TOP SOURCE TECHNOLOGIES INC
S-3/A, 1998-11-05
PLASTICS PRODUCTS, NEC
Previous: FLANDERS CORP, SC 13G, 1998-11-05
Next: HEMACARE CORP /CA/, 8-K, 1998-11-05





As filed with the Securities and Exchange Commission on November 5, 1998.

                                               Registration No. 333-56083
 =============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                 AMENDMENT NO. 3
                                       TO
                                    FORM S-3
                          Registration Statement Under
                           The Securities Act of 1933


                          TOP SOURCE TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)

         DELAWARE                                         84-1027821
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                         Identification No.)

           7108 Fairway Drive, Suite 200, Palm Beach Gardens, FL 33418
                                 (561) 775-5756
(Address,  including zip code,  and telephone  number,  including  area code, of
 registrant's principal executive offices)

                           Mr. William C. Willis, Jr., President
                           TOP SOURCE TECHNOLOGIES, INC.
                           7108 Fairway Drive, Suite 200
                           Palm Beach Gardens, FL  33418
                                    (561) 775-5756
 (Name, address, including zip code, and telephone number, including
   area code, of agent for service)

                                    Copy to:

                                    Michael D. Harris, Esq.
                                    Michael Harris, P.A.
                                    1645 Palm Beach Lakes Boulevard, Suite 550
                                    West Palm Beach, Florida  33401
                                    (561) 478-7077


         Approximation  date of commencement of proposed sale to the public:  As
  soon as practicable after this Registration Statement becomes effective.

         If the only securities  being registered on this Form are being offered
pursuant to dividend or interest  reinvestment plans, please check the following
box. [ ]

         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to rule 415  under  the
Securities Act of 1933,  other than  securities  offered only in connection with
dividend or interest reinvestment plans, check the following box. [X]



<PAGE>
<TABLE>

                        CALCULATION OF REGISTRATION FEE
<S>                                 <C>                     <C>                 <C>                  <C>

                                                           Proposed               Proposed
                                                            maximum                maximum
Title of each class                                        offering               aggregate             Amount of
  of securities                     Amount to be           price per              offering            registration
to be registered                     registered              share                  price                 fee

Common Stock                         3,500,000(1)             $1.032(2)            $3,612,000       $1,245.52(3)
($.001 par value)




     TOTAL REGISTRATION FEE                                                                            $1,245.52
</TABLE>


(1)  Consists  of shares of common  stock to be  issued  upon  conversion  of 5%
     Series A Convertible  Preferred Stock ("Preferred Stock"), upon exercise of
     warrants and as a dividend to holders of Preferred Stock.

(2)  Estimated solely for the purpose of computing the registration fee based on
     the average of the high and low price of the  Registrant's  common stock in
     the consolidated reporting system on the American Stock Exchange on June 1,
     1998.


(3)      Previously paid.




The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities Act or until the  Registration  Statement  shall become  effective on
such  date  as the  Commission,  acting  pursuant  to  said  Section  8(a),  may
determine.






<PAGE>

                                         TOP SOURCE TECHNOLOGIES, INC.
                                                CROSS REFERENCE SHEET
<TABLE>
<S>                                                                             <C>
Form S-3 Item Numbers and Caption                                                 Heading in Prospectus
1.       Forepart of the Registration Statement and
           Outside Front Cover of Prospectus....................................    Cover  Page  of  Form  S-3  and
                                                                                    Cover Page of Prospectus

2.       Inside Front and Outside Back Cover Pages of
           Prospectus...........................................................    Inside  Front and Outside  Back
                                                                                    Cover Pages of Prospectus

3.       Summary Information, Risk Factors......................................    Not Applicable and
         and Ratio of Earning to Fixed Charges..................................    Risk Factors

4.       Use of Proceeds........................................................    Cover Page of Prospectus

5.       Determination of Offering Price........................................    Cover Page of Prospectus

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

7.       Selling Security Holders...............................................    Selling Stockholders

8.       Plan of Distribution...................................................    Cover  Page of  Prospectus  and
                                                                                    Plan of Distribution

9.       Description of Securities to be Registered.............................    Documents    Incorporated    by
                                                                                    Reference  and  Description  of
                                                                                    Preferred Stock and Warrants

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

11.      Material Changes.......................................................    Recent   Developments  and  Pro
                                                                                    Forma    Condensed    Financial
                                                                                    Information

12.      Incorporation of Certain Information By Reference......................    Documents    Incorporated    by
                                                                                    Reference
13.      Disclosure of Commission Position on ..................................    Part II
         Indemnification for Securities Act Liabilities

14.      Other Expenses of Issuance and Distribution............................    Part II

15.      Indemnification of Directors and Officers..............................    Part II

16.      Exhibits and Financial Statement Schedules.............................    Part II

17.      Undertakings...........................................................    Part II

</TABLE>

<PAGE>

                                   PROSPECTUS

                          TOP SOURCE TECHNOLOGIES, INC.
                        2,125,242 Shares of Common Stock


     This  Prospectus  relates to an  aggregate  of  2,125,242  shares of common
stock,  $.001  par  value  per  share  (the  "Common  Stock"),   of  Top  Source
Technologies,   Inc.  (the   "Company")   being  offered  for  sale  by  certain
stockholders of the Company (the "Selling  Stockholders").  These shares consist
of 25,242 shares issued as dividends  declared as of June 30, 1998 and September
30, 1998 on the 5% Series A Preferred Stock (the "Preferred  Stock"),  1,176,470
shares  issuable  upon the  conversion  of  Preferred  Stock and 100,000  shares
issuable upon the exercise of warrants (the  "Warrants") at $1.10 per share.  In
May 1998, the Company sold to two foreign purchasers (the  "Purchasers"),  which
are two of the Selling  Stockholders,  an aggregate of 1,000 shares of Preferred
Stock for  $1,000,000  and issued  Warrants  to purchase  250,000  shares of the
Company's  Common Stock  exercisable at $1.10 per share to those  purchasers and
three other corporations  designated by the Placement Agent. The Preferred Stock
and Warrants were issued to  accredited  investors  pursuant to exemptions  from
registration  under Section 4(2) of the Securities Act of 1933 (the  "Securities
Act")  and Rule 506  thereunder.  The  Company  was  required  to  register  the
underlying  shares of Common Stock.  The Purchasers are obligated to purchase up
to an aggregate of an additional  $1,500,000 of the Company's Preferred Stock in
tranches of $500,000 on similar terms and conditions  commencing 90, 150 and 210
days,  respectively,  from  the  date of this  Prospectus,  subject  to  certain
conditions concerning the future bid price of the Company's Common Stock and its
future  sales  volume.  If the  Purchasers  purchase  any  additional  shares of
Preferred  Stock,  the resale of such shares of Common Stock will not be covered
by this Prospectus. See "Description of Preferred Stock and Warrants".

     As of the date of this  Prospectus,  the  Company's  officers and directors
beneficially own  approximately  2.3% of the Company's Common Stock.  Based upon
information  available to the Company, the only stockholder  beneficially owning
5% or more of the  Company's  Common Stock is a registered  investment  advisor.
According  to a Schedule  13-G filed by the  investment  advisor on January  23,
1998,  as the result of investment  power over the accounts of its clients,  the
advisor and its affiliates  are the  beneficial  owners of 7.2% of the Company's
Common  Stock,  none of  which  are  being  offered  for sale  pursuant  to this
Prospectus.  The  Company  has no current  information  concerning  the  current
beneficial  ownership  of this  investment  advisor.  On October 14,  1998,  the
closing  price  of the  Company's  stock  on the  American  Stock  Exchange  was
approximately $.625.

     All of the shares of Common Stock are offered for the  respective  accounts
of the  Selling  Stockholders  as  listed  in  this  Prospectus  under  "Selling
Stockholders".  The Company will  receive none of the proceeds  from the sale of
the shares of Common  Stock by the Selling  Stockholders.  However,  the Company
will receive a maximum of approximately $110,000 in connection with the exercise
of  100,000  Warrants,  the  underlying  shares  of which  are  covered  by this
Prospectus.  Such proceeds will be used for general corporate  purposes.  All of
the  expenses  of this  offering,  estimated  at  $24,000  will be  borne by the
Company.

     The Company has been  advised by the Selling  Stockholders  that the Common
Stock may be offered  and sold from time to time by or on behalf of the  Selling
Stockholders, in or through transactions or distributions (including crosses and
block  transactions)  on the American Stock Exchange or in the  over-the-counter
market at market prices prevailing at the time of sale, or at negotiated prices,
and  in  connection  therewith  commissions  may be  paid  to  brokers.  Brokers
participating   in  such   transactions  may  act  as  agents  for  the  Selling
Stockholders.  The Selling  Stockholders,  and any brokers participating in this
offering may be deemed to be "underwriters" within the meaning of the Securities
Act,  and any  commissions  received  by them may be deemed  to be  underwriting
compensation.

     THE  SECURITIES  OFFERED  HEREBY  INVOLVE A HIGH DEGREE OF RISK.  SEE "RISK
FACTORS".


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

<PAGE>

                              AVAILABLE INFORMATION


     The Company is subject to the informational  requirements of the Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in  accordance
therewith to files  reports,  proxy  statements and other  information  with the
Securities  and Exchange  Commission  (the  "Commission").  Such reports,  proxy
statements  and other  information  concerning  the Company can be inspected and
copied at the Public  Reference Room  maintained by the Commission at Room 1024,
450 Fifth Street, N.W., Washington,  D.C. 20549 and at the Commission's regional
offices at 500 West Madison Street,  Suite 1400, Chicago,  Illinois  60604-2511,
and 7 World Trade Center,  13th Floor, New York, New York 10048.  Copies of this
material  may also be obtained  at  prescribed  rates from the Public  Reference
Section of the Commission,  450 Fifth Street N.W.,  Washington,  D.C. 20549. The
Commission  maintains  a World  Wide  Web  site  that  contains  reports,  proxy
statements and other  information  regarding  registrants  including the Company
that  file  electronically  with  the  Commission.  The  address  of the site is
http:\\www.sec.gov.  Reports,  proxy statements and other information concerning
the Company can also be inspected at the offices of the American Stock Exchange,
Inc., 86 Trinity Place, New York, New York 10006.

     The Company has filed with the  Commission a Registration  Statement  under
the Securities Act with respect to the Common Stock offered by this  Prospectus.
This  Prospectus  does  not  contain  all  the  information  set  forth  in  the
Registration Statement certain parts of which are omitted in accordance with the
rules of the Commission. For further information with respect to the Company and
the Common Stock offered hereby, reference is made to the Registration Statement
including  the  exhibits.  Statements  contained  in this  Prospectus  as to the
contents of any contract or other  document are not  necessarily  complete  and,
where  the  contract  or other  document  has been  filed as an  exhibit  to the
Registration  Statement,  each such  statement  is  qualified in all respects by
reference to the applicable document filed with the Commission.

     The Company  will provide  without  charge to each  person,  including  any
beneficial  owner, to whom a copy of this Prospectus is delivered,  upon written
or oral request of such person, a copy of any or all of the information that has
been  incorporated  by  reference  in this  Prospectus  (other  than  exhibits).
Requests should be directed to the Company at its principal  executive  offices,
7108 Fairway Drive, Suite 200, Palm Beach Gardens,  Florida,  33418-3757,  (561)
775-5756.


<PAGE>

                       DOCUMENTS INCORPORATED BY REFERENCE


     On October 6, 1992, the Company's  change of domicile  merger from Colorado
to Delaware became effective.  Top Source,  Inc., a Colorado  corporation merged
into its wholly-owned  subsidiary Top Source Technologies,  Inc., formerly known
as Top Source,  Inc., a Delaware  corporation.  The  specifics of the merger are
described in the Form 8-B filed with the Commission on November 14, 1992,  which
is specifically  incorporated by reference into this Prospectus.  As a result of
the change of domicile merger,  the Form 8-A, which is incorporated by reference
herein, was filed with the Commission by the Company's predecessor,  Top Source,
Inc., a Colorado corporation.

     The following  documents filed with the Commission are hereby  specifically
incorporated by reference into this Prospectus:

(a)  The Company's  annual report on Form 10-K, as amended,  for the fiscal year
     ended September 30, 1997 and all amendments thereto;

(b)  The Company's quarterly report on Form 10-Q for the quarters ended December
     31, 1997, March 31, 1998, as amended, and June 30, 1998;

(c)  The Company's  proxy  statement  dated  January 28, 1998 filed  pursuant to
     Section 14 of the Exchange Act;

(d)  The  description  of the  Company's  Common  Stock  filed  by  the  Company
     predecessor,  Top Source, Inc., a Colorado corporation,  which is contained
     in the Registration Statement on Form 8-A filed on March 12, 1992, File No.
     1-11046,  including  any  amendments  or reports  filed for the  purpose of
     updating such description;

(e)  The  description  of the  Company's  change  of  domicile  merger  which is
     contained in the  Registration  Statement on Form 8-B filed on November 14,
     1992 and any amendments and reports thereto; and

(f)  All other reports  filed by the Company  pursuant to Section 13(a) or 15(d)
     of the  Exchange  Act since the  filing of the Form 10-K for the year ended
     September 30, 1997, as amended.

     In addition,  all documents  subsequently  filed by the Company pursuant to
Sections 13(a),  13(c), 14 or 15(d) of the Exchange Act prior to the termination
of the offering made by this  Prospectus  shall be deemed to be  incorporated by
reference  into  this  Prospectus.   Any  statement   contained  in  a  document
incorporated or deemed to be incorporated by reference in this Prospectus  shall
be deemed to be modified or  superseded  for purposes of this  Prospectus to the
extent  that  a  statement   contained  in  this  Prospectus  or  in  any  other
subsequently  filed  document which also is or is deemed to be  incorporated  by
reference in this  Prospectus or in a supplement  hereto  modifies or supersedes
such  statement.  Any statement so modified or  superseded  shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.


                                  RISK FACTORS


     The shares of Common Stock of Top Source Technologies, Inc. (the "Company")
involve a high degree of risk,  including,  but not  necessarily  limited to the
risk  factors  described  below.  Each  prospective  investor  should  carefully
consider the  following  risk factors  inherent in and affecting the business of
the  Company  and this  offering  before  making  an  investment  decision.  All
statements,  trend analysis and other  information  contained in this Prospectus
relating  to the  proposed  sale of the  assets  (the  "Assets")  of Top  Source
Automotive,  Inc. (the "Proposed Transaction"),  the future profitability of Top
Source Automotive,  Inc. ("TSA"), Top Source Instruments,  Inc. ("TSI"),  future
operating  results,  the  ability  of  the  Company  to  achieve  profitability,
development of the Company's new on-site oil analyzer ("OSA-II"), the receipt of
future orders for the sale of overhead sound systems ("OHSS") from Chrysler, the
ability  of the  Company  to enter  into  strategic  alliances  or  develop  new
technologies and the Company's future  compliance with debt covenants as well as
other  statements  including  words  such as  "seek",  "anticipate",  "believe",
"plan", "estimate",  "expect", "intend" and other similar expressions constitute
forward-looking   statements  within  the  meaning  of  the  Private  Securities
Litigation  Reform Act of 1995 (the "Reform Act").  Readers are cautioned not to
place undue reliance on these forward-looking  statements which speak only as of
the  date  of this  Prospectus.  These  statements  are  subject  to  risks  and
uncertainties  that could cause actual results to differ  materially  from those
contemplated in such  forward-looking  statements.  Such risks and uncertainties
include  those  identified  in  this  "Risk  Factors"  section  as  well  as the
following: the ability of the buyer of TSA to close the necessary financing; the
ability of the  Company  to obtain  the  required  stockholder  approval  of the
Proposed Transaction;  potential changes by Chrysler Corporation ("Chrysler") in
the placement of its speakers in Jeep? Wranglers or decline in production levels
at Chrysler  for  vehicles  installing  OHSS;  the  Company's  ability to market
OSA-IIs;  the acceptance of the OSA-II technology by the marketplace;  a general
tendency of large  corporations  not to change from known technology to emerging
new technology; the reliability of the OSA-II technology over an extended period
of time; the Company's ability to attract strategic  partners for OSA-II and for
TSA if the Company is unable to sell it; and other  matters  which may  increase
the Company's  current losses and thereby cause it to exceed the 1.5 to 1.0 debt
to equity ratio required by a loan agreement.

     Historical Losses.  Since inception,  the Company has never reported income
from  operations.  As of June 30,  1998,  the  Company  had a retained  earnings
deficit  of  $(25,392,345).  The  Company  has  provided  cash  to  support  its
operations  from the income  generated  by TSA, the sale of the assets of United
Testing  Group,  Inc.  in  1996,  the sale of  securities  pursuant  to  private
placements  and the exercise of stock  options and warrants and from  borrowings
from  institutional  lenders.  As  described  below,  TSA has lost and is losing
substantial  revenues  from  Chrysler  and the  Company  has  entered  into  the
Agreement  to sell  TSA.  See  "Change  in  Business  of the  Company  - Loss of
Operating  Income" and "RECENT  DEVELOPMENTS - Sale of TSA" at page 15. TSA will
remain  profitable  in spite  of its  loss of  revenues  from  Chrysler,  unless
Chrysler  discontinues or materially reduces its business  relationship with the
Company  beyond  that  described  below in the risk  factor on page 10  entitled
"Dependence  on Chrysler".  The Company has shifted its primary focus toward the
sale of its OSA-II which the Company has just completed developing. However, the
Company has  generated  only limited  revenues  from the sale and lease of first
generation  OSAs.  Revenue  for TSI for the year ended  September  30,  1997 was
$403,853 and $329,596 for the nine months ended June 30, 1998. The  identifiable
assets  relating  to  the  oil  analysis  services  segment  were  approximately
$4,408,100  which  includes  the  net  value  of  the  capitalized  database  of
$2,125,902  at June 30, 1998.  In order to achieve  profitability,  for which no
assurances  can be given,  the Company is relying upon its ability to market and
sell OSA-IIs in sufficient  numbers to pay the Company's  substantial  fixed and
other  expenses.  The  Company  believes  that  its  marketing  efforts  will be
successful.  However,  if the Company is unable to meet its goals or to have the
necessary resources to sustain its marketing activities it could have a material
adverse effect on the Company's business, the carrying value of the above listed
assets, and the financial condition of the Company. The Company will continue to
evaluate the success of the new marketing  efforts as well as the carrying value
of the related  assets.  There can be no  assurances  that the  Company  will be
profitable from operations in the future.

     Reliance  on On-Site  Oil  Analyzer.  For  several  years,  the Company has
concentrated on sale and marketing of its first generation  on-site oil analyzer
(the "OSA") but with only limited success.  Since June 1997, under the direction
of the Company's new president, the number of OSAs (and OSA-IIs) sold and leased
in the  past  year  has  increased.  Additionally,  the  Company  augmented  its
technical  expertise  by the hiring of Dr.  John  Coates who has  developed  the
second generation machine OSA-II. The OSA-II is substantially  smaller,  quicker
and less  expensive  than the OSA.  Moreover,  the OSA-II  does not  require the
Company to rely upon an outside  corporation  to  manufacture  or  assemble  the
machines.  Because  the  Company  is  relying  upon  one  product,  there  is  a
substantially increased degree of risk to investors.

     Development of OSA-II.  The Company  recently  completed the development of
the new OSA-II and in August  1998  completed  the  assembly  of and shipped the
first  seven  OSA-IIs.  However,  as with the  development  of any new  product,
unforeseen delays occur and problems may be discovered.  Sophisticated  computer
software and complex  machines often  encounter  developmental  difficulties  or
"bugs" which only become  apparent  subsequent  to  widespread  commercial  use.
Problems  which may arise in the  operation of the OSA-IIs could have a material
adverse effect upon the Company's future operations.

     Inability to Market OSA-IIs. The Company has devoted substantial  resources
and different approaches to marketing the OSAs. Although the Company's marketing
efforts over approximately the last year have increased the number of OSAs being
used,  the  Company  has only  received  orders for tests or leases of  multiple
machines from four companies. In July 1998, the Company announced that a leading
operator  of retail tire stores has agreed to install one OSA-II unit in each of
seven locations in  Jacksonville,  Florida for a six-month trial. The units were
shipped in August and began  generating  nominal  revenue in early  September as
anticipated.  In August,  the  Company  also  announced  a new test with a large
insurance  company which has agreed to supply warranty  coverage for automobiles
which are  successfully  evaluated  using the OSA-II at the Florida sites and at
one other location.  Additionally, in August 1998, the Company announced that it
had entered into an agreement with Speedco, Inc. ("Speedco") to lease 13 OSA-IIs
to be placed at various  Speedco truck oil change service  centers.  Previously,
the Company  had leased  four OSAs to Speedco on a test  basis.  These four OSAs
will be replaced by four of the 13 OSA-IIs.  The Company also  recently  entered
into a lease for two OSAs to be placed in a new oil analysis  center operated by
a midwestern operator of automobile auctions.  The Company also recently entered
into a lease for two OSAs to be placed in a new oil analysis  center operated by
a midwestern  operator of automobile  auctions.The other multiple order consists
of a short-term  lease for five OSAs to be placed at different  locations of the
customer in the United States.  Of these multiple unit orders,  only the initial
orders  for five  units  and the four  Speedco  units are  currently  generating
revenues. Without the receipt of numerous orders for multiple OSA-IIs and repeat
orders from the automobile  manufacturers  who purchased  OSAs, it is not likely
that the Company can profitably market and sell OSA-IIs.

     Dependence on Chrysler. Historically, the Company has derived almost all of
its  revenues  from  the sale of OHSS to  Chrysler  by TSA.  In  1997,  Chrysler
discontinued using the OHSS on its Jeep Cherokee vehicles.  Although the Company
does not know for certain,  management believes the contract was lost to another
vendor  because  of pricing  which  would have  yielded  unacceptably  low gross
margins for TSA. In November 1998, Chrysler will discontinue  producing its Jeep
Grand Cherokee Ltd. Plus which is the only model that uses the OHSS. TSA expects
to continue  assembling  the OHSS for the Jeep  Wrangler  through at least model
year 2002. There can be no assurances that Chrysler will continue to order OHSSs
from TSA. If Chrysler  discontinues  using the OHSS on the Jeep Wrangler and the
Proposed Transaction is not consummated,  it will have a material adverse effect
upon the Company at least until the Company generates  significant revenues from
OSA-II.

     Change in Business of the Company - Loss of Operating  Income.  The sale of
TSA  Assets  will  result  in a major  change  in the  nature  of the  Company's
business. For the fiscal year ended September 30, 1997 and the nine months ended
June 30,  1998,  TSA  reported  $16,580,270  and  $8,952,308,  respectively,  in
revenues  or  approximately  97.6% and  96.4%,  respectively,  of the  Company's
consolidated revenues.  TSA's operating income, including the corporate overhead
allocation was $3,091,161 and $1,191,283 for such periods;  the Company reported
operating losses of $(3,304,057)  and  $(3,113,621)  for such periods.  Assuming
consummation of the Proposed Transaction, the Company's sole remaining operating
subsidiary  will be TSI which  reported  approximately  $403,853 and $329,596 of
revenues in the year ended September 30, 1997 and the nine months ended June 30,
1998,  respectively.  Because TSA has been profitable,  the Company has utilized
those  profits to develop  the OSA and  OSA-II and to meet the  Company's  other
working capital needs  including  corporate  overhead.  To date, the Company has
only sold five OSAs and has not  entered  into any  long-term  leases of OSAs or
OSA-IIs.  While  management  believes the proceeds  from the sale of Assets will
permit the Company to pay its  indebtedness  and provide working capital to meet
current  operating  losses of TSI, the loss of TSA income will eliminate  future
contributions  to working  capital  and could  adversely  affect  the  Company's
long-term financial  condition.  The Company will be required to meet its future
working  capital  needs  from  anticipated  cash  flow  from  TSI or  additional
financing.  There can be no assurances that TSI will achieve  positive cash flow
during fiscal 1999 or that the Company will obtain the necessary financing.
     Change in Short-Term Financial Condition. The proceeds from the sale of the
Assets will substantially  improve the Company's  short-term financial condition
and liquidity by significantly increasing working capital. The Company's results
of operations  will be materially  and adversely  affected for the short-term if
the sale is consummated.  However, the loss of revenues and income from the sale
of the TSA Assets will be  partially  offset by  projected  annual debt  service
savings and corporate  overhead  savings  including  reduced audit fees,  travel
costs and other efficiencies.  See "Pro Forma Condensed Financial Information of
the Company." The funds  available from the sale of TSA Assets will be necessary
to sustain TSI and pay the  Company's  corporate  overhead  until TSI is able to
generate  substantial  revenues  and  reduce  its  operating  losses.  With  the
improvement  in  short-term  liquidity,   the  Company  believes  it  will  have
sufficient  working  capital  to  successfully   market  its  OSA-IIs  over  the
long-term.  No  assurances  can be given that the Company  will have  sufficient
working capital or that it will be successful in marketing OSA-IIs.

     Failure of Proposed  Transaction to Close.  There can be no assurances that
all of the conditions to the Proposed  Transaction will be satisfied and that it
will be consummated. A major condition of the Agreement, in addition to approval
of the Company's  stockholders,  is that NCT Audio Products,  Inc. (the "Buyer")
complete a financing of at least $6,500,000 (the "Financing"). While the Buyer's
parent is a  publicly-traded  company  whose  common  stock trades on the Nasdaq
National Market System under the symbol "NCTI",  the Company believes that Buyer
only recently  began active  operations.  However,  the Company has no access to
internal information concerning the Buyer's financial condition. There can be no
assurances  that the Buyer will  complete the  necessary  Financing.  Failure to
consummate  the  Proposed  Transaction  will result in material  expenses of the
Company of approximately $250,000, which will not be reimbursed.

     Changing   Technology;   Competitive   Factors.   The  OSAs   represent   a
technological  breakthrough affecting the oil analysis industry. Oil analysis is
a 50-year old technology,  which is widely used for diagnostic and  preventative
maintenance  programs for equipment by various  industries.  It is also used for
quality control and pipeline monitoring in the petroleum industry.  Essentially,
the OSAs analyze (and the OSA-IIs are designed to analyze) oil at the end user's
location  thereby  avoiding  the need to send  petroleum  samples  to a  central
laboratory.  The OSAs and OSA-IIs utilize complex computer software. In general,
the computer industry is subject to rapid and significantly  changing technology
including  potential  introduction of new products and  technologies,  which may
have a material  adverse  impact upon the  Company's  ability to market and sell
OSA-IIs.  Although the Company believes that it has a significant advantage over
potential competitors as a result of its experience over a five-year period with
the OSAs, the Company's  proprietary  database and the proprietary nature of the
resulting technology including the development of the OSA-IIs. No assurances can
be given that either a comparable or more advanced on-site oil analyzer will not
be developed in the future by one or more third parties.

     Patents and Proprietary  Information.  Historically,  the Company generated
almost  all  of  its  revenue  from  products  subject  to  patents  and  patent
applications  exclusively  licensed to the Company. TSA has relied upon the sale
of its OHSS  enclosures  which are  covered by a patent  license  limited to the
United  States and Canada.  The Company has obtained  patents  covering  various
features  of the OSAs which are  applicable  to the  OSA-IIs.  The  Company  has
applied for additional  patents  covering  various  features of the OSA-IIs.  In
addition,  steps have been taken to protect  trade secrets  through  appropriate
confidentiality  agreements.   There  can  be  no  assurances  that  the  patent
applications  for the OSA-II  will be  granted.  The  failure by the  Company to
obtain  patents and protect its  respective  trade secrets could have a material
adverse effect on the Company by increasing the  likelihood of  competition.  In
addition,  other  companies  may  independently  develop  equivalent or superior
technologies  and may obtain  patent or  similar  rights  with  respect to them.
Although  the Company  believes  that the  software for the OSAs and OSA-IIs has
been  independently  developed by it, and that such technology does not infringe
on the  patents or violate  the  proprietary  rights of others,  there can be no
assurances  that the Company will not be determined to infringe upon the patents
or proprietary rights of others, or that patents or proprietary rights of others
will not have a  material  adverse  effect  on the  ability  of the  Company  to
commercialize the OSA-IIs.  Patent and technology  disputes are common with high
technology products and services.

     New Technologies and Other  Considerations.  In order to expand its current
product line,  the Company may continue to seek new  technologies  and products.
This  aspect of the  Company's  business  involves  a number of  special  risks.
Because of these  risks,  the  Company  will seek  capital  input and  strategic
partners to sell equity in suitable  products and technologies to these partners
in order to reduce the risks to investors.  Also, the Company will seek to avoid
substantial and long-term  expense  associated  with the necessary  research and
development.  Assuming  that the Company is able to enter into  agreements  with
such  partners and that those  partners  will be able to carry out the necessary
research  and  development,  there is the risk  that the  technologies  will not
perform as expected  or be cost  effective.  Assuming  successful  research  and
development,  there  remains the risks of being able to market the  products and
locate industry partners or others able to manufacture the products according to
stringent quality control  standards and in a viable economic manner.  There can
be no  assurances  that the  Company  will be able to  successfully  locate such
technologies and if so, will be able to find strategic  partners able to develop
and market new technologies.  Finally,  there is the risk that while the Company
is  seeking  to  commercialize  a new  technology,  a  competitor  will  develop
technologies  which are more commercially  viable thereby reducing the viability
of the Company's products.

     Anti-Takeover   Considerations.   The  Company's  Restated  Certificate  of
Incorporation  (the  "Certificate   Provisions")   contains  various  provisions
designed  to deter a third  party  from  launching  a hostile  takeover  for the
Company.  In addition,  the Company has adopted a  Shareholder  Rights Plan (the
"Rights Plan").  In this Prospectus,  the Certificate  Provisions and the Rights
Plan  are  collectively  referred  to as  the  "Anti-Takeover  Provisions".  The
Certificate  Provisions  consist of: (i)  empowering the Board of Directors (the
"Board"),  without further action by the stockholders,  to issue up to 5,000,000
shares  of  Preferred  Stock  in one or more  series,  with  such  designations,
preferences, special rights, qualifications, limitations and restrictions as the
Board may determine;  (ii)  establishing a classified  Board whereby election of
the  directors  is  staggered  and  each  year  approximately  one-third  of the
directors are elected for a three year term; (iii) making it difficult to remove
directors for "cause" by requiring a super-majority  vote of either:  (1) 75% of
the  stockholders,  or (2) 66-2/3% of the  stockholders  and the majority of the
"disinterested  directors";  (iv)  providing  that  stockholder  action taken by
written consent in lieu of a meeting is prohibited unless such consent is signed
by the  holders  of at  least  two-thirds  of the  stock;  and  (v)  restricting
stockholder nomination of directors to any stockholder with the power to vote at
least  15% of the  outstanding  voting  securities  of the  Company  who  timely
complies with specific  notice  procedures.  In connection with the Rights Plan,
the Board  declared  a  dividend  of one  Preferred  Stock  Purchase  Right (the
"Rights") for each  outstanding  share of the Company's Common Stock. The Rights
permit the holders  (stockholders  of the  Company) to purchase  Series A Junior
Preferred  Stock.  Holders  of  Rights  have the right to  acquire  stock of the
Company or an "acquiring  entity" at one-half of market  value.  The Rights only
become  exercisable in the event,  with certain  exceptions,  an acquiring party
accumulates 15 percent or more of the Company's  voting stock.  These Rights may
be  redeemed  by the Company at $.01 per Right prior to the close of business on
the 15th day after a public announcement that beneficial  ownership of ownership
of 15% or more of the  Company's  voting  stock has been  accumulated  by single
acquiror or group (with certain exceptions), under specified circumstances.

     The Anti-Takeover Provisions generally make it more difficult or discourage
a proxy contest or the assumption of control by a holder of a substantial  block
of the  Company's  Common  Stock  because  it is more  difficult  to remove  the
incumbent  Board.  Thus,  the  Anti-Takeover  Proposals  have the affect of: (i)
entrenching  incumbent  management,  and (ii)  discouraging  a third  party from
making a tender offer at a premium over the market price or otherwise attempting
to obtain control of the Company even though such an attempt could be desired by
a substantial member of the Company's stockholders. The Anti-Takeover Provisions
were not  intended  to prevent a  takeover  of the  Company  on terms  which are
beneficial to the stockholders and will not do so. They may,  however,  deter an
attempt to acquire the Company in a manner or on terms that the Board determines
not to be in the best interest of its stockholders.

     Dependence on Key  Personnel.  The Company is currently  dependent upon the
efforts of the key members of its management  team  consisting of Mr. William C.
Willis, Jr., the Company's President and Chief Executive Officer,  and Mr. David
Natan,  the  Company's  Chief  Financial  Officer.  In addition,  the Company is
dependent upon Dr. John Coates who is in charge of the group which developed the
OSA-II.  In the event that one or more of these persons ceases to be employed by
the Company, it may have a material adverse effect upon the Company.


     Competition.  Competition in the  automotive  business and the oil analysis
business is intense.  With regard to the Company's OHSS business,  interior trim
suppliers  have  a  substantial  competitive  advantage  as a  result  of  their
relationships  with automobile  manufacturers  and their  substantially  greater
degree of financial  strength,  management depth and engineering  expertise.  By
offering  automobile  manufacturers  the  opportunity  to deal with one  primary
supplier,  an interior trim supplier can offer alternative speaker placement and
thereby competes directly with the Company. With regard to the OSA-II, while the
Company is not aware of any other business that markets and sells an on-site oil
analysis instrument,  the Company's oil analysis subsidiary,  TSI, competes with
various oil analysis  laboratories  located throughout the United States.  These
laboratories  offer service through  Federal  Express or other express  delivery
couriers and provides  facsimile or other rapid delivery of oil analysis reports
to the customers.

     Liquidity  Considerations.  In 1995,  the Company  issued  $3,020,000 of 9%
Senior Subordinated Convertible Notes (the "Notes"). If the Proposed Transaction
is approved,  the Company intends to pay the Notes which are prepayable  without
penalty.  These Notes  contain a debt to equity ratio that cannot  exceed 1.5 to
1.0. As of June 30,  1998,  this ratio was 1.14 which meant that the Company was
in compliance with the ratio. Without the receipt of the Buyer's  non-refundable
deposit  of  $1,450,000  the  Company  would  not have met this  debt  covenant.
However,  due to the Company's  historical losses and due to the uncertainty and
timing of OSA-II  revenues,  there is a possibility that the Company will exceed
this  ratio in future  quarters.  In the event that the ratio is not met and the
Company  is  unable  to  receive  a  waiver  from  the   representative  of  the
noteholders,  Mr. G. Jeff Mennen, a member of the Company's Board, has agreed to
guarantee to infuse a sufficient amount of capital into the Company to permit it
to maintain  compliance  with this debt to equity ratio through  October 1, 1998
or,  alternatively,  he will  refinance  the Notes.  In  consideration  for this
guarantee,  the Company issued to Mr. Mennen 50,000 10-year warrants exercisable
at $2.00 per share.  Mr.  Mennen  has the right to compel the  Company to file a
registration  statement  covering  the shares of Common  Stock  underlying  such
warrants or to include the shares of Common  Stock in a  registration  statement
filed by the Company on behalf of others.

     On  July  1,  1997,  the  Company  entered  into  a  three-year  $5,000,000
asset-based   financing   agreement   ("Credit   Facility")  with  NationsCredit
Commercial Corporation ("Nations").  This Credit Facility replaced the Company's
former  $3,750,000  facility.  The new  Credit  Facility,  which is  secured  by
substantially  all of the assets of the Company enables the Company to borrow up
to  $5,000,000  based  upon  certain  percentages  of  accounts  receivable  and
inventory  balances.  This Credit  Facility allows for borrowing of up to 85% of
accounts  receivable  and 50% of  inventory  for both TSA and TSI.  The  overall
sub-limit of borrowing  against  inventory is  $1,500,000.  The interest rate on
this Credit Facility is 1-1/2% over the prime rate and is payable monthly with a
required minimum borrowing level of $2,500,000 for the fee calculation purposes.
The Company's  effective  interest rate at June 30, 1998  factoring the interest
earned on used drawn  funds was  approximately  11.1%.  As of June 30,  1998 and
August 14, 1998,  borrowings on this Credit Facility were $833,477 and $504,995,
respectively.  Total unused  availability for the same periods were $830,000 and
$160,000,  respectively.  The Company plans to repay the Credit Facility in full
upon  consummation  of the  Proposed  Transaction.  Upon  payment  of the Credit
Facility,  NationsCredit  will  release  the lien,  which it holds on all of the
assets of the Company including TSA Common Stock and Assets.

     The Credit  Facility  calls for one  financial  covenant  that, if not met,
would cause  default  under the  agreement and increase the interest rate by 2%.
The Credit Facility requires the Company not to exceed $2,000,000 in losses from
operations  (plus or minus any  non-recurring  items agreed upon) measured on an
annual basis each September 30th.

     The  Company  expects  to  report  a loss  from  operations  of  more  than
$3,300,000 for the year ended  September 30, 1998. This will require the Company
to obtain a waiver from Nations (which Nations provided to the Company in fiscal
1997 for exceeding this covenant), or to pay off the loan balance at the time of
default,  which the  Company  intends to do with the  proceeds  of the  Proposed
Transaction.  This covenant  violation will also increase the effective interest
note to  approximately  13.1%  unless the Company  obtains a waiver.  For fiscal
1997, the Company paid Nations $25,000 and it waived the covenant  violation and
the interest rate increase. There can be no assurances that these waivers can be
obtained from Nations.

                               RECENT DEVELOPMENTS

SALE OF TSA

     On August 14,  1998,  the  Company and TSA entered  into an  agreement,  as
amended  (the  "Agreement")  with the Buyer  through  which the Buyer  agreed to
purchase TSA for a minimum of  $10,000,000  and up to an  additional  $6,000,000
representing the Earn-Out.

     The Company believes that the current  aftermarket and other OEM production
line  initiatives  in process for OHSS will result in  additional  revenues that
will  enable the  Company  to  achieve  the full  $6,000,000  Earn-Out  over the
two-year period following the Closing.  However,  no assurances can be given. If
earned,  for the first year following the Closing ("Year One"),  the Buyer shall
pay  TSA an  Earn-Out  of up to  $3,000,000  and a  cumulative  amount  of up to
$6,000,000  for Year One and the 12-month  period  subsequent to Year One ("Year
Two").

     The  Earn-Out in Year One shall be equal to the amount by which the product
of four and one-half times EBITDA, as defined,  for Year One exceeds $8,000,000.
As  used  in the  Agreement,  "EBITDA"  means  income  before  interest,  taxes,
depreciation  and  amortization of the Buyer's  subsidiary  acquiring the Assets
("New TSA").  The Agreement  further  provides that EBITDA shall be based solely
upon  the  operations  of New TSA  based  upon  operations  consistent  with the
historical  operations of TSA and  excluding  items of income or expense such as
non-recurring items,  extraordinary items, intercompany items and other items of
income and expense which are not consistent with such past practice.

     In effect,  to the  extent  that in Year One the cash flow of New TSA times
four and one-half exceeds $8,000,000, the Buyer shall pay the Earn-Out up to the
maximum of  $3,000,000.  The Year Two  Earn-Out  shall be equal to the amount by
which the  product of four and  one-half  times  EBITDA for Year Two exceeds the
greater of: (i) Year One EBITDA times four and one-half, or (ii) $8,000,000. The
maximum Year Two Earn-Out  calculated using this formula is $6,000,000 minus the
Year One Earn-Out.

     Based upon an  anticipated  closing date in December  1998, and assuming no
changes to TSA's revenues and expenses after the closing, no Earn-Out payment if
calculated  on a  pro-forma  basis would have been  earned by the  Company.  The
Company  believes  that  current  after-market  and  other OEM  production  line
initiatives  in process for OHSS will result in  additional  revenues  that will
enable the  Company  to achieve  the full  $6,000,000  Earn-Out  over a two-year
period after closing. However, no assurances can be given.


     The Buyer paid the Company  $1,450,000 as a non-refundable  deposit in June
1998.  Additionally,  the Buyer has paid  $2,050,000  into  escrow.  The  escrow
agreement  provides that the $2,050,000 and  certificates  for 14.5% and 5.5% of
TSA shall be held in escrow pending approval of the Company's  stockholders.  If
such approval is obtained,  the $2,050,000  will be delivered to the Company and
the Buyer will receive a certificate for 20% of TSA. If it is not obtained,  the
escrow  agent will  deliver the Buyer  14.5% of TSA Common  Stock and return the
$2,050,000.

     Pursuant to the  Agreement,  the Buyer has the exclusive  right to purchase
the Assets of TSA at any time through March 31, 1999.  However,  if the Proposed
Transaction fails to close by December 31, 1998, the Buyer has a one-week option
to cancel its exclusive right to purchase the Assets of TSA and as consideration
receive an additional 15% of TSA Common Stock. The Company anticipates convening
a  stockholders'  meeting  in  December  1998 and has  filed  preliminary  proxy
material with the Commission.  Upon clearance of the preliminary proxy material,
the Company will mail to its stockholders definitive proxy solicitation material
and schedule a stockholders' meeting.

     Under the terms of the  Agreement,  the Buyer has  agreed to assume  all of
TSA's liabilities subject to the limitation that such liabilities not exceed the
amount  of  inventory  owned by TSA,  and pay the  Company  $10,000,000  (or (or
$6,500,000  in addition to the  $1,450,000  and  $2,050,000  payments  described
above).

     In about mid-February 1998,  management began discussing with the Buyer the
possibility of the Buyer  acquiring TSA. These  discussions  arose after initial
discussions with the Buyer concerning a proposed  strategic alliance between the
two  companies.  The Company and the Buyer  began  exchanging  letters of intent
beginning in early April 1998 which negotiations continued periodically over the
next  several  weeks  until an initial  letter of intent was signed on April 17,
1998.  The  Buyer  agreed  to pay  $16  million  subject  to  completion  of due
diligence.  The Company supplied the Buyer with substantial  documentation,  and
the Buyer's  representatives  made two trips to Troy,  Michigan to review  TSA's
operations.  As the  discussions  with the Buyer  became more serious and as the
Buyer conducted its due diligence, the Company and its financial advisor, Morgan
Keegan & Company, Inc. ("Morgan Keegan"), continued preliminary discussions with
a number of potential  purchasers,  none of which ultimately led to more serious
negotiations.  During the course of these  discussions,  the  Company and Morgan
Keegan  contacted  approximately  135  third  parties.  None of these  potential
purchasers expressed any interest in acquiring TSA.

     As a result of its  investigation,  the Buyer focused on the changes to the
business  of TSA and reduced the  purchase  price to a base of $10 million  cash
with a potential Earn-Out of $6 million. This reduced offer was presented to the
Company  in June  1998  and  approved  by the  Company's  Board  on  June  16th.
Previously,  the Buyer signed the  non-binding  letter of intent on June 9th and
the Company  received a  non-refundable  deposit on June 11th. On June 16th, the
Board also directed management to pay for and obtain the a fairness opinion from
Morgan  Keegan.  Its  approval of the  Proposed  Transaction  was subject to its
review of and  satisfaction  with the fairness  opinion.  Subsequent to the June
16th Board meeting,  the Company retained Morgan Keegan to evaluate the Proposed
Transaction  and determine  whether,  in its opinion,  the  consideration  to be
received  by the Company and the  Proposed  Transaction  was fair to the Company
from a financial point of view.

     Although legal counsel for the Company and the Buyer did not participate in
the negotiations for the letter of intent, they did participate in the review of
it.  Moreover,  commencing  on June 3rd,  counsel  for the Company and the Buyer
commenced periodic  negotiations of the terms and provisions of letter of intent
and the Agreement. On June 20th, the Company submitted to the Buyer, , the first
draft  of  the  Agreement.  After  receiving  comments,  the  Company's  counsel
submitted a second draft of the Agreement on July 12th; additional comments were
received on July 22nd and  corrected  pages  provided to the Buyer's  counsel on
July 23rd.

     On July 30th, the escrow  agreement was executed and on July 31st the Buyer
paid  $2,000,050  into escrow.  Also on July 31st, the Buyer advised the Company
that it would not be in a position to complete the Proposed  Transaction  unless
it had the option to pay up to  $2,500,000  by issuing a  short-term  note.  The
parties did not agree to the terms of any  security.  On August 4th, the Company
supplied another draft of the Agreement to the Buyer. On August 6th, the Buyer's
counsel  supplied  comments on the latest  draft of the  Agreement.  Because the
escrow agreement required the escrow agent to return the $2,050,000 if requested
by the Buyer on August 7th, the parties  amended the escrow  agreement to extend
the Buyer's  time to request a return of the escrow  deposit  until August 13th.
The parties  continued  to discuss the issue of  security  for the Buyer's  note
through August 11th when they agreed to defer the type of security until a later
date.  Additionally,  management  of the  Company  and  the  Buyer  agreed  upon
additional changes to the Agreement on August 11th. Their discussions  continued
on August 12th at which time the Buyer agreed to modify the escrow  agreement to
maximize the federal income tax  consequences to the Company.  The final changes
to the  Agreement  were made on August 12th and August 13th,  agreed upon by the
Buyer on August 13th and the parties  executed the Agreement on August 14, 1998.
The  Agreement was amended on October 7, 1998 to eliminate the option of issuing
the Buyer's note and requiring an all cash payment.

OTHER MATTERS

     As previously  publicly  reported,  Mr. Stuart Landow, the Company's former
Chairman of the Board,  resigned as a director and as an employee effective June
30, 1998.

     Mr.  William C. Willis,  Jr., the Company's  president and chief  executive
officer and new Chairman of the Board waived a bonus of $127,500 to which he was
entitled under his employment  agreement.  In exchange for this waiver,  in July
1998 the  Company's  Compensation  Committee  granted Mr.  Willis  100,000 stock
options  exercisable  at $.875 per share (then fair market  value).  The options
vest  incrementally  over a three-year period and are exercisable over a 10-year
term. Mr. Willis imitated this transaction as a result of the Company's  efforts
to conserve cash and his confidence in the Company.

New Accounting Standards

     In February 1997, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 128,  "Earnings  Per
Share".  SFAS No. 128 supersedes the previous  standard  (Accounting  Principles
Board Opinion No. 15),  modifies the methodology  for  calculating  earnings per
share,  and is  effective  for periods  ending after  December  15, 1997;  early
adoption was not  permitted.  The Company is now required to restate  previously
reported  per share data to conform with the  requirements  of SFAS No. 128. Had
the  provisions of SFAS No. 128 been  applicable  to the condensed  consolidated
financial  statements  for all periods  contained in the Company's Form 10-K for
the year ended  September  30, 1997,  basic and diluted  earnings per share,  as
calculated in  accordance  with the  provisions of SFAS No. 128,  would not have
been  different  from the per share  amounts  reported  herein  for all  periods
presented.

     During the three months ended March 31, 1998, the Company adopted Financial
Standards Board Statement of Financial  Accounting  Standard No. 130, "Reporting
Comprehensive Income" ("SFAS 130"). SFAS 130 establishes standards for reporting
and  display  of  comprehensive  income  and  its  components  in the  financial
statements.  For the years ended  September  30, 1997,  1996,  1995 and the nine
months  ended June 30,  1998 and 1997,  there were no  differences  between  net
income and comprehensive income.


<PAGE>

                         PRO FORMA CONDENSED FINANCIAL
                           INFORMATION OF THE COMPANY

     The  following  unaudited pro forma  condensed  financial  statements  were
prepared to reflect the estimated  effects of the potential  sale of 100% of TSA
for  $10,000,000.  The sale is  structured to occur in three  separate  steps as
follows: (i) The Company has received a $1,450,000  non-refundable deposit which
gave the Buyer a minimum of a 14.5% equity  interest in TSA ("Step  1"),(ii) the
Second  Payment of $2,050,000 was received by the Company and is in escrow until
the  requisite  stockholder  approval is obtained  which would give the Buyer an
additional  5.5% of TSA Common  Stock  ("Step 2"),  and (iii) the receipt of the
remaining  proceeds of  $6,500,000  to complete the ultimate sale of 100% of TSA
("Step  3").  If  the  Company's  stockholders  fail  to  approve  the  Proposed
Transaction  by the  requisite  majority,  the  escrow  agent  shall  return the
$2,050,000 to the Buyer and also deliver to the Buyer one stock  certificate for
14.5%  of the TSA  Common  Stock;  the  Company  will  receive  back  the  stock
certificate for 5.5% of TSA Common Stock. On the date the TSA stock certificates
are released from escrow, the Buyer will be a stockholder of TSA owning 14.5% if
the  Proposed  Transaction  is defeated or 20% if the  Proposed  Transaction  is
approved.  However,  if the Buyer  consummates the purchase of TSA's Assets,  it
will  deliver back to this Company the shares of TSA, and Buyer will not receive
any part of the Purchase Price by virtue of its ownership of TSA Common Stock.

     Furthermore,  if the Proposed  Transaction  is not  consummated by December
31,1998,  the Buyer has a  one-week  option to  cancel  its  exclusive  right to
purchase  the  Assets  (which  right  exists  through  March  31,  1999)  and as
consideration  of such  cancellation  receive  an  additional  15% of TSA Common
Stock.

     In the event that the Proposed  Transaction  fails to close for any reason,
the Company  intends to operate TSA and seek another  purchaser  for its Assets.
For a discussion of the risks involved in this event,  see "Risk Factors Failure
to Obtain Stockholder Approval and Failure of Proposed Transaction to Close".

     The unaudited pro forma  condensed  balance sheet as of June 30, 1998 gives
effect to the above  transactions  as if they had occurred on June 30, 1998. The
unaudited  pro forma  condensed  statements  of  operations  for the years ended
September  30,  1997 and 1996 and 1995 and nine  months  ended June 30, 1998 and
1997 give  effect to the pro forma  transactions  as if they had  occurred as of
October 1, the first day of the Company's  respective fiscal year. Upon the sale
of  100% of the  TSA  Assets  (Step  3),  this  segment  will  be  treated  as a
discontinued operation as defined in Accounting Principals Board Opinion No. 30,
accordingly  the pro forma  statements of income have been presented for all the
same periods as the historical financial statements.

     The unaudited pro forma condensed  financial  statements were also prepared
to show the effects of the use of the net proceeds  from the sale to pay Nations
and the Notes as described  in the notes to the  unaudited  pro forma  condensed
financial statements.

     The  unaudited  pro forma  condensed  financial  statements  were  prepared
utilizing the accounting principles of the Company as outlined in its historical
financial  statements  included in the Company's  Form 10-K/A No. 3 for the year
ended September 30, 1997, a copy of which is  incorporated by reference  herein.
The pro forma  adjustments  are based upon  available  information  and  contain
assumptions that the Company  believes are reasonable  under the  circumstances.
The  unaudited  pro forma  condensed  financial  statements  do not  reflect the
potential corporate overhead savings as a result of the sale of TSA.


<PAGE>
<TABLE>
                                                           TOP SOURCE TECHNOLOGIES, INC.
                                                           UNAUDITED PRO FORMA CONDENSED
                                                            CONSOLIDATED BALANCE SHEET
                                                                AS OF JUNE 30, 1998

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



                                                                                     (iii)(Assumes
                                                                                     Proposed
                                                                                     Transaction is
                                                                                     Approved and
                                                       (ii) (Assumes                 Buyer Does Not
                                                       Proposed                      Close by 12/31/98
                                                       Tranaction is                 and Buyer Exercises
                                                       Approved and                  One Week Right to               (iv) (Assumes
                      (i)(Assumes                      Buyer Does Not                Cancel and Receive              Proposed
                      Proposed                         Purchase 100%                 an additional 15%               Transaction is
                      Transaction                      of TSA Assets)                TSA Common Stock)               Approved and
                      not Approved)                    Buyer Owns     Record 15%     Buyer Owns                      Buyer Owns
                      Buyer Owns                       20% of TSA     Minority       35% of TSA                      100% of TSA
                      14.5% of TSA    Adjustments      Common Stock   Interest in    Common Stock    Adjustments     Assets)
                      Common Stock    for Deposit for  Pro Forma      Income         Pro Forma       for 100% Sale   Pro Forma
                      Historical      20% of TSA       Total          of TSA         Total           of TSA          Total
                     ------------------------------------------------------------------------------------------------------------
ASSETS
Current Assets:
  Cash and
  cash equivalents    $1,962,287 (a)   $2,050,000(d)    $4,012,287       -            $4,012,287           $591  (g)   $6,417,627
                                                                                                      6,500,000  (g)
                                                                                                     (4,503,477) (h)
                                                                                                        408,226  (j)
   Accounts
    receivable, net    1,861,502            -            1,861,502       -             1,861,502     (1,663,844) (g)      197,658
  Advances to officer      5,839            -                5,839       -                 5,839           -                5,839
  Inventories          1,303,150            -            1,303,150       -             1,303,150       (540,251) (g)      762,899
  Prepaid expenses
   and other
   current assets        357,353            -            357,353         -               357,353        (74,629) (g)      282,724
                      -----------------------------------------------------------------------------------------------------------

Total current assets   5,490,131        2,050,000      7,540,131         -             7,540,131        126,616         7,666,747
Property and
  equipment-net        1,601,100            -          1,601,100         -             1,601,100       (288,898) (g)    1,312,202
Manufacturing &
 distribution
 rights &
 patents-net             262,922            -            262,922         -               262,922       (144,966) (g)      117,956
Capitalized
database,  net         2,125,902            -          2,125,902         -             2,125,902           -            2,125,902
Notes receivable
 from officers            27,395            -             27,395         -                27,395           -               27,395
Other assets, net        205,897            -            205,897         -               205,897           -              205,897
                      -----------------------------------------------------------------------------------------------------------

TOTAL ASSETS          $9,713,347       $2,050,000    $11,763,347         -             $11,763,347     ($307,248)     $11,456,099
                      ============================================================================================================

LIABILITIES AND
STOCKHOLDERS' EQUITY
Current Liabilities:
  Line of credit        $833,477            -         $  833,477          -                833,477     ($833,477) (h)       -
  Accounts payable       711,254            -            711,254          -                711,254      (435,314) (g)     275,940
  Accrued liabilities  1,362,442 (b)    1,535,750 (e)  2,898,192      (1,402,500)(e)     1,495,692      (260,477)(g,h)  1,235,215

                      ------------------------------------------------------------------------------------------------------------
Total current
liabilities            2,907,173        1,535,750      4,442,923      (1,402,500)        3,040,423     (1,529,268)      1,511,155
 Senior convertible
   notes               3,020,000            -          3,020,000          -              3,020,000     (3,020,000)(h)       -

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

Total liabilities      5,927,173        1,535,750      7,462,923      (1,402,500)        6,060,423     (4,549,268)      1,511,155
                      ------------------------------------------------------------------------------------------------------------

Minority interest        325,337 (b)      123,404 (f)    448,741         336,556 (f)       785,297       (785,297) (g)      -

Stockholders' equity   3,460,837 (c)      390,846 (f)  3,851,683       1,065,944 (f)     4,917,627      5,027,317  (g)  9,944,944
TOTAL LIABILITIES      -----------------------------------------------------------------------------------------------------------
AND  STOCKHOLDERS'
EQUITY                $9,713,347       $2,050,000    $11,763,347           -            $11,763,347     ($307,248)    $11,456,099
                      ============================================================================================================

</TABLE>


See notes to unaudited pro forma condensed financial statements.





<PAGE>

<TABLE>


                                                           TOP SOURCE TECHNOLOGIES, INC.
                                                           UNAUDITED PRO FORMA CONDENSED
                                                       CONSOLIDATED STATEMENT OF OPERATIONS
                                                      FOR THE NINE MONTHS ENDED JUNE 30, 1998

<S>                   <C>         <C>            <C>      <C>         <C>          <C>              <C>            <C>
                                                                                     (iii)(Assumes
                                                                                     Proposed
                                                                                     Transaction
                                                                                     Approved and
                                                            (ii)                     Buyer Does
                                                            (Assumes                 Not Close by
                                                            Proposed                 12/31/98 and
                                                            Transaction              Buyer Exer-
                                                            is Approved              cises One Week                  (iv)
                                                            and Buyer                Right to Cancel                 (Assumes
                                                            Does Not                 and Receives an                 Proposed
                                    (i)(Assumes             Purchase                 additional 15%                  Tansaction is
                          Record    Proposed      Record    100% of TSA   Record     of TSA Common                   Is Approved
                           14.5%    Transaction   5.5%      Assets) Buyer 15%        Stock) Buyer                    and Buyer
                          Minority  is Not        Minority  Owns 20% of   Minority   Owns 35% of                     Owns 100%
                          Interest  Approved)     Interest  TSA Common    Iterest    TSA Common       Adjustments    of TSA Assets)
                          in Income Pro Forma     in Income Stcok Pro     in Income  Stock Pro        for 100%       Pro Forma
            Historical    of TSA    Total         of TSA    Forma Total   of TSA     Forma Total      Sale of TSA    Total
            ----------------------------------------------------------------------------------------------------------------------

Net sales   $9,281,904     -          $9,281,904      -      $9,281,904       -       $9,281,904    ($8,952,308) (j)    $329,596

Cost of
sales        6,143,141     -           6,143,141      -       6,143,141       -        6,143,141     (6,010,274) (j)     132,867

Selling,
general &
admini-
strative
expenses     6,252,384     -           6,252,384      -       6,252,384       -        6,252,384     (1,750,751) (j)   5,326,633
                                                                                                        825,000  (o)
            --------------------------------------------------------------------------------------------------------------------

Loss from
operations  (3,113,621)    -          (3,113,621)      -     (3,113,621)      -        (3,113,621)   (2,016,283)      (5,129,904)

Interest
expense,
other
income
(expense)
 net           701,623   (1,030,435)(i) (328,812)      -       (328,812)      -          (328,812)       26,213  (j)     105,627
                                                                                                        408,226  (k)
Minority
interest in                   
income of TSA      -       (282,591)(i) (282,591)  (107,190)(i) (389,781)  (292,335)(i)  (682,116)(i)    682,116 (j)        -

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

Loss before
income taxes
and minority
interest     (2,411,998) (1,313,026)  (3,725,024)  (107,190)  (3,832,214)   (292,335)   (4,124,549)      (899,728)    (5,024,277)

Income tax
expense         (41,242)      -          (41,242)      -         (41,242)     -            (41,242)        41,167 (j)        (75)

              --------------------------------------------------------------------------------------------------------------------
Loss from
continuing
operations  ($2,453,240)($1,313,026) ($3,766,266)  (107,190) ($3,873,456)  ($292,335)  ($4,165,791)     ($858,561)   ($5,024,352)
              =====================================================================================================================

Loss from
continuing
operations
per common
share:                                                                                                                   ($0.18)
                                                                                                                   ================
  Basic          ($0.09)                                                                                                 ($0.18)
           ===============                                                                                         ================
  Diluted        ($0.09)
           ===============
Weighted
average
common shares
Outstanding:
  Basic       28,164,897                                                                                              28,164,897
           ===============                                                                                        ===============
  Diluted     28,164,897                                                                                              28,164,897
           ===============                                                                                        ===============


</TABLE>

See notes to unaudited pro forma condensed financial statements.



<PAGE>


<TABLE>

                                                           TOP SOURCE TECHNOLOGIES, INC.
                                                           UNAUDITED PRO FORMA CONDENSED
                                                       CONSOLIDATED STATEMENT OF OPERATIONS
                                                      FOR THE NINE MONTHS ENDED JUNE 30, 1997
<S>                   <C>         <C>            <C>      <C>         <C>          <C>              <C>            <C>
<S>
                                                                                     (iii)
                                                                                     (Assumes
                                                                                     Proposed
                                                                                     Transaction
                                                            (ii)                     Approved and
                                                            (Assumes                 Buyer Does
                                                            Proposed                 Not Close by
                                                            Transaction              12/31/98 and
                                                            is Approved              Buyer Exer-                     (iv)
                                                            and Buyer                cises One Week                  (Assumes
                                                            Does Not Pur-            Right to Cancel                 Proposed
                                    (i)(Assumes             chase 100% of            and Receives an                 Tansaction
                          Record    Proposed      Record    TSA Assets)   Record     additional 15% of               Is Approved
                           14.5%    Transaction   5.5%      Buyer         15%        TSA Common Stock)               and Buyer
                          Minority  is Not        Minority  Owns 20% of   Minority   Buyer Owns 35%                  Owns 100%
                          Interest  Approved)     Interest  TSA Common    Interest   of TSA Common    Adjustments    of TSA Assets)
                          in Income Pro Forma     in Income Stock Pro     in Income  Stock Pro        for 100%       Pro Forma
            Historical    of TSA    Total         of TSA    Forma Total   of TSA     Forma Total      Sale of TSA    Total


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

Net sales   $14,236,732      -      $14,236,732        -    $14,236,732       -      $14,236,732   ($13,859,582) (m)   $377,150

Cost
of sales      9,229,164      -        9,229,164        -      9,229,164       -        9,229,164     (9,081,447) (m)    147,717

Selling,
general &
administra-
tive expenses 5,708,025      -        5,708,025        -      5,708,025       -        5,708,025     (1,585,508) (m)  4,947,517
                                                                                                         825,000 (o)
              ---------------------------------------------------------------------------------------------------------------------


Loss
from
operations     (700,457)     -         (700,457)       -       (700,457)      -         (700,457)    (4,017,627)     (4,718,084)

Interest
expense,
other
income
(expense)
net             (99,051)     -          (99,051)       -         (99,051)     -           (99,051)       36,529  (m)    141,328
                                                                                                        203,850  (n)
Minority
interest
in income
of TSA              -     (571,564)(l) (571,564)    (216,800)(l)(788,364) (591,274)(l) (1,379,638)    1,379,638  (m)       -


              --------------------------------------------------------------------------------------------------------------------
Loss before
income taxes   (799,508)  (571,564)  (1,371,072)    (216,800) (1,587,872) (591,274)    (2,179,146)   (2,397,610)     (4,576,756)

Income
tax expense     (39,274)     -          (39,274)       -         (39,274)     -           (39,274)       39,274 (m)         -

              --------------------------------------------------------------------------------------------------------------------
Loss from
continuing
operations    ($838,782)  (571,564) (1,410,346)   ($216,800)($1,627,146)  (591,274)  ($2,218,420)  ($2,358,336)     ($4,576,756)
               ===================================================================================================================

Loss from
continuing
operations
per common
share:
  Basic          ($0.03)                                                                                ($0.16)
               ============                                                                    ================
  Diluted        ($0.03)                                                                                ($0.16)
               ============                                                                    ================

Weighted
average
common shares
Outstanding:
  Basic      28,089,261                                                                             28,089,261
             ============                                                                      ================
  Diluted    28,089,261                                                                             28,089,261
             ============                                                                      ================

</TABLE>


See notes to unaudited pro forma condensed financial statements.
<PAGE>


<TABLE>



                                                           TOP SOURCE TECHNOLOGIES, INC.
                                                           UNAUDITED PRO FORMA CONDENSED
                                                       CONSOLIDATED STATEMENT OF OPERATIONS
                                                       FOR THE YEAR ENDED SEPTEMBER 30, 1997
<S>      <C>             <C>         <C>          <C>      <C>         <C>          <C>              <C>            <C>
                                                                                     (iii)
                                                                                     (Assumes Prop-
                                                                                     posed Transa-
                                                                                     ction is Approved
                                                                                     and Buyer Does
                                                            (ii)(Assumes             Not Close by
                                                            Proposed                 12/31/98 and
                                                            Transaction              Buyer Exercises
                                                            is Approved              One Week Right                  (iv)
                                                            and Buyer                to Cancel and                   (Assumes
                                                            Does Not Pur-            Receives an                     Proposed
                                   (i) (Assumes             chase 100% of            additional 15%                  Tansaction is
                          Record    Proposed      Record    TSA Assets)   Record     of TSA Common                   Approved
                           14.5%    Transaction   5.5%      Buyer         15%        Stock) Buyer                    and Buyer
                          Minority  is Not        Minority  Owns 20% of   Minority   Owns 35% of                     Owns 100%
                          Interest  Approved)     Interest  TSA Common    Iterest    TSA Common       Adjustments    of TSA Assets)
                          in Income Pro Forma     in Income Stock Pro     in Income  Stock Pro        for 100%       Pro Forma
            Historical    of TSA    Total         of TSA    Forma Total   of TSA     Forma Total      Sale of TSA    Total

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

Net sales   $16,984,123       -      $16,984,123       -    $16,984,123     -        $16,984,123    ($16,580,270) (m)  $403,853


Cost of
sales        11,304,708       -       11,304,708       -     11,304,708     -          11,304,708    (11,197,664) (m)   107,044

Selling,
general &
admin-
istrative
expenses      8,277,875       -        8,277,875       -      8,277,875      -           8,277,875    (2,291,445) (m) 7,086,430
                                                                                                       1,100,000  (o)
           ----------------------------------------------------------------------------------------------------------------------

Loss from
operations   (2,598,460)      -       (2,598,460)      -     (2,598,460)     -          (2,598,460)   (4,191,161)     (6,789,621)


Interest
expense,
other
income
(expense)
net            (223,597)       -        (223,597)      -       (223,597)      -           (223,597)        5,595  (m)    123,798
                                                                                                         341,800  (n)
Minority
interest
in income
of TSA              -     (573,111)(l)   (573,111)   (217,387)(l)790,498)  (592,874)(l) (1,383,372)    1,383,372  (m)       -


                -------------------------------------------------------------------------------------------------------------------
Loss before
income taxes  (2,822,057) (573,111)    (3,395,168)   (217,387) (3,612,555)  (592,874)    (4,205,429)  (2,460,394)      (6,665,823)

Income tax
expense         (482,000)       -        (482,000)      -         (482,000)   -            (482,000)     233,074  (m)    (248,926)

              -------------------------------------------------------------------------------------------------------------------
Loss from
continuing
operations   ($3,304,057) ($573,111)   ($3,877,168)  ($217,387) ($4,094,555)($592,874)  ($4,687,429) ($2,227,320)     ($6,914,749)
              ====================================================================================================================

Loss from
continuing
operations
per common
share:
  Basic           ($0.12)                                                                                                ($0.25)
              ===============                                                                                            =========
  Diluted         ($0.12)                                                                                                 ($0.25)
              ===============                                                                                            =========

Weighted
average
common
shares
Outstanding:
  Basic         28,065,563                                                                                              28,065,563
              ===============                                                                                           ===========
  Diluted       28,065,563                                                                                              28,065,563
              ===============                                                                                           ===========

</TABLE>

See notes to unaudited pro forma condensed financial statements.
<PAGE>

<TABLE>


                                                           TOP SOURCE TECHNOLOGIES, INC.
                                                           UNAUDITED PRO FORMA CONDENSED
                                                       CONSOLIDATED STATEMENT OF OPERATIONS
                                                       FOR THE YEAR ENDED SEPTEMBER 30, 1996

<S>                                <C>               <C>                       <C>
                                                                                    (iii) (Proposed
                                                      Adjustments              Transaction is Approved and
                                                      for 100% Sale            Buyer Ownes 100% of TSA Assets)
                                     Historical         of TSA                       Pro Forma Total
                                     ----------        ------------             -----------------------


Net sales                              $16,146,524     $(16,102,523) (m)             $44,001


Cost of sales                           10,776,203      (10,749,431) (m)              26,772

Selling, general
 and administrative expenses             8,426,540       (2,259,258) (m)           7,267,282
                                                          1,100,000  (o)
                                      ------------------------------------------------------------------------


Loss from operations                    (3,056,219)      (4,193,834)              (7,250,053)

Interest expense, other
 income (expense) net                     (232,267)         (45,460) (m)            (277,727)


                                       -----------------------------------------------------------------------
Loss before income taxes                (3,288,486)      (4,239,294)              (7,527,780)

Income tax expense                      (1,543,300)         175,000   (m)         (1,368,300)

                                       -----------------------------------------------------------------------
Loss from continuing operations
                                       $(4,831,786)     $(4,064,294)            $ (8,896,080)
                                       =======================================================================


Loss from continuing operations per common share:
  Basic                                       $(0.17)                                      $(0.32)
  Diluted                                    =========                                    =========
                                              $(0.17)                                      $(0.32)
                                             =========                                    =========

Weighted average common shares
  Outstanding:                             28,027,959                                   28,027,959
  Basic                                ================                              ===============
 Diluted                                   28,027,959                                   28,027,959
                                       ================                              ===============

</TABLE>

            See notes to unaudited pro forma condensed financial statements.




<PAGE>



<TABLE>

                                                           TOP SOURCE TECHNOLOGIES, INC.
                                                           UNAUDITED PRO FORMA CONDENSED
                                                       CONSOLIDATED STATEMENT OF OPERATIONS
                                                       FOR THE YEAR ENDED SEPTEMBER 30, 1995

<S>                                 <C>               <C>                       <C>
                                                                                      (iii) (Proposed
                                                      Adjustments                Transaction is Approved and
                                                      for 100% Sale              Buyer Ownes 100% of TSA Assets)
                                     Historical         of TSA                   Pro Forma Total
                                     ----------        ------------             -------------------------------


Net sales                            $13,907,354       $(13,893,459) (m)                $13,895

Cost of sales                          8,739,691         (8,739,691) (m)                   -

Selling, general
 and administrative expenses           7,534,190         (1,924,539) (m)              6,709,651
                                                          1,100,000  (o)
                                   -----------------------------------------------------------------------

Loss from operations                  (2,366,527)        (4,329,229)                     (6,695,756)

Interest expense, other
 income (expense) net                     156,035            (2,218) (m)                    153,817



                                      --------------------------------------------------------------------
Loss before income taxes               (2,210,492)        (4,331,447)                     (6,541,939)

Income tax expense                       (610,000)            60,000 (m)                    (550,000)

                                      --------------------------------------------------------------------
Loss from continuing operations       $(2,820,492)        $(4,271,447)                    $(7,091,939)
                                      ====================================================================
Loss from continuing operations per common share:
  Basic                                    $(0.10)
                                       ===============                                          $(0.26)
  Diluted                                  $(0.10)                                        ===============
                                       ===============                                          $(0.26)
                                                                                          ===============
Weighted average common shares Outstanding:
  Basic                                 27,249,541                                           27,249,541
                                       ===============                                   ===============
  Diluted                               27,249,541                                           27,249,541
                                       ===============                                    ===============


  See notes to unaudited pro forma condensed financial statements.

</TABLE>

<PAGE>
           Notes to Unaudited Pro Forma Balance Sheet and Consolidated
           Statements of Operations For the Nine Months Ended June 30, 1998


     (a)  Includes the receipt of a $1,450,000 non-refundable deposit.

     (b)  Includes 14.5% of the estimated accrued liabilities relating to legal,
          accounting  and  investment  banking  fees  for the sale of TSA in the
          amount of $94,250 and the recording of a 14.5% minority interest.

     (c)  Includes  the gain on 14.5% of the equity in TSA of  $1,030,435.  This
          gain is not included on the Unaudited Pro Forma Condensed Consolidated
          Statement  of  Operations  for all  periods  presented  since  it is a
          non-recurring item.

     (d)  Represents the receipt of the additional deposit of $2,050,000 on Step
          2 of the sale of TSA  which is  recorded  as cash  since the funds are
          being held in escrow until stockholder approval.

     (e)  Represents the additional  5.5% of the estimated  accrued  liabilities
          relating to the costs of the  transaction in the amount of $35,750 and
          $1,500,000 of deferred gain relating to the  additional  15% the Buyer
          will  receive if the Proposed  Transaction  does not close by December
          31, 1998. The  $1,500,000  deferred gain, net of 15% or $97,500 of the
          accrued  liabilities  relating  to the  costs  of the  transaction  is
          reversed  when the  additional  15%  minority  interest  in  income is
          recorded.

     (f)  Represents  the  additional  5.5%  and 15% of the gain on the TSA sale
          (see Note (c) above)and the recording of the  additional  5.5% and 15%
          minority interest.

     (g)  The Company is selling 100% of the Assets of TSA and substantially all
          of the liabilities of TSA. This  adjustment  represents the receipt of
          the remaining  proceeds for Step 3 of the sale of TSA, the elimination
          of the minority  interest and the  elimination  of the  respective TSA
          Assets,  liabilities  and equity.  The total amount of the gain on the
          sale of 100% of TSA's  Assets  is  approximately  $7,100,000  of which
          $4,619,093 is included  herein and the  remaining  gain is included in
          notes ( c) and ( f) above.  This  gain is  reflected  in  stockholders
          equity,  but  not in the  pro  forma  statements  of  operations.

     (h)  Represents the repayment of the Notes and the Nations Credit  Facility
          with the  proceeds  from the TSA sale,  and  payment  of  $650,000  of
          estimated legal,  accounting and investment banking fees and taxes for
          the sale of TSA. The $650,000 in fees and taxes is included in accrued
          liabilities and will be  subsequently  paid with the proceeds from the
          sale.

     (i)  To record  the 14.5%,  5.5% and 15%  minority  interest  in TSA and to
          eliminate a non-recurring item, which is 14.5% of the gain on the sale
          of TSA, $1,030,435.

     (j)  Represents the elimination of the minority interest and the respective
          TSA results of operations.

     (k)  Represents  the  reduction  in  interest  expense  resulting  from the
          repayment of debt as discussed in Note (h) above.



       Notes to Unaudited Pro Forma Consolidated Statements of Operations
                            For All Periods Presented


     (l)  To record the 14.5%, 5.5% and 15% minority interest in TSA.

     (m)  Represents the elimination of the minority interest and the respective
          TSA results of operations.

     (n)  Represents  the  reduction  in  interest  expense  resulting  from the
          repayment of the Notes.

     (o)  Represents  the add  back  of  corporate  expenses  that  the  Company
          believes it will not save as a result of the sale of TSA.

<PAGE>

                              SELLING STOCKHOLDERS

Table of Selling Stockholders

     The  following  table  sets  forth  information  furnished  by the  Selling
Stockholders,  with  respect  to the  number of shares of the  Company's  Common
Stock,  including the shares of Common Stock  underlying the warrants,  owned by
each Selling  Stockholder  on the date of this  Prospectus,  the shares  offered
hereby,  and the number and percentage of outstanding shares to be owned by each
Selling  Stockholder  after the offering.  No Selling  Stockholder  has held any
position,  office,  or had a material  relationship  with the Company within the
past three years.  For further  information on the Preferred Stock and Warrants,
See "Description of Preferred Stock and Warrants".

<TABLE>

<S>                                              <C>              <C>                 <C>               <C>
                                                                                                     Percentage
                                                    Ownership       Securities         Ownership        Owned
Selling                                             Prior to           Being             After          After
Stockholder                                         Offering          Offered          Offering       Offering

Excalibur Limited Partnership(1),(2),(3)           1,470,169         1,470,169           None             0

Gundyco in Trust for RRSP
  550-98866-19(1),(4),(5)                             630,073          630,073           None             0

H & H Securities Limited(6)                            8,200 (3)         8,200           None             0

Intercontinental Holding
Company, Ltd.(7)                                       8,400             8,400           None             0

San Rafael Consulting Group(8)                         8,400             8,400           None             0

</TABLE>

(1)  Assumes  conversion  of  Preferred  Stock at 80% of the  October  14,  1998
     closing bid price of $.625 per share.

(2)  Includes  52,500  shares  of Common  Stock  underlying  Warrants  which are
     exercisable as of the date of this Prospectus.  Also includes 17,669 shares
     of Common  Stock  issued as  dividends  . Does not  include  78,750  shares
     underlying Warrants which are not currently exercisable.

(3)  Does not include shares of Common Stock obtainable upon conversion of up to
     1,050 shares of Preferred Stock which the Selling  Stockholder is obligated
     to purchase under certain circumstances at a price per share of $1,000.

(4)  Includes  22,500  shares  of Common  Stock  underlying  Warrants  which are
     currently  exercisable  as of the date of this  Prospectus.  Also  includes
     7,573 shares of Common Stock issued as dividends . Does not include  33,750
     shares underlying Warrants which are not currently exercisable.

(5)  Does not include shares of Common Stock obtainable upon conversion of up to
     450 shares of Preferred Stock which the Selling Stockholder is obligated to
     purchase under certain circumstances at a price per share of $1,000.

(6)  Represents  8,200  shares of Common  Stock  underlying  Warrants  which are
     exercisable  as of the date of this  Prospectus.  Does not  include  12,300
     shares underlying Warrants which are not currently exercisable.

(7)  Represents  8,400  shares of Common  Stock  underlying  Warrants  which are
     exercisable  as of the date of this  Prospectus.  Does not  include  12,600
     shares underlying Warrants which are not currently exercisable.

(8)  Represents  8,400  shares of Common  Stock  underlying  Warrants  which are
     exercisable  as of the date of this  Prospectus.  Does not  include  12,600
     shares underlying Warrants which are not currently exercisable.
<PAGE>

              DESCRIPTION OF PREFERRED STOCK AND WARRANTS

     The Company  entered into an agreement with two investors (both of whom are
Selling  Stockholders) to sell to such investors up to 2,500 shares of Preferred
Stock.  The shares of  Preferred  Stock are  convertible  into  Common  Stock as
described  below,  pay an annual  dividend of 5% in cash or Common  Stock of the
Company as described below, contain a liquidation preference equal to the $1,000
per share purchase price together with accrued  dividends (the "Stated  Value"),
are redeemable by the Company under certain circumstances as described below and
contain no voting rights except as otherwise required by law.

     The two Selling  Stockholders  purchased 1,000 shares of Preferred Stock in
May 1998.  The  holders of the  Preferred  Stock have the right to convert  such
shares  cumulatively  at any time after August 5, 1998 pursuant to the following
restrictions:  25% after August 5, 1998,  an additional  25% after  September 4,
1998 and an  additional  25% after  October 4, 1998 and the  remaining 25% after
November 3, 1998. The conversion  formula  provides that the Preferred Stock may
be  converted  into a number of shares of Common Stock equal to the Stated Value
divided by the  conversion  price  which is equal to the lesser of (i) $1.10 per
share of Common  Stock,  or (ii) a  formula  declining  from 85% of the  average
closing bid price to 80% of the average closing bid price. The minimum number of
shares of Common  Stock which may be issued  upon  conversion  of the  Preferred
Stock is approximately  909,091 shares. Such number can be substantially  higher
depending upon the future bid price of the Company's Common Stock. The Preferred
Stock  automatically  converts into Common Stock two years after issuance at the
lesser of (i) $1.10 per share, or (ii) 80% of the average closing bid price.


     The  Preferred  Stock pays an annual  dividend of 5% commencing on June 30,
1998 at the option of the Company payable in cash or shares of Common Stock. The
Company has issued 25,242  shares of Common Stock because it is prohibited  from
paying cash dividends  under the terms of an agreement with a principal  lender.
The Preferred Stock provides the holders with a per share liquidation preference
equal to the Stated Value.  The Company may redeem the Preferred  Stock prior to
conversion  by  paying  the  holders  120% of the  Stated  Value  per  share  or
$1,200,000 (not including accrued dividends).

     The  two  Selling  Stockholders  who  purchased  the  Preferred  Stock  are
obligated  to purchase up to an  aggregate of an  additional  $1,500,000  of the
Company's  Preferred  Stock  in  tranches  of  $500,000  on  similar  terms  and
conditions  commencing on 90, 150 and 210 days,  respectively,  from the date of
this Prospectus.  If a Selling  Stockholder fails to purchase its pro-rata share
of the additional  shares of the Preferred Stock within 30 days of the foregoing
dates,  such  Selling  Stockholder  shall  forfeit  its rights  and  preferences
including  conversion  privileges,  the liquidation  preference and the dividend
preference  and the  Preferred  Stock held by it shall have minimal  value.  The
foregoing  obligation  of the Selling  Stockholders  to purchase an aggregate of
$500,000  on each of the three  dates is subject to the average bid price of the
Company's  Common  Stock being not less than $1.00 and the  average  daily sales
volume being not less than 40,000  shares over a 20-trading  day period prior to
the date of each  purchase.  If any  additional  shares of  Preferred  Stock are
purchased,  the  Company  will  be  obligated  to file  additional  registration
statements  to cover the public sale of Common Stock if the  Preferred  Stock is
converted.

     The  Company  has  issued  to the  Selling  Stockholders  250,000  Warrants
exercisable  at $1.10 per share through May 7, 2001.  Each Warrant  entitles the
holder to purchase one share of Common  Stock.  The Warrants  were issued to the
Selling  Stockholders  in  connection  with a  purchase  by  two of the  Selling
Stockholders  of the  Preferred  Stock.  An  aggregate  of 100,000  Warrants are
currently  exercisable  and an aggregate  of 50,000  additional  Warrants  first
become exercisable commencing 90, 150 and 210 days, respectively,  from the date
of this  Prospectus.  After this later  date,  subject  to prior  exercise,  all
250,000 Warrants shall be exercisable until they expire on May 7, 2001.

                             PLAN OF DISTRIBUTION

     All of the  shares of  Common  Stock are  offered  for sale of the  Selling
Stockholders  as listed in this  Prospectus  under "Selling  Stockholders".  The
Company will receive none of the proceeds  from the sale of the shares of Common
Stock by the Selling  Stockholders.  However, the Company will receive a maximum
of $275,000 in  connection  with the  exercise  of up to 250,000  Warrants,  the
underlying shares of which are covered by this Prospectus. Such proceeds will be
used for general corporate purposes.

     The Company has been advised by the Selling Stockholders that the shares of
Common  Stock may be  offered  and sold from time to time by or on behalf of the
Selling  Stockholders,  in or through  transactions or distributions  (including
crosses  and block  transactions)  on the  American  Stock  Exchange,  or in the
over-the-counter  market at market prices  prevailing at the time of sale, or at
negotiated  prices,  and in  connection  therewith  commissions  may be  paid to
brokers.  Brokers  participating in such  transactions may act as agents for the
Selling Stockholders. The Selling Stockholders, and any brokers participating in
this  offering  may be deemed to be  "underwriters"  within  the  meaning of the
Securities  Act,  and any  commissions  received  by them  may be  deemed  to be
underwriting compensation.

<PAGE>

                            LEGAL MATTERS

     The legality of the securities to be offered hereby will be passed upon for
the Company by Michael Harris, P.A., 1645 Palm Beach lakes Boulevard,  West Palm
Beach,  Florida  33401.  Attorneys  employed by that law firm are the beneficial
owners of 31,000 shares of Common Stock.

<PAGE>

                                     EXPERTS

     The financial  statements  and schedules of Top Source  Technologies,  Inc.
incorporated by reference in this  Prospectus and elsewhere in the  registration
statement have been audited by Arthur Andersen LLP, independent certified public
accountants,  as  indicated  in  their  report  with  respect  thereto,  and are
incorporated by reference  herein in reliance upon the authority of said firm as
experts in accounting and auditing in giving said report.

<PAGE>


     No dealer,  salesperson  or other  person has been  authorized  to give any
information or to make any  representations  other than those  contained in this
Prospectus,  and, if given or made, such information or representations must not
be relied  upon as having been  authorized  by the Company or any of the Selling
Stockholders.  This  Prospectus  does  not  constitute  an  offer  to  sell or a
solicitation  of an offer to buy any security other than the securities  offered
by this Prospectus, or an offer to sell or a solicitation of an offer to buy any
securities by any person in any jurisdiction in which such offer or solicitation
would be  unlawful.  Neither the delivery of this  Prospectus  nor any sale made
hereunder  shall,  under any  circumstances,  imply that the information in this
Prospectus is correct as of any time subsequent to the date of this Prospectus.




                   TABLE OF CONTENTS

                                                Page
Available Information.......................     __

Documents Incorporated by
 Reference..................................     __

Risk Factors................................     __

Recent Developments.........................     __

Pro Forma Condensed Financial
  Information of the Company................     __

Selling Stockholders........................     __

Description of Preferred
  Stock and Warrants........................     __

Plan of Distribution........................     __

Legal Matters...............................     __

Experts.....................................     __


             TOP SOURCE TECHNOLOGIES, INC.



                   2,125,242 Shares



                          of


                     Common Stock

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

                      Prospectus
                   ----------------

                               , 1998





<PAGE>


                                     PART II
                     INFORMATION NOT REQUIRED IN Prospectus


Item 14. Other Expenses of Issuance and Distribution.

                  The  following  table  sets  forth  the  various  expenses  in
connection  with  the  issuance  and   distribution  of  the  securities   being
registered.  All of the  amounts  shown  are  estimates  except  the  Commission
registration  fee.  Such  expenses  will be paid by the  Company.  None of these
expenses will be paid by the Selling Stockholders.

    Registration fee .........................................     $  1,245.52
    Printing expenses.........................................      $   100.00
    Accounting fees and expenses..............................      $10,000.00
    Legal fees and expenses (other than Blue Sky).............      $12,000.00
    Blue Sky fees and expenses.................................        $   .00
    Miscellaneous..............................................        $654.48
                                                                       -------

               Total...........................................     $24,000.00
                                                                    ==========


Item 15. Indemnification of Directors and Officers.

         The  Company's  amended  and  restated   certificate  of  incorporation
provides  that the Company shall  indemnify its current and former  officers and
directors  against  expenses  reasonably  incurred  by or  imposed  upon them in
connection  with or arising out of any action,  suit or proceeding in which they
may be involved or to which they may be made parties by reason of their being or
having  been a director or officer of the  Company,  or at its  request,  of any
other  corporation  which it is a  stockholder  or creditor  and from which such
officers and  directors  are not entitled to be  indemnified  by (whether or not
they  continue to be  directors or officers at the time of imposing or incurring
such  expense),  except in  respect of matters as to which they shall be finally
adjudged in such action, suit or proceeding liable for negligence or misconduct.
In  the  event  of   settlement  of  any  such  action,   suit  or   proceeding,
indemnification  shall be provided only in connection  with such matters covered
by the settlement as to which the Company is advised by counsel that the persons
to be  indemnified  did not  commit a breach  of duty.  The  foregoing  right of
indemnification shall not be exclusive of other rights to which such persons may
be entitled.

         In addition,  the Company has entered into  indemnification  agreements
with its executive  officers and directors.  These  agreements  provide that the
Company shall  indemnify its executive  officers and directors,  if by reason of
their  corporate  status,  they are or are  threatened to be made parties to any
third-party  proceedings,  to the fullest  extent  provided by Delaware law. The
agreements provide for indemnification against expenses,  judgments,  penalties,
fines and amounts paid in settlement,  actually and reasonably  incurred by them
or on their behalf in connection  with such  proceeding  or any claim,  issue or
matter therein if (i) they acted in good faith; (ii) they reasonably believed in
the case of conduct  in their  official  capacity  with the  Company  that their
conduct was in the Company's  best  interests or in all other cases,  that their
conduct was at least not opposed to the  Company's  best  interests;  (iii) with
respect to any  criminal  proceeding,  they had no  reasonable  cause to believe
their  conduct was unlawful;  and (iv) with respect to an employee  benefit plan
they  reasonably  believed  their  conduct  to be in the best  interests  of the
participants and/or  beneficiaries of the plan. The  indemnification  agreements
also provide  indemnification  in direct and  derivative  actions  provided such
officers  or  directors  acted in good  faith  and in a manner  they  reasonably
believed to be not opposed to the best  interests of the Company.  Such officers
or  directors  are not  entitled  to  indemnification  in  connection  with  any
proceeding  charging  improper  personal benefits to such officers or directors,
whether or not involving action in their official  capacity,  in which they were
judged  liable on the basis that  personal  benefit was  improperly  received by
them.

INSOFAR AS INDEMNIFICATION  FOR LIABILITIES  ARISING UNDER THE SECURITIES ACT OF
1933 MAY BE PERMITTED TO DIRECTORS,  OFFICERS OR PERSONS CONTROLLING THE COMPANY
PURSUANT TO THE FOREGOING PROVISIONS,  THE COMPANY HAS BEEN INFORMED THAT IN THE
OPINION OF THE  SECURITIES  AND EXCHANGE  COMMISSION,  SUCH  INDEMNIFICATION  IS
AGAINST PUBLIC POLICY AS EXPRESSED IN THE ACT AND IS THEREFORE UNENFORCEABLE.

Item 16. Exhibits.


4.                Form of Common Stock Certificate*

4.1               Certificate of Designation of Rights and Preferences**

4.2               Form of Warrant**

4.3               Form of Private Securities Subscription Agreement**

4.4               Asset Purchase Agreement***

4.5               Amendment to Asset Purchase Agreement

5.                Opinion of Michael Harris, P.A.*****

23.1              Consent of Arthur Andersen LLP

23.2              Consent of Michael Harris, P.A.****


*     Contained in Registration Statement on Form 8-A filed March 12, 1992.

**    Contained  in Form 10-Q for the period  ended  March 31, 1998 filed on May
      20, 1998 (Item 6, Exhibit 10.1).

***   Contained  in the Form 10-Q for the period  ended  June 30,  1998 filed on
      August 19, 1998 (Item 6, Exhibit 10.1).

****  Contained in Opinion of Michael Harris, P.A.

***** Contained in Registration Statement on Form S-3 filed on June 4, 1998.


Item 17. Undertakings.

         The undersigned Registrant hereby undertakes:

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

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

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

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

         Provided,  however,  that paragraphs (1)(i) and (1)(ii) do not apply if
the information  required to be included in a post-effective  amendment by those
paragraphs  is  contained  in periodic  reports  filed with or  furnished to the
Commission  by the  Registrant  pursuant  to Section 13 or Section  15(d) of the
Exchange Act that are incorporated by reference in the registration statement.

         (2)      That, for the purpose of determining  any liability  under the
                  Securities  Act, each such  post-effective  amendment shall be
                  deemed  to be a new  registration  statement  relating  to the
                  securities   offered   therein,   and  the  offering  of  such
                  securities at that time shall be deemed to be the initial bona
                  fide offering thereof.

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

         (4)      That,  for purposes of  determining  any  liability  under the
                  Securities Act, each filing of the Registrant's  annual report
                  pursuant to section 13(a) or section 15(d) of the Exchange Act
                  that  is  incorporated   by  reference  in  the   registration
                  statement shall be deemed to be a new  registration  statement
                  relating to the securities  offered therein,  and the offering
                  of such  securities  at that  time  shall be  deemed to be the
                  initial bona fide offering thereof.

         (5)      The  undersigned  Registrant  hereby  undertakes to deliver or
                  cause to be delivered with the  Prospectus,  to each person to
                  whom the Prospectus is sent or given, the latest annual report
                  to security  holders that is  incorporated by reference in the
                  Prospectus   and   furnished   pursuant  to  and  meeting  the
                  requirements  of Rule 14a-3 or Rule 14c-3  under the  Exchange
                  Act; and, where interim financial  information  required to be
                  presented by Article 3 of Regulation  S-X are not set forth in
                  the Prospectus,  to deliver,  or cause to be delivered to each
                  person to whom the  Prospectus  is sent or given,  the  latest
                  quarterly   report  that  is   specifically   incorporated  by
                  reference in the Prospectus to provide such interim  financial
                  information.

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


<PAGE>
                                                    SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  or  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirement for filing on Form S-3 and has duly caused this Amendment No.
3 to  Registration  Statement  on Form S-3 to be  signed  on its  behalf  by the
undersigned, thereunto duly authorized, in the City of Palm Beach Gardens, State
of Florida, on this 5th day of November, 1998

TOP SOURCE TECHNOLOGIES, INC.



By: /s/ William C. Willis, Jr.
William C. Willis, Jr.
(Chief Executive Officer)

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Amendment  No. 2 to  Registration  Statement  on Form S-3 has been signed by the
following persons in the capacities and on the dates indicated.


Name                                   Title                     Date



/s/ William C. Willis, Jr.        Director                  November 5, 1998
- --------------------------
William C. Willis, Jr.



/s/ David Natan                    Chief Financial Officer   November 5, 1998
- --------------------------         and Director
David Natan



/s/ Ronald Burd                     Director                 November 5, 1998
Ronald Burd



/s/ G. Jeff Mennen                  Director                 November 5, 1998
- --------------------------
G. Jeff Mennen



/s/ L. Kerry Vickar                 Director                 November 5, 1998
- --------------------------
L. Kerry Vickar


<PAGE>



                                  EXHIBIT INDEX



Exhibit No.

4.                Form of Common Stock Certificate*

4.1               Certificate of Designation of Rights and Preferences**

4.2               Form of Warrant**

4.3               Form of Private Securities Subscription Agreement**

4.4               Asset Purchase Agreement***

4.5               Amendment to Asset Purchase Agreement

5.                Opinion of Michael Harris, P.A.*****

23.1              Consent of Arthur Andersen LLP

23.2              Consent of Michael Harris, P.A.****


*     Contained in Registration Statement on Form 8-A filed March 12, 1992.

**    Contained  in Form 10-Q for the period  ended  March 31, 1998 filed on May
      20, 1998 (Item 6, Exhibit 10.1).

***   Contained  in the Form 10-Q for the period  ended  June 30,  1998 filed on
      August 19, 1998 (Item 6, Exhibit 10.1)

****  Contained in Opinion of Michael Harris, P.A.

***** Contained in Registration Statement on Form S-3 filed on June 4, 1998.




                                   EXHIBIT 23.1



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



     As  Independent  Public  Accountants,  we hereby  consent to the use of our
reports (and to all  references to our Firm)  included in or made a part of this
Registration Statement.



ARTHUR ANDERSEN, LLP

West Palm Beach, Florida
     November 4, 1998


<PAGE>

 




                                   EXHIBIT 4.5

                      Amendment to Asset Purchase Agreement


October 7, 1998                             VIA FACSIMILE  - (203) 348-4106


Michael J. Parrella
President
NCT Audio Products, Inc.
One Dock Street
Suite 300
Stamford, CT  06902

RE:      NCT Audio / Top Source Automotive Transaction

Dear Mike:

     This letter agreement amends the Asset Purchase Agreement (the "Agreement")
entered  into as of August 14, 1998 by and among Top Source  Technologies,  Inc.
(the "Company"),  Top Source Automotive,  Inc. ("TSA"), NCT Audio Products, Inc.
(the "Buyer") and Noise Cancellation  Technology,  Inc. (the "Guarantor") by (i)
requiring the Buyer to pay all  $10,000,000 in cash and thereby  eliminating the
note; (ii) eliminating the Guarantor's  guarantee of the Earn-Out, as defined in
the Agreement,  and thereby  deleting the Guarantor as a party to the Agreement;
and (iii)  eliminating  the  option or other  right to  receive  payment  of the
Earn-Out in Common Stock of the Buyer. In all other  respects,  the Agreement is
ratified and confirmed.

     Please  confirm your  agreement to the above terms by signing in the places
indicated below.

Very truly yours,


David Natan
Vice President and CFO

DN/mtd




We hereby agree to the foregoing amendment.


NCT Audio Products, Inc.                    Noise Cancellation Technology, Inc.

By:   /s/Michael J. Parrella               By: /s/Michael J. Parrella
          Michael J. Parrella                     Michael J. Parrella
          President                               President





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