electronic Systems                                                    ($  4,273)       ($ 11,788)      $  10,655
       Telecommunications                                                         (733)            (512)            760
                                                                             ---------        ---------       ---------
             Subtotal                                                           (5,006)         (12,300)         11,415
       Corporate expenses and other                                             (3,869)          (2,289)         (2,455)
                                                                             ---------        ---------       ---------
             Total operating earnings (loss)                                    (8,875)         (14,589)          8,960
       Net interest expense & other                                             (2,367)          (1,394)           (665)
                                                                             ---------        ---------       ---------
             Earnings (loss) before income taxes                             ($ 11,242)       ($ 15,983)      $   8,295
                                                                             =========        =========       =========

IDENTIFIABLE ASSETS:
       Electronic Systems                                                    $  35,577        $  35,529       $  48,198
       Telecommunications                                                        6,809            7,027           8,066
                                                                             ---------        ---------       ---------
             Subtotal                                                           42,386           42,556          56,264
       Corporate and other                                                       5,626           11,164           4,451
                                                                             ---------        ---------       ---------
             Total                                                           $  48,012        $  53,720       $  60,715
                                                                             =========        =========       =========

CAPITAL EXPENDITURES:
       Electronic Systems                                                    $     746        $     716       $   1,326
       Telecommunications                                                          120              114             146
                                                                             ---------        ---------       ---------
             Subtotal                                                              866              830           1,472
       Corporate and other                                                          20              105              12
                                                                             ---------        ---------       ---------
             Total                                                           $     886        $     935       $   1,484
                                                                             =========        =========       =========

DEPRECIATION:
       Electronic Systems                                                    $   1,680        $   2,078       $   2,202
       Telecommunications                                                          359              320             288
                                                                             ---------        ---------       ---------
             Subtotal                                                            2,039            2,398           2,490
       Corporate and other                                                         940               37              18
                                                                             ---------        ---------       ---------
             Total                                                           $   2,979        $   2,435       $   2,508
                                                                             =========        =========       =========
</TABLE>

                                      -86-



<PAGE>
<PAGE>




16.      COMMITMENTS AND CONTINGENCIES

         The Company and its subsidiaries lease office and manufacturing
         facilities, automobiles, computers and other equipment under various
         non-cancelable operating leases.

         Future minimum rental commitments for leases with non-cancelable terms
         in excess of one year are as follows:

<TABLE>
<CAPTION>
               (in thousands)                                   Amount
               -------------------------------------------------------
<S>                                                         <C>       
               1996                                         $1,629,000
               1997                                          1,108,000
               1998                                          1,043,000
               1999                                            852,000
               2000                                            314,000
               2001 and thereafter                           4,391,000
                                                           -----------
                  Total minimum lease payments              $9,337,000
                                                           ===========
</TABLE>

         With the acquisition of Lynwood, the Company assumed a 25 year
         operating lease for office and manufacturing facilities. Annual future
         minimum lease payments through the year 2014, which are included in the
         above table, amount to approximately $314,000 per year.

         Rental expense amounted to $1,725,000, $1,170,000 and $1,132,000 in
         1995, 1994 and 1993, respectively. There was no sublease income in
         these periods.

         Most leases provide for additional payments of real estate taxes,
         insurance and other operating expenses applicable to the property,
         generally over a base period level. Total rental expense includes such
         base period expenses and the additional expense payments as part of the
         minimum lease payments.

         The Company and its subsidiaries are subject to certain legal actions
         which arise in the normal course of business. It is management's belief
         that these actions will not have a material effect on the Company's
         consolidated financial position.

         On or about June 28, 1994, TDA Trading Corp. ("TDA"), individually and
         on behalf of a class of persons similarly situated, commenced a
         securities fraud class action in the United Stated District Court for
         the Eastern District of New York against Robert A. Carlson, Richard A.
         Schneider and the Company. TDA commenced its action, entitled TDA
         Trading Corp. v. Carlson, et al., by filing a complaint (the
         "Complaint") with the Court.

         The Complaint principally alleges that the defendants knowingly and/or
         recklessly misrepresented to the public that they expected the
         Company's 1993 fourth quarter and fiscal year sales and earnings
         results to continue to increase at levels substantially above those of
         prior years at a time when they supposedly knew but failed to disclose
         that the Company's fourth quarter 1993 sales of its Navy Standard
         Teleprinter and other products would decrease precipitously. The
         Complaint further alleges that, as a result of defendants' alleged
         failure to disclose these developments, TDA and other purchasers of
         common stock were damaged because, it is alleged, at the time of
         purchase the price of common stock had been artificially inflated.
         Additionally, the Complaint asserts that at the time

                                                      -87-



<PAGE>
<PAGE>



         these adverse business developments allegedly became known to
         defendants and prior to their dissemination to the public, defendants
         Carlson, Schneider and other directors of the Company allegedly sold
         shares of common stock owned by them personally at price levels which
         TDA claims were higher than the true value of these shares.

         As relief, TDA essentially seeks damages in an amount to be proven at
         trial, together with costs and expenses, including reasonable
         attorneys', accountants' and experts' fees. The Complaint also requests
         that the Court declare its action against the Company and the
         individual defendants to be a proper class action and certify it as
         class representative and plaintiff's counsel as counsel for the class.
         On March 24, 1995, the Court granted TDA's motion for class
         certification. The litigation is currently in the discovery phase.

         The Company believes that it has meritorious defenses to the
         allegations and claims set forth in the Complaint and that a finding of
         ultimate liability against it, if any, would not have a material
         adverse effect on its financial position.


17.      QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

         The following table sets forth quarterly financial information for 1995
and 1994:

<TABLE>
<CAPTION>
                                                                                                    Loss
         (in thousands,                          Net             Gross              Net             per
         except per share data)                 sales           margin             loss             share

<S>                                         <C>               <C>             <C>                 <C>      
         1995

             First Quarter                  $  12,687         $   2,518       ($   1,094)         ($   .15)
             Second Quarter                    14,084            (1,827)          (5,805)             (.78)
             Third Quarter                     15,887             1,790           (2,296)             (.31)
             Fourth Quarter                    17,350             2,427           (2,424)             (.33)
                                            ---------         ---------       ----------          --------
             Total                          $  60,008         $   4,908       ($  11,619)         ($  1.57)
                                            =========         =========       ==========          ========

         1994

             First Quarter                  $  15,516         $   1,555       ($   7,340)         ($  1.08)
             Second Quarter                    14,909             4,258             (374)            (0.06)
             Third Quarter                     12,093             2,666             (831)            (0.12)
             Fourth Quarter                    12,002             1,787           (3,046)            (0.43)
                                            ---------         ---------       ----------          --------
             Total                          $  54,520         $  10,266       ($  11,591)         ($  1.69)
                                            =========         =========       ==========          ========

</TABLE>


                                      -88-



<PAGE>
<PAGE>












                          Independent Auditors' Report
                  on Consolidated Financial Statement Schedule




Board of Directors and Shareholders
NAI Technologies, Inc.:


Under date of March 1, 1996, we reported on the consolidated balance sheets of
NAI Technologies, Inc. and subsidiaries as of December 31, 1995 and 1994, and
the related consolidated statements of operations, shareholders' equity, and
cash flows for each of the years in the three-year period ended December 31,
1995, as contained in the annual report on Form 10-K for the year 1995. In
connection with our audits of the aforementioned consolidated financial
statements, we have also audited the related consolidated financial statement
Schedule II (Valuation and Qualifying Accounts). This financial statement
schedule is the responsibility of the Company's management. Our responsibility
is to express an opinion on this financial statement schedule based on our
audits.

In our opinion, the related financial statement schedule, when considered in
relation to the basic consolidated financial statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.




                                                     KPMG Peat Marwick LLP


Boulder, Colorado
March 1, 1996



                                      -89-



<PAGE>
<PAGE>




                                                                     Schedule II

                     NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
                        VALUATION AND QUALIFYING ACCOUNTS


<TABLE>
<CAPTION>
(in thousands of dollars)
- ------------------------------------------------------------------------------------------------------------------------------------
               Column A                      Column B                  Column C                       Column D         Column E
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                       Additions
                                                          ----------------------------------
                                                                (1)                (2)
                                            Balance at      Charged to         Charged to                             Balance
                                             Beginning         Costs         Other Accounts         Deductions         at End
              Description                    of Period     and Expenses         Describe             Describe        of Period
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                <C>                <C>               <C>             <C>     
Allowance deducted from
 asset to which it applies

   Allowance for doubtful accounts:

     Year ended December 31, 1995         $    133           $    205           $     0           $   196 (A)     $    142
     Year ended December 31, 1994              172                 11                 0                50 (A)          133
     Year ended December 31, 1993              130                 42                99                99 (A)          172

   Allowance for inventory obsolescence reserve:

     Year ended December 31, 1995           $2,250            $ 2,248           $    23           $   985 (B)      $ 3,536
     Year ended December 31, 1994            4,018              2,031                 7             3,806 (B)        2,250
     Year ended December 31, 1993            3,322                387             1,429 (C)         1,120 (B)        4,018

</TABLE>


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

Note A - Uncollected receivables written off, net of recoveries.

Note B - Obsolete inventory scrapped, net of recoveries.

Note C - Included in the purchase of Codar Technology, Inc. - $563.
         Included in the purchase price of Lynwood Scientific Dev. Ltd. - $810.
         Included in the purchase of the Tollgrade assets - $56.





                                      -90-



<PAGE>
<PAGE>



                                    GLOSSARY

             Definitions of the following terms can be found on the
pages indicated.

<TABLE>
<CAPTION>
                                                                                                                      Page
<S>                                                                                                                      <C>
Active Investors.......................................................................................................  2
Additional Units.......................................................................................................  6
Asset Management....................................................................................................... 31
Bank Lenders...........................................................................................................  2
Bank Lenders...........................................................................................................  8
Carlson Employment Agreement........................................................................................... 35
Code................................................................................................................... 45
Commission.............................................................................................................  3
Common Stock...........................................................................................................  5
Common Stock...........................................................................................................  2
Company................................................................................................................  2
Company................................................................................................................  4
Complaint.............................................................................................................. 10
Conversion Price.......................................................................................................  5
Court.................................................................................................................. 10
Credit Agreement.......................................................................................................  2
Demand Rights.......................................................................................................... 43
EBITDA.................................................................................................................  5
Events of Default......................................................................................................  5
Exchange Act...........................................................................................................  3
Exercise Price.........................................................................................................  6
Expiration Date........................................................................................................ 41
Further Units..........................................................................................................  6
Named Executives....................................................................................................... 32
Nasdaq.................................................................................................................  2
NOLs................................................................................................................... 50
Noteholders............................................................................................................  2
Notes..................................................................................................................  5
Notes..................................................................................................................  2
NST....................................................................................................................  8
OID.................................................................................................................... 46
original issue discount................................................................................................ 46
Piggy-Back Rights...................................................................................................... 43
Placement Agent's Warrants.............................................................................................  6
Preferred Stock........................................................................................................ 43
Private Placement.........................................................................................................
Proposed Regulations................................................................................................... 47
Qualified Stated Interest.............................................................................................. 46
RBOCs..................................................................................................................  4
Registrable Securities................................................................................................. 43
Registrant.............................................................................................................  5
Schneider Employment Agreement......................................................................................... 35
Securities Act......................................................................................................... 59
Securities.............................................................................................................  2
</TABLE>

                                      -91-



<PAGE>
<PAGE>


<TABLE>
<CAPTION>
                                                                                                                      Page
<S>                                                                                                                      <C>
Selling Securityholders................................................................................................  2
Service................................................................................................................ 45
Shareholders...........................................................................................................  2
Shares.................................................................................................................  2
Stock Purchase Agreement...............................................................................................  2
TDA.................................................................................................................... 10
TIN.................................................................................................................... 50
Unit................................................................................................................... 45
Units..................................................................................................................  5
Warrant................................................................................................................  5
Warrantholders.........................................................................................................  2
Warrants...............................................................................................................  2

</TABLE>




                                      -92-



<PAGE>
<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13. Other Expenses of Issuance and Distribution.

     The estimated expenses in connection with the offering of the Securities
are as follows:

<TABLE>
<S>                                                                  <C>          
SEC registration fee ...........................................     $   14,967.84

Legal fees and expenses ........................................         55,000.00*

Accounting fees and expenses ...................................         15,000.00*

Miscellaneous expenses .........................................          5,032.16*
                                                                     ------------- 
          Total ................................................     $   90,000.00*
</TABLE>

- ---------------
* Estimated

Item 14.  Indemnification of Directors and Officers.

Sections 721-726 of the New York Business Corporation Law provide the following
with respect to the indemnification of directors, officers and employees:

`ss'. 721. Nonexclusivity of statutory provisions for indemnification of
directors and officers.- The indemnification and advancement of expenses granted
pursuant to, or provided by, this article shall not be deemed exclusive of any
other rights to which a director or officer seeking indemnification or
advancement of expenses may be entitled, whether contained in the certificate of
incorporation or the by-laws or, when authorized by such certificate of
incorporation or by-laws, (i) a resolution of shareholders, (ii) a resolution of
directors, or (iii) an agreement providing for such indemnification, provided
that no indemnification may be made to or on behalf of any director or officer
if a judgment or other final adjudication adverse to the director or officer
establishes that his acts were committed in bad faith or were the result of
active and deliberate dishonesty and were material to the cause of action so
adjudicated, or that he personally gained in fact a financial profit or other
advantage to which he was not legally entitled. Nothing contained in this
article shall affect any rights to indemnification to which corporate personnel
other than directors and officers may be entitled by contract or otherwise under
law.

`ss'. 722. Authorization for indemnification and officers.-(a) A corporation may
indemnify any person made, or threatened to be made, a party to an action or
proceeding (other than one by or in the right of the corporation to procure a
judgment in its favor), whether civil or criminal, including an action by or in
the right of any other corporation of any type or kind, domestic or foreign, or
any partnership, joint venture, trust, employee benefit plan or other
enterprise, which any director or officer of the corporation served in any
capacity at the request of the corporation, by reason of the fact that he, his
testator or intestate, was a director or officer of the corporation, or served
such other corporation, partnership, joint venture, trust, employee benefit plan
or other enterprise in any capacity, against judgments, fines, amounts paid in
settlement and reasonable expenses, including attorneys' fees actually and
necessarily incurred as a result of such action or proceeding, or any appeal
therein, if such director or officer acted, in good faith, for a purpose which
he reasonably believed to be in, or, in the case of service for any other
corporation or any partnership, joint venture, trust, employee benefit plan or
other enterprise, not opposed to, the best interests



<PAGE>
<PAGE>



of the corporation and, in criminal actions or proceedings, in addition, had no
reasonable cause to believe that his conduct was unlawful.

(b) The termination of any such civil or criminal action or proceeding by
judgment, settlement, conviction or upon a plea of nolo contendere, or its
equivalent, shall not in itself create a presumption that any such director or
officer did not act, in good faith, for a purpose which he reasonably believed
to be in, or, in the case of service for any other corporation or any
partnership, joint venture, trust, employee benefit plan or other enterprise,
not opposed to, the best interest of the corporation or that he had reasonable
cause to believe that his conduct was unlawful.

(c) A corporation may indemnify any person made, or threatened to be made, a
party to an action by or in the right of the corporation to procure a judgment
in its favor by reason of the fact that he, his testator or intestate, is or was
a director or officer of the corporation, or is or was serving at the request of
the corporation as a director or officer of any other corporation of any type or
kind, domestic or foreign, of any partnership, joint venture, trust, employee
benefit plan or other enterprise, against amounts paid in settlement and
reasonable expenses, including attorneys' fees, actually and necessarily
incurred by him in connection with the defense or settlement of such action, or
in connection with an appeal therein, if such director or officer acted, in good
faith, for a purpose which he reasonably believed to be in, or, in the case of
service for any other corporation or any partnership, joint venture, trust,
employee benefit plan or other enterprise, not opposed to, the best interests of
the corporation, except that no indemnification under this paragraph shall be
made in respect of (1) a threatened action, or a pending action which is settled
or otherwise disposed of, or (2) any claim, issue or matter as to which such
person shall have been adjudged to be liable to the corporation, unless and only
to the extent that the court in which the action was brought, or, if no action
was brought, any court of competent jurisdiction, determines upon application
that, in view of all the circumstances of the case, the person is fairly and
reasonably entitled to indemnity for such portion of the settlement amount and
expenses as the court deems proper.

(d) For the purpose of this section, a corporation shall be deemed to have
requested a person to serve an employee benefit plan where the performance by
such person of his duties to the corporation also imposes duties on, or
otherwise involves services by, such person to the plan or participants or
beneficiaries of the plan; excise taxes assessed on a person with respect to an
employee benefit plan pursuant to applicable law shall be considered fines; and
action taken or omitted by a person with respect to an employee benefit plan in
the performance of such person's duties for a purpose reasonably believed, by
such person to be in the interest of the participants and beneficiaries of the
plan shall be deemed to be for a purpose which is not opposed to the best
interests of the corporation.

`ss`. 723. Payment of indemnification other than by court award.-(a) A person
who has been successful, on the merits or otherwise, in the defense of a civil
or criminal action or proceeding of the character described in section 722 shall
be entitled to indemnification as authorized in such section.

(b) Except as provided in paragraph (a), any indemnification under section 722
or otherwise permitted by section 721, unless ordered by a court under section
724 (Indemnification of directors and officers by a court) shall be made by the
corporation, only if authorized in the specific case:

(1) By the board acting by a quorum consisting of directors who are not parties
to such action or proceeding upon a finding that the director or officer has met
the standard of conduct set forth in section 722 or established pursuant to
section 721, as the case may be, or,

(2) If a quorum under subparagraph (1) is not obtainable or, even if obtainable,
a quorum of disinterested directors so directs:


                                       -2-



<PAGE>
<PAGE>



(A) By the board upon the opinion in writing of independent legal counsel that
indemnification is proper in the circumstances because the applicable standard
of conduct set forth in such sections has been met by such director or officer,
or

(B) By the shareholders upon a finding that the director or officer has met the
applicable standard of conduct set forth in such sections.

(c) Expenses incurred in defending a civil or criminal action or proceeding may
be paid by the corporation in advance of the final disposition of such action or
proceeding upon receipt of an undertaking by or on behalf of such director or
officer to repay such amount as, and to the extent, required by paragraph (a) of
section 725.

`ss'. 724. Indemnification of directors and officers by a court.-(a)
Notwithstanding the failure of a corporation to provide indemnification, and
despite any contrary resolution of the board or of the shareholders in the
specific case under section 723 (Payment of indemnification other than by court
award), indemnification shall be awarded by a court to the extent authorized
under section 722 (Authorization for indemnification of directors and officers),
and paragraph (a) of section 723. Application therefor may be made, in every
case, either:

(1) In the civil action or proceeding in which the expenses were incurred or
other amounts were paid, or

(2) To the supreme court in a separate proceeding, in which case the application
shall set forth the disposition of any previous application made to any court
for the same or similar relief and also reasonable cause for the failure to make
application for such relief in the action or proceeding in which the expenses
were incurred or other amounts were paid.

(b) The application shall be made in such manner and form as may be required by
the applicable rules of court or, in the absence thereof, by direction of a
court to which it is made. Such application shall be upon notice to the
corporation. The court may also direct that notice be given at the expense of
the corporation to the shareholders and such other persons as it may designate
in such manner as it may require.

(c) Where indemnification is sought by judicial action, the court may allow a
person such reasonable expenses, including attorneys' fees, during the pendency
of the litigation as are necessary in connection with his defense therein, if
the court shall find that the defendant has by his pleadings or during the
course of the litigation raised genuine issues of fact or law.

`ss'. 725. Other provisions affecting indemnification of directors and
officers.-(a) All expenses incurred in defending a civil or criminal action or
proceeding which are advanced by the corporation under paragraph (c) of section
723 (Payment of indemnification other than by court award) or allowed by a court
under paragraph (c) of section 724 (Indemnification of directors and officers by
a court) shall be repaid in case the person receiving such advancement or
allowance is ultimately found, under the procedure set forth in this article,
not to be entitled to indemnification or, where indemnification is granted, to
the extent the expenses so advanced by the corporation or allowed by the court
exceed the indemnification to which he is entitled.

(b) No indemnification, advancement or allowance shall be made under this
article in any circumstance where it appears:

(1) That the indemnification would be inconsistent with the law of the
jurisdiction of incorporation of a foreign corporation which prohibits or
otherwise limits such indemnification;


                                       -3-



<PAGE>
<PAGE>



(2) That the indemnification would be inconsistent with a provision of the
certificate of incorporation, a by-law, a resolution of the board or of the
shareholders, an agreement or other proper corporate action, in effect at the
time of the accrual of the alleged cause of action asserted in the threatened or
pending action or proceeding in which the expenses were incurred or other
amounts were paid, which prohibits or otherwise limits indemnification; or

(3) If there has been a settlement approved by the court, that the
indemnification would be inconsistent with any condition with respect to
indemnification expressly imposed by the court in approving the settlement.

(c) If any expenses or other amounts are paid by way of indemnification,
otherwise than by court order or action by the shareholders, the corporation
shall, not later than the next annual meeting of shareholders unless such
meeting is held within three months from the date of such payment, and, in any
event, within fifteen months from the date of such payment, mail to its
shareholders of record at the time entitled to vote for the election of
directors a statement specifying the persons paid, the amounts paid, and the
nature and status at the time of such payment of the litigation or threatened
litigation.

(d) If any action with respect to indemnification of directors and officers is
taken by way of amendment of the by-laws, resolution of directors, or by
agreement, then the corporation shall, not later than the next annual meeting of
shareholders, unless such meeting is held within three months from the date of
such action, and, in any event, within fifteen months from the date of such
action, mail to its shareholders of record at the time entitled to vote for the
election of directors a statement specifying the action taken.

(e) Any notification required to be made pursuant to the foregoing paragraph (c)
or (d) of this section by any domestic mutual insurer shall be satisfied by
compliance with the corresponding provisions of section one thousand two hundred
sixteen of the insurance law.

(f) The provisions of this article relating to indemnification of directors and
officers and insurance therefor shall apply to domestic corporations and foreign
corporations doing business in this state, except as provided in section 1320
(Exemption from certain provisions).

`ss'. 726. Insurance for indemnification of directors and officers.-(a) Subject
to paragraph (b), a corporation shall have power to purchase and maintain
insurance:

(1) To indemnify the corporation for any obligation which it incurs as a result
of the indemnification of directors and officers under the provisions of this
article, and

(2) To indemnify directors and officers in instances in which they may be
indemnified by the corporation under the provisions of this article, and

(3) To indemnify directors and officers in instances in which they may not
otherwise be indemnified by the corporation under the provisions of this article
provided the contract of insurance covering such directors and officers
provides, in a manner acceptable to the superintendent of insurance, for a
retention amount and for co-insurance.

(b) No insurance under paragraph (a) may provide for any payment, other than
cost of defense, to or on behalf of any director or officer:

(1) If a judgment or other final adjudication adverse to the insured director or
officer establishes that his acts of active and deliberate dishonesty were
material to the cause of action so adjudicated, or that he personally gained in
fact a financial profit or other advantage to which he was not legally entitled,
or


                                       -4-



<PAGE>
<PAGE>



(2) In relation to any risk the insurance of which is prohibited under the
insurance law of this state.

(c) Insurance under any or all subparagraphs of paragraph (a) may be included in
a single contract or supplement thereto. Retrospective rated contracts are
prohibited.

(d) The corporation shall, within the time and to the persons provided in
paragraph (c) of section 725 (Other provisions affecting indemnification of
directors or officers), mail a statement in respect of any insurance it has
purchased or renewed under this section, specifying the insurance carrier, date
of the contract, cost of the insurance, corporate positions insured, and a
statement explaining all sums, not previously reported in a statement to
shareholders, paid under any indemnification insurance contract.

(e) This section is the public policy of this state to spread the risk of
corporate management, notwithstanding any other general or special law of this
state or of any other jurisdiction including the federal government.

Paragraph 15 of the Restated Certificate of Incorporation of the Company
provides as follows:

The liability to the Corporation and its shareholders of each and every person
who is at any time a director of the Corporation, in such person's capacity as
such director, is, and shall be, limited and eliminated to the full extent
authorized or permitted by law (as now or hereafter in effect). Any repeal or
modification of this Paragraph shall not adversely affect any right or
protection of any person existing at the time of such repeal or modification.

Section 6.1 of the Amended and Restated By-laws of the Company provides as
follows:

Section 6.1. Indemnification. To the full extent authorized or permitted by law
(as now or hereafter in effect), the Corporation shall indemnify any person who
shall at any time be made or be threatened to be made a party to or otherwise
involved in any civil or criminal action or proceeding by reason of the fact
that such person, or such person's testator or intestate, is or was a director
or officer of the Corporation or by reason of the fact that such director or
officer, at the request of the Corporation, is or was serving any other
corporation, partnership, joint venture, trust, employee benefit plan or other
enterprise in any capacity, and the Corporation shall pay the expenses incurred
by any such person in defending any such action or proceeding as such expenses
are incurred, including in advance of the final disposition of such action or
proceeding. Nothing contained herein shall affect any rights to indemnification
to which employees other than directors and officers may be entitled by law. No
amendment or repeal of this Section 6.1 shall apply to or have any effect on any
right to indemnification or advancement of expenses provided hereunder with
respect to any acts or omissions occurring prior to such amendment or repeal.

In furtherance and not in limitation of the powers conferred by statute, the
Corporation may enter into agreements providing indemnification to the full
extent authorized or permitted by law (as now or hereafter in effect) and
including as part thereof provisions with respect to the creation of trust
funds, the granting of security interests and the use of other means (including,
without limitation, letters of credit, surety bonds and other similar
arrangements) to ensure the payment of such amounts as may become necessary to
effect indemnification as provided therein or elsewhere.


                                       -5-



<PAGE>
<PAGE>



Item 15.  Recent Sales of Unregistered Securities.

On February 15, 1996, NAI Technologies, Inc., a New York corporation (the
"Registrant"), sold in a private offering 7,235 units (the "Units"), each Unit
consisting of $1,000 principal amount of the Registrant's 12% Convertible
Subordinated Promissory Notes due 2001 (the "Notes") and a detachable warrant
(the "Warrant") to purchase the Registrant's common stock, par value $.10 per
share (the "Common Stock"), at a purchase price of $1,000 per Unit, for an
aggregate purchase price of $7,235,000 to selected qualified investors (the
"Investment Transaction").

On February 23, 1996, the Registrant sold 760 additional Units (the "Additional
Units") for an aggregate purchase price of approximately $760,000 as part of the
Investment Transaction while on February 29, 1996, the Registrant sold 247
additional Units (the "Further Units") for an aggregate purchase price of
approximately $247,000 as part of the Investment Transaction.

On February 15, 1996, Commonwealth Associates, who acted as the Registrant's
Placement Agent in connection with the Investment Transaction, and its designees
purchased for $.001 per warrant, warrants to purchase 723,500 shares of Common
Stock, each at an exercise price of $2.50 per share, subject to adjustment in
certain events (the "Placement Agent's Warrants"). The Placement Agent purchased
100,700 additional warrants on when the Additional Units and the Further Units
were purchased. Commonwealth received a fee equal to 8% of the gross proceeds of
the Investment Transaction together with the reimbursement of accountable
expenses up to $200,000 for its services.

On October 13, 1995 and December 14, 1995, Charles S. Holmes, a director of the
Registrant, purchased two subordinated notes of the Registrant each in the
principal amount of $1,000,000. Such notes were exchanged for 2,000 Units in the
Investment Transaction. Warrants to purchase an aggregate of 1,200,000 shares
were issued to Mr. Holmes for past advisory services in connection with the
Investment Transaction and the engagement of the Commonwealth.

In December 1995 and January 1996, Active Investors II, Ltd. purchased
subordinated notes of the Registrant in the aggregate principal amount of
$900,000. C. Shelton James, a director of the Registrant, is the President and a
director of Active Investors II, Ltd. Such notes were exchanged for 900 Units in
the Investment Transaction. On May 2, 1996, Active Investors II, Ltd. purchased
an additional 100 Units as part of the Investment Transaction. Active Investors
II, Ltd. and certain affiliated limited partnerships currently own approximately
5.57% of the Registrant's Common Stock.

The foregoing securities were issued and sold in the Investment Transaction in
accordance with Section 4(2) of the Securities Act of 1933, as amended.

In April 1995, The Bank of New York and Chemical Bank each received 125,000
shares of Common Stock in connection with the execution of the Amended and
Restated Credit Agreement dated as of April 12, 1995 between such entities and
the Registrant. No further consideration was given for such shares. Such
issuance was made in accordance with Section 4(2) of the Securities Act of 1933,
as amended.

On November 3, 1994, Active Investors II, Ltd. purchased 363,636 shares of
Common Stock of the Registrant for $1,000,000 in  cash. Such sale was made in
accordance with Section 4(2) of the Securities Act of 1933, as amended.

Item 16.  Exhibits and Financial Statement Schedules.

(a)  Exhibits:


                                       -6-



<PAGE>
<PAGE>


<TABLE>

<S>                        <C>                                                
        3.1                Restated Certificate of Incorporation of the Company (incorporated
                           by reference to Exhibit 3(a) to the Registrant's Quarterly Report on
                           Form 10-Q for the quarterly period ended June 29, 1991).
        3.2                Amended and Restated By-laws (incorporated by reference to Exhibit
                           3(b) to the Registrant's Quarterly Report on Form 10-Q for the
                           quarterly period ended June 29, 1991).
        4.1                Form of 12% Convertible Subordinated Promissory Note, due January
                           15, 2001, of the Registrant (incorporated by reference to Exhibit 1
                           to the Registrant's Current Report on Form 8-K dated February 15,
                           1996 filed with the Commission).
        4.2                Form of Warrant to Purchase Common Stock of the Registrant, on or
                           before February 15, 2002 (incorporated by reference to Exhibit 2 to
                           the Registrant's Current Report on Form 8-K dated February 15, 1996
                           filed with the Commission).
        5                  Opinion of Whitman Breed Abbott & Morgan.
        10.1               Amended and Restated Credit Agreement among the Registrant and Chemical Bank,
                           a New York banking corporation ("Chemical"), The Bank of New York, a New
                           York Banking corporation ("BNY"), and each of the other financial institutions
                           which from time to time becomes a party thereto (together with Chemical and BNY,
                           the "Banks"), BNY, as administrative agent, and Chemical as collateral agent
                           (incorporated by reference to Exhibit 10 to the Registrant's Annual Report on Form
                           10-K for the fiscal year ended December 31, 1994 filed with the Commission).
        10.2               First Amendment, dated as of August 14, 1995, to the Amended and Restated Credit
                           Agreement, dated as of April 12, 1995, among the Registrant and the Bank Lenders
                           (incorporated by reference to Exhibit 10.5 to the Registrant's Quarterly Report on
                           Form 10-Q for the quarterly period ended September 30, 1995 filed with the
                           Commission).
        10.3               Second Amendment, dated as of October 13, 1995, to the Amended and Restated
                           Agreement, dated as of April 12, 1995, among the Registrant and the Bank Lenders
                           (incorporated by reference to Exhibit 10.6 to the Registrant's Quarterly Report on
                           Form 10-Q for the quarterly period ended September 30, 1995 filed with the
                           Commission).
        10.4               Third Amendment, dated as of November 6, 1995, to the Amended and Restated
                           Credit Agreement, dated as of April 12, 1995, among the Registrant and the Bank
                           Lenders (incorporated by reference to Exhibit 10.7 to the Registrant's Quarterly
                           Report on Form 10-Q for the quarterly period ended September 30, 1995 filed with
                           the Commission).
        10.5               Fourth Amendment, dated as of January 5, 1996, to Amended and Restated Credit
                           Agreement, dated as of April 12, 1995, as previously amended, among the
                           Registrant, Chemical Bank and BNY (incorporated by reference to Exhibit 6 to the
                           Registrant's Current Report on Form 8-K dated February 15, 1996 filed with the
                           Commission).
        10.6               Fifth Amendment, dated as of February 13, 1996, to Amended and Restated Credit
                           Agreement, dated as of April 12, 1995, as previously amended (the "Credit
                           Agreement"), among the Registrant, Chemical Bank and  BNY (incorporated by
                           reference to Exhibit 7 to the Registrant's Current Report on Form 8-K dated
                           February 15, 1996 filed with the Commission).
        10.7               Amendment No. 1 to Registration Rights Agreement, dated as of February 13,
                           1996, to that certain Registration Rights Agreement, dated as of April 12, 1995, as
                           amended, between the Registrant and BNY and Chemical (incorporated by reference
                           to Exhibit 8 to the Registrant's Current Report on Form 8-K dated February 15,
                           1996 filed with the Commission).
</TABLE>

                                       -7-



<PAGE>
<PAGE>


<TABLE>

<S>                        <C>                    
        10.8               Securities Purchase Agreement, dated as of October 13, 1995, by and between the
                           Registrant and Charles S. Holmes (incorporated by reference to Exhibit 10.1 to the
                           Registrant's Quarterly Report on Form 10-Q for the quarterly period ended
                           September 30, 1995 filed with the Commission).
        10.9               12% Subordinated Promissory Note due 1996 of the Registrant (incorporated by
                           reference to Exhibit 10.2 to the Registrant's Quarterly Report on Form 10-Q for the
                           quarterly period ended September 30, 1995 filed with the Commission).
        10.10              Placement Agency Agreement dated as of December 14, 1995, between the
                           Company and Commonwealth Associates (incorporated by reference to Exhibit 2 to
                           the Registrant's Current Report on Form 8-K dated February 15, 1996 filed with the
                           Commission).
        4.3                Registration Rights Agreement, dated as of February 13, 1996,
                           between the Registrant and the Noteholders and Warrantholders
                           (incorporated by reference to Exhibit 4 to the Registrant's Current
                           Report on Form 8-K dated February 15, 1996 filed with the Commission).
        10.11              Employment Agreement, dated as of October 16, 1995, between the Registrant and
                           Robert A. Carlson (incorporated by reference to Exhibit 10.3 to the Registrant's
                           Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1995
                           filed with the Commission).
        10.12              Employment Agreement, dated as of October 16, 1995, between the Registrant and
                           Richard A. Schneider (incorporated by reference to Exhibit 10.4 to the Registrant's
                           Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1995
                           filed with the Commission).
        10.13              Agreement, dated January 13, 1993, among the shareholders of Lynwood and the
                           Registrant, including the form of warrant delivered in connection therewith
                           (incorporated by reference to Exhibit 1 to the Registrant's Report on Form 8-K
                           dated January 13, 1993 filed with the Commission).
        12                 Computation of Ratios.
        21                 List of Subsidiaries (incorporated by reference to
                           the Registrant's Annual Report on Form 10-K for the
                           fiscal year ended December 31, 1995).
        23.1               Consent of KPMG Peat Marwick LLP.
        23.2               Consent of Whitman Breed Abbott & Morgan (included in Exhibit 5).
        24                 Power of Attorney (included in Part II of this Registration Statement).
</TABLE>

(b)  Financial Statement Schedules:

        Schedule II -- Valuation and Qualifying Accounts (included on pages 89
                 and 90 of this Registration Statement).

Schedules not listed above have been omitted either because they are not
applicable or the required information is shown in the Consolidated Financial
Statements or Notes thereto.

Item 17. Undertakings.

        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;


                                       -8-



<PAGE>
<PAGE>



                (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 (l)(i) and (l)(ii) do not apply if
        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.

            (4) 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 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.

            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 provisions
        described under Item 15 above, or otherwise, the Registrant has been
        advised that in the opinion of the Securities and Exchange Commission
        such indemnification is against public policy as expressed in the
        Securities Act of 1933 and is, therefore, unenforceable. In the event
        that a claim for indemnification against such liabilities (other than
        the payment by the Registrant of expenses incurred or paid by a
        director, officer or controlling person of the Registrant in the
        successful defense of any action, suit or proceeding) is asserted by
        such director, officer or controlling person in connection with the
        securities being registered, the Registrant will, unless in the opinion
        of its counsel the matter has been settled by controlling precedent,
        submit to a court of appropriate jurisdiction the question whether such
        indemnification by it is against public policy as expressed in the
        Securities Act of 1933 and will be governed by the final adjudication of
        such issue.



                                       -9-



<PAGE>
<PAGE>



                                   SIGNATURES

           Pursuant to the requirements of the Securities Act of 1933, as
amended, the Company certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form S-1 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in the Town of Longmont, State of Colorado, on the 13th day of
May, 1996.

                                         NAI TECHNOLOGIES, INC.


                                         By /s/ Robert A. Carlson
                                            --------------------------
                                            Robert A. Carlson
                                            Chairman and Chief Executive Officer


                                POWER OF ATTORNEY


           KNOW ALL MEN BY THESE PRESENTS, that each person whose signature
appears below hereby constitutes and appoints Robert A. Carlson and Richard A.
Schneider, and each of them, his true and lawful attorneys-in-fact and agents
with full power of substitution and resubstitution, for him and in his name,
place and stead, in any and all capacities, to sign any and all amendments
(including post-effective amendments) to this Registration Statement, and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto such
attorneys-in-fact and agents full power and authority to do and perform each and
every act and thing requisite and necessary to be done in and about the
premises, as fully to all intents and purposes as they might or could do in
person, hereby ratifying and confirming all that said attorneys-in-fact and
agents, or any of them, or their substitutes, may lawfully do or cause to be
done by virtue hereof.


           Pursuant to the requirements of the Securities Act of 1933, as
amended, this Registration Statement has been signed below by the following
persons, in the capacities indicated, on May 13, 1996.


                                   By /s/ Robert A. Carlson
                                      -----------------------------
                                      Robert A. Carlson
                                      Chairman and Chief Executive Officer
                                      and Director (principal executive officer)


                                   By /s/ Richard A. Schneider
                                      -----------------------------
                                      Richard A. Schneider
                                      Executive Vice President, Treasurer,
                                      Chief Financial Officer, Secretary
                                      and Director (principal financial
                                      and accounting officer)


                                   By /s/ Stephen A. Barre
                                      -----------------------------
                                      Stephen A. Barre
                                      Director

                                      -10-



<PAGE>
<PAGE>






                                   By /s/ C. Shelton James
                                      -----------------------------
                                      C. Shelton James
                                      Director


                                   By /s/ Charles S. Holmes
                                      -----------------------------
                                      Charles S. Holmes
                                      Director


                                   By
                                      -----------------------------
                                      Edward L. Hennessy
                                      Director


                                   By /s/ Dennis McCarthy
                                      -----------------------------
                                      Dennis McCarthy
                                      Director



                                      -11-



                            STATEMENT OF DIFFERENCES
     The registered trademark symbol shall be expressed as............. `r'
     The symbol for the British currency pound shall be expressed as....`L'
     The section symbol shall be expressed as...........................`ss'

<PAGE>




<PAGE>


                 [Letterhead of Whitman Breed Abbott & Morgan]


                                               May 15, 1996


NAI Technologies Inc.
2405 Trade Centre Avenue
Longmont, Colorado  80503-7602

                Re:  Securities of NAI Technologies, Inc.

Gentlemen:

           We refer to the Registration Statement on Form S-1 (the "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities Act"),
filed by NAI Technologies Inc., a New York corporation (the "Company"), with the
Securities  and  Exchange  Commission  (the   "Commission").   The  Registration
Statement  covers an aggregate of up to (i) $8,342,000  principal  amount of 12%
Convertible  Subordinated Promissory Notes due 2001 (the "Notes") of the Company
by the holders  thereof (the  "Noteholders"),  (ii) Warrants to Purchase  Common
Stock  (the   "Warrants")   of  the   Company  by  the  holders   thereof   (the
"Warrantholders"),  and (iii) an aggregate of 8,904,336 shares (the "Shares") of
common stock, par value $.10 per share (the "Common  Stock"),  of the Company by
the holders thereof (the "Shareholders"),  consisting of (1) 4,171,000 shares of
Common  Stock  which  may be  issued  upon  the  conversion  of the  Notes  (the
"Noteholders' Shares"), (2) 4,119,700 shares of Common Stock which may be issued
upon the exercise of the Warrants (the  "Warrantholders'  Shares"),  (3) 250,000
shares of Common Stock of the Company  previously issued to The Bank of New York
and Chemical  Bank (the "Bank  Lenders")  pursuant to that  certain  Amended and
Restated Credit  Agreement,  dated as of April 12, 1995, as amended to date (the
"Credit Agreement"),  by and between the Company and the Bank Lenders (the "Bank
Lenders'  Shares"),  and (4)  363,636  shares  of  Common  Stock of the  Company
previously issued to Active Investors II Ltd. ("Active  Investors")  pursuant to
that certain Common Stock Purchase Agreement,  dated as of November 3, 1994 (the
"Stock Purchase  Agreement"),  by and between the Company and Active  ("Active's
Shares").

           We are attorneys admitted to practice in the State of New York and we
are not, and do not purport to be, experts in the law of any other  jurisdiction
other than  Federal  law.  The  opinions  set forth in this  opinion  letter are
limited to the law of the State of New York and Federal law.

           We have examined the original, or a photostatic or certified copy, of
such records of the Company,  certificates  of public  officials  and such other
documents as we have deemed  relevant and necessary as the basis for the opinion
set forth below.  In such  examination,  we have assumed the  genuineness of all
signatures,  the authenticity of all documents submitted to us as originals, the
conformity to original  documents of all documents  submitted to us as certified
or photostatic copies and the authenticity of the originals of such copies.

           Based upon our examination  mentioned above,  subject the assumptions
stated and relying on statements of fact contained in the documents that we have
examined, we are of the opinion that (i) the Notes issued and



<PAGE>
<PAGE>





sold by the Company to the Noteholders were duly authorized for issuance and are
validly  issued  and  are  binding obligations of the Company, (ii) the Warrants
issued and sold by the Company to the  Warrantholders  were duly authorized  for
issuance  and  are  validly  issued, (iii) the  Noteholders'  Shares  were  duly
authorized for issuance and are presently reserved for issuance upon  conversion
of the Notes and upon issuance in accordance with  the  terms  thereof  will  be
validly issued, fully paid and non-assessable,  (iv) the Warrantholders'  Shares
were duly authorized for issuance and are  presently  reserved for issuance upon
exercise  of the Warrants and upon issuance in accordance with the terms thereof
will  be validly issued, fully paid and non-assessable,  (v) the  Bank  Lenders'
Shares were duly authorized for issuance and are validly issued, fully paid  and
non-assessable  and (vi) Active's Shares  were  duly authorized for issuance and
are validly issued, fully paid and non-assessable.

           We  consent  to  the  filing  of this  opinion  as an  Exhibit to the
Registration Statement.  In giving  this  consent,  we do not admit  that we are
within the category of persons whose consent is required under section  7 of the
Securities Act or the General Rules and Regulations of the Commission.

                                              Very truly yours,

                                              WHITMAN BREED ABBOTT & MORGAN

<PAGE>




<PAGE>
                             NAI TECHNOLOGIES, INC.
                      RATIO OF EARNINGS TO FIXED CHARGES
                           (IN THOUSANDS OF DOLLARS)
 
<TABLE>
<CAPTION>
                                                            FIRST QUARTER                   YEAR ENDED DECEMBER 31,
                                                      --------------------------    ----------------------------------------
                                                       1995      1996      1991      1992      1993       1994        1995
                                                      -------    -----    ------    ------    ------    --------    --------
 
<S>                                                   <C>        <C>      <C>       <C>       <C>       <C>         <C>
Income (loss from continuing operations)..........   ($1,094)   ($450)   $3,900    $5,051    $5,455    ($11,591)   ($11,619)
Income taxes (benefit).............................        86      135     1,684     2,920     2,840      (4,392)        377
                                                      -------    -----    ------    ------    ------    --------    --------
Income (loss) from continuing operations before
  income taxes.....................................    (1,008)    (315)    5,584     7,971     8,295     (15,983)    (11,242)
                                                      -------    -----    ------    ------    ------    --------    --------
Add fixed charges:
    Interest expense...............................       394      565       782       619       786       1,477       1,662
    Deferred debt expense..........................        --       55        --        --        --          --         900
                                                      -------    -----    ------    ------    ------    --------    --------
Total fixed charges................................       394      620       782       619       786       1,477       2,562
                                                      -------    -----    ------    ------    ------    --------    --------
Total income (loss) and fixed charges..............   ($  614)   $ 305    $6,366    $8,590    $9,081    ($14,506)   ($ 8,680)
                                                      -------    -----    ------    ------    ------    --------    --------
                                                      -------    -----    ------    ------    ------    --------    --------
Ratio..............................................     (1.56)    0.49      8.14     13.88     11.55       *           *
                                                      -------    -----    ------    ------    ------    --------    --------
                                                      -------    -----    ------    ------    ------    --------    --------
</TABLE>
 
- ------------
 
*  Earnings  are inadequate to  cover fixed charges. The coverage deficiency is
   $1,008  for  the  1st  quarter  of  1995,  $315 for the 1st quarter of 1996,
   $15,983 for  1994 and $11,242 for 1995.

<PAGE>




<PAGE>

                          INDEPENDENT AUDITORS' CONSENT



We consent to the inclusion in this Registration Statement on Form S-1 of NAI
Technologies, Inc. of our report dated March 1, 1996, with respect to the
consolidated financial statements of NAI Technologies, Inc. and subsidiaries for
the year ended December 31, 1995, and to the reference to us under the heading
"Experts" in the Prospectus, which is part of this Registration Statement.



KPMG Peat Marwick LLP


Jericho, New York
May 15, 1996


<PAGE>




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