TOP SOURCE TECHNOLOGIES INC
S-3/A, 1998-09-02
PLASTICS PRODUCTS, NEC
Previous: LIBERTY ALL STAR EQUITY FUND, N-30D, 1998-09-02
Next: CONNING CORP, 8-K, 1998-09-02





As filed with the Securities and Exchange Commission on September 2, 1998.

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                 AMENDMENT NO. 2
                                       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.
                                    712 U.S. Highway One, Suite 400
                                    North Palm Beach, Florida  33408-7146
                                    (561) 844-3600

         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.

                    ---------

<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.
                        1,283,730 Shares of Common Stock


         This Prospectus  relates to an aggregate of 1,283,730  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 7,260  shares  issued as  dividends  declared  as of June 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  28,
1997,  as the result of investment  power over the accounts of its clients,  the
advisor and its  affiliates  are the  beneficial  owners of 2,079,700  shares of
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  September 1, 1998,  the
closing  price  of the  Company's  stock  on the  American  Stock  Exchange  was
approximately $.875.

         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  $19,350  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 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.

         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 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 "Sale of TSA" at page ___. 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 ____  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 their marketing  efforts will be successful.  However,
if the  Company is unable to meet goals or to have the  necessary  resources  to
sustain their  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 are  expected to begin  generating  revenue in
early September.  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 Jacksonville,  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
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.

         Sale of TSA. Because of uncertainties surrounding the Company's ability
to obtain the approval from holders of a majority of votes of outstanding Common
Stock required to approve the Proposed  Transaction,  there can be no assurances
that the Company  will sell the assets (the  "Assets") of TSA.  However,  if the
Company does consummate the Proposed Transaction or otherwise sell the Assets of
TSA in the future it will receive substantial working capital but will also lose
its only current existing means of generating  material on-going  revenues.  The
Company will then be relying on significant revenues from the sale of OSA-IIs or
be required to obtain  additional  financing.  No such financing plans currently
exist, and there can be no assurances that future financing will be available to
the Company.

         Change in  Business of the  Company.  On August 14,  1998,  the Company
entered into an agreement (the "Agreement") with TSA, a wholly-owned  subsidiary
of the Company,  NCT Audio Products,  Inc. (the "Buyer") and Noise  Cancellation
Technologies,  Inc. (the "Guarantor") through which the Buyer agreed to purchase
the Assets of TSA and assume the liabilities of TSA for a minimum of $10,000,000
and up to an  additional  $6,000,000  based  upon the future  operations  of the
Buyer's  subsidiary  purchasing  the Assets.  Of the  $10,000,000,  a minimum of
$7,500,000  is  required  to be in  cash  and up to  $2,500,000  may be  paid by
delivery  of  a  12%  promissory   note  (the  "Buyer's   Note").   See  "Recent
Developments".  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.  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.  However,  as a  result  of  the
consummation of the Proposed Transaction, the Company will lose the revenues and
income  generated  by TSA.  There can be no  assurances  that TSI will  generate
sufficient revenues in the future or reduce expenses to a level that will enable
the Company to achieve profitability.

         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 the Buyer complete a financing
(the "Financing"). While the Guarantor is a publicly-traded company whose common
stock trades on the Nasdaq National  Market System under the symbol "NCTI",  the
Buyer has been  recently  organized as a  subsidiary  of the  Guarantor  and the
Company  has  no  access  to  internal  information   concerning  its  financial
condition. There can be no assurances that the Buyer will complete the necessary
Financing.  Similarly,  the  Agreement  is subject to the  Company and the Buyer
agreeing upon  collateral to secure the Buyer's Note.  Failure to consummate the
Proposed  Transaction will result in material expenses of the Company which will
not be reimbursed.

         Failure to Obtain Stockholder Approval. The Company is relying upon the
sale of TSA  Assets  in order to have  sufficient  working  capital  to fund the
operations of TSI and to pay the Company's  outstanding  indebtedness  when due.
With the loss of the Grand Cherokee Ltd. Plus contract in November  1998,  TSA's
revenues  and net income will be  materially  reduced by  approximately  30-35%.
While the Company believes that over the long-term, TSA will be in a position to
obtain new OHSS  contracts,  the funds available from the sale of TSA Assets may
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. There
can be no  assurances  that TSI will be successful in expanding its revenue base
or reducing its operating  losses.  The Company's  Board owns of record  300,550
shares of Common Stock or approximately 1% of outstanding shares. According to a
Schedule 13G executed by an  institutional  investor and dated January 23, 1998,
the investor  beneficially owned 7.2% of the Company's Common Stock. The Company
has no more current information  concerning the investor's  beneficial ownership
as of a more recent  date.  Because  the Company is required to obtain  approval
from the holders of a majority of outstanding  shares under Delaware law (rather
than a majority of a quorum),  the Company will require support for the Proposed
Transaction  from a large  number of its  stockholders  who own  variably  small
positions.  Obtaining this vote is anticipated  to take  substantial  effort and
expense.  There can be no assurances  that the Company will obtain the necessary
majority approval.

         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  ("NationsCredit").  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 certain financial  covenants 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 30, 1998.

         Based on an operating loss of $2,398,088 at June 30, 1998 (which is net
of agreed upon items), and based on current  operations,  the Company will be in
default of this  covenant  as of  September  30,  1998.  This would  require the
Company to obtain a waiver from NationsCredit (which  NationsCredit  provided to
the Company in fiscal 1997 for exceeding this covenant),  or to pay off the loan
balance,  which the  Company  intends to do with the  proceeds  of the  Proposed
Transaction.



                               RECENT DEVELOPMENTS
         SALE OF TSA

           On August 14,  1998,  the Company and TSA entered  into an  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
parent of the Buyer, Noise Cancellation  Technologies,  Inc., was a party to the
Agreement solely for the purpose of guaranteeing payment of 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  between  November 5, 1998 and
December 31, 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 November  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. Of the $10,000,000, the Buyer shall pay TSA at
least  $7,500,000  in cash (or  $4,000,000  in  addition to the  $1,450,000  and
$2,050,000  payments  described  above) and shall pay the  balance,  if any,  by
delivering the Buyer's Note to TSA.

         The  Buyer's  Note shall be secured.  Because of the lengthy  period of
time over which the Proposed  Transaction  was  negotiated,  the Company and the
Buyer elected to defer reaching an agreement on acceptable  collateral  securing
the  Buyer's  Note.  The  Company's  reasons for doing so are  explained  in the
following paragraph.  An important Closing condition is that the Company and the
Buyer reach an agreement on acceptable collateral securing the Buyer's Note. The
Company does not intend to proceed without  receiving  sufficient  collateral to
secure the Buyer's Note. The Company's stockholders are being asked to vote upon
the Proposed Transaction without knowing what the collateral will be.

         Negotiations  with the Buyer began in mid-February 1998 and on June 11,
1998,  the  Company  announced  a letter  of  intent.  With the  receipt  of the
$2,050,000  escrow payment on July 31, 1998,  the Company's  Board believed that
executing  the  Agreement  could not be  delayed  substantially  longer  without
jeopardizing the Proposed Transaction. Because of the necessary time required by
the  solicitation  of proxies  and the  Buyer's  requirement  that it obtain the
Financing,  the Company believes that the probability of the additional time and
the Buyer's  improved  financial  condition once it closes on the Financing will
result in the Company receiving acceptable collateral.

         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 and the  Guarantor,  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  $2,050,000  by issuing the Buyer's  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.

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.

         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.



                                           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 $4,000,000 and a note receivable of $2,500,000 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.

     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
NationsCredit 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 for the year ended
September  30,  1997,  a copy of which is  included  as Exhibit A. 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>
                                                         Adjustments                        Adjustments
                                                       for Deposit for         Pro Forma    for 100% Sale            Pro Forma
                                     Historical           20% of TSA             Total          of TSA                 Total
                                   ----------------------------------------------------------------------------------------------
ASSETS
Current Assets:
  Cash and cash equivalents        $1,962,287 (a)                  -         $1,962,287           $591  (g)       $3,917,627
                                                                                             6,050,000  (g)
                                                                                            (4,503,477) (h)
                                                                                               408,226  (j)
  Restricted cash                          -              2,050,000 (d)       2,050,000     (2,050,000) (g)                -
  Accounts receivable, net          1,861,502                      -          1,861,502     (1,663,844) (g)           197,658
  Advances to officer                   5,839                      -              5,839               -                 5,839
  Note receivable                          -                                                 2,500,000  (g)         2,500,000
  Inventories                       1,303,150                      -          1,303,150       (540,251) (g)           762,899
  Prepaid expenses and 
   other current assets               357,353                      -            357,353        (74,629) (g)           282,724
                                  -----------------------------------------------------------------------------------------------
                                                                                                                   
Total current assets                5,490,131              2,050,000          7,540,131         126,616             7,666,747
Property and equipment-net          1,601,100                      -          1,601,100        (288,898) (g)        1,312,202
Manufacturing & distribution
 rights & patents-net                 262,922                      -            262,922        (144,966) (g)          117,956
Capitalized database, net           2,125,902                      -          2,125,902               -             2,125,902
Notes receivable from officers         27,395                      -             27,395               -                27,395
Other assets, net                     205,897                      -            205,897               -               205,897
                                    ---------------------------------------------------------------------------------------------
                                                          
TOTAL ASSETS                       $9,713,347             $2,050,000        $11,763,347       ($307,248)          $11,456,099
                                    ===============================================================================================
                                                                                                                                 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:                                                                                                             
  Line of credit                    $833,477                      -         $  833,477       ($833,477) (h)                -
  Accounts payable                   711,254                                   711,254        (435,314) (g)          275,940
  Accrued liabilities              1,362,442 (b)          1,535,750 (e)      2,898,192      (1,662,977)(g,h)       1,235,215
                                                                                                                              
                                  -----------------------------------------------------------------------------------------------
Total current liabilities          2,907,173              1,535,750          4,442,923      (2,931,768)            1,511,155

  Senior convertible notes         3,020,000                      -          3,020,000      (3,020,000) (h)                -
                                                                    
                                   -----------------------------------------------------------------------------------------------
Total liabilities                  5,927,173              1,535,750          7,462,923      (5,951,768)            1,511,155
                                   -----------------------------------------------------------------------------------------------
                                                                                                               
Minority interest                    325,337 (b)            123,404 (e)        448,741        (448,741) (g)                -

Stockholders' equity               3,460,837 (c)            390,846 (f)      3,851,683       6,093,261  (g)        9,944,944
TOTAL LIABILITIES AND
                                  -----------------------------------------------------------------------------------------------
                                                                                              
        STOCKHOLDERS' EQUITY      $9,713,347             $2,050,000        $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>

                                                                     
                                                Record 20%                        Adjustments
                                                Minority Interest    Pro Forma    for 100% Sale        Pro Forma
                                Historical      in Income of TSA      Total          of TSA              Total
                                -----------------------------------------------------------------------------------------------

Net sales                        $9,281,904            -             $9,281,904   ($8,952,308) (j)      $329,596
                                                                                                                              
Cost of sales                     6,143,141            -              6,143,141    (6,010,274) (j)       132,867

Selling, general and
 administrative expenses          6,252,384       (1,085,587)(i)      5,166,797      (925,751) (j)     4,241,046
                                                                     
                                  ----------------------------------------------------------------------------------------------
                                                                                                                                
Loss from operations             (3,113,621)        1,085,587        (2,028,034)   (2,016,283)        (4,044,317)

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

                                  -----------------------------------------------------------------------------------------------
                                                     
Loss before income
 taxes and minority interest      (2,411,998)         (334,629)       (2,746,627)  (1,192,063)         (3,938,690)

Income tax expense                   (41,242)                            (41,242)      41,167  (j)            (75)
 
                                 ===============================================================================================
Loss from continuing operations   ($2,453,240)         (334,629)     ($2,787,869) ($1,150,896)        ($3,938,765)
                                  ==============================================================================================

Loss from continuing operations per
 common share:                                                                                              ($0.14)
                                                                                                         ================
  Basic                                    ($0.09)                                                          ($0.14)
                                    ===============                                                      ================
  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>   

                                                                     
                                                      Record 20%                   Adjustments
                                                  Minority Interest   Pro Forma    for 100% Sale     Pro Forma
                                    Historical     in Income of TSA    Total        of TSA           Total
                                    ------------------------------------------------------------------------------

Net sales                           $14,236,732          -        $14,236,732    ($13,859,582) (m)   $377,150
                                                                                                                                  
Cost of sales                         9,229,164          -          9,229,164      (9,081,447) (m)    147,717
                                                                     
Selling, general and 
    administrative expenses           5,708,025          -          5,708,025        (760,508) (m)  4,947,517
                                    -------------------------------------------------------------------------
                                                                                                                
                                                                                                                      
Loss from operations                    (700,457)         -           (700,457)     (4,017,627)     (4,718,084)

Interest expense, other 
     income (expense) net                (99,051)         -            (99,051)         36,529  (m)    141,328
                                                                                       203,850  (n)
Minority interest in income of TSA          -        (788,365)(l)     (788,365)        788,365  (m)       -

                                                                                 
                                     ------------------------------------------------------------------------------------
Loss before income taxes                (799,508)    (788,365)      (1,587,873)     (2,988,883)      (4,576,756)

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

                                     ============================================================================================
Loss from continuing operations         ($838,782)   ($788,365)    ($1,627,147)    ($2,949,609)     ($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>    

                                                        Record 20%             
                                                         Minority                      Adjustments
                                                        Interest in      Pro Forma    for 100% Sale    Pro Forma
                                          Historical    Income of TSA      Total          of TSA         Total
                                          ---------------------------------------------------------------------------

Net sales                                 $16,984,123         -        $16,984,123  ($16,580,270) (m)   $403,853
          
                                                                                                                          
Cost of sales                              11,304,708         -         11,304,708   (11,197,664) (m)    107,044
                                                                     
Selling, general and administrative 
  expenses                                  8,277,875         -          8,277,875    (1,257,671) (m)  7,020,204
                                         ----------------------------------------------------------------------------
                                                                                                                 
Loss from operations                       (2,598,460)        -         (2,598,460)   (4,124,935)     (6,723,395)

Interest expense, other income
  (expense) net                              (223,597)        -           (223,597)        5,595  (m)    123,798
                                                                                         341,800  (n)
Minority interest in income of TSA              -         (790,498)(l)    (790,498)      790,498  (m)       -

                                                                                                                     
                                          -------------------------------------------------------------------------      
Loss before income taxes                   (2,822,057)    (790,498)     (3,612,555)   (2,987,042)     (6,599,597)

Income tax expense                           (482,000)       -            (482,000)      166,848  (m)   (315,152)

                                          ============================================================================
Loss from continuing operations           ($3,304,057)    ($790,498)   ($4,094,555)  ($2,820,194)    ($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>           <C>                 <C> 
     
                                                                     
                                                                         Record 20%                    Adjustments
                                                                     Minority Interest    Pro Forma    for 100% Sale   Pro Forma
                                                       Historical    in Income of TSA      Total      of TSA             Total
                                                     ------------------------------------------------------------------------------

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

Cost of sales                                            10,776,203          -         10,776,203    (10,749,431)(m)       26,772
                                                                     
Selling, general and administrative expenses              8,426,540          -          8,426,540     (1,159,258)(m)    7,267,282
                                                     ------------------------------------------------------------------------------
                                                                                              
                                                                                                                                
Loss from operations                                     (3,056,219)         -         (3,056,219)    (4,193,834)     (7,250,053)

Interest expense, other income (expense) net               (232,267)         -           (232,267)       (45,460)(m)      (5,927)
                                                                                                          271,800(n)
Minority interest in income of TSA                                        (812,859)(l)   (812,859)        812,859(m)          -     
                                                                                                                         
                                                     ------------------------------------------ -----------------------------------
Loss before income taxes                                 (3,288,486)      (812,859)    (4,101,345)    (3,154,635)     (7,255,980)
                                                    
Income tax expense                                       (1,543,300)        -          (1,543,300)       175,000(m)   (1,368,300)

                                                     ==============================================================================
Loss from continuing operations                         ($4,831,786)     ($812,859)   ($5,644,645)   ($2,979,635)    ($8,624,280)
                                                     ==============================================================================



Loss from continuing operations
  per common share:  
  Basic                                                  ($0.17)                                                          ($0.31)
  Diluted                                              ===============                                               ============
                                                         ($0.17)                                                          ($0.31)
                                                       ===============                                               ============

Weighted average common shares
  Outstanding:
  Basic                                                  28,027,959                                                    28,027,959
                                                     ===============                                              ================
  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>            <C>        <C>   
                                                                     
                                                                     Record 20%                        Adjustments
                                                                 Minority Interest        Pro Forma    for 100% Sale     Pro Forma
                                               Historical        in Income of TSA          Total          of TSA            Total
                                                     ----------------------------------------------------------------------------

Net sales                                        $13,907,354               -        $13,907,354    ($13,893,459) (m)      $13,895
                                                                                                                                 
Cost of sales                                      8,739,691               -          8,739,691      (8,739,691) (m)          -
                                                                 
Selling, general and administrative
 expenses                                          7,534,190               -          7,534,190        (824,539) (m)    6,709,651
                                              -------------------------------------------------------------------------------------
                                                                                                                                  
Loss from operations                              (2,366,527)              -         (2,366,527)     (4,329,229)       (6,695,756)

Interest expense, other income (expense) net         156,035               -            156,035          (2,218) (m)      214,117
                                                                                                         60,300  (n)
Minority interest in income of TSA                         -           (854,289)(l)    (854,289)        854,289  (m)          -

                                                                                          
                                              -------------------------------------------------------------------------------------
Loss before income taxes                          (2,210,492)          (854,289)        (3,064,781)     (3,416,858)     (6,481,639)

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

                                               ====================================================================================
Loss from continuing operations                  ($2,820,492)         ($854,289)       ($3,674,781)    ($3,356,858)    ($7,031,639)
                                               ====================================================================================

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 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 in  restricted  cash since the
         funds are being held in escrow.

(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, and the recording of the additional 5.5% minority interest.

(f)  Represents  the  additional  5.5% of the gain on the TSA sale (see Note (c)
above).

(g)      Represents  the  receipt  of  the  remaining   proceeds  and  the  note
         receivable  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.

(h)      Represents  the  repayment  of the  Notes  and  NationsCredit  with the
         proceeds from the TSA sale, and payment of $650,000 of estimated legal,
         accounting and investment banking fees for the sale of TSA.

(i)      To  record  the  20%  minority  interest  in TSA and to  eliminate  two
         non-recurring  items:  (1)  14.5%  of the  gain  on the  sale  of  TSA,
         $1,030,435,  and (2) severance  expense for the former  chairman of the
         Company, $1,085,587.

(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 20% 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
Notes.




<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)              881,111          881,111           None             0

Gundyco in Trust for RRSP
  550-98866-19(1),(4),(5)                             377,619          377,619           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 85% of the current bid price of
     $1.00 per share.


(2)  Includes  52,500  shares  of Common  Stock  underlying  Warrants  which are
     exercisable as of the date of this  Prospectus.  Also includes 5,082 shares
     of Common Stock issued as a dividend as of June 30, 1998.  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
     2,178 shares of Common Stock issued as a dividend as of June 30, 1998. 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.


                   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. In
July  1998,  the  Company  issued  7,260  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.


<PAGE>

                              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., 712 U.S. Highway One, Suite 400, North
Palm  Beach,  Florida  33408-7146.  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>
                                                       F-1



     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.



                   1,283,730 Shares


                          of


                     Common Stock

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

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

                               , 1998





<PAGE>


                                          II-6

                                                       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...........................      $ 8,000.00
    Legal fees and expenses (other than Blue Sky)..........      $10,000.00
    Blue Sky fees and expenses.............................      $      .00
    Miscellaneous..........................................      $     4.48
             Total.........................................      $19,350.00

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***

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.
2 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 2nd day of September, 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                   September 2, 1998
- --------------------------
William C. Willis, Jr.



/s/ David Natan                    Chief Financial Officer   September 2, 1998
- --------------------------         and Director
David Natan                                         



/s/ Ronald Burd                     Director                 September 2, 1998
Ronald Burd



/s/ G. Jeff Mennen                  Director                 September 2, 1998
- --------------------------
G. Jeff Mennen



/s/ L. Kerry Vickar                 Director                 September 2, 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***

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
     September 2, 1998





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