DATATEC SYSTEMS INC
10-K, 1998-07-29
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: SEI INDEX FUNDS, 485BPOS, 1998-07-29
Next: BALLY TOTAL FITNESS HOLDING CORP, S-3, 1998-07-29



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             -----------------------

                                    FORM 10-K

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

               For the fiscal year ended APRIL 30, 1998
                                                      OR
   ___         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
                 THE SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

               For the Transition period from ________ to ________

                          Commission File No. 000-20688

                              DATATEC SYSTEMS, INC.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

         DELAWARE                                        94-2914253
- ------------------------                    ------------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)

      20C COMMERCE WAY, TOTOWA, NJ                      07512-1154
- ----------------------------------------    ------------------------------------
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code:        (973) 890-4800
                                                      --------------------------

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

  TITLE OF EACH CLASS                  NAME OF EACH EXCHANGE ON WHICH REGISTERED
  -------------------                  -----------------------------------------
  Common Stock, $.001 par value                 Boston Stock Exchange
  Preference Share Purchase Rights              Boston Stock Exchange

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

            None

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports)  and  (2)  has  been  subject  to such  filing
requirements for the past 90 days.

                                   YES X NO _

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

The  aggregate   market  value  of  the   Registrant's   voting  stock  held  by
non-affiliates at June 30, 1998 was approximately $101,735,000.  For purposes of
computing  such market  value,  the  Registrant  has deemed as  affiliates  only
executive officers, directors and their affiliates.

         The  total  number  of  shares  of  Common  Stock  of  the   Registrant
outstanding at June 30, 1998 was 29,084,342.

         The information  required by Part III is incorporated by reference to a
definitive  proxy  statement to be filed by the Registrant not later than August
28, 1998 pursuant to Regulation 14A.

                                       1
<PAGE>

                                TABLE OF CONTENTS

PART I                                                                    PAGE #
- ------                                                                    ------

Item 1.     Business                                                          3
Item 2.     Properties                                                       12
Item 3.     Legal Proceedings                                                12
Item 4.     Submission of Matters to a Vote of Security Holders              12


PART II
- -------

Item 5.     Market for Registrant's Common Equity and Related
            Stockholder Matters                                              13
Item 6.     Selected Financial Data                                          15
Item 7.     Management's Discussion and Analysis of Financial Condition
            and Results of Operations                                        17
Item 8.     Financial Statements and Supplementary Data                      24
Item 9.     Change in and Disagreements with Accountants on Accounting
            and Financial Disclosure                                         51


PART III
- --------

Item 10.    Directors and Executive Officers of the Registrant               52
Item 11.    Executive Compensation                                           52
Item 12.    Security Ownership of Certain Beneficial Owners
            and Management                                                   52
Item 13.    Certain Relationships and Related Transactions                   52


PART IV
- -------

Item 14.    Exhibits, Financial Statements Schedules and Reports
            on Form 8-K                                                      53

                                       2
<PAGE>



                           FORWARD LOOKING STATEMENTS
                           --------------------------

            IN ADDITION TO HISTORICAL  INFORMATION,  THIS ANNUAL REPORT CONTAINS
FORWARD-LOOKING  STATEMENTS THAT INVOLVE RISKS AND UNCERTAINTIES.  THE COMPANY'S
ACTUAL  RESULTS  COULD  DIFFER   MATERIALLY  FROM  THOSE  ANTICIPATED  IN  THESE
FORWARD-LOOKING STATEMENTS. FACTORS THAT MAY CAUSE SUCH DIFFERENCES INCLUDE, BUT
ARE NOT LIMITED TO,  COMPETITION,  TECHNOLOGICAL  ADVANCES AND  AVAILABILITY  OF
MANAGERIAL PERSONNEL. READERS ARE CAUTIONED NOT TO PLACE UNDUE RELIANCE ON THESE
FORWARD-LOOKING  STATEMENTS,  WHICH REFLECT MANAGEMENT'S ANALYSIS ONLY AS OF THE
DATE HEREOF.  DATATEC SYSTEMS,  INC. UNDERTAKES NO OBLIGATION TO PUBLICLY REVISE
THESE FORWARD-LOOKING  STATEMENTS, TO REFLECT EVENTS OR CIRCUMSTANCES THAT ARISE
AFTER THE DATE HEREOF.

                                     PART I

ITEM 1.   BUSINESS

THE COMPANY

            Datatec  Systems,  Inc.  (the  "Company"  or  "Datatec")  is in  the
business of providing rapid and accurate  technology  deployment  services.  The
Company  markets its services to Fortune 2000  customers and other large systems
manufacturers,   systems   integrators,   independent   software   vendors   and
telecommunications carriers (collectively, "Technology Providers") in the United
States and Canada. The Company's deployment services include the following:  (i)
the process of "customizing" network devices such as routers, switches, servers,
workstations to meet the specific needs of the user (hereinafter  referred to as
"configuration"),  (ii) the  process of ensuring  that  devices  installed  on a
network are  compatible  with the topology of the network and all legacy systems
(hereinafter  referred to as  "integration"),  and (iii) the physical process of
installing technology on networks (hereinafter referred to as "installation").

            The  Company  utilizes  an  implementation   model  to  provide  its
deployment  services,  which  allows the  Company to  efficiently  deliver  high
quality and cost  effective  large-scale  technology  deployment  solutions  for
Fortune 2000 companies and other  Technology  Providers in the United States and
Canada.  The  components  of the  Company's  implementation  model  include  the
following:

o           The  utilization of a proprietary  software  tool, the  Integrator's
            Workbench Product SeriesTM ("Integrator's Workbench"), that enhances
            the accuracy of the deployment process and significantly reduces the
            completion  time  and  labor  costs  for  most  complex   deployment
            projects.

o           The  employment of a field  deployment  team  throughout  the United
            States  and  Canada   that  is   capable   of   delivering   complex
            technologies,   which  include  computing  platform,   cabling,  and
            infrastructure.

                                       3
<PAGE>

o           The  application  of five  staging  and  configuration  centers,  to
            conduct  numerous  installation  activities  including  receipt  and
            tracking of project  components,  assembly,  testing,  verification,
            documentation  and  configuration  and  integration  of hardware and
            software components. By conducting these activities at the Company's
            staging  centers,  and utilizing,  where  applicable,  the Company's
            Integrator's  Workbench  software  tools,  the  Company  is  able to
            prepare and  roll-out  project  components  so that they arrive at a
            customer site in a "plug and play" state.

            The Company  operates  out of 15 offices and has a field  deployment
team of approximately 450 people,  allowing it to conduct multiple  simultaneous
large-scale  deployments  for Fortune 2000  end-user  customers  and  Technology
Providers  across  the  United  States  and  Canada.  The  Company's  deployment
capabilities  further permit Technology Providers to enhance the "absorption" of
their  products  in the  marketplace  onto  increasingly  complex  networks  and
information technology ("IT") environments.

            In  January  1998,  the  Company   changed  its  name  from  Glasgal
Communications,  Inc. to Datatec  Systems,  Inc. The Company is  incorporated in
Delaware and its stock is traded on the Nasdaq Small-Cap Market under the symbol
"DATC". The Company maintains its executive offices at 20C Commerce Way, Totowa,
New Jersey, 07512. Its telephone number is (973) 890-4800. The Company's website
can be located at www.datatec.com.

DATATEC'S DEPLOYMENT SOLUTIONS

            The Company's  management  believes  that the market for  deployment
services will continue to rapidly increase. Technology Providers need to improve
the  "absorption"  or "time to market" of their  products to maximize  return on
sales,  as well as return on  product  development  costs.  In  addition,  large
end-users need to maximize their return on technology investments.  The speed of
the deployment is a critical factor in improving these fundamental ratios.

            The dynamics  creating an  increasing  strong  demand for  Datatec's
software-enabled deployment offerings include the following:

o     Due to shorter product life cycles,  hardware  manufacturers  and software
      vendors alike must find ways to rapidly bring their  products to market or
      face losing market share.

o     In order to maintain a competitive  edge in the market,  corporations  are
      constantly  looking to become more  efficient and  technology has become a
      major source of competitive  advantage.  Speed of deployment has therefore
      become vital.

o     Technologies are becoming increasingly complex, which makes them extremely
      difficult   and  costly  to  implement,   especially   without  tools  and
      methodologies.  Given  the  downsizing  of many IT  departments  and their
      preoccupation with core operations,  companies are increasingly looking to
      outsource the deployment of new technologies.

                                       4
<PAGE>

            Datatec  is  positioned  to  address  the  demand  for  configuring,
integrating and installing  workstations,  servers,  routers,  and switches onto
networks through its  software-enabled  process and methodology.  Through proper
utilization of its  Integrator's  Workbench tools and the Company's  proprietary
software-enabled  processes and methodologies,  many labor-intensive  deployment
services are being automated  thereby  increasing the Company's  effective yield
and profitability.

INTEGRATOR'S WORKBENCH

            The Company's  Integrator's Workbench is an object oriented suite of
design and productivity tools that run on distributed  computing platforms using
Microsoft's  Windows  95 and  Windows NT  operating  systems.  The  Integrator's
Workbench  software tools function as a master repository for the collection and
management of all the design and  configuration  information  and rules that are
learned  during  the  execution  of  the  Company's  deployment  services.   The
Integrator's  Workbench  collects  and  organizes  project-specific  information
through  user-friendly  prompts and organizes it into object oriented  databases
that are  easily  manipulated  for the  purposes  of  system  configuration  and
documentation.  As most of these results are generated  using software  routines
and commands, use of the Integrator's Workbench significantly decreases the time
and costs of the Company's deployment projects.

            The  benefits  provided by  software-enabling  Datatec's  deployment
processes include the following:

o     REDUCTION  IN  LABOR  COSTS  AND  INCREASED  PRODUCTIVITY.   Typical  time
      reductions  achieved by using  Datatec's  software-enabled  process  range
      between 40% and 90%. For example,  the typical  router that takes  between
      forty-five  minutes and one hour to  configure  and  document  manually is
      reduced to five minutes using the Company's  software-enabled process. The
      software-enabled  process  further reduces the Company's costs to complete
      deployment  projects by using fewer high  priced  engineers.  Accordingly,
      Datatec can reduce the prices for deployment services without compromising
      margins. In addition, projections of task times becomes significantly more
      accurate as these tasks become less  dependent on human  intervention  and
      increasingly   automated.   As  a  result  of  the   utilization   of  the
      software-enabled  process,  Datatec significantly reduces the risk of cost
      overruns for its clients.

o     THE  ABILITY  TO  LEVERAGE  TECHNICAL  SKILLS.  Highly  complex  technical
      solutions can be deployed using less technical people, as the knowledge is
      resident  in the  software.  This is of  particular  importance  in the IT
      market,  where  the  increasing  demand  for  experienced   highly-skilled
      engineers is placing  constraints on the  availability  of such resources.
      Because of the methodologies employed at Datatec's  configuration centers,
      products  arrive  at a  client's  site in a "plug  and  play"  state.  The
      Company's field deployment force are fully equipped to address  computing,
      cabling or electrical tasks associated with a technology deployment.  As a
      result,  it  usually  takes  only  one  visit  to a site to  complete  the
      installation.

                                       5
<PAGE>


o     A HIGHER DEGREE OF ACCURACY IN THE CONFIGURATION  AND INTEGRATION  PROCESS
      LEADS TO VIRTUAL  "PLUG AND PLAY"  INSTALLATIONS.  The  automated  process
      eliminates  the risk of input  mistakes,  which  account for a significant
      portion of errors during the configuration and integration processes. As a
      result of such  automation,  highly complex and fully  customized  devices
      convert into "plug and play" products for the Company's  deployment teams.
      This process saves  significant time in the  configuration and integration
      processes,  as well as the  installation  process.  It also  significantly
      reduces time spent on rework,  which is normally provided at the Company's
      expense,  and reduces disruption at the clients operation,  which is often
      associated with the implementation of new technology.

DATATEC'S SOFTWARE-ENABLED SERVICE OFFERINGS

            The Company has created the  following  distinct  branded  solutions
targeted  towards  specific market needs:  (i) Network Device  Deployment;  (ii)
Computing Device Deployment; (iii) Technology Refresh & Migration; and (iv) Site
Readiness & Infrastructure.

            NETWORK  DEVICE  DEPLOYMENT  ("NDD").  NDD is  the  software-enabled
process for staging,  configuring,  integrating and installing new communication
devices such as routers and  switches.  Client's can select to outsource  one or
all the above  functions.  They can also  choose  to carry  out the first  three
processes  within their own  manufacturing,  staging or  integration  facilities
using Integrator's  Workbench or in one of the Company's  configuration centers.
In the past year the Company  believes it has moved this offering from the proof
of  concept  stage  to  an  offering  with  strong  demand  and  general  market
acceptance.

            NDD is the primary  solution  supporting the Company's  relationship
with  Cisco  Systems,  Inc.  ("Cisco").   In  fiscal  1998,  NDD  accounted  for
approximately  $4.2 million of the Company's  net sales.  Since the inception of
this program in June 1997, the Company has received approximately $12 million in
orders for this product offering.

            COMPUTING DEVICE  DEPLOYMENT  ("CDD").  CDD is the  software-enabled
process for staging,  configuring,  integrating  and  installing  new  computing
devices such as servers,  workstations and laptops. Clients ship products to one
of the  Company's  configuration  centers for  processing.  However,  before the
deployment  process can  commence  significant  pre-deployment  time is spent in
engineering,  designing,  software  customization  and data collection to ensure
rapid and error free  deployment.  The  Company  has  identified  CDD as a major
opportunity for growth.

            TECHNOLOGY  REFRESH &  MIGRATION  ("TRM").  TRM  projects  apply the
Company's  methodology and  configuration  automation tools to decrease the time
and complexity of upgrading a clients existing IT  infrastructure  and equipment
on-site.  Typical  TRM  projects  may  include  one or in some  cases all of the
following:


                                       6
<PAGE>


o      Migration to a new desktop  operating  system;  
o      Migration to a new server operating  system;  
o      Rollout  of a  new  or  upgraded  application  suite;
o      Introducing Internet services; and 
o      Upgrading the network infrastructure.

            TRM  was  launched  in  April  1998  and  is  the  primary  solution
supporting   the  Company's  new   relationship   with   Microsoft   Corporation
("Microsoft").  While no revenues  were  generated  from this solution in fiscal
1998,  in the first two months of fiscal  1999  orders for $2 million  have been
received and are expected to be provided within twelve months.

            SITE  READINESS  AND  INFRASTRUCTURE  ("SRI").  A  major  technology
migration or upgrade within an organization  often first requires an overhaul of
the company's physical  infrastructure.  The Company has significant  experience
and expertise in ensuring a site is fully capable of accepting a new technology.
Infrastructure improvement could include one or all of the following:

o      Data Communications Cabling;
o      Telecommunications Cabling;
o      Power Cabling; and
o      Physical/Structural Pathway Modification.

            One primary  reason why  organizations  choose the Company for their
deployment is because it can carry out all the attendant  functions to implement
technology   without  recourse  to   sub-contractors.   The  same  Datatec  team
responsible for  infrastructure is capable of installing  routers,  workstations
and  servers as well as  migrating  operating  systems  within the most  complex
enterprise environments.

STRATEGY

            The Company's  objective is to be the premier technology  deployment
provider to Fortune 2000  customers as well as large  technology  providers.  To
achieve this objective, the Company is pursuing the following strategies:

o     Continuing to invest in the research and  development  of automated  tools
      and the improvement of its processes and methodologies;

0     Creating  strong  long-term  relationships  with  end-user  customers  and
      technology providers, thereby providing a source for repeatable business;

0     Engaging its  salesforce  to support the selling  efforts of its strategic
      partners like Cisco and Microsoft;

                                       7


<PAGE>

o     Supplementing its organic growth with strategic  acquisitions where it can
      leverage its tools and processes and methodology to significantly increase
      the gross margins of the acquired company's deployment revenues and expand
      geographic coverage.

SALES AND MARKETING

            The Company's  marketing  efforts are focused towards  organizations
that require more complex solutions from a technical,  geographic dispersion, or
time  sensitive  point of  view.  In the  Company's  experience,  more  complex,
multi-site  deployments  have  significantly  less  competitive  pressures,  and
generate  higher  proposal close rates and gross margins than  deployments  with
less complexity and/or geographic  dispersion.  The areas of Company's  business
focus in the IT market is shown below:


        [This page contains a chart depicting typical project activities]


            The Company has two sales forces  comprised  of 38 national  account
managers.  The direct  sales  division is  dedicated  to bringing  solutions  to
end-users  while  the  indirect  division   provides   solutions  to  Technology
Providers.  Both sales teams follow a rigorous  methodology  called "The Datatec
Relationship  Cycle"  (the  "DRC"),  which  has been  instrumental  in  creating
long-term  relationships with the Company's  customers.  The DRC consists of the
following five stages:  (i) initiation,  (ii)  definition,  (iii) testing,  (iv)
rollout,  and (v)  feedback.  process  has  enabled  the  Company to monitor and
improve customer satisfaction.

            There is significant  interaction between the various departments in
the Company to bring optimal  solutions to its  customers.  The Company's  sales
functions work as a team with the Professional  Services  division who, in turn,
work  closely with the  software  development  division to provide the most cost
effective  solutions  to our  customers.  The chart  below shows how the process
works within the organization to bring optimal solutions to its customers.

                                       8
<PAGE>

       [This page contains a graphical depiction of the Company's solution
       setting forth the elements of the Company's implementation model]

CUSTOMERS

            The Company performs  deployment  services  directly to a variety of
end-user customers across a broad range of industries. The Company also delivers
its services to end-users through indirect  customers that utilize the Company's
deployment  services on a  project-by-project  basis.  The  Company's  customers
include:


    DIRECT                               INDIRECT
    ------                               --------

    American Stores Company              Bell Atlantic Network Integration, Inc.
    Beneficial Management Corporation    Cisco Systems, Inc.
    Blockbuster Entertainment Inc.       Diebold Incorporated
    The Chubb Corporation                Electronic Data Systems Corporation
    Federated Department Stores          IBM Global Services
    Lowe's Companies, Inc.
    Pizza Hut, Inc.
    Regions Financial Corporation
    Starbucks Corporation
    Toys "R" Us, Inc.
    Walgreen Co.

            The Company  utilizes a customer  relationship  cycle to monitor and
improve  customer  satisfaction.  The Company has several large repeat customers
and  believes  that  significant  opportunities  exist to  expand  its  customer
relationships and to leverage its 

                                       9

<PAGE>

existing customers. The Company will continue to emphasize customer satisfaction
and seek ways to improve service in order to generate increased repeat business.

            During  each of the past two fiscal  years,  sales of the  Company's
services to a limited  number of  customers  have  accounted  for a  substantial
percentage of the Company's total net sales.  For the years ended April 30, 1998
and 1997, the Company's 15 largest customers  accounted for approximately  51.8%
and 61.5% of the  Company's  net  sales.  For the year  ended  April  30,  1997,
Federated  Department  Stores,  Inc. and Lowe's  Companies,  Inc.  accounted for
approximately  11.7% and 10.1%  respectively,  of the Company's total net sales.
This  concentration  of customers can cause the Company's net sales and earnings
to fluctuate from quarter-to-quarter, based on the requirements of its customers
and the timing of delivery of services.

COMPETITION

            The Company  competes with a number of other  companies  involved in
the design,  installation,  integration  and  servicing  of computer  networking
technologies. The IT deployment market is highly fragmented and characterized by
a small number of very large  organizations  that carry out a significant amount
of deployment and a large number of small companies that in turn carry out small
amounts of  deployment.  In addition to direct  competition,  the Company  faces
indirect  competition from its existing and potential future customers,  many of
which internally  design,  integrate and deploy their own technologies for their
particular needs. The Company,  however, knows of no other company who currenlty
offers rapid IT deployment services as their primary business focus.

INTELLECTUAL PROPERTY

            The Company relies on a combination  of trade secrets, copyright and
trademark laws and contractual restrictions to establish and protect proprietary
rights in its  technology.  The  Company has entered  into  confidentiality  and
invention  assignment   agreements  with  its  software  developers,   and  when
obtainable,   enters  into   non-disclosure   agreements   with  its  suppliers,
distributors  and  others  so as to  limit  access  to  and  disclosure  of  its
proprietary  information.  There can be no assurance  that these  statutory  and
contractual  arrangements will prove sufficient to deter misappropriation of the
Company's  technologies or that the Company's competitors will not independently
develop  non-infringing  technologies  that  are  substantially  similar  to  or
superior to the Company's technology.  The Company believes that, because of the
rapid pace of technological  change in the software market, legal protection for
its Integrator's  Workbench  software tools will be a less significant factor in
the Company's  future success than the knowledge,  ability and experience of the
Company's  employees,  the  frequency  of  enhancements  and the  ability of the
Company to satisfy its customers.

                                       10

<PAGE>


EMPLOYEES

            As of April 30, 1998,  the Company had  approximately  750 full-time
employees.  Of these full-time  employees,  approximately 450 are employed under
contracts  with the  International  Brotherhood  of  Electrical  Workers and the
International Brotherhood of Electrical Workers Local 1430.

            The success of the Company depends in large part upon its ability to
attract and retain qualified employees,  particularly senior management, systems
engineering personnel and sales personnel. The competition for such employees is
intense.  There can be no  assurance  that the  Company  will be  successful  in
attracting  or  retaining  any  employees.  Any failure by the Company to retain
qualified senior management,  systems engineering  personnel and sales personnel
could materially adversely affect the Company's business, operating results, and
financial condition. The Company believes its relationship with its employees is
satisfactory.
                                       11


<PAGE>

ITEM 2.  PROPERTIES
         ----------

            The  Company's  corporate  headquarters  is located  in Totowa,  New
Jersey.  The headquarters  leased office space of 19,245 square feet also houses
the  Company's  New  York/New  Jersey  office.  In addition to its  headquarters
building,  the Company leases throughout the United States  approximately 80,277
square  feet of space in 13  locations  for its sales and field  operations  and
configuration  centers.  The Company also leases an  aggregate of  approximately
17,110 square feet of space in one location in Canada.


ITEM 3.  LEGAL PROCEEDING
         ----------------

            The  Company  is  not  a  party  to  any  legal   proceedings  which
individually  or in the  aggregate,  is believed to be material to the Company's
business.


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

            None.

                                       12
<PAGE>

                                     PART II
                                     -------

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

            The Company's  Common Stock is currently  traded on the Nasdaq Small
Cap Market  ("Nasdaq")  under the symbol  "DATC".  The  Company's  Common  Stock
commenced  listing on Nasdaq on May 3, 1994. The following  table sets forth the
high and low sale prices on Nasdaq for the periods indicated.  

                                                          HIGH          LOW
                                                          ----          ---

      May 3, 1996 - July 31, 1996......................   $11 5/8       $5 7/8
      August 1, 1996 - October 31, 1996................   $8 7/8        $4 3/4
      November 1, 1996 - January  31, 1997.............   $6 3/8        $4
      February 1, 1997 - April 30, 1997................   $6            $2 54/64
      May 3, 1997 - July 31, 1997......................   $5 5/8        $2 3/4
      August 1, 1997 - October 31, 1997................   $8 7/16       $3 7/8
      November 1, 1997 - January  31, 1998.............   $7 1/8        $3 3/32
      February 1, 1998 - April 30, 1998................   $6 3/4        $3 1/2

            On July 24, 1998,  the closing sale price for the  Company's  Common
Stock as  reported  on Nasdaq  was $4 17/32.  As of June 30,  1998,  there  were
approximately 200 holders of record of the Company's Common Stock.

            The  Company  has not paid any cash  dividends  on its Common  Stock
since its  inception,  other  than  distributions  to  shareholders  in  amounts
sufficient to reimburse the Datatec  Industries'  shareholders  for Federal (and
some state)  income tax  liabilities  arising  from Datatec  Industries'  former
status as an "S"  corporation.  The  Company  currently  intends  to retain  any
earnings for use in the business and does not anticipate paying any dividends to
its shareholders in the foreseeable  future.  The Company's loan agreements with
the bank include a restriction prohibiting the payment of dividends.

RECENT SALES OF UNREGISTERED SECURITIES
- ---------------------------------------

            During  the  fiscal  year  ended  April  30,  1998,   the  following
securities  were sold by the Company without  registration  under the Securities
Act. Except as otherwise  indicated,  the securities were sold by the Company in
reliance  upon the  exemption  provided by Section 4(2) of the  Securities  Act,
among  others,  on the basis that such  transactions  did not involve any public
offering  and the  purchasers  were  sophisticated  with  access  to the kind of
information registration would provide.

            In June 1997, Ralph Glasgal purchased 160,000 shares of Common Stock
for an aggregate purchase price of $620,000.

                                       13
<PAGE>

            In July 1997, Direct Connect  International  Inc.  purchased 130,000
shares of Common  Stock from the  Company  for an  aggregate  purchase  price of
$500,000.

            In July 1997,  the Company sold an  aggregate  of 565,000  shares of
Common Stock in a private placement to six accredited  investors,  at a purchase
price of $3.875  per share.  The  Company  paid a  placement  fee to  Brookehill
Equities,  Inc. in an amount  equal to 10% of the gross  proceeds in  connection
with the transaction.

            In August 1997,  January 1998 and April 1998,  the Company issued an
aggregate  of  631,000  shares  to Frank  Brosens  and  Tinicum  Investors  upon
conversion of convertible notes in an aggregate principal amount of $2,000,000.

            In September  1997, the Company issued an aggregate of 50,000 shares
of Common Stock to Mason  Carter in exchange for 100,000  shares of Common Stock
of Datatec Industries.

            In May 1998, the Company entered into a financing  arrangement  with
Shepherd Investments  International,  Ltd.  ("Shepherd") and Stark International
("Stark")  pursuant  to which it  issued  300  shares  of  Series E  Convertible
Preferred  Stock (the  "Preferred  Stock") for an  aggregate  purchase  price of
$3,000,000.  The Company  issued to  Shepherd  and Stark  currently  exercisable
warrants to  purchase an  aggregate  of 90,000  shares of Common  Stock at a per
share  exercise price of $6.29,  which expire in April 2001. In connection  with
the offering,  the Company (i) paid a placement fee to Reedland Capital Partners
equal  to 5% of the  gross  proceeds,  and  (ii)  issued  currently  exercisable
warrants to Reedland  Capital Partners to purchase an aggregate of 75,000 shares
of Common Stock at a per share  exercise  price of $6.29,  which expire in April
2003.










                                       14

<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA
         -----------------------

            The following  table sets forth the selected  financial  data of the
Company for,  and at the end of (i) the year ended  December  31,1993,  (ii) the
four  months  ended  April 30, 1993 and 1994 and (iii) the years ended April 30,
1995, 1996, 1997 and 1998.

            The Company changed its fiscal year-end from December 31 to April 30
on May 2, 1994. The financial  data presented  below for, and at the end of, the
four-month  period  ended April 30, 1993,  has been  derived from the  unaudited
consolidated  financial statements of the Company. In the opinion of management,
the financial data includes all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation of such data.

            The  data  presented  below  should  be  read  in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the Company's  consolidated  financial  statements and the notes
thereto appearing elsewhere herein.

<TABLE>
<CAPTION>
                                        YEAR ENDED      FOUR MONTHS ENDED                            YEAR ENDED
                                       DECEMBER 31,         APRIL 30,                                 APRIL 30,
                                       ------------  ------------------------  -----------------------------------------------------
                                                             (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
STATEMENT OF OPERATIONS DATA:              1993        1993         1994         1995            1996          1997          1998
                                       ------------  ----------  ------------  -----------    ------------  -----------  -----------

<S>                                      <C>         <C>          <C>          <C>            <C>             <C>          <C>    
Net Sales                                $50,629     $13,795      $16,332      $55,876        $59,169         $59,481      $76,804
Operating Income                          13,244       2,299        1,191        3,204         (4,248)          1,538          517
Net income (loss) from continuing         12,316       2,040        1,081        2,596         (5,149)            702        (968)
operations
Discontinued Operations                   (6,491)     (1,700)      (2,600)      (4,989)        (8,046)         (5,662)        (518)
Extraordinary item                           --          --           --            --           (223) (a)         --          --
Net Income (loss)                        $ 5,825     $   340      $(1,519)     $(2,393)      $(13,418)        $(4,960)     $(1,486)
                                          ======      ======       ======       ======        =======          ======       ====== 
Income (Loss) Per Share - Basic:
  Income (loss) from continuing                                                $   .14       $   (.28)        $   .03      $  (.04)
operations
  Discontinued Operations                                                         (.27)          (.44)           (.27)        (.02)
  Extraordinary Item                                                                --           (.01)             --           --
                                                                            -----------  -------------    ------------  -----------
Net Loss Per Share                                                             $  (.13)      $   (.73)        $  (.24)     $  (.06)
                                                                                ======        =======          ======       ====== 


Income (Loss) Per Share - Diluted:
  Income (loss) from continuing   
  operations                                                                   $   .14       $   (.28)        $   .03      $  (.04)
  Discontinued Operations                                                         (.27)          (.44)           (.24)        (.02)
  Extraordinary Item                                                               --            (.01)             --         
                                                                           ------------- -------------    ------------  -----------
Net Loss Per Share                                                             $  (.13)   $      (.73)    $      (.21)     $  (.06)
                                                                           ============= =============    ============  ===========

Average common and common equivalent
shares - Basic                                                              16,181,000     18,354,000      21,151,000   26,451,000
                                                                            ===========  =============    ============  ===========

Average common and common equivalent
shares - Diluted                                                            17,981,000     18,354,000      23,557,000   26,451,000
                                                                            ===========  =============    ============  ===========

(a) Write off of unamortized deferred financing fees as a result of the early extinguishment of debt.

</TABLE>

                                       15
<PAGE>





<TABLE>
<CAPTION>

                                   DECEMBER 31,                                 APRIL 30,
                                   -------------   --------------------------------------------------------------------
                                       1993        1993       1994         1995         1996          1997         1998
                                       ----        ----       ----         ----         ----          ----         ----
BALANCE SHEET DATA:

<S>                                 <C>         <C>         <C>         <C>          <C>          <C>             <C>  
Working Capital (deficiency)        $  5,447    $  1,442    $    444    $   (585)    $ (7,664)    $ (2,957)     $ 1,472
Total Assets                          13,877      13,103      17,665      22,334       23,494       27,804       40,063
Long-term debt                         1,057       2,170       2,509       3,642        2,338        5,001        2,415
Total shareholders'
  equity (deficit)                     6,893       1,761       4,768       1,967       (3,706)      (2,000)      12,718

</TABLE>

                                       16
<PAGE>



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         ---------------------------------------------------------------
         RESULTS OF OPERATIONS
         ---------------------

            THE FOLLOWING DISCUSSION CONTAINS FORWARD-LOOKING  STATEMENTS WITHIN
THE MEANING OF SECTION 27A OF THE SECURITIES  ACT. SUCH  STATEMENTS  REFLECT THE
COMPANY'S CURRENT VIEWS WITH RESPECT TO FUTURE EVENTS AND FINANCIAL  PERFORMANCE
AND ARE SUBJECT TO CERTAIN RISKS,  UNCERTAINTIES AND ASSUMPTIONS.  SHOULD ONE OR
MORE  OF  THESE  RISKS  OR  UNCERTAINTIES  MATERIALIZE,   OR  SHOULD  UNDERLYING
ASSUMPTIONS  PROVE  INCORRECT,  ACTUAL  RESULTS MAY VARY  MATERIALLY  FROM THOSE
ANTICIPATED IN SUCH FORWARD-LOOKING STATEMENTS.

OVERVIEW

            The  Company is in the  business  of  providing  rapid and  accurate
technology   deployment   services.   Utilizing   five   regional   staging  and
configuration  centers and its own field  deployment team of  approximately  450
people operating out of 15 offices,  the Company conducts multiple  simultaneous
large scale  deployments  for  organizations  throughout  the United  States and
Canada. The Company believes its consistent,  rapid deployment model enables its
end-user  customers to accelerate the  assimilation  of networking  technologies
into their  organizations  and allows its  technology  providers  to enhance the
"absorption" of their products in the marketplace.

            The Company was  established  in 1975 as a regional  distributor  of
data  communications  equipment.  Through  fiscal  1991,  the  Company  expanded
geographically by opening 14 new offices within the United States.  Beginning in
1991, the Company began  redirecting its efforts to become a systems  integrator
providing  complete computer  networking  systems and integration  services.  In
October  1994,  the Company  acquired  Signatel  Ltd.  ("Signatel"),  a Canadian
systems  integrator,  which expanded the Company's  geographic  scope to include
four offices in Canada.

            Over the course of fiscal 1995 and early  fiscal  1996,  the Company
continued  to  encounter,  and was greatly  impacted  by, the trend of declining
profitability in data  communications  equipment sales. As a result, the Company
decided  to  accelerate  the  process  of  transitioning  from the  business  of
distributing data communications  equipment to its current business of providing
deployment services. In April 1996, the Company acquired Computer-Aided Software
Integration,  Inc.  ("CASI"),  the developer of the  Integrator's  Workbench - a
suite  of  software  tools  to  aid  in  the  automation  of  configuration  and
integration. In July 1996, the Company acquired HH Communications,  Inc. ("HH"),
a systems integrator with an expertise in routing technologies. In October 1996,
the Company acquired Datatec  Industries,  a systems  integrator with a focus on
installation services.

            Since the  acquisition  of Datatec  Industries in October 1996,  the
Company has transitioned its business to providing rapid deployment services. In
June  1997,  the  Company   discontinued  its  data   communications   equipment
distribution business.

                                       17
<PAGE>

            The Company's current business  represents a substantial change from
the  Company's  historical  line  of  business.   Consequently,   the  Company's
historical results of operations do not reflect combined  operations relating to
its current  business for a significant  period of time and such results may not
be indicative of the Company's future results of operations.

            The Company's  deployment services are generally provided at a fixed
contract price pursuant to purchase orders or other written  agreements with its
customers. Although certain traditional customers of Datatec Industries continue
to order  services  through  oral  agreements,  the Company is in the process of
changing  its  procedure  to assure  that in the  future,  where  possible,  all
services will be provided under written agreements or purchase orders.

            The Company generally  invoices its customers for its services after
installation is completed at each customer site, and recognizes revenue relating
to such site at the time invoices are issued.  The Company recognizes revenue on
certain  long-term  contracts on the percentage of completion basis. The Company
defers  certain  deployment  costs such as  engineering,  planning  and  project
management  costs and amortizes  such costs as it  recognizes  revenue from such
projects.  The  Company's  cost of services  consists of three main  categories:
labor, materials and project expense. Labor consists of salaries and benefits of
the  Company's  field  installation  force as well as staging and  configuration
personnel.   The  materials   category   includes  all  materials  used  in  the
installation  process such as  connectors,  wall plates,  conduit,  and data and
electrical  cable.  Project  expenses include travel and living expenses for the
installation teams, equipment rentals and other costs that are not labor related
or materials.  The Company uses percentage of completion  accounting for certain
contracts with a long-term duration.

            As  of  April  30,  1998,   the  Company  has  net  operating   loss
carryforwards  for Federal tax purposes of  approximately  $11  million.  United
States  tax rules  limit the amount of net  operating  loss that  companies  may
utilize in any one year in the event of cumulative  changes in ownership  over a
three year period in excess of 50%. The Company has completed several financings
since the effective date of these rules and does not believe that its ability to
utilize its net operating  loss  carryforwards  is limited as of April 30, 1998,
although  ownership  changes  in  future  periods  may pose  limitations  of the
Company's use of net  operating  loss  carryforwards.  These  carryforwards  are
subject to review and possible adjustment by the Internal Revenue Service.

            The following  discussion and analysis should be read in conjunction
with the Company's Consolidated Financial Statements and Notes thereto appearing
elsewhere herein. The Signatel, HH and Datatec Industries acquisitions have been
accounted  for as pooling of interests  and the  financial  information  for all
periods  represents the combined  results of all companies.  The  acquisition of
CASI was  accounted  for as a  purchase  and the  operations  of CASI  have been
included  from the date of  acquisition.  In  addition,  the Company  decided to
discontinue its business of distributing data  communications  equipment in June
1997.  As a  result  of the  Company's  discontinuance  of  this  business,  all

                                       18
<PAGE>


financial   information   has  been  restated  to  reflect  such  operations  as
discontinued in all periods presented.

RESULTS OF OPERATIONS
- ---------------------

COMPARISON OF FISCAL YEARS ENDED APRIL 30, 1998 AND 1997

            NET SALES.  Net sales for the year ended  April 30,  1998 were $76.8
million   compared  to  $59.5  million  for  the  year  ended  April  30,  1997,
representing  an increase  of 29.1%.  The  increase  is the result of  increased
demand for the Company's deployment services.

            GROSS  PROFIT.  Gross  profit for the year ended  April 30, 1998 was
$29.6 million compared to $22.3 million for the year ended April 30, 1997. Gross
profit as a percentage  of net sales was 38.5% for the year ended April 30, 1998
compared to 37.5% for the year ended April 30, 1997.

            SELLING,  GENERAL AND ADMINISTRATIVE EXPENSE.  Selling,  general and
administrative  expenses  for the year ended April 30,  1998 were $29.1  million
compared to $20.8  million for the year ended April 30,  1997,  representing  an
increase  of  39.9%.  As  a  percentage  of  net  sales,  selling,  general  and
administrative  expenses represented 37.7% for the year ended April 30, 1998 and
34.8% for the year ended April 30, 1997.  The  increase in selling,  general and
administrative  expense is the result of the Company's  continued  investment in
supporting  its ability to sell and deliver  software  enabled rapid  deployment
services.  The  Company's  expense  structure  enables it to provide  nationwide
deployment  capabilities  to its clients and believes  that it is now capable of
supporting   significantly  higher  sales  volumes  without  proportionate  cost
increases.

            INTEREST EXPENSE. Interest expense for the year ended April 30, 1998
was $1.9  million,  compared to $1.2  million for the year ended April 30, 1997.
The  weighted  average  outstanding  debt for the year ended  April 30, 1998 was
$14.5 million  compared to $12.8 million for year ended April 30, 1997.  For the
year  ended  April  30,  1998  interest  expense  of  $201,000  related  to  the
amortization of deferred  financing fees  associated  with the Company's  credit
facility.

            INCOME TAXES.  The income tax benefit of $400,000 in 1998 relates to
the  Company's  ability  to  sell  its  state  income  tax  net  operating  loss
carryforwards  as a result of recent  changes  in the New  Jersey  tax law.  The
Company has  provided a tax benefit as a result of its review of the new tax law
and its  expected  ability to realize the  benefits of such state net  operating
loss carryforwards


COMPARISON OF FISCAL YEARS ENDED APRIL 30, 1997 AND 1996

            NET SALES.  Net sales for the year ended  April 30,  1997 were $59.5
million   compared  to  $59.2  million  for  the  year  ended  April  30,  1996,
representing  an increase of  approximately  0.5%.  During the year, the Company
acquired two businesses,  and  discontinued  its data  communications  equipment
business at year-end.  These  changes had a negative  impact of sales during the
period.

            GROSS  PROFIT.  Gross profits for the year ended April 30, 1997 were
$22.3 million compared to $25.0 million for the year ended April 30, 1996. Gross
profit as a percentage

                                       19
<PAGE>

of net sales was 37.5% for the year ended April 30,  1997  compared to 42.2% for
the year ended April 30, 1996. The decrease in gross profit margin was primarily
attributable  to a lack  or  working  capital.  During  the  year,  the  Company
experienced  delays  in  receiving  materials,   incurred  additional  costs  in
delivering  materials on a rush basis and was less  efficient in delivering  its
services to customers as a result of delays caused by a lack of working capital.

            SELLING, GENERAL AND ADMINISTRATIVE  EXPENSES.  Selling, general and
administrative  expenses  for the year ended April 30,  1997 were $20.8  million
compared to $29.2 million for the year ended April 30, 1996,  representing 34.9%
and 49.4% of net sales, respectively.  Included in the year ended April 30, 1996
is a restructuring  charge of $6.8 million  recorded by Datatec  Industries.  In
April 1995,  Datatec  Industries  began an  expansion  plan which  included  the
addition of a marketing group, additional salespeople, equipment and several new
facilities  including  a new  headquarters.  In April 1996,  Datatec  Industries
realized the  expansion  plan was  overaggressive  and began  taking  corrective
actions. Datatec Industries relocated its headquarters facility to smaller, less
expensive offices,  and sold certain furniture and fixtures  associated with the
old headquarters facility.

            INTEREST EXPENSE. Interest expense for the year ended April 30, 1997
was $1.2  million  compared  to  $938,000  for the year  ended  April 30,  1996,
representing  an increase of 23.1%.  This increase was attributed to a write off
and amortization of defined  financing fees associated with the Company's credit
facility  that was  replaced  on March 1, 1997,  as well as a 0.25%  increase in
interest rates.

            INCOME  TAXES.  Income  taxes for the year ended April 30, 1997 were
$111,000 compared to a benefit of $37,000 for the year ended April 30, 1996. The
income  taxes  of  $111,000  represent  taxes  on  income  of HH  prior  to  its
acquisition by the Company on July 31, 1996. The benefit of $37,000 represents a
foreign tax benefit recorded by Signatel.

COMPARISON OF FISCAL YEARS ENDED APRIL 30, 1996 AND 1995

            NET SALES.  Net sales for the year ended  April 30,  1996 were $59.2
million   compared  to  $55.9  million  for  the  year  ended  April  30,  1995,
representing an increase of 5.9%.

            GROSS  PROFIT.  Gross profits for the year ended April 30, 1996 were
$25.0 million compared to $23.3 million for the year ended April 30, 1995. Gross
profit as a percentage of net sales was 42.2% for 1996 and 41.6% for 1995.

            SELLING, GENERAL AND ADMINISTRATIVE  EXPENSES.  Selling, general and
administrative  expenses  for the year ended April 30,  1996 were $29.2  million
compared to $20.1 million for the year ended April 30, 1995,  representing 49.4%
and 39.5% of net sales, respectively.  The Company began an expansion program in
late 1995 and incurred a  substantial  portion of the  additional  costs of such
expansion  during  fiscal  1996.  During  April 1996,  the Company  realized the
expansion plan was  overaggressive  and took action 


                                       20
<PAGE>

to restructure its business.  Included in the year ended April 30, 1996 are $6.8
million of restructuring changes. These restructuring changes included projected
cash outflows for personnel  severance and facilities  consolidation  as well as
write-downs of certain of the Company's long-lived assets.

            INTEREST EXPENSE. Interest expense for the year ended April 30, 1996
was  $938,000   compared  to  $495,000  for  the  year  ended  April  30,  1995,
representing  an  increase  of 89.5%.  This  increase  was due to a  significant
increase in the average  borrowing  outstanding to fund increases in receivables
and inventory.

            INCOME TAXES.  The Company reported an income tax benefit of $37,000
for the year  ended  April 30,  1996  compared  to an income tax  provisions  of
$112,000 for the year ended April 30, 1995. The benefit  resulted from a benefit
reported  by the  Company's  subsidiary,  Signatel.  The  income  tax  provision
represents a state income tax provision for Datatec Industries.  During the year
ended  April  30,  1995,  Datatec  Industries  was  taxes  as a  Subchapter  "S"
corporation  and  provided  for state  income taxes in those states that did not
recognize Subchapter "S" status.

BACKLOG
- -------

            Backlog for the Company's  services as of July 1, 1998 totaled $45.5
million  compared  to $38.0  million as of July 1,  1997.  Backlog  consists  of
purchase orders, written agreements and oral agreements with customers for which
a customer has scheduled  the  provision of services  within the next 12 months.
Orders  included in backlog may be canceled or rescheduled by customers  without
penalty. A variety of conditions,  both specific to the individual  customer and
generally  affecting the  customer's  industry,  may cause  customers to cancel,
reduce or delay orders that were  previously  made or  anticipated.  The Company
cannot assure the timely  replacement  of canceled,  delayed or reduced  orders.
Significant  or  numerous  cancellations,  reductions  or  delays in orders by a
customer or group of customers could  materially  adversely affect the Company's
business,  financial condition and results of operations.  Backlog should not be
relied upon as indicative of the Company's revenues for any future period.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

            Cash and cash  equivalents at April 30, 1998 were $317,000  compared
to $1.1 million as of April 30, 1997.

            During 1998,  cash used by operations  was $8.6 million  compared to
1997 cash usage of $11.2 million. A significant use of cash resulted from a $6.2
million increase in accounts receivable.

            Cash used for  investing  activities  during 1998 were $3.1  million
compared  to $1.3  million in 1997.  The Company  used $2.4  million for capital
expenditures,   primarily  computer  equipment.  During  the  year  the  Company
significantly  upgraded its internal 

                                       21
<PAGE>

computing and  communications  environment.  The Company also used approximately
$.7 million to acquire the remaining 20% of Computer-Aided Software Integration,
Inc. In addition to the cash paid,  the Company  entered into a note payable for
approximately $1.8 million.

            Cash provided by financing  activities  for the year ended April 30,
1998 was $10.9  million  compared to $11.5  million for the year ended April 30,
1997. In 1998,  warrant holders  exercised  approximately  2.7 million  warrants
resulting  in net  proceeds to the Company of $9.7  million.  In private  equity
placements the Company issued 855,000 shares of common stock for net proceeds of
$3.1 million.

            In March 1997, the Company replaced  existing credit facilities with
a $17  million  credit  facility  consisting  of (i) a $15  million  three  year
revolving  credit facility and (ii) a $2 million three year term loan payable in
monthly  installments  of  principal  and  interest.  The  borrowings  under the
revolving  line of credit are based on a formula of 85% of eligible  receivables
and 50% of eligible  inventory.  The revolving  line of credit bears interest at
prime plus .75% and the term loan bears interest at prime plus 1.5%. As of April
30, 1998  approximately  $8.9 million was outstanding under the revolving credit
facility and $1.6 million was outstanding under the term loan.

            As of April 30,  1998,  the  Company  had  working  capital  of $1.5
million  compared to a working  capital  deficiency of $3.0 million at April 30,
1997. The  improvement in working capital is attributable to the above mentioned
equity offering and loans.

            As  of  April  30,  1998,   the  Company  had  net  operating   loss
carryforwards  for income tax purposes of $11 million to offset  future  taxable
income.  Such net operating loss  carryforwards  expire at various dates through
2013.

            The Company  believes it has  adequate  liquidity  and  resources to
sustain current operations for the next twelve (12) months.

IMPACT OF THE YEAR 2000 ISSUE

            Many  computer  systems and  software  products  currently in use by
businesses and government  organizations are coded to accept two digits,  rather
than four, to specify the year. Such computer systems and software products will
be unable to properly  interpret dates beyond the year 1999, which could lead to
business  disruptions  (the "Year 2000  Issue").  As a result,  in less than two
years,  computer  systems and/or  software used by many companies may need to be
upgraded to properly  interpret  dates  beyond  1999.  The  Company's  technical
personnel  are in the process of assessing  the impact of the Year 2000 Issue on
the Company's products.

            Based on a recent assessment of its internal  computer systems,  the
Company determined that it will be required to modify or replace portions of its
internal  software so that its computer  systems  will  properly  utilize  dates
beyond  December 31, 1999.  The 

                                       22

<PAGE>

Company is in the process of performing its Year 2000  modifications and expects
to have its internal computer systems year 2000 compliant by the end of 1999. If
such  modifications are not completed  timely,  the Year 2000 Issue could have a
material impact on the operations of the Company.

            The  Company has  initiated  formal  communications  with all of its
significant  suppliers and large  customers to determine the extent to which the
Company is vulnerable  to those third  parties'  failure to remediate  their own
Year 2000 Issue.  However,  there can be no guarantee  that the systems of other
companies on which the Company's systems rely will be timely converted,  or that
a failure to convert by another  company,  or a conversion  that is incompatible
with the  Company's  systems,  would not have a material  adverse  effect on the
Company.

            The Company  will utilize  both  internal and external  resources to
reprogram, or replace, and test software for Year 2000 modifications.  The total
cost of the  program  is  being  funded  through  operating  cash  flows.  Costs
associated with the purchase of new software will be capitalized. The total cost
associated with the required modifications and conversions is not expected to be
material to the  Company's  consolidated  results of  operations  and  financial
position.

INFLATION

            In the  opinion  of  management,  inflation  has not had a  material
adverse effect on its results of operations.

                                       23
<PAGE>



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
         -------------------------------------------

Index to Consolidated Financial Statements and Financial Statements Schedules

                        CONSOLIDATED FINANCIAL STATEMENTS
                        ---------------------------------

                                                                            PAGE
Report of Independent Public Accountants . . . . . . . . . . . . . . . . . .25
Consolidated Balance Sheets as of April 30, 1997 and 1998 . . . . . . . . . 26
Consolidated Statements of Operations for the years ended April 30, 1996,
  1997 and 1998 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27
Consolidated Statements of Changes in Shareholders' Equity (Deficit)
  for the years ended April 30, 1996, 1997 and 1998 . . . . . . . . . . . . 28
Consolidated Statements of Cash Flows for the years ended
 April 30, 1996, 1997 and 1998. . . . . . . . . . . . . . . . . . . . . . . 29
Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . .30


                                    SCHEDULES
                                    ---------

Schedule II -           Valuation and Qualifying Accounts . . . . . . . . . 50

Schedules  other than the one  listed  above  have been  omitted  since they are
either not required, are not applicable, or the required information is shown in
the consolidated financial statements or related notes.

                                       24
<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                    ----------------------------------------

To Datatec Systems, Inc.:

We have audited the accompanying consolidated balance sheets of Datatec Systems,
Inc. (a Delaware corporation) and subsidiaries (formerly Glasgal Communications,
Inc.) as of April 30, 1997 and 1998 and the related  consolidated  statements of
operations, changes in shareholders' equity (deficit) and cash flows for each of
the three years in the period ended April 30, 1998. These consolidated financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Datatec
Systems,  Inc. and subsidiaries as of April 30, 1997 and 1998 and the results of
their  operations and their cash flows for each of the three years in the period
ended  April  30,  1998,  in  conformity  with  generally  accepted   accounting
principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
consolidated  financial  statements taken as a whole. The schedule listed in the
index  of  consolidated  financial  statements  is  presented  for  purposes  of
complying with the Securities and Exchange Commission's rules and is not part of
the basic consolidated financial statements. This schedule has been subjected to
the auditing procedures applied in the audit of the basic consolidated financial
statements  and, in our  opinion,  fairly  states in all  material  respects the
financial  data  required  to be set  forth  therein  in  relation  to the basic
consolidated financial statements taken as a whole.


                                                        /s/ Arthur Andersen LLP
Roseland, New Jersey                                    ARTHUR ANDERSEN LLP
July 27, 1998

                                       25
<PAGE>
                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                                              APRIL 30,
                                                                                              --------------------------------------
                                                                                                   1997                      1998
                                                                                              --------------------------------------
<S>                                                                                            <C>                     <C>         
ASSETS
- ----------------------------------------------------------------------------------
CURRENT ASSETS:
   Cash and cash equivalents (Note 1)                                                          $  1,135,000            $    317,000
   Accounts receivable, less allowances for doubtful
      accounts of $520,000 and $305,000, respectively,
      in 1997 and 1998                                                                           11,289,000              18,106,000

   Inventory (Note 1)                                                                             2,134,000               3,118,000
   Prepaid expenses and other current
      assets (Note 1)                                                                             1,446,000               3,433,000
   Net assets from discontinued operations (Note 5)
                                                                                                  4,816,000                 501,000
                                                                                               ------------            ------------
               Total current assets                                                              20,820,000              25,475,000

Property and equipment, net
   (Notes 1, 4 and 7)                                                                             3,634,000               6,012,000

Goodwill, net (Notes 1 and 2)                                                                     1,680,000               3,975,000
Other Assets  (Notes 1 and 9)                                                                     1,670,000               4,601,000
                                                                                               ------------            ------------
               Total assets                                                                    $ 27,804,000            $ 40,063,000
                                                                                               ============            ============

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES:
   Short-term borrowings (Note 6)                                                              $ 11,675,000            $ 10,759,000
   Current portion of long-term
      debt (Note 7)                                                                                 850,000               1,063,000
   Accounts payable                                                                               5,415,000               7,085,000
   Accrued liabilities                                                                            5,331,000               3,882,000
   Other current liabilities                                                                        506,000               1,214,000
                                                                                               ------------            ------------

               Total current liabilities                                                         23,777,000              24,003,000
                                                                                               ------------            ------------

Due to related parties (Note 10)                                                                  1,026,000                 927,000
                                                                                               ------------            ------------

Long-term debt (Note 7)                                                                           5,001,000               2,415,000
                                                                                               ------------            ------------

Commitments and contingencies (Note 12)

Shareholders' equity (deficit) (Notes 1, 8 and 15)

   Preferred stock, $.001 par value (4,000,000                                                         --                      --
   shares authorized, no shares issued and outstanding)
   Common  stock,  $.001 par value  (authorized 75,000,000
     shares;  issued and outstanding 23,661,000 and
     29,007,000 shares as of April 30, 1997 and 1998,
     respectively)  (Notes 8, 15 and 16)                                                             24,000                  29,000
   Additional paid-in capital                                                                    10,341,000              26,603,000
   Accumulated deficit                                                                          (12,080,000)            (13,566,000)

   Cumulative translation adjustment                                                               (285,000)               (348,000)
                                                                                               ------------            ------------
      Total shareholders' equity (deficit)                                                       (2,000,000)             12,718,000
                                                                                               ------------            ------------
       Total liabilities and shareholders' equity (deficit)                                    $ 27,804,000            $ 40,063,000
                                                                                               ============            ============
</TABLE>
           THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             ARE AN INTEGRAL PART OF THESE CONSOLIDATED STATEMENTS.

                                       26
<PAGE>

                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                                                      FOR THE YEARS ENDED
                                                                                           APRIL 30,
                                                                 ----------------------------------------------------------
                                                                       1996                  1997                  1998
                                                                 ---------------    --------------------    ---------------

<S>                                                               <C>                   <C>                   <C>         
Net Sales (Note 1)                                                $ 59,169,000          $ 59,481,000          $ 76,804,000
Cost of sales                                                       34,217,000            37,159,000            47,208,000
                                                                  ------------          ------------          ------------
Gross Profit                                                        24,952,000            22,322,000            29,596,000

Selling, general and administrative expenses
 (Notes 5, 12 and 13)                                               29,200,000            20,784,000            29,079,000
                                                                  ------------          ------------          ------------
Operating  income                                                   (4,248,000)            1,538,000               517,000

Other Income                                                               --                430,000                  --

Interest Expense (Notes 5 and 6)                                      (938,000)           (1,155,000)           (1,885,000)
                                                                  ------------          ------------          ------------
 Income (loss) before provision (benefit) for
  income taxes                                                      (5,186,000)              813,000            (1,368,000)
Provision (benefit) for income taxes (Notes 1&9)                       (37,000)              111,000              (400,000)
                                                                  ------------          ------------          ------------
Income (loss) from Continuing Operations                            (5,149,000)              702,000              (968,000)
Discontinued Operations (Note 5):
  Loss from operations                                              (5,762,000)           (4,709,000)             (518,000)
  Provision for future losses                                       (2,284,000)             (953,000)                 --
                                                                  ------------          ------------          ------------
Loss Before Extraordinary Item                                     (13,195,000)           (4,960,000)           (1,486,000)
Extraordinary Item                                                    (223,000)                 --                    --
                                                                  ------------          ------------          ------------
Net Loss                                                          $(13,418,000)         $ (4,960,000)         $ (1,486,000)
                                                                  ============          ============          ============


INCOME (LOSS) PER SHARE - BASIC (Note 3):
  Income (loss) from continuing operations                        $       (.28)         $        .03           $      (.04)

  Discontinued operations                                                 (.44)                 (.27)                 (.02)

  Extraordinary item                                                      (.01)                 --                      --
                                                                  ------------          ------------          ------------
NET LOSS PER SHARE - BASIC                                        $       (.73)         $       (.24)                 (.06)
                                                                  ============          ============          ============

INCOME (LOSS) PER SHARE - DILUTED:
  Income (loss) from continuing operations                        $       (.28)                  .03           $      (.04)

  Discontinued operations                                                 (.44)                 (.24)                 (.02)
  Extraordinary item                                                      (.01)                 --                      --
                                                                  ------------          ------------          ------------
NET LOSS PER SHARE - DILUTED                                      $       (.73)         $       (.21)          $      (.06)
                                                                  ============          ============          ============

 WEIGHTED AVERAGE COMMON AND COMMON EQUIVALENT
    SHARES - BASIC                                                  18,354,000            21,151,000            26,451,000
                                                                  ============          ============          ============
 WEIGHTED AVERAGE COMMON AND COMMON EQUIVALENT
    SHARES - DILUTED                                                18,354,000            23,557,000            26,451,000
                                                                  ============          ============          ============
</TABLE>

           THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             ARE AN INTEGRAL PART OF THESE CONSOLIDATED STATEMENTS.

                                       27
<PAGE>
                              Datatec Systems, Inc.
  Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Note 8)

<TABLE>
<CAPTION>
                                                                 Preferred Stock             Common Stock                        
                                                            ---------------------------------------------------
                                                                                                Issued             Additional    
                                                            ----------   ----------  --------------------------  Paid-in capital 
                                                               Shares      Dollars      Shares         Dollars     Preferred     
                                                            ----------   ----------  --------------  ----------   -----------    

<S>                                                          <C>          <C>           <C>           <C>           <C>     
Balance at April 30, 1995                                           -     $      -      15,799,000         $ -           $ -     
                                                            ==========   ==========  ==============  ==========   ===========    

  Distributions to S Corporation Shareholders                                                                                    
  Private placement offering of common stock and
      warrants and bridge financing (Note 7)                                               443,000                               
  Public offering of common stock
      and warrants (Note 7)                                                              3,566,000                               
  Acquisition and cancellation of
      common stock                                                                         (13,000)                              
  Common stock issued for options exercised                                                189,000                               
  Change in par value of common stock (Note 14)                                                         20,000                   
  Private placement offering of common stock (Note 2)                                      313,000           -                   
  Stock issued for business acquisition (Note 2)                                            44,000           -                   
  Net loss                                                                                                                       
  Effect of exchange rate changes                                                                                                

                                                            ----------   ----------  --------------  ----------   -----------    
Balance at April 30,1996                                            -            -      20,341,000    $ 20,000             -     
                                                            ----------   ----------  --------------  ----------   -----------    

  Distributions to S Corporation Shareholders                                                                                    
  Issuance of preferred stock (Note 7)                        350,000                                              6,562,000     
  Conversion of preferred stock into common stock (Note 7)   (350,000)                   2,500,000       3,000    (6,562,000)    
  Exercise of warrants and options                                                         649,000       1,000                   
  Conversion of accounts payable into common stock (Note 7)                                171,000                               
  Conversion from S corporation status to C corporation                                                                          
  Net loss                                                                                                                       
  Effect of exchange rates changes                                                                                               


                                                            ----------   ----------  --------------  ----------   -----------    
Balance at April 30, 1997                                           -            -      23,661,000      24,000             -     
                                                            ==========   ==========  ==============  ==========   ===========    

  Exercise of warrants and options                                                       3,860,000       4,000                   
  Private placement offering of common stock                                               855,000       1,000                   
  Conversion of long-term debt into common stock                                           631,000           -                   
  Net income                                                                                                                     
  Effect of exchange rates changes                                                                                               


                                                            ----------   ----------  --------------  ----------   -----------    
Balance at April 30, 1998                                           -     $      -      29,007,000    $ 29,000           $ -     
                                                            ==========   ==========  ==============  ==========   ===========    
</TABLE>

           THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             ARE AN INTEGRAL PART OF THESE CONSOLIDATED STATEMENTS
<PAGE>

<TABLE>
<CAPTION>
                                                                                                                                
                                                                                                                                
                                                              Additional         Retained        Cumulative           Total     
                                                            Paid-in capital      Earnings       Translation       Shareholders' 
                                                               Common            (Deficit)       Adjustment          Equity     
                                                           ---------------   ---------------    ------------    --------------- 
                                                                                                                                
<S>                    >                                      <C>              <C>                <C>              <C>          
Balance at April 30, 1995                                     $ 2,974,000      $ (1,006,000)      $ (98,000)       $ 1,870,000  
                                                           ===============   ===============    ============    =============== 
                                                                                                                                
  Distributions to S Corporation Shareholders                                      (667,000)                          (667,000) 
  Private placement offering of common stock and                                                                                
      warrants and bridge financing (Note 7)                      579,000                                              579,000  
  Public offering of common stock                                                                                               
      and warrants (Note 7)                                     6,535,000           (50,000)                         6,485,000  
  Acquisition and cancellation of                                                                                               
      common stock                                                (27,000)                                             (27,000) 
  Common stock issued for options exercised                       123,000                                              123,000  
  Change in par value of common stock (Note 14)                   (20,000)                                                   -  
  Private placement offering of common stock (Note 2)           1,207,000                                            1,207,000  
  Stock issued for business acquisition (Note 2)                  291,000                                              291,000  
  Net loss                                                                      (13,418,000)                       (13,418,000) 
  Effect of exchange rate changes                                                                  (149,000)          (149,000) 
                                                                                                                                
                                                           ---------------   ---------------    ------------    --------------- 
Balance at April 30,1996                                     $ 11,662,000     $ (15,141,000)     $ (247,000)      $ (3,706,000) 
                                                           ---------------   ---------------    ------------    --------------- 
                                                                                                                                
  Distributions to S Corporation Shareholders                                      (837,000)                          (837,000) 
  Issuance of preferred stock (Note 7)                                                                               6,562,000  
  Conversion of preferred stock into common stock (Note 7)      6,559,000                                                    -  
  Exercise of warrants and options                                429,000                                              430,000  
  Conversion of accounts payable into common stock (Note 7)       549,000                                              549,000  
  Conversion from S corporation status to C corporation        (8,858,000)        8,858,000                                  -  
  Net loss                                                                       (4,960,000)                        (4,960,000) 
  Effect of exchange rates changes                                                                  (38,000)           (38,000) 
                                                                                                                                
                                                                                                                                
                                                           ---------------   ---------------    ------------    --------------- 
Balance at April 30, 1997                                    $ 10,341,000     $ (12,080,000)     $ (285,000)      $ (2,000,000) 
                                                           ===============   ===============    ============    =============== 
                                                                                                                                
  Exercise of warrants and options                             11,021,000                                           11,025,000  
  Private placement offering of common stock                    3,079,000                                            3,080,000  
  Conversion of long-term debt into common stock                2,162,000                                            2,162,000  
  Net loss                                                                       (1,486,000)                        (1,486,000) 
  Effect of exchange rates changes                                                                  (63,000)           (63,000) 
                                                                                                                                
                                                                                                                                
                                                           ---------------   ---------------    ------------    --------------- 
Balance at April 30, 1998                                    $ 26,603,000     $ (13,566,000)     $ (348,000)      $ 12,718,000  
                                                           ===============   ===============    ============    =============== 

</TABLE>


                                       28
<PAGE>


                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                     --------------------------------------
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------


<TABLE>
<CAPTION>
                                                                                             FOR THE YEARS ENDED
                                                                              ------------------------------------------
                                                                                               APRIL 30,
                                                                                   1996           1997          1998
                                                                              ------------   ------------   ------------
<S>                                                                           <C>            <C>            <C>          
CASH FLOWS FROM OPERATING ACTIVITIES:

   Net Income (loss)                                                          $(13,418,000)  $ (4,960,000)  $ (1,486,000)
   Adjustments to reconcile net loss to net
   cash used in operating activities--
     Depreciation and amortization                                               1,114,000      1,200,000      2,090,000
     Extraordinary item                                                            223,000           --             --
     Changes in operating assets and liabilities net of
      effects from purchase of CASI
        (Increase) decrease in accounts
        receivable, net                                                          1,860,000     (3,819,000)    (6,817,000)
        (Increase) decrease in inventory                                          (378,000)     1,104,000       (984,000)
        (Increase) decrease in prepaid expenses and other
         assets
                                                                                 2,044,000       (940,000)    (2,787,000)
        (Increase) decrease in net assets from discontinued operations            (777,000)    (1,590,000)       327,000
        Increase (decrease) in accounts payable, accrued
         liabilities and other
                                                                                 3,661,000     (2,169,000)     1,093,000
                                                                              ------------   ------------   ------------
        Net cash used in
        Operating activities                                                    (5,671,000)   (11,174,000)    (8,564,000)
                                                                              ------------   ------------   ------------


CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment, net                                          (725,000)    (1,349,000)    (2,404,000)
  Net cash used for CASI acquisition                                              (705,000)          --         (670,000)
  Advances to CASI                                                              (1,135,000)          --             --
                                                                              ------------   ------------   ------------
        Net cash used in investing activities                                   (2,565,000)    (1,349,000)    (3,074,000)
                                                                              ------------   ------------   ------------


CASH FLOWS FROM FINANCING ACTIVITIES:

  Net proceeds from short-term borrowings                                        8,337,000      3,338,000     (2,749,000)
   Net proceeds (Payments) of  indebtedness                                     (5,103,000)       958,000       (374,000)
   Net Proceeds from Common Stock/Warrant issuances                              7,772,000      6,992,000     14,105,000
   Net proceeds from related parties                                                  --        1,026,000        (99,000)
   Distributions to Shareholders                                                  (667,000)      (837,000)          --
                                                                              ------------   ------------   ------------


          Net cash provided by (used in) financing activities                   10,339,000     11,477,000     10,883,000
                                                                              ------------   ------------   ------------

          Net effect of foreign currency translation on cash                      (149,000)       (38,000)       (63,000)
                                                                              ------------   ------------   ------------
           Net (decrease) increase in cash                                       1,954,000     (1,084,000)      (818,000)

CASH AT BEGINNING OF PERIOD                                                        265,000      2,219,000      1,135,000
                                                                              ------------   ------------   ------------
CASH AT END OF PERIOD                                                         $  2,219,000   $  1,135,000   $    317,000
                                                                              ============   ============   ============
</TABLE>

           THE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             ARE AN INTEGRAL PART OF THESE CONSOLIDATED STATEMENTS.


                                       29
<PAGE>

                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                     --------------------------------------

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


(1)         BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES:
            ---------------------------------------------

            Business--

               Datatec Systems,  Inc. (formerly Glasgal  Communications,  Inc.),
                  (the  "Company"),  and its subsidiaries are in the business of
                  providing     software-enabled     technical    configuration,
                  integration and implementation services (see Note 5).

            Basis of Presentation--

               The consolidated financial statements include the accounts of the
                  Company and its  subsidiaries.  These  consolidated  financial
                  statements include, for all periods presented, the accounts of
                  all companies  acquired under the pooling of interests  method
                  of  accounting  (see Note 2). All  intercompany  accounts  and
                  transactions have been eliminated.

               The accompanying  consolidated  financial  statements  have  been
                  prepared  assuming  that the Company will  continue as a going
                  concern.   As   reflected   in  the   consolidated   financial
                  statements, the Company has sustained recurring net losses and
                  operating cash flow deficits.  During fiscal 1997, the Company
                  completed two acquisitions which have substantially  increased
                  business  operations.  The  integration  of  these  operations
                  resulted in significant cash  requirements.  As a consequence,
                  the Company has had to rely primarily on private placements of
                  equity to fund its working capital requirements.

               Subsequent to April 30, 1998,  the Company raised net proceeds of
                  approximately  $2,350,000  in a private  equity  placement  of
                  preferred  stock  (see  Note  8).  Although  there  can  be no
                  assurance that additional  funds will be obtained,  if needed,
                  management  believes  that its fiscal 1999  operating  plan is
                  attainable  and,  together  with the funds  received  from the
                  private  placement  subsequent to April 30, 1998, will provide
                  sufficient  funds  to  enable  the  Company  to meet  its debt
                  service and working capital requirements.

              Use of Estimates--

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

                                       30
<PAGE>


                  estimates. During 1998, the Company credited operations in the
                  amount of  $1,200,000,  representing  the  reversal of certain
                  accruals no longer deemed necessary.

              Revenue Recognition--

               Revenues  from   configuration,   integration  and   installation
                  services are recognized as the services are provided.

              Precontract Costs--

               Precontract  costs  incurred  in  connection  with  defining  and
                  clarifying  technical  requirements  and  designing  technical
                  solutions  related to  executed  contracts  are  deferred  and
                  amortized as the services are  provided.  As of April 30, 1997
                  and 1998, approximately $980,000 and $1,810,000, respectively,
                  of such costs are included in other current assets.

              Cash and Cash Equivalents--

               The Company considers  as  cash  equivalents  all  highly  liquid
                  investments with an original maturity of three months or less.
                  Included  in  other   assets  is  $210,000   and  $132,000  of
                  restricted cash as of April 30, 1997 and 1998, respectively.

              Inventory--

               Inventory is stated  at the  lower of cost  (first-in,  first-out
                  basis) or market.

              Property and Equipment--

               Property  and  equipment  are  stated at cost,  less  accumulated
                  depreciation and  amortization.  Depreciation and amortization
                  are computed  using the  straight-line  and declining  balance
                  methods over the estimated  useful lives or lease terms of the
                  related assets, whichever is shorter.

              Capitalized Software Costs--

               The Company capitalizes certain software costs in accordance with
                  Statement   of   Financial   Accounting   Standards   No.  86,
                  "Accounting  for the Costs of  Computer  Software  to be Sold,
                  Leased or  Otherwise  Marketed".  These  costs  are  amortized
                  utilizing the straight-line  method over the economic lives of
                  the related products, not to exceed three years. Approximately
                  $300,000  and  $780,000  of  capitalized  software  costs  are
                  included  in other  assets  in the  accompanying  consolidated
                  financial   statements   as  of  April  30,   1997  and  1998,
                  respectively.

              Goodwill--

                  Goodwill is amortized on a straight-line basis over 10 years.

                                       31

<PAGE>


              Long-Lived Assets--

               Statement of Financial  Accounting Standards No. 121, "Accounting
                  for the Impairment of Long-Lived Assets" requires, among other
                  things,  that an  entity  review  its  long-lived  assets  and
                  certain related intangibles for impairment whenever changes in
                  circumstances  indicate  that the carrying  amount of an asset
                  may not be fully recoverable (see Note 14).

              Income Taxes--

               The Company  accounts  for  income  taxes  in   accordance   with
                  Statement   of   Financial   Accounting   Standards   No.  109
                  "Accounting   for  Income   Taxes"   ("SFAS   109").   Certain
                  transactions   are  recorded  in  the  accounts  in  a  period
                  different from that in which these  transactions  are reported
                  for income tax purposes. These transactions,  as well as other
                  temporary   differences   between  the  basis  in  assets  and
                  liabilities  for financial  reporting and income tax purposes,
                  result in deferred income taxes.

              Foreign Currency Translation--

               The local currency of the  Company's  foreign  subsidiary  is its
                  functional  currency.  Assets and liabilities of the Company's
                  foreign  subsidiary  are  translated  into US  dollars  at the
                  current   exchange  rate.   Income   statement   accounts  are
                  translated at the average rate of exchange  prevailing  during
                  the  year.  Translation  adjustments  arising  from the use of
                  differing exchange rates from period to period are included as
                  a separate component of shareholders' equity (deficit).

              Stock Based Compensation--

               Statement of Financial  Accounting Standards No. 123, "Accounting
                  for  Stock-Based  Compensation"  ("SFAS 123") requires that an
                  entity account for employee  stock-based  compensation under a
                  fair value  based  method.  However,  SFAS 123 also  allows an
                  entity to continue to measure  compensation  cost for employee
                  stock-based  compensation  arrangements  using  the  intrinsic
                  value based method of accounting prescribed by APB Opinion No.
                  25,  "Accounting  for Stock Issued to Employees".  The Company
                  continues  to account for  employee  stock-based  compensation
                  using the intrinsic value based method and is required to make
                  pro forma  disclosures of net income and earnings per share as
                  if the fair value based  method of  accounting  under SFAS 123
                  had been applied (see Note 11).

                                       32
<PAGE>


             Reclassifications--

               Certain prior year amounts have been  reclassified  to conform to
                  the current year financial statement presentation.

(2)         MERGERS AND ACQUISITIONS:
            -------------------------

            Computer-Aided Software Integration, Inc.--

               On April 24, 1996,  the Company  acquired 80% of the common stock
                  of Computer-Aided Software Integration, Inc. (CASI), a company
                  that develops and licenses software products,  in exchange for
                  $500,000  and  44,260  shares of common  stock of the  Company
                  valued at $6.57 per share based on the average  trading  price
                  of the  Company's  common  stock for  several  days before and
                  after the date of the acquisition  agreement.  The acquisition
                  was accounted for as a purchase.

               In connection  with this  transaction,  the  Company  completed a
                  private placement  offering in March 1996 of 312,500 shares of
                  common  stock.  The  net  proceeds  of the  private  placement
                  offering,  $1,207,000,  were used to acquire 80% of the issued
                  and outstanding shares of common stock of CASI, and to provide
                  CASI with working capital.

               In March 1998, the Company acquired the remaining 20% of CASI for
                  $2,414,000. As part of the purchase price the Company issued a
                  convertible  note due June 15, 1998 for  $1,833,000  (see Note
                  6).  This note was paid in full  subsequent  to  year-end.  In
                  connection  with the  purchase,  the  Company  entered  into a
                  two-year non-compete  agreement with the minority shareholder.
                  Consideration for the non-compete agreement was $77,000.

            HH Communications, Inc.--

               On July 31,  1996,  the  Company  acquired  all of the issued and
                  outstanding shares of HH Communications,  Inc. (HH), a systems
                  integrator,  in exchange  for  1,500,000  shares of its common
                  stock.  The transaction has been accounted for as a pooling of
                  interests.

            Datatec Industries, Inc. --

               On October 31, 1996, the Company acquired 98.5% of the issued and
                  outstanding shares of Datatec Industries, Inc., an implementor
                  of  information   communications  networks,  in  exchange  for
                  4,000,000 shares of its common stock. The transaction has been
                  accounted for as a pooling of interests. The remaining 1.5% of
                  Datatec  Industries,  Inc. was  acquired for 50,000  shares of
                  common stock on August 27, 1997.

                                       33
<PAGE>

(3)           EARNINGS PER SHARE:
              -------------------

               The Company has  adopted   Statement  of   Financial   Accounting
                  Standards  No. 128,  "Earnings  Per Share"  ("SFAS 128") which
                  requires the  presentation of basic earnings per share ("Basic
                  EPS") and diluted  earnings per share ("Diluted  EPS").  Basic
                  EPS is  calculated  by  dividing  income  available  to common
                  shareholders  by the  weighted  average  number  of  shares of
                  common  stock  outstanding  during the period.  Diluted EPS is
                  calculated by dividing income available to common shareholders
                  by the weighted  average  number of common shares  outstanding
                  for  the  period  adjusted  to  reflect  potentially  dilutive
                  securities.

               In accordance with SFAS 128, the following  table  reconciles net
                  loss and share  amounts  used to  calculate  basic and diluted
                  earnings per share:

<TABLE>
<CAPTION>

                                                                   1996                      1997                     1998
                                                           ----------------------     --------------------      ------------------
<S>                                                                 <C>                         <C>                   <C>
        NUMERATOR:
        Basic & Diluted-
          Income (loss) from continuing operations                  ($5,149,000)                $  702,000            ($968,000)
          Discontinued operations                                    (8,046,000)                (5,662,000)            (518,000)
          Extraordinary item                                           (223,000)                     --                      --
                                                           ----------------------     --------------------      ------------------

        Net loss - Basic and Diluted                               ($13,418,000)               ($4,960,000)          (1,486,000)
                                                           ======================     ====================      ==================

        DENOMINATOR:
          Weighted average number of common
             shares outstanding - Basic                               18,354,000                21,151,000              26,451,000
          Incremental shares from assumed
             Conversions of options and debt                                  --                2,406,000

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

          Weighted average number of common shares
             and common share equivalents- Diluted                    18,354,000               23,557,000               26,451,000
                                                           ======================     ====================      ==================


        Earnings per share - Basic:
          Income (loss) from continuing operations                       ($0.28)                    $0.03                   ($0.04)
          Discontinued operations                                         (0.44)                    (0.27)                   (0.02)
          Extraordinary item                                              (0.01)                       --                      --
                                                           ----------------------     --------------------      ------------------

          Net loss                                                       ($0.73)                   ($0.24)                  ($0.06)
                                                           ======================     ====================      ==================

        Earnings per share - Diluted:
          Income (loss) from continuing operations                       ($0.28)                    $0.03                   ($0.04)
          Discontinued operations                                         (0.44)                    (0.24)                   (0.02)
          Extraordinary item                                              (0.01)                       --
                                                           ----------------------     --------------------      ------------------

          Net loss                                                       ($0.73)                  ($0.21)                   ($0.06)
                                                           ======================     ====================      ==================

</TABLE>


                                       34

<PAGE>

               In 1996  and  1998,   approximately   2,661,000  and   4,339,000,
                  respectively,  of outstanding  options have been excluded from
                  the  computation  of diluted  EPS  because to do so would have
                  been  antidilutive  for those  periods.  In 1997, the dilutive
                  effect  of  outstanding  options  have  been  included  in the
                  computation  of diluted EPS  because  the  Company  negotiated
                  earnings from continuing operations.

                Subsequent to year-end,  the Company issued 300 shares of Series
                   E  Cumulative   Convertible  Preferred  Stock  in  a  private
                   placement  (see Note 8).  The  preferred  shares  convert  to
                   common stock at various  conversion  rates,  as defined.  The
                   impact of these  shares,  had they been  converted  to common
                   stock,  would have been  immaterial  to the basic and diluted
                   earnings per share calculations.

(4)          PROPERTY AND EQUIPMENT:
             -----------------------

               The following is a summary of property and equipment--

                                                          APRIL 30,
                                                 ------------------------
                                                      1997         1998
                                                 -----------  -----------

Equipment                                        $   977,000  $ 1,955,000
Computer Equipment                                 3,158,000    4,661,000
Furniture, fixtures and leasehold improvements     2,444,000    4,135,000
                                                 -----------  -----------
                                                   6,579,000   10,751,000
Less--Accumulated depreciation and amortization
                                                   2,945,000    4,739,000
                                                 -----------  -----------
   Property and equipment, net                   $ 3,634,000  $ 6,012,000
                                                 ===========  ===========


(5)         DISCONTINUED OPERATIONS:
            ------------------------

               Prior  to  fiscal  1997,   the  Company  had  primarily   been  a
                  distributor of data communications equipment.  Commencing with
                  the Company's  acquisition  of Signatel in October  1994,  the
                  Company   revised   its   business   strategy  to  expand  its
                  implementation of information  communication network services.
                  The acquisition of Datatec Industries, Inc. and CASI (see Note
                  2) enabled  the Company to  transition  from  predominantly  a
                  reseller of data  communications  network equipment to an open
                  systems integrator,  providing software enabled configuration,
                  deployment and implementation  services. The acquisition of HH
                  (see Note 2), a systems  integrator,  provided the Company the
                  opportunity  to  introduce  these  services  to  HH's  premier
                  customers.

               After several months of assimilating the Datatec Industries, Inc.
                  acquisition and  repositioning its services,  the Company,  in
                  June 1997,  with the  concurrence  of its Board of  Directors,
                  discontinued its data  communications  equipment  distribution
                  business.  The  Company  is no  longer a  distributor  of data
                  communications  equipment  and will only  honor  its  existing
                  commitments. Accordingly, as of April 30, 1996, 


                                       35

<PAGE>


                  1997 and 1998,  the Company has  reflected  this business as a
                  discontinued   operation  in  the  accompanying   consolidated
                  statements of operations.

               Revenues from such operations were  $43,033,000,  $35,178,000 and
                  $3,386,000 for the years ended April 30, 1996,  1997 and 1998,
                  respectively.   Included  in  net  assets  from   discontinued
                  operations  as  of  April  30,  1998  is  a  10-year  mortgage
                  agreement with a bank, with an outstanding balance as of April
                  30, 1998 of $974,000, and an interest rate of 8.05% per annum.
                  Beginning in the year 2002,  the  interest  rate is subject to
                  adjustment, as defined.

               The net  loss  of  this  business   during  1998,  in  excess  of
                  provisions  for future losses  recorded in 1997,  was $518,000
                  and is reflected as loss from discontinued operations.

               As of April 30, 1996, Datatec  Industries,  Inc. had discontinued
                  its international distribution operations, which sold computer
                  hardware,  and its Shoppertrak  division,  which developed and
                  sold  a  proprietary  system  that  provided  shopper  traffic
                  information.   The   loss   from   operations   in  1996   was
                  approximately  $2,218,000  and the provision for future losses
                  was  approximately  $2,284,000  as of April 30,  1996,  all of
                  which  was  utilized  in  1997.  Revenues  relating  to  these
                  operations were approximately $14,000,000 in 1996.

(6)         SHORT-TERM BORROWINGS:
            ----------------------

                The Company has a revolving loan  agreement  that  provides  for
                   maximum  borrowings of  $15,000,000.  Availability  under the
                   revolving  loan is  calculated  at the sum of 85% of eligible
                   accounts  receivable,  as  defined,  and  50% of the  cost or
                   wholesale  market  value of eligible  inventory,  as defined.
                   Approximately  $8,866,000  was  outstanding  as of April  30,
                   1998.  The  amount of  additional  available  borrowings,  as
                   defined,  was  $1,028,000 as of April 30, 1998. The revolving
                   loan accrues  interest at the prime rate plus 0.75% (9.25% at
                   April 30, 1998) and matures on March 16, 2000.

               Included  in  short-term  borrowings  is  $1,833,000  due  to the
                  minority  shareholder  of CASI. The note bears interest at 10%
                  per  annum.  On May 1, 1998 the  Company  repaid the note plus
                  accrued interest.

                                       36

<PAGE>

(7)         LONG-TERM DEBT:
- ---         ---------------

            Long term debt consists of the following:
<TABLE>
<CAPTION>
                                                                                     April 30,
                                                                      ---------------------------------------
                                                                             1997                  1998
                                                                      -----------------     -----------------

<S>                                                                        <C>                 <C>         
                   New Jersey EDA Note (a)                                 $   680,000         $    570,000
                   Term note (b)                                             2,000,000            1,620,000
                   Convertible notes (c)                                     2,000,000                   --
                   Capital leases                                            1,171,000            1,288,000
                                                                      -----------------     ----------------
                           Total Debt                                        5,851,000            3,478,000
                   Less - Current maturities                                 (850,000)          (1,063,000)
                                                                                            ----------------
                                                                      =================
                           Long-term debt, net of current maturities        $5,001,000           $2,415,000
                                                                      =================     ================
</TABLE>


               (a)The  Company had  previously  entered into a  $1,320,000  loan
                  agreement with the New Jersey Economic  Development  Authority
                  ("NJEDA"). The loan provides for monthly payments of principal
                  and interest through June 1, 2002.  Monthly principal payments
                  range from $9,000 to $14,000.  Interest is based on a floating
                  rate equal to the  variable  rate borne by the NJEDA  Economic
                  Growth  Bonds.  As of April  30,  1998 the  interest  rate was
                  4.05%.  The loan is secured by the  assets  acquired  with the
                  loan proceeds.

               (b)The term note bears  interest at a variable  rate equal to the
                  prime rate plus 1.5% (10.0% at April 30,  1998) and is payable
                  monthly.  The principal is payable in monthly installments and
                  matures  in April  2000.  The term note is  collateralized  by
                  certain assets, as defined.

               (c)In February  1997,  the Company  issued  convertible  notes of
                  $2,000,000. In connection with these notes, the Company issued
                  warrants to purchase  700,000  shares of the Company's  common
                  stock at $5.25 per share, the fair market value on the date of
                  issuance.  During fiscal 1998, the entire  principal amount of
                  the  notes  and  accrued   interest  were  converted  into  an
                  aggregate of approximately 631,000 shares of common stock.

               The scheduled repayments of long-term debt are as follows:


                               1999               $  1,063,000
                               2000                  1,794,000
                               2001                    393,000
                               2002                    214,000
                               2003                     14,000

                                       37
<PAGE>

 (8)        SHAREHOLDERS' EQUITY:
            ---------------------

            Public Offering--

               During fiscal 1996, the Company consummated two bridge financings
                  for aggregate  proceeds of $1,270,000.  In connection with the
                  financings,  442,478  shares of common  stock  were  issued at
                  $1.13 per share and  warrants  were issued for the purchase of
                  950,000 shares of common stock.  Each warrant was subsequently
                  converted  into a warrant  having terms  identical to those of
                  the redeemable  warrants  issued in connection with the public
                  offering (the Offering) discussed below. The bridge financings
                  were repaid from the proceeds of the Offering resulting in the
                  write-off  of the  unamortized  original  issue  discount  and
                  deferred financing costs of $223,000.  This amount is reported
                  as an extraordinary loss in 1996.

               On September  28,  1995,  the Company  completed  the Offering of
                  1,783,000 units at $5.00 per unit (including an  overallotment
                  of  258,000  units  in  October  1995)  for  net  proceeds  of
                  approximately $6,485,000. Each unit consisted of two shares of
                  common  stock  and one  redeemable  warrant.  Each  redeemable
                  warrant  entitles  the holder to purchase  one share of common
                  stock at an  initial  exercise  price of $3.75 per  share.  In
                  addition,  in  connection  with the sale of 400,000  shares of
                  common  stock by certain  selling  shareholders,  the  Company
                  contributed  200,000  redeemable  warrants (valued at $50,000)
                  that  were   included  in  the  200,000  units  sold  by  such
                  shareholders. In addition, the Company granted its underwriter
                  warrants to purchase 517,500 shares of common stock at $4.69.

            Preferred Stock--

               During 1997,  the Company  issued  350,000  shares of convertible
                  preferred  stock.  The net proceeds from these  issuances were
                  approximately $6,562,000. The preferred stock was subsequently
                  converted into approximately  2,500,000 shares of common stock
                  during 1997.

               In May 1998, the Company issued 300 shares of Series E Cumulative
                  Convertible  Preferred  Stock.  The  net  proceeds  from  this
                  issuance were approximately $2,350,000. In connection with the
                  transaction,  the Company issued warrants to purchase  165,000
                  shares of common stock at $6.29.

            Common Stock--

               During fiscal 1998, the Company, through private placement equity
                  offerings,   issued   855,000   shares  of  common  stock  for
                  approximately $3,079,000.

                                       38
<PAGE>


            Warrants--

               The following table is a summary and status of warrants issued by
                  the Company:

<TABLE>
<CAPTION>

                                                OUTSTANDING WARRANTS
                                      --------------------------------------
                                         NUMBER             WEIGHTED AVERAGE
                                        OF SHARES           EXERCISE PRICE
                                      ---------------       ----------------

<S>                                       <C>                    <C>
                APRIL 30, 1995                    --             $--
                Grants                     3,451,250            $3.89
                Exercises                         --              --
                Cancellations                     --              --
                                      ---------------       -------------

                APRIL 30, 1996             3,451,250            $3.89
                Grants                       896,000            $5.28
                Exercises                  (178,100)            $3.75
                Cancellations                     --              --
                                      ---------------       -------------

                APRIL 30, 1997             4,169,150            $4.20
                Grants                            --              --
                Exercises                (2,743,290)            $3.75
                Cancellations                     --              --
                                      ---------------       -------------

                APRIL 30, 1998             1,425,860            $5.06
                                      ===============       =============
</TABLE>



<TABLE>
<CAPTION>

                                                                               OUTSTANDING WARRANTS
                                                             -----------------------------------------------------
                                                                WEIGHTED AVERAGE
                                      NUMBER                     CONTRACTUAL LIFE              WEIGHTED AVERAGE
 RANGE OF EXERCISE PRICES           OF SHARES                      (IN YEARS)                   EXERCISE PRICE
- ------------------------------     -----------------         ------------------------       ----------------------
<S>                                         <C>                         <C>                            <C>  
           $3.75                               12,360                    --                            $3.75
       $4.00 - $4.99                          517,500                   4.00                           $4.69
       $5.00 - $5.99                          885,000                   3.77                           $5.26
          >$5.99                               11,000                   1.42                           $7.15
                                   ===================                                       =====================
           TOTAL                            1,425,860                                                  $5.06
                                   ===================                                       =====================

</TABLE>


               In September 1997, the Company  provided notice to its redeemable
                  warrant  holders  that it would redeem each warrant on October
                  23,  1997 for  $0.05  if not  exercised  prior  to that  date.
                  Throughout the month of October 1997, a total of approximately
                  2,743,000  were  exercised  and  12,360   warrants  have  been
                  redeemed or are in process of redemption.

                                       39


<PAGE>

               Under an agreement with Direct Connect International,  Inc. (DCI)
                  dated  January 7,  1994,  as  amended  on July 10,  1997,  the
                  Company  has  the  right  to  require  DCI to  purchase  up to
                  1,207,239  additional shares  ("Additional  Shares") of Common
                  Stock of the  Company  at a per  share  price of  $6.54,  less
                  certain  warrant   solicitation   fees  (the  "Additional  DCI
                  Investment").  The  Company may  require  the  Additional  DCI
                  Investment if, and then only to the extent,  that DCI receives
                  proceeds from the exercise of existing DCI warrants, which are
                  scheduled to expire on March 31, 1999. If the Company does not
                  require the Additional DCI Investment, DCI may still purchase,
                  on the same terms, the Additional Shares. These rights are not
                  included in the above table.

 (9)        INCOME TAXES:
            -------------

               The Company accounts  for income  taxes under the  provisions  of
                  SFAS 109. The statement  requires  that deferred  income taxes
                  reflect the tax  consequences  on future years of  differences
                  between  the tax bases of  assets  and  liabilities  and their
                  financial reporting amounts.

               Deferred income taxes result primarily from temporary differences
                  in the recognition of expenses for tax and financial reporting
                  purposes. Deferred income taxes consisted of the following:


                                              APRIL 30, 1997      APRIL 30, 1998
                                              --------------      --------------
              Net operating loss carryforwards  $ 3,462,000       $ 4,509,000
              Depreciation                       (1,159,000)         (542,000)
              Allowance for doubtful accounts       280,000           102,000
              Inventory obsolescence                257,000           129,000
              Other                                 480,000             2,000
                                                -----------       -----------
                                                  3,320,000         4,200,000
              Valuation Allowance                (3,320,000)       (3,800,000)
                                                ===========       ===========
              Net deferred tax asset            $      --         $   400,000
                                                ===========       ===========

               Thenet deferred  tax asset  recorded as of April 30, 1998 relates
                  to the tax  attributes  for certain state net  operating  loss
                  carryforwards  which the Company has the ability to sell. As a
                  result of recent changes to the New Jersey State tax laws, the
                  Company has made an assessment  of the new law and  determined
                  that realization of the net deferred tax asset relating to the
                  operating loss carryforwards is more likely than not. However,
                  there can be no  assurance  that the asset can or will be sold
                  prior to its expiration.  The net operating loss carryforwards
                  expire at various dates through 2003.

               The Company  does not provide  for  Federal  income  taxes on the
                  undistributed  earnings  of its  foreign  subsidiaries  as the
                  Company does not have any current  intention  of  repatriating
                  such earnings.

               As of April 30, 1998, the Company has  approximately  $11,000,000
                  of net  operating  loss  carryforwards,  which  may be used to
                  offset future Federal taxable income. These net operating loss
                  carryforwards expire through 2013.


                                       40

<PAGE>


 (10)       RELATED PARTY TRANSACTIONS:
            ---------------------------

               The Company  has   outstanding   loans  of  $485,000  to  certain
                  executive  officers of the Company.  These loans bear interest
                  at 8% per annum. Three of these loans,  representing $360,000,
                  are  repayable  with  the  proceeds  from  the  sale of  stock
                  received  from  future  exercise  of  stock  options  of these
                  executives. All of these loans mature on December 31, 1999.

               The Company owes an executive officer $1,414,000.  The note bears
                  interest at a rate of 12.5%.  The note matures on November 20,
                  1998 and is  subordinated  to the  Company's  primary  lender.
                  Borrowings   with  this   lender  are  due  March  16,   2000,
                  accordingly the above note has been classified as long-term in
                  the accompanying balance sheets.

               The Company continues  to lease a  facility  from a company  with
                  whom an  executive  officer is  affiliated.  The annual  lease
                  payment on the facility is included in Note 12.

(11)        INCENTIVE PLANS
            ---------------

               At April 30, 1998 the Company had several  stock-based  incentive
                  plans  including an employee stock  purchase  plan,  which are
                  described  below.  The Company  applies APB Opinion No. 25 for
                  its  plans.   Accordingly,   no  compensation  cost  has  been
                  recognized   for  its   stock-based   incentive   plans.   Had
                  compensation  cost for the  Company's  stock-based  plans been
                  determined  on the fair  value at the grant  dates for  awards
                  under the plans,  consistent  with SFAS 123, the Company's net
                  income (loss) and net income (loss) per share on a basic basis
                  would have been  reduced to the  pro-forma  amounts  indicated
                  below:

<TABLE>
<CAPTION>

                                                                     1996                    1997                     1998
                                                                -------------------   --------------------      ------------------
                                                                             (in thousands, except per share data)
<S>                                                                <C>                  <C>        
                Pro forma net income (loss):
                     As reported                                  $(13,418,000)          $(4,960,000)             $(1,486,000)
                     Proforma                                     $(13,524,000)          $(5,549,000)             $(2,613,000)

                Pro forma net income(loss) per share - Basic:
                     As reported                                   $      (.73)           $     (.24)                    (.06)
                     Proforma                                      $      (.73)           $     (.26)                    (.10)
</TABLE>


               Theper  share   weighted-average  fair  value  of  stock  options
                  granted during 1996, 1997 and 1998 was $4.45, $5.57 and $1.80,
                  respectively,  on the date of grant  using the  Black  Scholes
                  option-pricing  model  with  the  following  weighted  average
                  assumptions:  expected dividend yield 0% in all periods,  risk
                  free


                                       41


<PAGE>

                  interest rate of 8.5% in 1996, 1997 and 1998 and volatility of
                  75% for 1996, 1997 and 1998, respectively.

            Common Stock Options--

               The 1990 Stock Option Plan (the "1990 Plan")  provides for grants
                  of 1,500,000 common stock options to employees, directors, and
                  consultants to purchase common stock at a price at least equal
                  to 100% of the fair  market  value of such shares on the grant
                  date.  The exercise  price of any options  granted to a person
                  owning  more  than  10% of the  combined  voting  power of all
                  classes of stock of the Company ("10% shareholder"),  shall be
                  at least equal to 110% of the fair  market  value of the share
                  on the grant date.  The options are granted for no more than a
                  10-year  term (5 years for 10%  shareholders)  and the vesting
                  periods range from 2 to 4 years. As of April 30, 1998,  27,402
                  shares  remain  reserved  for future  issuance  under the 1990
                  Plan.

               During  January  1992,  the Company  granted  options to purchase
                  1,386,742  shares of its common stock, at an exercise price of
                  $.005 per share.  The  options  may be  exercised  at any time
                  prior to January 1, 2002.  739,332 options have been exercised
                  as of April 30,  1998.  In April  1993,  the  Company  granted
                  options,  which  expire in April  2003,  to  purchase  109,755
                  shares of common stock to a consultant/advisor  to the Company
                  at an exercise price of $.005 per share. As of April 30, 1998,
                  all options have been exercised.

               The 1993 Consultant  Stock Option Plan (the "1993 Plan") provides
                  for  grants of  30,000  shares  of  common  stock to  selected
                  persons who provide  consulting  and advisory  services to the
                  Company at a price at least  equal to 100% of the fair  market
                  value of such shares on the grant date,  as  determined by the
                  Board of Directors.  The exercise price of any options granted
                  to a person owning more than 10% of the combined  voting power
                  of all  classes of stock of the Company  ("10%  shareholder"),
                  shall be at least  equal to 110% of the fair  market  value of
                  such shares on the grant date.  The options are granted for no
                  more than a 10-year  term (5 years for 10%  shareholders)  and
                  the vesting  periods are determined by the Board of Directors.
                  As of April 30, 1998,  4,000 shares remain reserved for future
                  issuance under the 1993 Plan.

               The 1995 Directors  Stock  Option  Plan  (the  "Directors  Plan")
                  provides  for grants of 500,000  shares of Common  Stock.  All
                  members of the Board of Directors who are not employees of the
                  Company ("Eligible  Directors") are eligible to receive grants
                  of  options.  Each  Eligible  Director is granted an option to
                  purchase  24,000  shares  of  Common  Stock  on the  date  the
                  Eligible  Director is elected to the Board of  Directors,  and
                  will be granted  another  option to purchase  24,000 shares of
                  Common  Stock  annually  thereafter  so long as he  remains an
                  Eligible Director. Generally, each option vests ratably over a
                  three-year period provided such individual  continues to serve
                  as 

                                       42
<PAGE>

                  Director of the Company.  As of April 30, 1998, 188,000 shares
                  remain reserved for future issuance under the Directors Plan.

               The 1996 Employee  and  Consultant  Stock  Option Plan (the "1996
                  Plan") provides for grants of 2,000,000 shares of common stock
                  to employees  and  consultants  to purchase  common stock at a
                  price equal to 100% of the fair market value of such shares on
                  the grant  date.  The  options  are granted for no more than a
                  10-year  term and the vesting  periods are  determined  by the
                  Board of Directors. As of April 30,1998, 753,002 shares remain
                  reserved for future issuance under the 1996 Plan.

               The Senior Executive  Stock  Option  Plan (the "Executive  Plan")
                  provides  for  grants of  560,000  shares  of common  stock to
                  senior  executive  officers of the Company at exercise  prices
                  and vesting periods as determined by the Board of Directors at
                  the time of grant. As of April 30, 1998,  25,000 shares remain
                  reserved for future issuance under the Executive Plan.

               The 1996 Stock Option Conversion Plan (the "Conversion Plan") was
                  primarily  established  to replace  stock  options  previously
                  granted by the Company's subsidiary, Datatec Industries, Inc.,
                  with  Company  options on the same terms as  indicated  in the
                  merger  agreement.  The Conversion Plan provides for grants of
                  470,422 shares of common stock.  As of April 30, 1998,  28,795
                  shares  remain   reserved  for  future   issuance   under  the
                  Conversion Plan.

                                       43
<PAGE>


               A summary of the status of stock option activity follows:



<TABLE>
<CAPTION>
                                                                                                   OUTSTANDING OPTIONS
                                                                                    -------------------------------------------

                                                         SHARES AVAILABLE                NUMBER               WEIGHTED AVERAGE
                                                         FOR FUTURE GRANTS             OF SHARES               EXERCISE PRICE
                                                   -------------------------        -----------------    ----------------------

<S>                                                           <C>                      <C>                     <C>     
BALANCE AS OF APRIL 30, 1995                                  4,698,440                2,463,498               $   1.03
Grants                                                         (439,500)                 439,500               $   3.86
Exercises                                                          --                   (202,009)              $   1.09
Cancellations                                                    39,936                  (39,936)              $   1.25
                                                             ----------               ----------               -----

BALANCE AS OF APRIL 30, 1996                                  4,298,876                2,661,053               $   1.49
Grants                                                       (2,899,380)               2,899,380               $   3.92
Exercises                                                          --                   (471,471)              $   0.30
Cancellations                                                   213,969                 (213,969)              $   6.49
                                                             ----------               ----------               -----

BALANCE AS OF APRIL 30, 1997                                  1,613,465                4,874,993               $   2.83
Grants                                                         (880,250)                 880,250               $   4.45
Exercises                                                          --                 (1,027,679)              $   1.26
Cancellations                                                   388,445                 (388,445)              $   4.26
                                                             ----------               ----------               -----

BALANCE AS OF APRIL 30, 1998                                  1,121,660                4,339,119               $   3.41
                                                             ==========               ==========               =====
Options Exercisable at:
April 30, 1996                                                     --                  2,054,422               $   1.01
April 30, 1997                                                     --                  2,513,378               $   2.08
April 30, 1998                                                     --                  2,769,388               $   3.17

</TABLE>

<TABLE>
<CAPTION>
                                                                                    OUTSTANDING OPTIONS
                                                           -----------------------------------------------------------------------
                                                            WEIGHTED AVERAGE CONTRACTUAL
                                        NUMBER                          LIFE                      WEIGHTED AVERAGE EXERCISE PRICE
  RANGE OF EXERCISE PRICES             OF SHARES                     (IN YEARS)
- -----------------------------    ----------------------    --------------------------------       --------------------------------
<S>                                            <C>                      <C>                                    <C>  
       $.005 - $0.99                           647,411                  3.67                                   $0.01
       $1.00 - $1.99                           314,759                  7.19                                   $1.30
       $2.00 - $2.99                           487,191                  7.93                                   $2.81
       $3.00 - $3.99                           698,249                  9.37                                   $3.55
       $4.00 - $4.99                         1,800,867                  8.85                                   $4.02
           >$4.99                              390,642                  4.63                                   $8.40
                                 ======================                                           ================================
           TOTAL                             4,339,119                                                         $3.41
                                 ======================                                           ================================

</TABLE>

                                       44

<PAGE>


                                                   EXERCISABLE OPTIONS
                                          -------------------------------------
                                                               WEIGHTED AVERAGE
             RANGE OF EXERCISE PRICES      NUMBER OF SHARES     EXERCISE PRICE
             ------------------------      --------------       ----------------
                  $.005 - $0.99                 647,411           $0.01
                  $1.00 - $1.99                 280,672           $1.28
                  $2.00 - $2.99                 369,526           $2.84
                  $3.00 - $3.99                 258,500           $3.64
                  $4.00 - $4.99                 871,836           $4.00
                      >$4.99                    341,443           $8.62
                                          ==============       ================
                      TOTAL                   2,769,388           $3.17
                                          ==============       ================


            Employee Stock Purchase Plan--

               During fiscal 1998,  the Company  implemented  an employee  stock
                  purchase  plan whereby  eligible  employees,  as defined,  may
                  purchase shares of the Company's common stock at a price equal
                  to 85% of the lower of the closing  market  price on the first
                  or last trading day of the plan's quarter.  A total of 750,000
                  shares of common stock have been  reserved for issuance  under
                  the  plan.   As  of  April  30,  1998  the  Company   received
                  contributions  of $90,000 and in May 1998 issued 29,800 shares
                  of common stock to participants of the plan.

            Retirement Plans--

               The Company  currently   has  two   contributory   401(k)  salary
                  reduction  plans which permit  employees to contribute if they
                  are at  least  21  years  of age  and  have  been a full  time
                  employee of the Company for six months.

               The Glasgal Communications,  Inc. Salary  Reduction Plan (Savings
                  Plan I)  requires  a minimum  contribution  of 2% of the gross
                  earnings and no more than 15% of the gross  earnings up to the
                  maximum  allowed by the IRS.  Savings Plan I matches a maximum
                  of $600 annually, per participant.  The matching contributions
                  for the three years ended April 30,  1996,  1997 and 1998 were
                  $17,000, $15,000, and $11,000 respectively.

               The Datatec Industries,  Inc.  401(k)  Savings Plan (Savings Plan
                  II) requires a minimum contribution of 1% of the gross earning
                  and no more than 15% of the gross  earnings  up to the maximum
                  allowed by the IRS. Savings Plan II does not provide a company
                  match of any of the employee's contributions.

                                       45
<PAGE>

 (12)       COMMITMENTS AND CONTINGENCIES:
            ------------------------------

               The Company  leases   offices  and   staging  and   configuration
                  facilities from related and unrelated  parties  throughout the
                  United  States and  Canada.  The  minimum  annual  rentals for
                  future years are as follows (in thousands):


<TABLE>
<CAPTION>
     TWELVE MONTH PERIOD         RELATED                           SUBLEASE
         ENDING APRIL             PARTY             OTHER           INCOME                 NET
     -------------------     ----------------     ------------    -------------     -------------------

<S>          <C>                   <C>                 <C>             <C>                 <C>  
             1999               $  190                $1,296          $(453)              $1,033
             2000                  190                 1,191           (372)               1,009
             2001                  190                   813           (270)                 733
             2002                  190                   670           (210)                 650
             2003                  190                   540            (18)                 712
          Thereafter             2,219                 1,408              --               3,627
</TABLE>



               Rent expense was  $1,785,000,  $1,713,000  and $1,809,000 for the
                  years ended April 30, 1996, 1997 and 1998, respectively.

               The Company has  one-year  lease  commitments  for its  fleet  of
                  vehicles.   Lease  expense   related  to  these  vehicles  was
                  $1,155,000,  $1,347,000  and  $1,505,000  for the years  ended
                  April 30, 1996, 1997 and 1998, respectively. The leases expire
                  throughout the year,  most with an option for renewal.  Future
                  commitments  are not  reflected  in the amounts  above but are
                  expected to approximate the 1998 expense.

               The Company has entered into employment  agreements with nine key
                  employees.  These  agreements  provide for an aggregate annual
                  salary of  $1,530,000,  increased  annually by the  percentage
                  increase in the  consumer  price  index.  The  agreements  are
                  generally  three years in duration and expire through  October
                  1999.

               The Company, from time to time, is involved in routine litigation
                  and various legal matters in the ordinary  course of business.
                  The Company does not expect that the ultimate  outcome of this
                  litigation will have a material  adverse effect on the results
                  of operations or financial position.

(13)        CONCENTRATIONS OF CREDIT RISK:
            ------------------------------

               The Company's financial  instruments  subject to credit  risk are
                  primarily trade accounts  receivable.  Generally,  the Company
                  does not  require  collateral  or other  security  to  support
                  customer  receivables.   At  April  30,  1998,  the  Company's
                  customers were primarily within the continental  United States
                  and Canada.  Customers  representing  approximately 56% of the
                  Company's net sales are in the retail industry.

                                       46
<PAGE>

               In the year ended  April 30,  1996,  two  customers  had sales of
                  $5,000,000 and $4,700,000,  for the year ended April 30, 1997,
                  two customers had sales of $7,000,000 and $6,000,000,  and for
                  the year ended April 30, 1998, no customer exceeded 10% of net
                  sales.


(14)        RESTRUCTURING OF OPERATIONS:
            ----------------------------

               In April 1996,  the  Company  recorded  restructuring  charges of
                  $6,756,000  relating  to  reducing  costs  and  improving  the
                  Company's  efficiency.  These charges are included in selling,
                  general and administration  expense and included $2,049,000 in
                  noncash  write-downs  of certain of the  Company's  long-lived
                  assets based upon the criteria  described in Note 1 as well as
                  the establishment of $4,707,000 of accrued liabilities,  which
                  included  $1,984,000 of projected  cash outflows for personnel
                  severance and facilities consolidation plans.

(15)        RECAPITALIZATION
            ----------------

               In January 1996, the Company was  reincorporated  in the State of
                  Delaware  and each  outstanding  share  of the old  California
                  Corporation, no par value common stock, was converted into one
                  share of the new Delaware  Corporation  $.001 par value common
                  stock.  This change  resulted in the  transfer of $20,000 from
                  additional  paid-in  capital to common stock.  In  conjunction
                  with the reincorporation, the Company increased the authorized
                  common stock from 21,000,000 shares to 34,000,000 shares.

                  In January 1998, the Company  increased the authorized  common
                  stock from 34,000,000 shares to 75,000,000 shares.

(16)        STOCKHOLDER RIGHTS PLAN
            -----------------------

               On January 30, 1998, the Board of Directors adopted a stockholder
                  rights plan. Under the rights plan, each stockholder of record
                  on March 9, 1998,  received  a dividend  of one right for each
                  outstanding share of Common Stock. The rights are attached to,
                  and presently  only trade with, the Common Stock and currently
                  are not exercisable.  Accordingly,  they are not considered in
                  the  computation  of earnings  per share.  Except as specified
                  below, upon becoming  exercisable,  all rights holders will be
                  entitled to purchase from the Company one  one-hundredth  of a
                  share of Series D Preferred  Stock  ("Participating  Preferred
                  Stock") at a price of $40, subject to adjustment.

               The rights become exercisable and will begin to trade  separately
                  from the Common  Stock upon the  earlier of (i) the first date
                  of  public  announcement  that a person or group  (other  than
                  certain  exempted  stockholders  as  described  in the  Rights
                  Agreement) has acquired beneficial ownership of 15% or more of
                  the  outstanding   Common  Stock  or  (ii)  10  business  days
                  following   a  person's   or  group's   commencement   of,  or

                                       47
<PAGE>


                  announcement  of,  and  intention  to  commence  a  tender  or
                  exchange  offer,  the  consummation  of which would  result in
                  beneficial  ownership of 15% or more of the Common Stock.  The
                  rights will entitle  holders (other than an Acquiring  Person,
                  as defined) to purchase  Company  Common Stock having a market
                  value  (immediately  prior to such  acquisition)  of twice the
                  exercise  price  of the  right.  If the  Company  is  acquired
                  through a merger  or other  business  combination  transaction
                  after a person or group has become an Acquiring  Person,  each
                  right will  entitle  the holder to  purchase  $80 worth of the
                  surviving  company's  common  stock  for $40,  i.e.,  at a 50%
                  discount.  The Company may redeem the rights for $0.01 each at
                  any  time  prior  to the  acquisition  of 15% or  more  of the
                  outstanding  shares  of  Common  Stock by a person or group of
                  persons. The rights will expire on February 24, 2008.

               Until the rights are exercised,  the holder thereof, as such will
                  have no  rights as a  stockholder  of the  Company,  including
                  without limitation, the right to vote or to receive dividends.

               The holders of the Participating Preferred Stock will be entitled
                  to receive  dividends,  if declared by the Board of Directors,
                  from funds  legally  available.  Each  share of  Participating
                  Preferred  Stock will be entitled to one hundred  votes on all
                  matters   submitted  to   stockholder   vote.  The  shares  of
                  Participating  Preferred  Stock  are  not  redeemable  by  the
                  Company  nor  convertible  into  Common  Stock  or  any  other
                  security of the Company.

(17)        SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
            -------------------------------------------------


               Cash paid during the year for:

                                         1996            1997            1998
                                         ----            ----            ----
                   Interest paid         $ 1,020,000    $ 1,313,000   $1,571,000
                   Income taxes paid     $    14,000    $   397,000   $   33,000
 

            Supplemental Disclosures of Non-Cash Activities--

               On April 24, 1996, the Company  purchased 80% of the common stock
                  of  Computer-Aided  Software  Integration,   Inc.  (CASI)  for
                  $500,000  in cash plus  44,260  shares of common  stock of the
                  Company valued at $290,000. A summary of the transaction is as
                  follows:

                 Goodwill                                            $1,866,000
                 Cash Paid for Common Stock (including expenses)      (705,000)
                 Common Stock Issued                                  (290,000)
                                                                   ------------
                 Liabilities Assumed                                 $  871,000
                                                                   ============

                                       48
<PAGE>


               In March 1998,  the Company  purchased  the  remaining 20% of the
                  common  stock  of CASI  for  $581,000  in cash  plus a note of
                  $1,833,000. In addition, the Company incurred $89,000 of legal
                  costs associated with the closing of this transaction.

               During 1997, the Company  converted  $561,000 of accounts payable
                  into 171,000 shares of common stock.

               In February 1998, the Company  acquired certain barter credits in
                  the amount of $2,250,000  in exchange for accounts  receivable
                  with a net book value of  $987,000  and  inventory  with a net
                  book value of  $1,263,000.  $450,000 of the barter credits are
                  reflected  in prepaid  expenses and other  current  assets and
                  $1,800,000  of the  barter  credits  are  reflected  in  other
                  assets. The barter credits expire in February 2003.

               During fiscal 1998,  $2,000,000 of convertible notes plus accrued
                  interest  were  converted  into an aggregate of  approximately
                  631,000 shares of common stock.


                                       49
<PAGE>


                     DATATEC SYSTEMS, INC. AND SUBSIDIARIES
                 SCHEDULE II, VALUATION AND QUALIFYING ACCOUNTS


<TABLE>
<CAPTION>

                                       Balance,        Charges to cost
                                     beginning of        and expenses                      Balance, end of period
                                        period                            Deductions
                                     -------------    ----------------   -------------     ------------------------
<S>                                     <C>              <C>               <C>                      <C>      
Year ended April 30, 1998
Allowance for doubtful accounts         $520,000         $ (170,000)       $ (45,000)               $ 305,000

Year ended April 30, 1997
Allowance for doubtful accounts        $ 538,000          $ 163,000       $ (181,000)               $ 520,000

Year ended April 30, 1996
Allowance for doubtful accounts         $456,000           $542,000        $(460,000)                $538,000
</TABLE>




                                       50

<PAGE>



ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         ---------------------------------------------------------------
         FINANCIAL DISCLOSURE
         --------------------

            None.

                                       51
<PAGE>

                                    PART III
                                    --------


            The information required by Items 10, 11, 12 and 13 of this Part III
is incorporated by reference from the Registrant's definitive proxy statement to
be filed not later than August 28, 1998 pursuant to Regulation 14A.


                                       52
<PAGE>

                                     PART IV
                                     -------


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS OF FORM 8-K
          ---------------------------------------------------------------

            (a)(1) The following  financial  statements are included in Part II,
            Item 8:

                        CONSOLIDATED FINANCIAL STATEMENTS
                        ---------------------------------

                       Reports of Independent Public Accountants
                       Financial Statements:
                       Consolidated Balance Sheets as of April 30, 1997 and 1998
                       Consolidated  Statements  of  Operations  for the  years
                       ended April 30, 1996, 1997 and 1998.
                       Consolidated  Statements  of  Changes  in  Shareholders'
                       Equity  (Deficit)  for the years ended  April 30,  1996,
                       1997 and 1998.
                       Consolidated  Statements  of Cash  Flows  for the  years
                       ended April 30, 1996, 1997 and 1998.

                       Notes to Consolidated Financial Statements

               (2)    The following  financial  statement schedules are included
                      in this Form 10-K report:

                        Schedule II - Valuation and Qualifying Accounts

                 All other  schedules are omitted because they are not required,
                 are inapplicable,  or the information is otherwise shown in the
                 financial statements or notes thereto.

            (b) Reports on Form 8-K  filed  during  the  last  quarter  of 1998:

                  Current report on Form 8-K dated  February 24, 1998,  relating
                  to the adoption of a stockholder rights plan.

                  Current  report on Form 8-K dated  March 9, 1998,  relating to
                  the purchase of the  remaining 20% interest in CASI from David
                  Tobey.

            (c) Exhibits:

             * 3.1      --     Certificate of  Incorporation  of the Company (as
                               amended).

               3.2      --     Bylaws of the Company,  incorporated by reference
                               to the  Company's  Form 10-K for the fiscal  year
                               ended April 30, 1996.

               4.1      --     Specimen Common Stock  Certificate,  incorporated
                               by  reference  to  the   Company's   registration
                               statement on Form S-1 (File No.  333-39985) filed
                               with the Commission on November 12, 1997.

               4.2      --     Certificate of Designations  defining the powers,
                               designations,  rights,  preferences,  limitations
                               and  restrictions  applicable  to  the  Company's
                               Series  D  Preference   Stock   (incorporated  by
                               reference  to the  Company's  Form 8-A filed with
                               the Commission on February 24, 1998).

               4.3      --     Certificate of Designations  defining the powers,
                               designations,  rights,  preferences,  limitations
                               and  restrictions  applicable  to  the  Company's
                               Series    E    Convertible     Preferred    Stock
                               (incorporated  by reference to the Company's Form
                               8-K dated April 30, 1998).


                                       53
<PAGE>

              10.1      --     1990  Stock  Option  Plan,  as  amended  to date,
                               incorporated   by  reference  to  the   Company's
                               registration  statement  on Form  S-8  (File  No.
                               333-08381)  filed with the Commission on June 18,
                               1996.

              10.2      --     1993 Consultant  Stock Option Plan,  incorporated
                               by  reference  to  the   Company's   registration
                               statement on Form S-1 (File No.  33-93470)  filed
                               with the Commission on June 14, 1995.

              10.3      --     1995 Director's  Stock Option Plan,  incorporated
                               by  reference  to  the   Company's   registration
                               statement on Form S-1 (File No.  33-93470)  filed
                               with the Commission on June 14, 1995.

              10.4      --     1996 Employee and  Consultant  Stock Option Plan,
                               incorporated  by reference to the Company's  Form
                               10-K for the fiscal year ended April 30, 1996.

              10.5      --     1996 Stock Option  Conversion Plan,  incorporated
                               by reference to the  Company's  Form 10-K for the
                               fiscal year ended April 30, 1997.

              10.6      --     1996  Senior   Executive   Stock   Option   Plan,
                               incorporated  by reference to the Company's  Form
                               10-K for the fiscal year ended April 30, 1997.

              10.7      --     1998 Employee Stock  Purchase Plan,  incorporated
                               by  reference  to  the   Company's   registration
                               statement on Form S-8 (File No. 333-48757), filed
                               with the Commission on March 27, 1998.

              10.8      --     Form of Rights  Agreement,  dated as of  February
                               24,  1998,  between the  Company and  Continental
                               Stock Transfer & Trust Company,  incorporated  by
                               reference to the Company's Registration Statement
                               of Form 8-A filed with the Commission on February
                               24, 1998.

              10.9      --     Employment   Agreement  dated  October  31,  1996
                               between the Company and Isaac Gaon,  incorporated
                               by reference to the  Company's  Form 10-K for the
                               fiscal year ended April 30, 1997.

              10.10     --     Employment   Agreement  dated  October  31,  1996
                               between the Company and James Caci,  incorporated
                               by reference to the  Company's  Form 10-K for the
                               fiscal year ended April 30, 1997.

              10.11     --     Employment   Agreement  dated  October  31,  1996
                               between the Company and Robert Gadd, incorporated
                               by reference to the  Company's  Form 10-K for the
                               fiscal year ended April 30, 1997.

                                       54

<PAGE>

              10.12     --     Employment and  Non-Competition  Agreement  dated
                               November   1,  1997   between   the  Company  and
                               Christopher J. Carey,  incorporated  by reference
                               to the  Company's  Form 10-K for the fiscal  year
                               ended April 30, 1997.

              10.13     --     Employment and  Non-Competition  Agreement  dated
                               November 1, 1997  between the Company and Raymond
                               Koch,  incorporated by reference to the Company's
                               Form 10-K for the  fiscal  year  ended  April 30,
                               1997.

              10.14     --     Employment  Agreement dated July 31, 1996 between
                               the Company,  HH Communications and Frank Frazel,
                               incorporated  by reference to the Company's  Form
                               10-K for the fiscal year ended April 30, 1997.

              10.15     --     Employment  Agreement dated July 31, 1996 between
                               the  Company,   HH   Communications   and  Steven
                               Grubner,   incorporated   by   reference  to  the
                               Company's  Form 10-K for the  fiscal  year  ended
                               April 30, 1997.

              10.16     --     Employment  Agreement dated July 31, 1996 between
                               the Company,  HH Communications  and Mark Herzog,
                               incorporated  by reference to the Company's  Form
                               10-K for the fiscal year ended April 30, 1997.

              10.17     --     Employment  Agreement dated July 31, 1996 between
                               the  Company,   HH   Communications   and  George
                               Terlizzi,   incorporated   by  reference  to  the
                               Company's  Form 10-K for the  fiscal  year  ended
                               April 30, 1997.

              10.18     --     Loan and Security  Agreement dated March 17, 1997
                               between   the   Company   and   Finova    Capital
                               Corporation,  incorporated  by  reference  to the
                               Company's  Form 10-K for the  fiscal  year  ended
                               April 30, 1997.

              10.19     --     Stock Purchase Agreement dated as of February 15,
                               1996 by and among the Company, David H. Tobey and
                               Computer-Aided   Software   Integration,    Inc.,
                               incorporated   by  reference  to  the   Company's
                               registration  statement  on Form  S-3  (File  No.
                               333-03414)  filed with the Commission on April 8,
                               1996.

              10.20     --     Stock Purchase  Agreement  dated March 9, 1998 by
                               and  among  David  H.  Tobey,   the  Company  and
                               Computer-Aided Software Integration,  Inc., which
                               includes the Form of Convertible  Promissory Note
                               as  Exhibit  A, the form of  Registration  Rights

                                       55

<PAGE>


                               Agreement   as   Exhibit   B,  and  the  form  of
                               Non-Competition    Agreement    as   Exhibit   C,
                               incorporated  by reference to the Company's  Form
                               8-K dated March 9, 1998.

              10.21     --     Stock  Purchase  Agreement  dated  as of July 31,
                               1996 by and among the Company, Francis J. Frazel,
                               Steven M. Grubner,  Mark Herzog,  George Terlizzi
                               and  HH  Communications,  Inc.,  incorporated  by
                               reference  to the  Company's  Form 8-K dated July
                               31, 1996.

              10.22     --     Stock Purchase  Agreement dated as of October 31,
                               1996 by and among the Company, Datatec Industries
                               Inc.  and Those  Stockholders  Listed on Schedule
                               1.1  Thereto,  incorporated  by  reference to the
                               Company's Form 8-K dated October 31, 1996.

              10.23     --     Notes and Warrant Purchase  Agreement dated as of
                               February  18,  1997,  by and between the Company,
                               Tinicum  Investors and Frank Brosens  (Exhibit A-
                               Form  of  Convertible  Note,  Exhibit  B- Form of
                               Warrant, Exhibit C- Form of Conditional Warrant),
                               incorporated  by reference to the Company's  Form
                               10-K for the fiscal year ended April 30, 1997.

              10.24     --     Securities Purchase Agreement,  dated as of April
                               30,  1998,  by  and  among  the  Company,   Stark
                               International     and    Shepherd     Investments
                               International,   Ltd.,  which  includes  (i)  the
                               Certificate   of   Designations   of   Series   E
                               Convertible  Preferred  Stock as  Exhibit A, (ii)
                               the form of Common Stock  Purchase  Warrant dated
                               April 30,  1998 as  Exhibit B, and (iii) the form
                               of  Registration  Rights  Agreement as Exhibit C,
                               incorporated  by reference to the Company's  Form
                               8-K dated April 30, 1998.

              10.25     --     Common Stock Purchase  Agreement dated January 7,
                               1994 by and among Direct  Connect  International,
                               Inc., the Company and Ralph Glasgal, incorporated
                               by  reference  to  the   Company's   registration
                               statement on Form S-1 (File No.  33-93470)  filed
                               with the Commission on June 14, 1995.

              10.26     --     Stock  Purchase  Agreement  dated  July 10,  1997
                               between  Direct Connect  International,  Inc. and
                               the  Company,  incorporated  by  reference to the
                               Company's  Form 10-K for the  fiscal  year  ended
                               April 30, 1997.

              10.27     --     Stock Purchase  Agreement  dated July 25, 1997 by
                               and among the Company and the  Purchasers  listed
                               on the Signature  Pages thereto,  incorporated by
                               reference  to the  Company's  Form  10-K  for the
                               fiscal year ended April 30, 1997.

                                       56
<PAGE>


              10.28     --     Letter  Agreement  dated  July 25,  1997  between
                               Direct  Connect   International,   Inc.  and  the
                               Company,   incorporated   by   reference  to  the
                               Company's  Form 10-K for the  fiscal  year  ended
                               April 30, 1997.

              10.29     --     Stock  Purchase  Agreement  dated  June 30,  1997
                               between   the   Company   and   Ralph    Glasgal,
                               incorporated  by reference to the Company's  Form
                               10-K for the fiscal year ended April 30, 1997.

              10.30     --     Amended and Restated  License  Agreement dated as
                               of July 1, 1997 by and between  CASI and Cumetrix
                               Data  Systems   Corporation,   (formerly  Datanet
                               International   Incorporated),   incorporated  by
                               reference to the  registration  statement on Form
                               S-1 (File No.  333-43151)  filed by Cumetrix Data
                               Systems Corp. with the Commission on December 23,
                               1997.

              10.31     --     Reseller Agreement  effective as of September 15,
                               1997  by  and  between  CASI  and  Cumetrix  Data
                               Systems     Corporation,     (formerly    Datanet
                               International   Incorporated),   incorporated  by
                               reference to the  registration  statement on Form
                               S-1 (File No.  333-43151)  filed by Cumetrix Data
                               Systems Corp. with the Commission on December 23,
                               1997.

              10.32   --       Sublease  Agreement for 20C Commerce Way, Totowa,
                               New Jersey  dated  December  1996 by and  between
                               Motorola  Inc. and the Company,  incorporated  by
                               reference to the Company's registration statement
                               on Form S-1 (File No.  333-39985)  filed with the
                               Commission on November 12, 1997.

            * 11.1      --     Statement of Computation of Per Share Earnings.

            * 21.1      --     Subsidiaries of the Company.

            * 23.1      --     Consent to the  incorporation by reference in the
                               Company's  Registration  Statements  on Forms S-3
                               and S-8 of the  report  of  Arthur  Andersen  LLP
                               included herein.

            * 27.1      --     Financial Data Schedule.

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

                                       57
<PAGE>



                                   SIGNATURES
                                   ----------

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


                                            DATATEC SYSTEMS, INC.
                                            ------------------------------------

                                                   (Registrant)

Date: July 29, 1998                         By:/S/ ISAAC J. GAON
                                               ---------------------------------

                                            Name:       ISAAC J. GAON
                                                  ------------------------------

                                            Title:      CHIEF EXECUTIVE OFFICER
                                                  ------------------------------

            Pursuant to the requirements of the Securities Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.

     SIGNATURE                               TITLE                       DATE
     ---------                               -----                       ----


/S/ Isaac J. Gaon               Chairman of the Board and Chief    July 29, 1998
- ------------------------------  Executive Officer (principal
Isaac J. Gaon                   executive officer)

/S/ Christopher J. Carey        President and Director             July 29, 1998
- ------------------------------
Christopher J. Carey

/S/ Ralph Glasgal               Director                           July 29, 1998
- ------------------------------
Ralph Glasgal

                                Director                           July 29, 1998
- ------------------------------
David Milch

                                Director                           July 29, 1998
- ------------------------------
Joseph M. Salvani

/S/ Robert H. Friedman          Director                           July 29, 1998
- ------------------------------
Robert H. Friedman

/S/Thomas Berry                 Director                           July 29, 1998
- ------------------------------
Thomas Berry

/S/ James M. Caci               Chief Financial Officer (principal July 29, 1998
- ------------------------------  financial and accounting officer)
James M. Caci

                                       58


                         CERTIFICATE OF INCORPORATION OF
                          GLASGAL COMMUNICATIONS, INC.


         FIRST: The name of this corporation is Glasgal Communications, Inc.

         SECOND:  The address of the registered office of the corporation in the
State of Delaware is 1013 Centre Road, City of Wilmington, County of New Castle,
Delaware  19805,  and the name of its  registered  agent at that  address is The
Prentice-Hall Corporation System, Inc.

         THIRD:  The  name  and  mailing  address  of  the  incorporator  of the
corporation is:

         Michael I. Otner
         c/o Olshan Grundman Frome & Rosenzweig LLP
         505 Park Avenue
         New York, New York 10022

         FOURTH:  The purpose of the  corporation is to engage in any lawful act
or  activity  for  which   corporations  may  be  organized  under  the  General
Corporation Law of Delaware.

         FIFTH:  The  corporation  is  authorized  to issue  38,000,000  shares,
34,000,000  of which are  designated  "Common  Stock,"  $0.001  par  value,  and
4,000,000 of which are designated "Preferred Stock," $0.001 par value. The Board
of  Directors  is hereby  authorized  to fix or alter the  rights,  preferences,
privileges and  restrictions  granted to or imposed upon any series of Preferred
Stock, and the number of shares constituting any such series and the designation
thereof,  or of any of  them.  The  Board of  Directors  is also  authorized  to
increase or decrease the number of shares of any series,  prior or subsequent to
the issue of that series, but not below the number of shares of such series then
outstanding.  In case the number of shares of any series shall be so  decreased,
the shares  constituting  such  decrease  shall resume the status which they had
prior to the adoption of the resolution  originally  fixing the number of shares
of such series.

         SIXTH: In furtherance and not in limitation of the powers  conferred by
statue, the Board of Directors is expressly  authorized to make, repeal,  alter,
amend and rescind from time to time any or all of the bylaws of the corporation;
provided,  however,  that any bylaw amendment  adopted by the Board of Directors
increasing  or  reducing  the  authorized   number  of  directors  or  amending,
repealing,  altering or  rescinding  Article 3, Section 3.2 of the Bylaws of the
corporation  shall require a resolution  adopted by the affirmative  vote of not
less than sixty-six and two-thirds percent (66-2/3%) of the directors. Any



<PAGE>



Bylaw  amendment  adopted  by  the  stockholders   increasing  or  reducing  the
authorized  number of directors or amending,  repealing,  altering or rescinding
Article  3,  Section  3.2 of the Bylaws of the  corporation  shall  require  the
approval of not less than  sixty-six  and  two-thirds  percent  (66-2/3%) of the
total  voting  power of all  outstanding  shares  of  stock  of the  corporation
entitled to vote thereon.

         SEVENTH: The number of directors of the corporation shall be fixed from
time to time by a Bylaw  or  amendment  thereof  duly  adopted  by the  Board of
Directors.  Any director or the entire  Board of  Directors  may be removed from
office by the stockholders of the corporation only for cause.

         EIGHTH:  No stockholder will be permitted to cumulate votes
in any election of directors.

         NINTH: Special meetings of the stockholders of this corporation for any
purpose or  purposes  may be called at any time upon the request in writing of a
majority  of the  Board of  Directors  or by the  Chairman  of the  Board or the
President  of the  corporation.  Any such  request  shall  state the  purpose or
purposes  of the  proposed  meeting.  As soon as  reasonably  practicable  after
receipt of such a request,  written  notice of such meeting,  stating the place,
date  (which  shall be sixty (60) days from the date of the  notice) and hour of
the  meeting,  shall  be  given  to each  stockholder  entitled  to vote at such
meeting.  Special  meetings  may not be called  other than as  provided  in this
ARTICLE NINTH.

         TENTH:  Stockholders of the  corporation  shall take action by meetings
held pursuant to this Certificate of Incorporation and the Bylaws.  Stockholders
may not take any action by written  consent  in lieu of a meeting.  Meetings  of
stockholders  may be held  within or  outside of the State of  Delaware,  as the
Bylaws may provide.  The books of the  corporation  may be kept  (subject to any
provision  contained in the statute) outside the State of Delaware at such place
or places as may be designated from time to time by the Board of Directors or in
the Bylaws of the corporation.

         ELEVENTH: The corporation reserves the right to amend, alter, change or
repeal any provision  contained in this  Certificate  of  Incorporation,  in the
manner now or  hereafter  prescribed  by statute,  and all rights  conferred  on
stockholders herein are granted subject to this reservation. Notwithstanding the
foregoing,  the provisions set forth in ARTICLES SIXTH, SEVENTH,  TENTH, TWELFTH
and this ARTICLE  ELEVENTH may not be repealed or amended in any respect  unless
such repeal or  amendment is approved by the  affirmative  vote of not less than
sixty-six  and  two-thirds  percent  (66-2/3%)  of the total voting power of all
outstanding shares of stock of this corporation


                                       -2-

<PAGE>


entitled to vote thereon,  unless such  amendment or repeal has been  previously
approved by the vote of not less than sixty-six and two-thirds percent (66-2/3%)
of the members of the Board of Directors,  in which case those  Articles of this
Certificate of Incorporation may be so amended or repealed by a vote of not less
than a majority of the total voting power of all outstanding  shares of stock of
the corporation entitled to vote thereon.

         TWELFTH:  A director of the corporation  shall not be personally liable
to the  corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary  duty as a director,  except for  liability  (i) for any breach of the
director's duty of loyalty to the corporation or its stockholders, (ii) for acts
or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing  violation  of law,  (iii)  under  Section 174 of the  Delaware  General
Corporation Law, or (iv) for any transaction from which the director derived any
improper personal benefit.  If the Delaware General Corporation Law is hereafter
amended to authorize, with the approval of a corporation's stockholders, further
reductions  in the  liability of the  directors of a  corporation  for breach of
fiduciary duty,  then a director of the corporation  shall not be liable for any
such breach to the fullest extent permitted by the Delaware General  Corporation
Law as so amended.  Any repeal or  modification  of the foregoing  provisions of
this ARTICLE TWELFTH by the stockholders of the corporation  shall not adversely
affect any right or protection of a director of the corporation  existing at the
time of such repeal or modification.

         THIRTEENTH:  Elections of directors need not be by written
ballot unless the Bylaws of the corporation shall so provide.

         THE  UNDERSIGNED,  being the incorporator  hereinbefore  named, for the
purpose of forming a  corporation  to do  business  both  within and without the
State of Delaware,  and in pursuance of the Delaware  General  Corporation  Law,
does hereby make this Certificate,  under penalties of perjury, hereby declaring
and  certifying  that this is my act and deed and the facts  herein  stated  are
true, and accordingly have hereunto set my hand this 10th day of January, 1996.



                                           /S/ MICHAEL I. OTNER
                                           ---------------------------------
                                           Michael I. Otner
                                           Sole Incorporator


                                       -3-
<PAGE>
                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                          GLASGAL COMMUNICATIONS, INC.

                UNDER SECTION 242 OF THE GENERAL CORPORATION LAW
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

         It is hereby certified that:

         1.       The name of the corporation is Glasgal Communications,
                  Inc.

         2.       The amendments of the certificate of incorporation effected by
                  this  certificate  of amendment  are (i) to change the name of
                  the  corporation and (ii) to increase the number of authorized
                  shares of the corporation's capital stock.

         3.       The certificate of  incorporation of the corporation is hereby
                  amended by striking out Article  FIRST in its entirety and the
                  following new Article FIRST is substituted in lieu thereof:

                           "FIRST:  The name of the corporation is Datatec
                           Systems, Inc."

         4.       The certificate of  incorporation of the corporation is hereby
                  amended by striking out Article  FIFTH in its entirety and the
                  following new Article FIFTH is substituted in lieu thereof:

                           "FIFTH:   The  corporation  is  authorized  to  issue
                           79,000,000 shares, 75,000,000 of which are designated
                           "Common  Stock,"  $.001 par value,  and  4,000,000 of
                           which are  designated  "Preferred  Stock,"  $.001 par
                           value. The Board of Directors is hereby authorized to
                           fix or alter the rights, preferences,  privileges and
                           restrictions granted to or imposed upon any series of
                           Preferred   Stock,   and   the   number   of   shares
                           constituting  any  such  series  and the  designation
                           thereof, or of any of them. The Board of Directors is
                           also authorized to increase or decrease the number of
                           shares  of any  series,  prior or  subsequent  to the
                           issue of that  series,  but not below  the  number of
                           shares of such series then  outstanding.  In case the
                           number of shares of any series shall be so decreased,
                           the


<PAGE>


                           shares constituting such decrease shall resume the
                           status which they had prior to the adoption of the
                           resolution originally fixing the number of shares
                           of such series. "

         5.       The  amendments of the  certificate  of  incorporation  herein
                  certified  have  been  duly  adopted  in  accordance  with the
                  provisions  of Section 242 of the General  Corporation  Law of
                  the State of Delaware.

                  The  undersigned  declares  under penalty of perjury under the
laws of the State of Delaware  that he has read the  foregoing  certificate  and
knows the contents thereof and that the same is true of his own knowledge.

                                          Signed on January 7, 1998.



                                          By:/S/ JAMES CACI
                                             ---------------------------------
                                               James Caci
                                               Vice President of Finance,
                                               Chief Financial Officer,
                                               Secretary and Treasurer



                                       -2-




                              DATATEC SYSTEMS, INC.
                              ---------------------
                     COMPUTATION OF EARNINGS(LOSS) PER SHARE
                     ---------------------------------------



<TABLE>
<CAPTION>
                                                                        1998             1997              1996
                                                                    -------------   ------------       ------------ 

<S>                                                                                  <C>              <C>          
Earnings (Loss) per share




Income (Loss) from Continuing Operations                            $  (968,000)     $   702,000      $ (5,149,000)


Discontinued Operations                                                (518,000)      (5,662,000)       (8,046,000)


Extraordinary item                                                          --               --           (223,000)
                                                                   -------------   -------------      ------------ 


Net Loss                                                            $(1,486,000)   $  (4,960,000)     $(13,418,000)
                                                                                   -------------      ------------ 




Weighted Average Number of  Shares Outstanding                       26,451,000       21,151,000        18,354,000


Assumed Issuances Under Exercise of
     Stock Options and Warrants                                            -- (1)      2,406,000            --  (1)
                                                                   -------------   -------------      ------------ 



Weighted Average and Common Stock Equivalents                        26,451,000       23,557,000        18,354,000
                                                                   =============      ==========        ==========


Income (Loss) from Continuing Operations                             $     (.04)   $         .03       $       .28

Discontinued Operations per Share                                          (.02)            (.24)             (.44)

Extraordinary Item per Share                                                --                --              (.01)
                                                                   -------------   -------------      ------------ 


Net Loss per Share                                                   $     (.06)    $       (.21)    ($       (.73)
                                                                   =============   =============     =============

</TABLE>


(1)    Common Stock equivalents  outstanding for 1996 and 1998 were antidilutive
       and therefore not included.



                                           Jurisdiction of           Percentage
                                            INCORPORATION               OWNED
                                            -------------               -----

Datatec Industries Inc.                      New Jersey                 100%

HH Communications, Inc.                       Illinois                  100%

Computer-Aided Software Integration           Delaware                  100%

Signatel, Ltd.                                 Canada                   100%


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
                    -----------------------------------------



To Datatec Systems, Inc.:


As independent public accountants, we hereby consent to the incorporation of our
report  dated July 27,  1998,  included  in this Form 10-K,  into the  Company's
previously filed Registration  Statements,  Nos. 33-87122,  33-94802,  33-93470,
333-08381, 333-03414 and 333-09509,  333-15541, 333-16579, 333-22257, 333-36045,
333-34893, 333-40585 and 333-53125.



                               /s/ Arthur Andersen LLP
                               ARTHUR ANDERSEN LLP


Roseland, New Jersey
July 29, 1998




<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM DATATEC
SYSTEMS,  INC.'S  FINANCIAL  STATEMENTS AS OF APRIL 30, 1998 AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                  1,000
       
<S>                                           <C>
<PERIOD-TYPE>                                 12-MOS
<FISCAL-YEAR-END>                                 APR-30-1998
<PERIOD-END>                                      APR-30-1998
<CASH>                                                    317
<SECURITIES>                                                0
<RECEIVABLES>                                          18,411
<ALLOWANCES>                                             (305)
<INVENTORY>                                             3,118
<CURRENT-ASSETS>                                       25,475
<PP&E>                                                 10,751
<DEPRECIATION>                                          4,739
<TOTAL-ASSETS>                                         40,063
<CURRENT-LIABILITIES>                                  24,003
<BONDS>                                                     0
<COMMON>                                                   29
                                       0
                                                 0
<OTHER-SE>                                             12,689
<TOTAL-LIABILITY-AND-EQUITY>                           40,063
<SALES>                                                76,804
<TOTAL-REVENUES>                                       76,804
<CGS>                                                  47,208
<TOTAL-COSTS>                                          47,208
<OTHER-EXPENSES>                                       29,079
<LOSS-PROVISION>                                            0
<INTEREST-EXPENSE>                                     (1,885)
<INCOME-PRETAX>                                        (1,368)
<INCOME-TAX>                                             (400)
<INCOME-CONTINUING>                                      (968)
<DISCONTINUED>                                           (518)
<EXTRAORDINARY>                                             0
<CHANGES>                                                   0
<NET-INCOME>                                           (1,486)
<EPS-PRIMARY>                                            (.06)
<EPS-DILUTED>                                            (.06)
        

</TABLE>


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