FIRST TEAM SPORTS INC
10-K405, 1998-05-29
SPORTING & ATHLETIC GOODS, NEC
Previous: OPPENHEIMER CHAMPION HIGH YIELD FUND, NSAR-A/A, 1998-05-29
Next: INTERNATIONAL META SYSTEMS INC/DE/, 8-K, 1998-05-29



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

                                    FORM 10-K

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

For the Fiscal Year Ended February 28, 1998        Commission File No: 000-16442

                             FIRST TEAM SPORTS, INC.
             (Exact name of Registrant as specified in its charter)

    Minnesota                                                  41-1545748
(State or other jurisdiction                     (I.R.S. Employer Identification
of incorporation or organization)                               Number)
                               1201 Lund Boulevard
                             Anoka, Minnesota 55303
                    (Address of principal executive offices)

               Registrant's telephone number, including area code:

                                 (612) 576-3500
                             ----------------------

           Securities registered pursuant to Section 12(b) of the Act:
                                      None

           Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, $.01 par value per share
                         Preferred Stock Purchase Rights
                              ---------------------

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

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

The  aggregate  market value of the Common Stock held by  non-affiliates  of the
Registrant  as of May 1,  1998  was  approximately  $15,124,688  based  upon the
closing sale price of the Registrant's Common Stock on such date.

Shares of $.01 par value Common  Stock outstanding at May 1, 1998:  5,792,240.
                             -----------------------

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the  Registrant's  Proxy  Statement for its 1998 Annual  Meeting are
incorporated by reference into Part III.




<PAGE>


                                     PART I

ITEM 1.  BUSINESS

         (a)      General Development of Business.

         First Team Sports,  Inc. (the  "Company") is engaged in the manufacture
(through independent contract  manufacturers) and distribution of in-line roller
skates, ice skates, street hockey equipment, ice hockey sticks and equipment and
related accessory products.  In-line skates feature wheels mounted in a straight
line on a light-weight  metal or composite plastic frame,  functioning much like
the blade on an ice skate.  First  Team  Sports,  Inc.  was  incorporated  under
Minnesota  law in May 1986 by David G.  Soderquist,  John J. Egart and Ronald W.
Berg. Mr.  Soderquist and Mr. Egart continue to serve as executive  officers and
directors  of the  Company.  First Team Sports has the  following  wholly  owned
subsidiaries: Hespeler Hockey Company; a Nova Scotia, Canada unlimited liability
company,  Hespeler  Hockey  Holding,  Inc.;  a  Minnesota  company,   Mothership
Distribution,  Inc.; a Minnesota  company,  First Team Sports GmbH;  an Austrian
company, and First Team Sports Exports, Inc., a U.S. Virgin Islands corporation.
Unless  the  context  otherwise  requires,  references  in this Form 10-K to the
"Company" refer to First Team Sports, Inc. and its subsidiaries.

         (b)      Financial Information about Industry Segments.

         The  Company  is  engaged  at the  present  time in only  one  industry
segment, namely the manufacture (through independent contract manufacturers) and
distribution of sporting and athletic goods.  Financial  information  concerning
the Company's business is included in Items 6,7,8 and 14.

         (c)      Narrative Description of Business.

                  (1)      Products.

         The  Company's  principal  products are in-line  roller  skates and ice
hockey  sticks  marketed  under  the   ULTRAWHEELS(R),   SKATE  ATTACK(R),   and
HESPELER(R)  brand names.  The Company also supplies in-line roller skates under
various third party labels.  UltraWheels  brand skates are marketed to specialty
and chain  sporting goods  dealers.  The Skate Attack  products are produced for
sales to the mass merchant market.  The Hespeler brand is marketed to specialty,
chain sporting goods dealers and larger mass  merchants.  The Company's  in-line
roller skates consist of a molded plastic boot with integrated frame, or a frame
riveted to the bottom of the boot, and high-density  polyurethane wheels mounted
on ball bearings.

                  (2)      Status of products in development

         The Company continues to develop products for the recreational, fitness
and aggressive  categories,  as well as,  improving upon existing  in-line skate
models.  The Company  also  continues  to develop  products  for the growing ice
hockey market, including pro style sticks and protective equipment.


<PAGE>

         The Company intends to introduce  additional new products as testing is
completed  to its  satisfaction  and  when  funding  is  available.  There is no
assurance,  however,  that the Company will be  successful  in  introducing  new
products or that such new products will prove commercially acceptable.

                  (3)      Source of Materials.

         The   Company's   products  are  sourced  from   independent   contract
manufacturers  located  in  the  United  States  and  foreign  countries.  These
suppliers  manufacture,  assemble and package the Company's  products  under the
detailed  specifications of the Company. The independent contract  manufacturers
are  responsible  for  shipment  to  the  Company's  warehouse  in  Minneapolis,
Minnesota  or  directly to certain  major  customers'  distribution  centers and
warehouses.

         The  components  for  the  Company's   products  are   manufactured  by
independent  contract  manufacturers,  also  located  in the  United  States and
foreign  countries,  who have  been  procured  by the  Company's  suppliers  or,
frequently, by management of the Company.

         The  Company  submits  purchase  orders  to its  manufacturers  for the
production  of specific  amounts of its  products  and has not entered  into any
long-term contacts for production. All purchase orders are in U.S. dollars.

                  (4) Patents, trademarks, licenses, franchises and concessions.

         The  Company  markets  its  products  under a number of trade names and
trademarks,   including  the  following   principal   trademarks  or  registered
trademarks  of the Company:  "UltraWheels",  "Skate  Attack",  "Street  Attack",
"Ultra Ice",  "Hespeler",  "Heavy", and "Third World". The Company owns numerous
United  States  trademark   registrations  and  has  several  pending  trademark
applications.   The   Company   owns  a  large   number  of  foreign   trademark
registrations, regularly files for registration of its more important trademarks
in the United States and in numerous  foreign  countries and has several pending
applications.  The Company relies to varying  degrees upon its common law rights
of trademark  ownership,  copyrights and  registration  of its  trademarks.  The
Company has  licenses to use the names and likeness of various  hockey  players,
and related  organizations  as mentioned  above. The Company has also filed five
patent  applications  covering  various  parts of in-line  skates and methods of
producing its products.

                  (5) and (6)       Seasonality and Working Capital

         The  Company's  marketing  area covers North  America,  South  America,
Europe, Australia and the Far East. This large and diverse marketing area, along
with the  acceptance  of the  Company's  products by athletes  and  recreational
users,  has helped reduce the seasonal  variations in the Company's sales and in
the  demands on the  Company's  working  capital.  The  Company's  products  are
primarily used outdoors in the spring and summer months.  With approximately 90%
of the Company's sales  occurring in North America and Europe,  the Company does
have  increased  sales and  demands  on its  working  capital  during the spring
selling season.


<PAGE>

                  (7)      Major Customers.

         Certain  customers of the Company have  accounted  for more than 10% of
the  Company's  sales in one or more of the past three fiscal  years.  In fiscal
1998,  1997 and 1996 Wal-Mart,  based in  Bentonville,  Arkansas,  accounted for
approximately  29%, 23% and 27%,  respectively,  of the Company's net sales.  In
fiscal  1996,  Target  stores based in  Minneapolis,  Minnesota,  accounted  for
approximately 12% of the Company's net sales.

                  (8)      Backlog.

         The Company had approximately  $5.1 million in unfilled purchase orders
as of May 18, 1998,  compared to approximately $9.1 million in unfilled purchase
orders as of May 1, 1997. Approximately $4.9 million of these backlog orders are
a  result  of  spring   booking  orders  to  be  shipped  at  future  dates  and
approximately  $200,000  result  from orders of  products  that are  temporarily
unavailable.

                  (9)      Government contracts.

         The Company has no government contracts.

                  (10)     Competition.

         The principal  competitive factors in the in-line roller skate industry
are  name  recognition,  price  and  product  performance.  The  main  areas  of
difference in product performance are in the weight and strength of the boot and
frame,  the hardness of the wheels and the quality and  lubrication of the wheel
bearings.  The  Company  offers a 90-day  warranty  on its  products,  which the
Company believes is an important competitive factor.  Beyond such warranty,  the
Company does not offer service on its products and does not believe that service
is an important competitive factor.

         The Company  believes it has a significant  share of the in-line roller
skate market. Rollerblade,  Inc., maker of rollerblades, is considered to be the
market leader;  and K2, Inc. is a strong  competitor.  The Company competes with
Rollerblade,  Inc.  and K2, Inc. in all price and  quality  ranges.  The Company
believes  that  it  would  not  be  difficult  for  other  companies,  both  new
enterprises and established members of the sporting goods industry, to enter the
in-line roller skate market,  and, in fact, many new companies have entered this
market in recent years.


<PAGE>

                  (11)     Research and development.

         Estimated  research  and  development  expenses  for  Company-sponsored
research  activities  relating to the  development of new products,  services or
techniques or the improvement of existing products,  services or techniques were
not material in fiscal 1998, 1997 or 1996.

                  (12)     Effect of environmental regulation.

         To the extent that the Company's management can determine, there are no
federal,  state or local  provisions  regulating the discharge of materials into
the environment or otherwise  relating to the protection of the environment with
which compliance by the Company has had or is expected to have a material effect
upon the capital expenditures, earnings or competitive position of the Company.

                  (13)     Employees.

         As of May 1, 1998, the Company  employed 80 full-time  employees and 10
part-time employees.

         (d)      Export Sales.

         The Company's wholly owned subsidiary, First Team Sports Exports, Inc.,
was formed in April 1991,  which  subsidiary has no assets  attributable  to any
specific  foreign  geographic  area.  In fiscal  1998,  1997 and 1996 First Team
Sports Exports, Inc. had export sales of $17.5 million,  $25.5 million and $25.8
million representing  approximately 31%, 33% and 26%,  respectively,  of the net
sales of the Company. Canadian net sales were $7.1 million (13% of net sales) in
fiscal 1998,  $5.6 million (7% of net sales) in fiscal 1997,  and $10.4  million
(11% of net  sales) in fiscal  1996.  Sales  outside  North  America  were $10.4
million (18% of net sales) in fiscal 1998,  $19.8  million (26% of net sales) in
fiscal 1997, and $15.5 million (16% of net sales) in fiscal 1996.


ITEM 2.  PROPERTIES

         The  Company  owns and  occupies  approximately  25,000  square feet of
office  space and 180,000  square feet of warehouse  space  located at 1201 Lund
Boulevard, Anoka, Minnesota, a suburb of Minneapolis, Minnesota. The Company has
a real estate  mortgage on the  property,  which had a balance of  approximately
$4,133,000 as of May 1, 1998.

         The Company also occupies  approximately  2,000 to 4,000 square feet of
office space, in, Toronto,  Canada, Graz, Austria, and Fife,  Washington for its
subsidiaries,  Hespeler Hockey  Company,  First Team Sports GmbH, and Mothership
Distribution,  Inc., respectively.  The Company leases these facilities with the
leases having terms of 1 to 4 years.


ITEM 3.  LEGAL PROCEEDINGS

         None.

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

         No matter was submitted to a vote of the Company's  shareholders during
the quarter ended February 28, 1998.



<PAGE>


                        EXECUTIVE OFFICERS OF THE COMPANY

         The  following  sets  forth  the names  and ages of  current  executive
officers of the Company in addition to  information  regarding  their  positions
with the Company,  their periods of service in such positions and their business
experience for the past five years. Executive officers generally serve in office
for terms of approximately one year. There are no family relationships among the
officer's names below.

Name and Age of                     Current Positions with Company and Principal
Executive Officer                        Occupations for the Past Five Years


John J. Egart, 48                   President and Chief Executive Officer of the
                                    Company since January 1994;  Director of the
                                    Company since the Company's inception in May
                                    1986;   Executive   Vice  President  of  the
                                    Company from the Company's  inception in May
                                    1986 to January 1994.

David G.  Soderquist,  49           Vice  Chairman of the Company  since January
                                    1994;  Director  of the  Company  since  the
                                    Company's  inception in May 1986;  President
                                    and Chief  Executive  Officer of the Company
                                    from the Company's  inception in May 1986 to
                                    January 1994.

Robert L. Lenius, Jr., 50           Vice President and Chief  Financial  Officer
                                    of  the  Company   since  July  1991;   Vice
                                    President/Finance  of the Company  from July
                                    1987 to July 1991.

Susan L. Joch, 37                   Vice   President/Marketing  of  the  Company
                                    since November  1993;  Director of Marketing
                                    of the  Company  from July 1991 to  November
                                    1993;  Product  Marketing  Manager for Tonka
                                    Corporation,  a toy manufacturer,  from June
                                    1989 to July 1991.

Kent A. Brunner, 37                 Vice  President/Finance of the Company since
                                    September  1996;  Controller  of the Company
                                    from November 1994 to September 1996;  Audit
                                    Manager  for  McGladrey  &  Pullen,  LLP,  a
                                    national  certified public  accounting firm,
                                    from June 1988 to November 1994.


<PAGE>


                                     PART II

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

         (a)      Market Information.

         The range of bid  quotations  for the  Company's  Common  Stock  during
fiscal 1997 and fiscal 1998 was as follows:

                   Quarter Ended                      High              Low

                   May 31, 1996                       $17-7/8           $12-3/4
                   August 31, 1996                    $14-5/8           $7-1/2
                   November 30, 1996                  $10               $7-1/8
                   February 28, 1997                  $10-1/4           $5-1/2

                   May 31, 1997                       $7-1/2            $5
                   August 31, 1997                    $9-1/8            $5-3/8
                   November 30, 1997                  $6-5/8            $3-3/8
                   February 28, 1998                  $3-15/16          $2

The  Company's  Common Stock is traded on the Nasdaq  National  Market under the
symbol  "FTSP".  The above  prices are bid  quotations  and may not  necessarily
represent actual transactions.

         (b)      Holders.

         As of May 1, 1998,  there were  approximately  436 holders of record of
the Company's Common Stock.

         (c)      Dividends.

         The Company has never paid cash dividends and has no present  intention
to pay cash dividends in the foreseeable  future.  Under the Company's bank line
of credit, the Company may not pay dividends without the bank's consent.



<PAGE>


ITEM 6.  SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                     Years ended February 28, 1998 and 1997,
                 February 29, 1996, February 28, 1995 and 1994.
                  ---------------------------------------------

                               1998             1997              1996             1995              1994
                               ----             ----              ----             ----              ----

<S>                        <C>              <C>               <C>              <C>               <C>    
Operations Data:
Net Sales                  $56,336,906      $76,435,022       $97,667,448      $85,528,860       $35,534,892
Net Income/(Loss)          ($2,609,233)       2,725,282         7,811,857        6,098,757           635,409
Net Income (Loss)
  Per Share:
   Basic                         (.45)              .47             1.37              1.09               .12
   Diluted                       (.45)              .46              1.30             1.03               .12
Cash Dividends Paid
  Per Share                         --               --                --               --                --

Balance Sheet Data:
Total Assets               $52,161,728      $52,343,501       $55,957,802      $45,863,753       $29,596,443
Working Capital             25,051,180       27,921,689        24,944,985       18,109,090        11,589,217
Long-Term Debt               6,774,496        6,217,936         6,880,360        3,053,494         1,800,072
Shareholders' Equity        30,240,864       32,745,931        29,830,283       20,850,079        13,939,578

</TABLE>


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

Results Of Operations

         Net Sales. Net sales declined 26% in the fiscal year ended February 28,
1998  compared  to a decrease of 22% in fiscal  year 1997.  In-line  skate sales
volume decreases,  combined with a decrease in the average selling price of both
the Company's Skate Attack and Ultra Wheels lines were the principal  factors in
the  Company's  net  sales  decline  in fiscal  1998.  The  Company  experienced
continued  pricing pressures from all areas of the market place due primarily to
excess  inventory levels at retail and subsequent  competitive  price cutting in
the in-line skate industry.

The Company's product groups consist of in-line skates, ice skates,  accessories
and parts  (primarily  protective wear and replacement  wheels and bearings) and
roller hockey  products.  Within the product  groups,  the Company  maintains an
Ultra Wheels and Skate Attack line of products.  The Ultra Wheels line  consists
of higher quality and higher priced products that are targeted for the specialty
and sporting goods chain store customers,  and the Skate Attack line consists of
lower priced products for the mass merchant customers.  During the later part of
fiscal 1998 the Company  acquired  Hespeler  Hockey  Company,  a Canadian  based
company which markets and distributes ice hockey sticks and accessories  (gloves
and  protective  wear) and  Mothership  Distribution  Inc.,  which  markets  and
distributes   aggressive   in-line  skate  wheels,   accessories,   apparel  and
skateboards.  Net sales in fiscal 1998 for both  Hespeler  and  Mothership  were
negligible.


<PAGE>

In-line skate net sales were $47 million,  $65 million and $82 million in fiscal
1998, 1997 and 1996. Accessories, parts and roller hockey product net sales were
$8.6 million, $11.4 million and $15.7 million in fiscal 1998, 1997 and 1996. Net
sales of ice hockey  products from Hespeler  Hockey  Company were  approximately
$500,000 for fiscal 1998 and net sales of wheels,  accessories  and apparel from
Mothership Distribution Inc. were approximately $200,000 for fiscal 1998.

The Company currently  distributes products to more then 60 countries worldwide.
Domestic  sales were $38.4  million,  $50.8  million and $71.8 million in fiscal
1998,  1997 and 1996.  Canadian sales were $7.5 million,  $5.6 million and $10.4
million in fiscal 1998, 1997 and 1996. Sales in Europe were $7.4 million,  $14.1
million and $8.5  million in fiscal  1998,  1997 and 1996.  Other  International
sales were $3.0 million,  $5.9 million and $7.0 million in fiscal 1998, 1997 and
1996.

Several factors  contributed to the Company's  sales  performance in fiscal 1998
and 1997.  The  decrease in  domestic  sales in both fiscal 1998 and 1997 is the
result of a change in consumer  demand,  continued  excess  inventory  levels at
retail and  competitive  price cutting which has continued to plague the in-line
skate  industry.  These  market  conditions  are  expected  to continue at least
through  the  first six  months of fiscal  1999.  The  increase  in fiscal  1998
Canadian  sales was the result of continued  strong  acceptance of the Company's
USA made  products.  The decrease in fiscal 1997 Canadian sales from fiscal 1996
was the result of excess  inventory  levels at retail.  The decrease in European
sales in fiscal 1998 was primarily the result of a slow spring and summer retail
environment due to inclemate  weather  conditions,  which has resulted in excess
retail  inventory  levels and  increased  pricing  pressures  due to many orient
manufacturers selling direct to retailers.  The increase in fiscal 1997 European
sales from fiscal 1996 was the result of increased consumer participation in the
European market. The decrease in other  international sales for both fiscal 1998
and 1997 was primarily the result of continued  excess  inventory levels in both
the Pacific Rim and South American marketplaces.

         Gross Margin.  As a percentage of net sales, the gross margin was 21.3%
in 1998,  25.6% in 1997 and 29.9% in 1996.  The  decrease in the gross margin in
fiscal 1998 is primarily due to competitive  close-out sales,  continued pricing
pressures  at all retail  price  points  and  fluctuations  in  certain  foreign
currency rates,  principally  Canada. The decrease in the gross margin in fiscal
1997 was primarily due to an overall retail  slowdown of in-line skate sales and
excess retail  inventory  levels,  which increased  competition and gross margin
pressure at all levels from the mass merchants to the specialty shops.

The Company's UltraWheels brand of in-line skates accounted for 54%, 51% and 42%
of in-line  skate sales in fiscal  1998,  1997 and 1996.  The Skate Attack brand
accounted for 46%, 49% and 58% of in-line  skate sales in fiscal 1998,  1997 and
1996.


<PAGE>

         Operating  Expenses.  Selling expenses were $5.8 million,  $7.2 million
and $7.8 million in fiscal 1998, 1997 and 1996. As a percentage of net sales the
selling  expenses were 10.3%,  9.4% and 8.0% in fiscal 1998,  1997 and 1996. The
decrease in the absolute dollar amount of selling expenses in 1998 was primarily
the result of a reduction in commissions,  royalties and co-op advertising costs
associated with the decreased sales volume and  management's  efforts to closely
monitor and  control its  expenditures.  The  increase in selling  expenses as a
percentage  of net sales in fiscal 1998 was  primarily due to efforts to promote
and  advertise  the  Company's two  acquisitions,  Hespeler  Hockey  Company and
Mothership  Distribution,  Inc. The decrease in the  absolute  dollar  amount of
selling  expenses in fiscal 1997 was due primarily to a reduction in commissions
and  endorsement  royalties  associated  with the decreased  sales  volume.  The
increase in the selling expenses as a percentage of sales in fiscal 1997 was due
to continued efforts to advertise and market the Company's new products.

General and  administrative  expenses were $8.1  million,  $6.8 million and $8.3
million in fiscal 1998,  1997 and 1996. As a percentage of net sales the general
and  administrative  expenses were 14.3%, 8.9% and 8.5% in fiscal 1998, 1997 and
1996. The increase in general and administrative  expenses in 1998 was primarily
due to an increase in expenses  associated  with the continued  upgrading of the
Company's computer systems, an increase in the real estate taxes associated with
the Company's  facility,  and the expenses  related to and  associated  with the
purchases of the Company's two new subsidiaries and the opening of the Company's
new European  office.  The decrease in the absolute dollar amount of general and
administrative  expenses in 1997 was due  primarily  to a reduction in personnel
costs and  savings  associated  with the  Company's  new  office  and  warehouse
facility.

         Other  Income and  Expense.  Interest  expense was $1.0  million,  $1.3
million and $.9 million in fiscal 1998,  1997 and 1996. The decrease in interest
expense for 1998 was primarily due to a reduction of the interest  costs related
to the Company's line of credit facility. This interest expense reduction is the
result of management's  continued  control over the Company's  expenditures  and
cash  management  procedures.  The  increase  in  interest  expense  in 1997 was
primarily due to the addition of the mortgage note associated with the Company's
new office and warehouse facility.

         Provisions for Income Taxes.  The Company's  effective  income tax rate
was 33.7% , 35.5% and 35.7% in fiscal 1998,  1997 and 1996. The decrease in 1998
is primarily due to the effect of state and foreign tax rates and the percentage
of state and foreign revenues.  The decrease in 1997 was primarily the result of
an increase in the Company's international sales as a percentage of total sales.
The Company utilizes it wholly-owned subsidiary First Team Sports Exports, Inc.,
a foreign sales corporation to help reduce the Company's tax burden.

         Net Income  (Loss).  Net income (loss) as a percentage of net sales was
(4.6%),  3.6% and 8.0% in fiscal 1998,  1997 and 1996.  The decrease in 1998 and
1997 was a result of the factors discussed above.


<PAGE>

Liquidity And Capital Resources

The Company's  fiscal 1998 operations  provided $2.6 million of cash compared to
approximately  $500,000 in fiscal 1997. The increase in the net cash provided by
operations  is  primarily  the result of the  Company  reducing  its  receivable
balances  which was offset by cash used to increase  inventories  and pay income
taxes and accounts payable balances.

Net cash used in  investing  activities  was $4.1 million in 1998 as compared to
$1.6  million  in 1997.  Cash in both  years  was  used  primarily  for  capital
expenditures  relating to new production  tooling and warehousing  equipment and
the purchase of the Company's new subsidiaries in fiscal 1998.

Net cash provided by financing  activities  was $3.1 million in 1998 compared to
cash used of  approximately  $700,000  in 1997.  The cash  provided  in 1998 was
primarily  due to  proceeds  from the  Company's  line of credit  facility.  The
proceeds on the line of credit  facility in fiscal 1998 were used  primarily for
the acquisition of the Company's new subsidiaries.

The  Company's  debt to worth ratio was .7 to 1 as of February 28, 1998 compared
to .6 to 1 as of February 28, 1997. The Company's long-term debt, which consists
primarily of a mortgage note on the  Company's  facility and  obligations  under
endorsement  license agreements,  less current maturities,  was $6,774,496 as of
February 28, 1998 (see Note 6 in Notes to Financial Statements).  As of February
28, 1998,  the Company had a revolving  line of credit with a bank that provides
for  borrowings of up to $15,000,000 of which  $8,685,000  was  outstanding.  In
addition, the Company had a line of credit established with a bank providing for
borrowings of up to $1,000,000  for the purchase of equipment and  improvements.
As of February  28,  1998 there was a $750,000  balance  outstanding  under this
credit facility.

The Company  believes its current cash position,  funds available under existing
bank  arrangements  and cash  generated  from  operations  will be sufficient to
finance the Company's operating requirements at least through fiscal 1999.


Outlook:  Issues and Uncertainties

         The Company does not provide  forecasts of potential  future  financial
performance.  The  statements  contained  in this  outlook  are based on current
expectations.  These  statements  are forward  looking and the Company's  actual
results may differ materially.

         The  Company   believes  that  the  total  number  of  in-line  skating
participants  worldwide will continue to grow in fiscal 1999,  especially in the
younger age  categories.  The Company  believes the dramatic and  innovative new
products  currently on the market will continue to intrigue avid participants of
in-line  skating and will improve the  recruitment  of new  participants.  It is
uncertain,   however,  whether  the  excess  inventory  levels  and  competitive
price-cutting  which plagued the inline industry in fiscal 1998 have abated. The
Company  also  believes  that the number of ice hockey  participants  worldwide,
especially in the United States, will grow in 1999.


<PAGE>

         The Company's strategy has been and continues to be the introduction of
high quality,  innovative,  price-valued  products designed specifically for the
recreational  and youth market segments,  consequently,  driving consumer demand
toward  newer  products.  In  addition,   the  Company  plans  to  continue  its
diversification through synergistic acquisitions.  Future production capacity is
planned based on the continued success of the Company's strategy.  If the market
does not continue to grow and move toward value  priced  products,  revenues and
earnings will likely continue to be adversely impacted.

         The Company's  gross margin is a sensitive  function of the product mix
sold,  pricing and the market conditions in any given period. As a result of the
Company's  Skate  Attack  brand being sold to the mass  merchant  customer,  the
product is more of a commodity  in nature and  generally  has lower gross margin
percentages than the Company's  UltraWheels  brand and Hespeler Hockey products.
As a result, future gross margin percentages are difficult to predict.

         The Company  considers it imperative to maintain a strong  research and
development  program to be able to continue offering  innovative new products to
consumers.  Research  and  development  expenditures  in fiscal  1999  should be
consistent  with those in fiscal  1998.  The Company  also  continues to closely
monitor and control its selling and general and administrative expenditures.

         While management is optimistic about the Company's long-term prospects,
the following issues and  uncertainties,  among others,  should be considered in
evaluating its growth outlook.

         Competition.  The  Company  competes  with  numerous  manufacturers  of
in-line  skates   domestically  and   internationally   and  anticipates  future
competition from other large and  well-established  sporting good manufacturers.
Rollerblade,  Inc.  and  K2 are  the  Company's  primary  competitors  and  have
substantially  greater resources than the Company. The intense price competition
in the in-line  skate market has put pressure on the Company's  profit  margins.
The Company's ability to remain  competitive in the in-line skate market depends
on  several   factors   including   its  ability  to:  (i)  offer   products  at
commercially-acceptable  prices;  (ii) develop new products and generate  market
demand  for such  products;  and  (iii)  continue  to  develop  and  expand  its
international business.

         Dependence on Key Customers.  During the fiscal year ended February 28,
1998, sales to Wal-Mart accounted for 29% of the Company's  revenues.  Increased
competition  from  other  manufacturers,  decreased  demand  for  the  Company's
products or other  circumstances  may have an adverse  impact upon the Company's
relationship  with Wal-Mart and/or other major customers.  Decreased orders from
this customer or other major customers  would have a material  adverse impact on
the Company's financial results.


<PAGE>

         Other. The Company's products are primarily used outdoors and therefore
adverse  weather  conditions  can have a  negative  impact on  consumer  demand.
Because the Company's  products are of a recreational  nature and not considered
basic necessities,  a general decline in overall economic  conditions may have a
greater adverse effect on the Company's sale.

         In fiscal  1997,  the  Company  purchased  a new  software  system  and
appropriate computer hardware.  As part of the selection process, the ability to
recognize the year 2000 was a major requirement and thus the company believes it
is prepared  for the change.  The  Company is  currently  working to resolve the
potential  impact  of  the  year  2000  on  the  processing  of  date  sensitive
information by the Company's computerized information systems, which might occur
due to vendors  and/or  customers not being ready.  The year 2000 problem is the
result of computer programs being written using two digits (rather than four) to
define  the  applicable  year.  Based  on  preliminary  information,   costs  of
addressing  potential  problems  are  currently  not expected to have a material
adverse  impact on the Company's  financial  position,  results of operations or
cash flows in future periods.

ITEM 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Not applicable.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The financial statements and schedules listed below are included herein
immediately  following  the  signature  page of this  Form 10-K on the pages set
forth:


                                                                           Page
         Current Independent Auditor's Report on Consolidated
           Financial Statements and Schedule for the year 
           ended February 28, 1998.........................................F-1

         Former Independent Auditor's Report on Consolidated 
           Financial Statements for the year ended February 28, 1997 
           and February 29, 1996...........................................F-1.1

         Consolidated Balance Sheets as of February 28, 1998 and 1997......F-2

         Consolidated Statements of Operations for the years
           ended February 28, 1998, 1997 and February 29, 1996.............F-4

         Consolidated Statements of Shareholders' Equity for the years 
           ended February 28, 1998, 1997 and February 29, 1996.............F-5

         Consolidated Statements of Cash Flows for the years ended
           February 28, 1998, 1997 and February 29, 1996...................F-6

         Notes to Consolidated Financial Statements........................F-7


<PAGE>

         Former Independent Auditor's Report on Report on Schedule 
           for the years ended February 28, 1997 and February 29, 1996.....F-22

         Schedule II - Reserve Account.....................................F-23

All other schedules are omitted since they are not  applicable,  not required or
the information is presented in the consolidated financial statements or related
notes.

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

         None.



                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

         Other than "Executive  Officers of the Company",  which is set forth at
the end of Part I of this Form  10-K,  the  information  required  by Item 10 is
incorporated herein by reference to the sections labeled "Election of Directors"
and  "Compliance  With Section 16(a) of the Exchange  Act",  which appear in the
Company's  definitive Proxy Statement to be filed pursuant to Regulation 14A not
later  than 120 days  after  the  close of fiscal  1998 in  connection  with the
Company's 1998 Annual Meeting of Shareholders.

ITEM 11. EXECUTIVE COMPENSATION

         The information required by Item 11 is incorporated herein by reference
to the sections labeled  "Management  Compensation" and "Election of Directors",
which appear in the Company's definitive Proxy Statement to be filed pursuant to
Regulation  14A not  later  than 120 days  after  the  close of  fiscal  1998 in
connection with the Company's 1998 Annual Meeting of Shareholders.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND  MANAGEMENT

         The information required by Item 12 is incorporated herein by reference
to the section labeled  "Principal  Shareholders and Management  Shareholdings,"
which appears in the Company's  definitive  Proxy Statement to be filed pursuant
to  Regulation  14A not later  than 120 days  after the close of fiscal  1998 in
connection with the Company's 1998 Annual Meeting of Shareholders.



<PAGE>

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The information required by Item 13 is incorporated herein by reference
to the section labeled "Management Compensation," which appears in the Company's
definitive Proxy Statement to be filed pursuant to Regulation 14A not later than
120 days after the close of fiscal 1998 in connection  with the  Company's  1998
Annual Meeting of Shareholders.



                                     PART IV

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

         (a)      Documents filed as part of this report.

                  (1)  Financial Statements.  The following financial statements
         are included in Part II, Item 8 of this Annual Report on Form 10-K:

                  Current Independent Auditor's Report on Consolidated Financial
                    Statements and Schedule For the year ended February 28, 1998

                  Former Independent Auditor's Report on Consolidated  Financial
                    Statements For the year ended February 28, 1997 and February
                    29, 1996

                  Consolidated Balance Sheets as of February 28, 1998 and 1997.

                  Consolidated  Statements  of  Operations  for the years  ended
                     February 28, 1998, 1997 and February 29, 1996

                  Consolidated  Statements of Shareholders' Equity for the years
                     ended February 28, 1998, 1997 and February 29, 1996

                  Consolidated  Statements  of Cash  Flows for the  years  ended
                     February 28, 1998, 1997 and February 29, 1996

                  Notes to Consolidated Financial Statements

                  (2)  Financial Statement Schedules.  The following is included
         in Part II, Item 8, of this Annual Report on Form 10-K:

                  Former Independent Auditor's Report on Report on Schedule  for
                    the years ended February 28, 1997 and February 29, 1996


<PAGE>

                  Schedule II - Reserve Accounts.

                  All other schedules are omitted since they are not applicable,
         not  required  or the  information  is  presented  in the  consolidated
         financial statements or related notes.

                  (3)  Exhibits.

         The following exhibits are included in this reports: See "Exhibit Index
to Form  10-K"  beginning  at  page  E-1  immediately  following  the  financial
statements which follow the signature page of this Form 10-K.

         (b)      Reports on Form 8-K.

         The  Company  filed no reports on Form 8-K  during  the  quarter  ended
February 28, 1998.


<PAGE>
                                   SIGNATURES

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



                                    FIRST TEAM SPORTS, INC.


May 29, 1998                        By: /s/ John J. Egart
                                        John J. Egart
                                        President and Chief Executive Officer

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

                               (Power of Attorney)

         Each person whose signature appears below constitutes and appoints John
J. Egart and Robert L. Lenius, Jr. as his true and lawful  attorneys-in-fact and
agents,  each acting alone, with full power of substitution and  resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
or all amendments to this Annual Report on Form 10-K and to file the same,  with
all exhibits  thereto,  and other  documents in connection  therewith,  with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  each acting alone,  full power and authority to do and perform each and
every  act and  thing  requisite  and  necessary  to be done  in and  about  the
premises,  as  fully  to all  intents  and  purposes  as he might or could do in
person,  hereby ratifying and confirming all said  attorneys-in-fact and agents,
each acting alone, or his substitute or substitutes, may lawfully do or cause to
be done by virtue thereof.

Signature and Title........                                            Date

/s/ John J. Egart                                                 May 29, 1998
John J. Egart
President/Chief Executive Officer and Director
(Principal executive officer)

/s/ David G. Soderquist                                           May 29, 1998
David G. Soderquist
Vice Chairman and Director

/s/ Joe Mendelsohn                                                May 29, 1998
Joe Mendelsohn
Chairman and Director

(Signatures continued on following page)


<PAGE>

Signature and Title                                                    Date

/s/ Timothy G. Rath                                                May 29, 1998
Timothy G. Rath
Director

/s/ Stanley E. Hubbard                                             May 29, 1998
Stanley E. Hubbard
Director

/s/ William J. McMahon                                             May 29, 1998
William J. McMahon
Director

/s/ Robert L. Lenius, Jr.                                          May 29, 1998
Robert L. Lenius, Jr.
Vice President and Chief Financial Officer
(Principal financial officer)

/s/ Kent A. Brunner                                                May 29, 1998
Kent A. Brunner
Vice President of Finance
(Principal accounting officer)



<PAGE>


                         REPORT OF INDEPENDENT AUDITORS


Shareholders and Board of Directors
First Team Sports, Inc.

We have  audited  the  accompanying  consolidated  balance  sheet of First  Team
Sports, Inc. as of February 28, 1998, and the related consolidated statements of
operations,  shareholders'  equity,  and cash flows for the year then ended. Our
audit also included the financial statement schedule for the year ended February
28, 1998  listed in the Index at Item  14(a).  These  financial  statements  and
schedule are the responsibility of the Company's management.  Our responsibility
is to express an opinion on these financial statements and schedule based on our
audit.

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

In our opinion,  the 1998 financial statements referred to above present fairly,
in all  material  respects  the  consolidated  financial  position of First Team
Sports,  Inc.  at  February  28,  1998,  and  the  consolidated  results  of its
operations  and its cash  flows  for the year then  ended,  in  conformity  with
generally  accepted  accounting  principles.  Also, in our opinion,  the related
financial statement schedule, when considered in relation to the basic financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.



Minneapolis, Minnesota                             /s/  ERNST & YOUNG, LLP
April 17, 1998



<PAGE>


                          INDEPENDENT AUDITOR'S REPORT

To the Board of Directors
First Team Sports, Inc.
Anoka, Minnesota

We have  audited  the  accompanying  consolidated  balance  sheets of First Team
Sports,   Inc.  and  Subsidiary  as  of  February  28,  1997,  and  the  related
consolidated statements of income, shareholders' equity, and cash flows for each
of the two fiscal years in the period ended February 28, 1997.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.  We  conducted  our audits in  accordance  with  generally  accepted
auditing  standards.  Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion. In our opinion, the consolidated financial statements referred to above
present fairly, in all material  respects,  the financial position of First Team
Sports,  Inc. and  Subsidiary as of February 28, 1997,  and the results of their
operations  and their cash flows for each of the two fiscal  years in the period
ended  February 28, 1997,  in  conformity  with  generally  accepted  accounting
principles.

St. Paul, Minnesota                              /s/   MCGLADREY & PULLEN, LLP
April 9, 1997


<PAGE>


                             First Team Sports, Inc.

                           Consolidated Balance Sheets
<TABLE>
<CAPTION>


                                                                                   February 28
                                                                             1998              1997
                                                                       ------------------------------------
Assets
Current assets:
<S>                                                                         <C>             <C>          
   Cash and cash equivalents                                                $  1,869,545    $     381,427
   Trade receivables, less allowance for doubtful accounts:
     1998--$666,000; 1997--$565,000                                           11,417,176       17,039,679
   Refundable income taxes                                                     1,678,405          258,492
   Inventories                                                                22,709,519       20,881,845
   Prepaid expenses                                                              957,903          612,880
   Deferred income taxes                                                         896,000          997,000
                                                                       ------------------------------------
Total current assets                                                          39,528,548       40,171,323

Property, plant and equipment
Land                                                                             600,000          600,000
Building                                                                       4,988,680        4,988,680
Production equipment                                                           2,132,156        4,715,979
Office furniture and equipment                                                 1,766,911        1,754,017
Warehouse equipment                                                              820,626          325,361
Vehicles                                                                         102,906           19,567
                                                                       ------------------------------------
                                                                              10,411,279       12,403,604
Less accumulated depreciation                                                  1,993,004        2,588,404
                                                                       ------------------------------------
                                                                               8,418,275        9,815,200

Other assets
License agreements, less accumulated amortization:
   1998--$3,338,000; 1997--$3,039,000                                          1,766,584        2,065,611
Goodwill, less accumulated amortization: 1998--$64,000                         1,462,291                -
Other                                                                            986,030          291,367
                                                                       ------------------------------------
                                                                               4,214,905        2,356,978
                                                                       ------------------------------------
                                                                             $52,161,728      $52,343,501
                                                                       ====================================
</TABLE>



<PAGE>




                                              First Team Sports, Inc.

                                            Consolidated Balance Sheets

<TABLE>
<CAPTION>

                                                                                   February 28
                                                                             1998              1997
                                                                       ------------------------------------
Liabilities and shareholders' equity Current liabilities:
<S>                                                                         <C>              <C>         
   Notes payable to bank                                                    $  8,685,000     $  5,319,250
   Trade accounts payable                                                      2,697,675        4,852,459
   Accrued expenses                                                            2,115,728        1,415,511
   Current maturities of long-term debt                                          978,965          662,414
                                                                       ------------------------------------
Total current liabilities                                                     14,477,368       12,249,634

Long-term debt, less current maturities                                        6,774,496        6,217,936

Deferred income taxes                                                             69,000          530,000

Deferred revenue                                                                 600,000          600,000

Shareholders' equity
Common Stock, par value $.01 per share
   Authorized 10,000,000 shares
   Issued and outstanding: 1998--5,792,240 shares;
     1997--5,749,796 shares                                                       57,923           57,498
Additional paid-in capital                                                     9,806,341        9,586,340
Retained earnings                                                             20,492,860       23,102,093
Foreign currency translation                                                    (116,260)               -
                                                                       ------------------------------------
                                                                              30,240,864       32,745,931


                                                                       ------------------------------------
                                                                             $52,161,728      $52,343,501
                                                                       ====================================

</TABLE>

See accompanying notes.


<PAGE>


                                              First Team Sports, Inc.

                                       Consolidated Statements of Operations
<TABLE>
<CAPTION>


                                                                                            Year ended
                                                           Year ended February 28          February 29,
                                                            1998             1997              1996
                                                     ------------------------------------------------------

<S>                                                        <C>               <C>              <C>        
Net sales                                                  $56,336,906       $76,435,022      $97,667,448
Cost of goods sold                                          44,314,320        56,837,195       68,499,170
                                                     ------------------------------------------------------
Gross profit                                                12,022,586        19,597,827       29,168,278

Operating expenses:
   Selling                                                   5,826,993         7,190,515        7,774,248
   General and administrative                                8,056,546         6,789,276        8,341,008
   Writedown due to asset impairment                           974,018                 -                -
                                                     ------------------------------------------------------
                                                            14,857,557        13,979,791       16,115,256
                                                     ------------------------------------------------------

Operating (loss) income                                     (2,834,971)        5,618,036       13,053,022

Interest expense                                            (1,009,657)       (1,275,882)        (892,321)
Other expense, net                                             (93,387)         (113,872)         (10,844)
                                                     ------------------------------------------------------
(Loss) income before income tax benefit (expense)
                                                            (3,938,015)        4,228,282       12,149,857
Income tax benefit (expense)                                 1,328,782        (1,503,000)      (4,338,000)
                                                     ======================================================
Net (loss) income                                         $ (2,609,233)     $  2,725,282     $  7,811,857
                                                     ======================================================

Net (loss) income per share:
   Basic                                                   $(.45)             $.47            $1.37
   Diluted                                                 $(.45)             $.46            $1.30

Shares used in computation of net (loss) income per share:
     Basic                                                  5,771,478         5,740,893        5,704,840
     Diluted                                                5,771,478         5,884,175        6,010,986
</TABLE>


See accompanying notes.


<PAGE>




                             First Team Sports, Inc.

                 Consolidated Statements of Shareholders' Equity

<TABLE>
<CAPTION>


                                                                 Additional                     Foreign         Total
                                         Common Stock             Paid-In       Retained        Currency    Shareholders'
                                --------------------------------
                                    Shares          Amount        Capital        Earnings      Translation      Equity
                                --------------------------------------------------------------------------------------------

<S>                                  <C>            <C>          <C>            <C>              <C>           <C>        
  Balance at February 28, 1995       5,628,184      $56,282      $8,228,843     $12,564,954      $       -     $20,850,079
     Exercise of stock options          92,816          928         500,959               -              -         501,887
     Tax benefit related to
       stock options                         -            -         667,000               -              -         667,000
     Net income                              -            -               -       7,811,857              -       7,811,857
                                --------------------------------------------------------------------------------------------
  Balance at February 29, 1996       5,721,000       57,210       9,396,802      20,376,811              -      29,830,823
     Exercise of stock options          28,796          288         189,538               -              -         189,826
     Net income                              -            -               -       2,725,282              -       2,725,282
                                --------------------------------------------------------------------------------------------
  Balance at February 28, 1997       5,749,796       57,498       9,586,340      23,102,093              -      32,745,931
     Exercise of stock options          12,910          129          65,517               -              -          65,646
     Common stock issued for
       acquisitions                     29,534          296         154,484               -              -         154,780
     Foreign currency                        -            -               -               -       (116,260)       (116,260)
       translation
     Net loss                                -            -               -      (2,609,233)             -      (2,609,233)
                                --------------------------------------------------------------------------------------------
  Balance at February 28, 1998       5,792,240      $57,923      $9,806,341     $20,492,860      $(116,260)    $30,240,864
                                ============================================================================================

</TABLE>

See accompanying notes.


<PAGE>
                             First Team Sports, Inc.

                      Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>

                                                                                                     Year ended
                                                                    Year ended February 28          February 29,
                                                                     1998             1997              1996
                                                              ------------------------------------------------------
Cash flows from operating activities
<S>                                                                <C>                <C>              <C>       
Net (loss) income                                                  $(2,609,233)       $2,725,282       $7,811,857
Adjustments required to reconcile net (loss) income to net
   cash provided by operating activities:
     Depreciation                                                    1,880,137         1,537,073          771,045
     Amortization                                                      468,101           579,657          651,562
     Loss on writedown due to asset impairment                         974,018                 -                -
     Loss on retirement of equipment                                    93,387           108,510           13,950
     Deferred income taxes                                            (360,000)          (80,000)        (225,000)
     Noncash tax expense related to stock option exercise
                                                                             -                 -          667,000
     Change in operating assets and liabilities:
       Receivables                                                   7,090,703          (811,013)         626,159
       Inventories                                                  (1,437,212)        1,932,005       (1,975,679)
       Prepaid expenses                                               (344,412)          347,199          (71,345)
       Accounts payable                                             (2,377,925)       (4,610,424)         447,507
       Accrued expenses                                                701,664        (1,117,165)         (72,484)
       Income taxes                                                 (1,512,753)         (103,346)        (109,000)
                                                              ------------------------------------------------------
Net cash provided by operating activities                            2,566,475           507,778        8,535,572

Cash flows from investing activities
Purchases of property, plant and equipment                          (1,497,979)       (1,606,100)      (7,419,793)
Business acquisitions                                               (1,917,942)                -                -
Other                                                                 (696,328)           14,880          (89,479)
                                                              ------------------------------------------------------
Net cash used in investing activities                               (4,112,249)       (1,591,220)      (7,509,272)

Cash flows from financing activities
Net proceeds (payments) on short-term borrowings                     2,402,408        (4,823,750)       1,079,000
Principal payments on long-term borrowings                          (1,261,377)         (943,070)      (1,041,718)
Proceeds from long-term borrowings                                   1,849,184         4,875,000                -
Net proceeds from exercise of stock options and warrants
                                                                        65,646           189,826          501,887
                                                              ------------------------------------------------------
Net cash provided by (used in) financing activities                  3,055,861          (701,994)         539,169
                                                              ------------------------------------------------------

Increase (decrease) in cash and cash equivalents                     1,510,087        (1,785,436)       1,565,469

Effect of foreign currency translation                                 (21,969)                -                -

Cash and cash equivalents:
   Beginning of year                                                   381,427         2,166,863          601,394
                                                              ------------------------------------------------------
   Ending of year                                                  $ 1,869,545       $   381,427       $2,166,863
                                                              ======================================================
</TABLE>

See accompanying notes.


<PAGE>


                             First Team Sports, Inc.

                   Notes to Consolidated Financial Statements

                                February 28, 1998


1. Nature of Business and Significant Accounting Policies

Nature of Business and Concentration of Credit Risk

The Company sells in-line roller skates and related  accessories under the brand
names UltraWheels(TM),  and Skate Attack(TM), and ice hockey equipment under the
brand name Hespeler(TM) to retail and sporting goods stores.  These products are
manufactured   under   outside   production   arrangements   to  the   Company's
specifications.

Basis of Financial Statement Presentation and Accounting Estimates

The  consolidated  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amounts of assets and liabilities and disclosure of contingent  assets
and  liabilities  as of the date of the balance  sheet and revenues and expenses
for the year. Actual results could differ from those estimates.

Principles of Consolidation

The consolidated  financial  statements  include the accounts of the Company and
its  wholly-owned  subsidiaries  including  First Team Sports  Exports,  Inc. (a
foreign sales corporation),  First Team Sports GmbH, Hespeler Hockey Company and
Mothership   Distribution,   Inc.   All  material   intercompany   accounts  and
transactions have been eliminated.

Foreign Currency Translation

The functional  currency for foreign  operations is the local currency.  Foreign
currency  financial  statements  are  converted  into United  States  dollars by
translating  balance sheet accounts at the current exchange rate at year-end and
statement of operations  items at the average  exchange rate for the year,  with
the  resulting   translation   adjustment  made  to  a  separate   component  of
shareholders' equity.



<PAGE>


1. Nature of Business and Significant Accounting Policies (continued)

Cash and Cash Equivalents

The  Company   considers  all  demand  deposit   accounts  and  short-term  cash
investments  with an  initial  maturity  of three  months or less at the date of
purchase  to be  cash  equivalents.  The  carrying  value  of  cash  equivalents
approximates fair value at February 28, 1998 and 1997.

Inventories

Inventories  are  valued at the lower of cost  (first-in,  first-out  method) or
market.

Property, Plant and Equipment

Property,  plant and equipment is recorded at cost.  Depreciation is computed on
the  straight-line  method  over the  estimated  useful  lives of the  assets as
follows:

Building                                                    39 years
Production equipment                                    2 - 10 years
Office furniture and equipment                         5 -   7 years
Warehouse equipment                                     6 - 10 years
Vehicles                                                     5 years

License Agreements

License agreement assets are being amortized over the terms of the agreements on
a straight-line method.

Other Assets

Goodwill arising from acquisitions is amortized on a straight-line  basis over a
period up to 10 years. Other intangibles are amortized on a straight-line  basis
over 5 to 10 years.



<PAGE>


1. Nature of Business and Significant Accounting Policies (continued)

Accounting for Long-Lived Assets

The Company  periodically  reviews its  property,  plant,  equipment,  and other
assets to determine potential  impairment by comparing their carrying value with
the estimated future net undiscounted cash flows expected to result from the use
of the  assets,  including  cash flows from  disposition.  Should the sum of the
expected  future net cash flows be less than the  carrying  value,  the  Company
would  recognize an impairment  loss at that date.  An impairment  loss would be
measured by computing  the amount by which the carrying  value  exceeds the fair
value (estimated discounted future cash flows) of the long-lived assets.

Management has  determined  that certain  production  assets of the Company have
been impaired as a result of the changing in-line skate industry.  In accordance
with SFAS Statement 121, "Accounting for the Impairment of Long-lived Assets and
Long-lived Assets to Be Disposed Of," the Company evaluated the ongoing value of
its  production  tooling  equipment.  Based upon this  evaluation,  the  Company
determined  that  production  tools with a  carrying  value of  $1,142,172  were
impaired and wrote them down by $974,018 to their fair value.  Fair value of the
production tools was determined by comparison to outside market value.

Advertising Costs

The costs of advertising are expensed as incurred.  Advertising  expense for the
fiscal years 1998,  1997, and 1996 was  $1,755,000,  $2,421,000 and  $2,192,000,
respectively.

Income Taxes

The Company accounts for income taxes utilizing the liability  method.  Deferred
income taxes are recorded to reflect the tax consequences of differences between
the tax and financial reporting basis of assets and liabilities.



<PAGE>


1. Nature of Business and Significant Accounting Policies (continued)

Net Income (Loss) Per Share

In 1997,  Statement of Financial  Accounting Standards (SFAS) No. 128, "Earnings
per Share"  (EPS) was  issued.  All EPS  amounts  herein  have been  restated to
reflect its adoption. Basic EPS (which replaces primary) is net earnings divided
by the average number of Common Shares  outstanding  during the period.  Diluted
EPS (which replaces fully diluted)  reflects the potential  dilutive  effects of
stock options and warrants.
<TABLE>
<CAPTION>

                                                Basic EPS                         Diluted EPS
                                    ---------------------------------- ----------------------------------
                                       1998       1997       1996         1998       1997       1996
                                    ---------------------------------- ----------------------------------
                                                   (In thousands, except per share data)

<S>                                    <C>        <C>        <C>         <C>         <C>       <C>   
Net (loss) income                      $(2,609)   $2,725     $7,812      $(2,609)    $2,725    $7,812
                                    ================================== ==================================

Weighted average common shares
   outstanding                           5,771     5,741      5,705        5,771      5,741     5,705

Stock options                                -         -          -            -        143       306
                                    ---------------------------------- ----------------------------------

Total common equivalent shares
   outstanding                           5,771     5,741      5,705        5,771      5,884     6,011
                                    ================================== ==================================

Net (loss) income per share             $(.45)      $.47      $1.37        $(.45)      $.46     $1.30

</TABLE>

Fair Value of Financial Instruments

The  consolidated   financial   statements   include  the  following   financial
instruments:  cash and cash  equivalents,  trade  receivables,  notes payable to
bank,  trade  accounts  payable and  long-term  debt.  At February 28, 1998,  no
separate  comparison for fair values versus carrying values is presented for the
aforementioned   financial   instruments   since   their  fair  values  are  not
significantly different than their balance sheet carrying amounts. The aggregate
fair values of the financial  instruments  would not  represent  the  underlying
value of the Company.



<PAGE>


2. Sales Information and Major Suppliers

Major Customers and Credit Risk

Net sales for fiscal years 1998,  1997 and 1996 include  sales to certain  major
customers as follows:

                                              Percent of Net Sales
   Customer                           1998             1997            1996
- --------------------------------------------------------------------------------

   A                                    29                23              27
   B                                     3                 7              12

At February 28, 1998, 29 percent of the  Company's  trade  receivables  were due
from the aforementioned customers and 35 percent were due from customers outside
of the United States.  Credit,  including  foreign  credit,  is determined on an
individual  customer basis. The Company utilizes  letter-of-credit  arrangements
and wire transfers to minimize its foreign credit risk.

Export Sales

The Company's  export sales  approximated 32, 33 and 27 percent of net sales for
fiscal years 1998, 1997 and 1996, respectively.

Major Suppliers

The Company had 62 percent of its products  produced by three  suppliers  during
1998 (6 percent from a domestic supplier).  Management believes that alternative
suppliers  are  available in the event the Company is unable to obtain  services
from its three major suppliers.

3. Acquisitions

In  September  1997,  the  Company   purchased  the  net  assets  of  Mothership
Distribution,  Inc.  (Mothership),  a  designer,  manufacturer  and  marketer of
aggressive in-line skate accessories and apparel.  The Company also purchased in
September  1997 the  common  stock  of  Hespeler  Hockey  Company,  a  designer,
manufacturer and marketer of ice hockey

<PAGE>


3. Acquisitions (continued)

sticks,  equipment and related  accessories.  The combined purchase price of the
acquisitions was not material.  These  transactions were accounted for using the
purchase method of accounting and the results of operation from those businesses
have  been  included  in the  consolidated  statements  of  operations  from the
respective  dates  of  acquisition.  The  pro  forma  impact  of the  Mothership
acquisition on the Company's results of operations for all periods presented was
not material.

The following summary,  prepared on a pro forma basis, combines the consolidated
results of operations as if the Hespeler Hockey  operations had been acquired as
of the beginning of the period presented,  after including the impact of certain
adjustments such as amortization of intangibles,  increased  interest expense on
acquisition  debt and related income tax effects  (fiscal 1997 and 1996 activity
was immaterial):

Pro forma information (unaudited)

   (In thousands, except per share amounts)                           1998
                                                                 ---------------

   Net sales                                                          $58,124
   Income (loss) before income taxes                                   (3,726)
   Net income (loss)                                                   (2,487)
   Basic and diluted earnings (loss) per share                          $(.43)

The pro forma  information  is provided for  informational  purposes only. It is
based on historical  information and does not  necessarily  reflect results that
would have occurred had the  acquisition  been made as of those dates or results
which may occur in the future.

4. Inventories

Inventories consist of the following:

                                              February 28
                                        1998              1997
                                  ------------------------------------

   Finished goods                       $16,653,018      $16,000,274
   Component parts                        6,056,501        4,881,571
                                  ====================================
                                        $22,709,519      $20,881,845
                                  ====================================


<PAGE>


5. Notes Payable

The Company has a  line-of-credit  agreement  with a bank  subject to renewal on
July 1, 1999, whereby it may borrow up to $15,000,000. Borrowings bear interest,
payable monthly,  at the bank's prime lending rate (8.25 percent at February 28,
1998)  minus  0.30  percent.   Borrowings  under  the  credit   arrangement  are
collateralized  by  substantially  all  corporate  assets,  excluding  land  and
building.  Outstanding  borrowings under this arrangement totaled $8,685,000 and
$5,319,250 at February 28, 1998 and 1997, respectively.

In connection with the line-of-credit agreement, the Company agreed, among other
things,  to maintain a minimum  tangible net worth, to not exceed a certain debt
to tangible  net worth  ratio,  to attain a certain net income  level,  to limit
capital  expenditures to certain amounts,  and to not pay dividends  without the
bank's consent.

6. Long-Term Debt

Long-term debt consists of the following:
<TABLE>
<CAPTION>

                                                                                      February 28
                                                                                   1998          1997
                                                                              -----------------------------
<S>                                                                              <C>           <C>
   Obligations under license agreements, due in varying installments, with
     interest imputed at 6.7% to 9.25%, through 2004 (see note 9)                $1,989,654    $2,288,481

   Mortgage notes payable due in monthly installments of $57,638, including
     interest at 7.41% through April 2006, secured by the building                4,227,997     4,591,869

   Note payable to bank,  due in  monthly  installments  of $27,800 to May 2000,
     plus interest at the bank's prime rate (8.25% at February 28, 1998)
     minus .30%, collateralized by substantially all of the Company's assets        750,000             -

   Subordinated convertible exchangeable debentures,  are due in installments of
     $200,000 on March 1, 1999 and 2000, and $325,000 on October 1, 2002
     plus interest at 5%                                                            725,000             -

   Other                                                                             60,810             -
                                                                              -----------------------------
                                                                                  7,753,461     6,880,350
   Less current maturities                                                          978,965       662,414
                                                                              -----------------------------
                                                                                 $6,774,496    $6,217,936
                                                                              =============================
</TABLE>



<PAGE>


6. Long-Term Debt (continued)

Approximate aggregate future maturities of long-term debt are as follows:

   Years ending February 28 or 29:
     1999                                                   $   979,000
     2000                                                     1,301,000
     2001                                                       999,000
     2002                                                       784,000
     2003                                                     1,161,000
     Thereafter                                               2,529,000
                                                       -------------------
                                                             $7,753,000
                                                       ===================

The subordinated  convertible  debentures were issued with triggerable  warrants
attached which enable the debenture holder to purchase shares of common stock of
the Company.  The debentures  are  convertible at any time, in whole or in part,
into shares of common stock of the Company at a conversion price of $5.75.

7. Income Taxes

Net deferred income taxes consist of the following components:

                                                      February 28
                                                1998              1997
                                          ------------------------------------
   Deferred tax assets:
     Receivable allowances                     $   162,000      $   197,000
     Inventory costs                               367,000          408,000
     Accrued expenses                              367,000          392,000
     License and patent agreements                 137,000           97,000
                                          ------------------------------------
                                                 1,033,000        1,094,000

   Deferred tax liabilities:
     Equipment                                    (206,000)        (627,000)
                                          ------------------------------------
   Net deferred tax assets                     $   827,000      $   467,000
                                          ====================================



<PAGE>


7. Income Taxes (continued)

The  net  deferred  tax  assets  have  been   classified  in  the   accompanying
consolidated balance sheets as follows:

                                                        February 28
                                                  1998              1997
                                            ------------------------------------

   Current assets                                  $896,000         $997,000
   Non-current liabilities                          (69,000)        (530,000)
                                            ------------------------------------
                                                   $827,000         $467,000
                                            ====================================

For financial reporting purposes, the (losses) income from continuing operations
before income taxes effect is as follows:
<TABLE>
<CAPTION>

                                                           February 28
                                                1998          1997           1996
                                             --------------------------------------------
   (Loss) income before income taxes:
<S>                                           <C>             <C>           <C>        
     Domestic                                 $(3,490,859)    $4,228,282    $12,149,857
     Foreign                                     (447,156)             -              -
                                             --------------------------------------------
                                              $(3,938,015)    $4,228,282    $12,149,857
                                             ============================================
</TABLE>

The provisions for income tax (benefit)  expense for fiscal years 1998, 1997 and
1996 are as follows:

                                    1998           1997           1996
                                ----------------------------------------------
   Current:
     Federal                     $   (698,782)     $1,476,000    $4,193,000
     State                            (68,000)        107,000       370,000
     Foreign                         (202,000)              -             -
                                ----------------------------------------------
   Total current                     (968,782)      1,583,000     4,563,000

   Deferred:
     Federal                         (330,000)        (77,000)     (160,000)
     State                            (30,000)         (3,000)      (65,000)
     Foreign                                -               -             -
                                ----------------------------------------------
   Total deferred                    (360,000)        (80,000)     (225,000)
                                ----------------------------------------------
   Total income taxes             $(1,328,782)     $1,503,000    $4,338,000
                                ==============================================


<PAGE>


7. Income Taxes (continued)

The provisions for income tax benefit  (expense) for fiscal years 1998, 1997 and
1996 differ from the amounts obtained by applying the federal income tax rate to
pretax income (loss) as follows:
<TABLE>
<CAPTION>

                                                             1998             1997             1996
                                                       ----------------------------------------------------

<S>                                                         <C>              <C>              <C>
   Computed "expected" federal tax
     benefit (expense)                                       $1,378,000      $(1,480,000)     $(4,252,000)
   (Increase) decrease in taxes resulting from:
     State income taxes, net of federal benefit                  79,000          (70,000)        (242,000)
     Other items individually insignificant, net               (128,218)          47,000          156,000
                                                       ----------------------------------------------------
                                                             $1,328,782      $(1,503,000)     $(4,338,000)
                                                       ====================================================
</TABLE>

8. Shareholders' Equity

Stock Options

The Company has reserved 975,000 common shares for issuance under the First Team
Sports,  Inc.  1987 Stock Option Plan (the 1987 Plan) and 975,000  common shares
under the First Team Sports,  Inc. 1994 Stock Option and Incentive  Compensation
Plan (the 1994 Plan).  Both plans  provide for the granting of  incentive  stock
options under Section 422 of the Internal Revenue Code and nonqualified  options
not meeting the  requirements  of Section 422. All key  employees of the Company
are eligible to receive incentive and nonqualified stock options pursuant to the
1987 and 1994  Plans.  Directors  of the Company  who are not  employees  may be
granted  nonqualified  options  under the  Plans.  Options  are  granted  at the
discretion  of the Stock  Option  Committee.  Options  are  nontransferable  and
generally  granted at a price equal to the quoted  market price of the shares at
the date of grant.

The Company also  established  the First Team Sports,  Inc. 1993 Employee  Stock
Purchase  Plan (the 1993 Plan) and reserved  300,000  common shares for issuance
thereunder.  The 1993 Plan is  intended  to  encourage  stock  ownership  by all
employees and is intended to qualify  under Section 423 of the Internal  Revenue
Code.  All  employees  are eligible to  participate  in the 1993 Plan,  with the
exception  of any  employees  owning 5 percent  or more of the  Company's  total
voting stock.


<PAGE>


8. Shareholders' Equity (continued)

The Company has also issued several  nonqualified options to purchase its common
stock in connection  with various  transactions.  In January  1997,  the Company
issued  incentive  stock options  covering 68,251 shares that are not covered by
the aforementioned plans.

Transactions  involving stock options during fiscal year 1998, 1997 and 1996 are
summarized as follows:
<TABLE>
<CAPTION>

                                       1998                      1997                       1996
                             ------------------------ ---------------------------- -------------------------
                                           Weighted                   Weighted                  Weighted
                                            Average                   Average                   Average
                                           Exercise                   Exercise                  Exercise
                               Options       Price        Options      Price        Options      Price
                             ------------------------ ---------------------------- -------------------------

<S>                            <C>            <C>         <C>           <C>         <C>          <C>
   Outstanding at beginning
     of year                     926,020      $9.21       776,854       $  9.96      663,171     $  8.41
   Exercised                      (6,800)      5.33       (28,796)         5.30      (92,816)       5.56
   Canceled                      (36,517)      8.75       (51,596)        10.90         (473)       8.28
   Granted                       318,000       3.27       229,558          6.55      206,972       12.95
                             ------------------------- --------------------------- -------------------------
   Outstanding at end of       1,200,703      $2.89       926,020       $  9.21      776,854     $  9.96
     year
                             ========================= =========================== =========================
</TABLE>

Weighted  average fair value of options  granted during 1998,  1997 and 1996 was
$1.28, $6.55 and $12.95, respectively.

As of February 28, 1998,  1997 and February 29, 1996 options  covering  755,697,
523,833 and 312,152 shares, respectively, were exercisable at a weighted average
exercisable  price of  $2.97,  $9.32  and  $8.24  per  share,  respectively.  In
addition,  the remaining stock options  outstanding at February 28, 1998, become
exercisable in the following fiscal years:

                                                                   Price Per 
                                                      Shares         Share
                                                 -------------------------------
   Years ending February 28 or 29:
     1999                                            211,670        $2.75
     2000                                            149,504        $2.75
     2001                                             83,832        $2.75



<PAGE>


8. Shareholders' Equity (continued)

The following table summarizes  information  about stock options  outstanding at
February 28, 1998:
<TABLE>
<CAPTION>

                                                 Options Outstanding             Options Exercisable
                                            ------------------------------- -------------------------------
                                               Weighted
                                                Average
                                               Remaining      Weighted                        Weighted
          Range of              Number        Contractual      Average          Number         Average
       Exercise Prices        Outstanding    Life (Years)  Exercise Price     Exercisable  Exercise Price
   ------------------------ --------------- ------------------------------- -------------------------------

<S>     <C>                     <C>                <C>          <C>              <C>            <C>  
           $2.75                1,150,203          4.9          $2.75            705,197        $2.75
        $6.00 - $6.25              50,500          4.0           6.00             50,500         6.00
   ------------------------ --------------- ------------------------------- -------------------------------
        $2.75 - $6.25           1,200,703          4.8          $2.89            755,697        $2.97
   ======================== =============== =============================== ===============================
</TABLE>

In January 1998,  the Company's  Board of Directors  repriced  options  covering
956,703  shares,  representing  all of the  qualified  outstanding  options with
exercise prices ranging from $5.33 to $23.38,  to an exercise price of $2.75 per
share. The vesting terms of these options remained unchanged.

When stock options are exercised, the par value of the shares issued is credited
to  common  stock  and the  excess  proceeds  over par  value  are  credited  to
additional paid-in capital.  Under certain  circumstances,  when shares acquired
through  these  options  are sold,  income tax  benefits  may be realized by the
Company and are recorded as additional  paid-in  capital.  The Company  realized
$667,000 of such tax benefits during fiscal 1996.

In May  1989,  the  Board  of  Directors  adopted  a  resolution  providing  for
accelerated  vesting of outstanding  options in the event of defined  changes in
control of the Company.  The resolution provided that all outstanding  incentive
and  nonqualified  options  granted under the Plans and all  nonqualified  stock
options  granted to  consultants  of the Company  outside the Plans shall become
fully exercisable upon the occurrence of such a change.

Pro Forma Information

The Company has adopted the disclosure only provisions of Statement of Financial
Accounting  Standards No. 123,  Accounting for  Stock-Based  Compensation  (SFAS
123).  Accordingly,  since options have been issued with  exercise  prices at or
above market value of the  Company's  stock,  no  compensation  expense has been
recognized for the stock

<PAGE>


8. Shareholders' Equity (continued)

option plans.  Had  compensation  expense for the  Company's  stock options been
determined  based on the fair value of the grant  date for awards in 1998,  1997
and 1996  consistent  with the  provisions of SFAS 123, the Company's net income
(loss) and the net income  (loss) per share  would have been  reduced to the pro
forma amounts reflected in the following table:
<TABLE>
<CAPTION>

                                                            1998             1997              1996
                                                     ------------------------------------------------------

<S>                                                       <C>                <C>              <C>       
   Net income (loss) - as reported                        $(2,609,233)       $2,725,282       $7,811,857
   Net income (loss) - pro forma                           (3,238,483)        2,131,000        7,748,000
   Net income (loss) per share - as reported:
     Basic                                                 (.45)              .47              1.37
     Diluted                                               (.45)              .46              1.30
   Net income (loss) per share - pro forma:
     Basic                                                 (.56)              .37              1.36
     Diluted                                               (.56)              .36              1.29
</TABLE>

The above pro forma effects on net income (loss) and net income (loss) per share
are not likely to be  representative  of the effects on reported  net income for
future  years  because  options vest over several  years and  additional  awards
generally are made each year.

The fair value of each option  grant has been  estimated as of the date of grant
using the Black-Scholes option-pricing model with the following weighted-average
assumptions used for grants in 1998, 1997 and 1996:

                                            1998         1997          1996
                                         --------------------------------------

   Expected dividend yield                        -             -            -
   Expected stock price volatility          48.8%         54.9%        63.2%
   Risk-free interest rate                   6.4%          6.3%         5.1%
   Expected life of options (years)          3.0           3.0          3.0



<PAGE>


8. Shareholders' Equity (continued)

Preferred Stock Purchase Rights

In February  1996,  the Board of Directors  declared a dividend of one preferred
stock purchase right for each outstanding  share of Company common stock,  which
rights expire on March 14, 2006. The rights are transferable  with common stock.
Each right  entitles  the holder to  purchase  one  one-hundredth  of a share of
Series A preferred  stock at a price of $55,  subject to adjustment.  The rights
are not exercisable  until ten days after the public  announcement that a person
or group of persons has acquired a beneficial interest of at least 15 percent of
the Company's outstanding common stock or the commencement or announcement of an
intention  by a  person  or  group  to make a tender  or  exchange  offer  whose
consummation would result in the beneficial  ownership of at least 15 percent of
the Company's outstanding common stock. Each right would entitle the rightholder
to receive shares of common stock of the acquiring  company upon merger or other
business  combination  having a market value of twice the exercise  price of the
right or, upon  exercise,  that  number of shares of  preferred  stock  having a
market  value  of  twice  the  exercise  price  of the  right.  Preferred  stock
purchasable  upon  exercise of the rights  will be  entitled  to certain  voting
privileges,  minimum preferential quarterly dividends,  an aggregate dividend in
relation  to  dividends  declared  on common  stock,  and  minimum  preferential
liquidation  payments.  The rights have no voting privileges and may be redeemed
by the Board of  Directors  at a price of $.01 per right at any time before they
become exercisable.

9. License Agreements

The Company has entered into agreements with certain  well-known  celebrities to
endorse the Company's products. The agreements,  among other things, require the
Company to make certain guaranteed  payments,  which have been recorded at their
present value as both assets (license  agreements) and liabilities  (obligations
under license  agreements),  and royalty  payments based on percentages of sales
for certain products.  The Company is only liable to make sales royalty payments
for the amount that sales  royalties  exceed the guaranteed  payments each year.
Total royalties and amortization of license  agreements were $357,790,  $681,394
and $1,583,268 during fiscal years 1998, 1997 and 1996,  respectively.  In March
1997, the main license agreement was extended through 2004. The extension of the
agreement  does not require any  guaranteed  payments in  aggregate  above those
required under the original agreement.



<PAGE>


10. Employee Benefit Plan

The Company has a 401(k) Employee Benefit Plan for qualified employees.  Company
contributions to the plan are determined annually at the discretion of the Board
of Directors.  The Company's  contributions to the plan were $174,000,  $245,000
and $236,000 for fiscal years 1998, 1997 and 1996, respectively.

11. Land and Deferred Revenue

In order to induce the Company to relocate its operation  facility,  the city of
Anoka,  Minnesota,  gave  the  Company  land  in  an  industrial  park  with  an
approximate  fair market value of $600,000.  The gift was  conditional  upon the
Company  staying in the new  building  through  January  1,  2003.  The land and
corresponding  amount of deferred  revenue have been  recorded at $600,000,  the
estimated  fair market  value of the land.  When the Company has  satisfied  the
condition,  the $600,000 of deferred  revenue will be recognized in other income
in fiscal 2003.

12. Additional Cash Flow Information
<TABLE>
<CAPTION>

                                                                                            Year ended
                                                           Year ended February 28          February 29,
                                                            1998             1997              1996
                                                     ------------------------------------------------------
<S>                                                       <C>              <C>             <C>
   Supplemental disclosures of cash flow 
     information:
       Cash payments for:
         Interest                                          $963,009         $1,284,091      $   971,111
         Income taxes                                       514,700          1,686,346        3,780,000
   Supplemental schedule of noncash
     investment and financing activities:
       Land and corresponding deferred revenue
         recorded                                                 -                  -          600,000
       Line of credit reclassified to long-term debt
                                                                  -                  -        4,875,000

</TABLE>

<PAGE>

                          INDEPENDENT AUDITOR'S REPORT

To the Board of Directors
First Team Sports, Inc.
Anoka, Minnesota

Our audit of the consolidated  financial  statements of First Team Sports,  Inc.
and  Subsidiary  included  Schedule II for the years ended February 28, 1997 and
February 29, 1996. In our opinion, such schedule presents fairly the information
required  to  be  set  forth  therein  in  conformity  with  generally  accepted
accounting principles.

St. Paul, Minnesota                              /s/ MCGLADREY & PULLEN, LLP
April  9, 1997




<PAGE>


                                                                    SCHEDULE II

FIRST TEAM SPORTS, INC.

RESERVE ACCOUNTS
Years Ended February 28, 1998 and 1997 and February 29, 1996
<TABLE>
<CAPTION>

                                               Balance at       Additions
                                               Beginning        Charged to                         Balance at
                                               Of Period        Expenses          Deductions       End of Period
- ---------------------------------------------------------------------------------------------------------------------
<S>                                       <C>               <C>              <C>               <C>          
1996 allowance for doubtful accounts      $    561,522      $      524,746   $       596,869   $     489,399
1997 allowance for doubtful accounts           489,399             724,068           648,296         565,171
1998 allowance for doubtful accounts           565,171           1,215,469         1,115,137         665,503
</TABLE>

(1) Uncollectible accounts written off, net of recoveries.





<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                           EXHIBIT INDEX TO FORM 10-K

For the fiscal year ended:                       Commission File No.:  000-16422
February 28, 1998
- --------------------------------------------------------------------------------

                             FIRST TEAM SPORTS, INC.
- --------------------------------------------------------------------------------

Exhibit
Number    Description

3.1      Articles of  Incorporation,  as amended - incorporated  by reference to
         Exhibit 3.1 to the Company's Annual Report Form 10-K for the year ended
         February 28, 1997

3.2      Bylaws --  incorporated  by reference  to Exhibit 3.2 to the  Company's
         Registration Statement on Form S-18 Reg. No. 33-16345C

4.1      Specimen of Common Stock  Certificate--incorporated by reference to 4.1
         to the  Registrant's  Annual  Report on Form 10-K for the  fiscal  year
         ended February 28, 1991

4.2      Certificate of  Designations  of Series A Preferred  Stock (included in
         Restated Articles of Incorporation -- see Exhibit 3.1)

4.3      Rights  Agreement  dated as of March 15,  1996  between the Company and
         Norwest  Bank  Minnesota,  N.A.  as  Rights  Agent --  incorporated  by
         reference  to Exhibit 2.1 to the  Company's  Registration  Statement on
         Form 8-A, Reg. No. 0-16422

4.4      Form of Right  Certificate --  incorporated by reference to Exhibit 2.2
         to the Company's Registration Statement on Form 8-A, Reg. No. 0-16422

4.5      Summary  of  Rights to  Purchase  Share of  Series A  Preferred  Stock-
         incorporated by reference to Exhibit 2.3 to the Company's  Registration
         Statement of Form 8-A, Reg. No. 0-16422

- ------------------
*Filed herewith
**Management contract or compensatory plan or arrangement.

<PAGE>

Exhibit
Number             Description

10.1     The Company's 1987 Stock Option,  as amended by  resolutions  dates May
         25, 1989 --  incorporated by reference to Exhibit 10.3 to the Company's
         Annual Report on Form 10-K for the year ended February 28, 1997**

10.2     Amendment  dated April 22, 1992 to the Company's 1987 Stock Option Plan
         -incorporated  by  reference to Exhibit  10.3 to the  Company's  Annual
         Report on Form 10-K for the year ended February 29, 1992**

10.3     Form of Incentive  Stock Option  Agreement under 1987 Stock Option Plan
         --   incorporated  by  reference  to  Exhibit  10.2  to  the  Company's
         Registration Statement on Form S-18, Reg. No. 33-16345C**

10.4     Form of  Nonqualified  Stock Option  Agreement  under 1987 Stock Option
         Plan --  incorporated  by reference  to Exhibit  10.3 to the  Company's
         Registration Statement on Form S-18, Reg. No. 33-16345C**

10.5     License  Agreement  between the Company,  Wayne Gretzky and Janet Jones
         Gretzky  dated as of December 1, 1994 --  incorporated  by reference to
         Exhibit 10.10 to the Company's  Annual Report on Form 10-K for the year
         ended February 28, 1995

10.6     Amendment dated March 1, 1997 to License Agreement between the Company,
         Wayne  Gretzky  and  Janet  Jones  Gretzky  dated  December  1,  1994 -
         incorporated  by  reference  to Exhibit  10.6 to the  Company's  Annual
         Report on Form 10-K for the year ended February 28, 1997

10.7     License  Agreement  between the Company and Creative  Sports  Concepts,
         Inc.  dated as of October  31, 1994 --  incorporated  by  reference  to
         Exhibit  10.11 to the  Company's  Annual  Report Form 10-K for the year
         ended February 29, 1995

10.10    Company  Bonus Plan for certain  executive  officers of the Company for
         fiscal  1998 --  incorporated  by  reference  to  Exhibit  10.11 to the
         Company's  Annual  Report on Form 10-K for the year ended  February 29,
         1997**

10.11*   Company  Bonus Plan for  executive  officers  of the Company for fiscal
         1999**

10.12    The  Company's  1990  Nonqualified  Stock  Option  Plan,  as amended by
         resolutions  dated May 25, 1989 -- incorporated by reference to Exhibit
         10.13 to the  Company's  Annual  Report on Form 10-K for the year ended
         February 28, 1991**

- ------------------
*Filed herewith
**Management contract or compensatory plan or arrangement.

<PAGE>

Exhibit
Number             Description

10.13    Agreement  for  consulting  services  dated August 19, 1992 between the
         Company and Joe  Mendelsohn  --  incorporated  by  reference to Exhibit
         10.16 to the  Company's  Annual  Report on Form 10-K for the year ended
         February 28, 1993**

10.16    Amendment to Agreement for  consulting  services  April 7, 1997 between
         the Company and Joe Mendelsohn -  incorporated  by reference to Exhibit
         10.16 to the  Company's  Annual  Report on Form 10-K for the year ended
         February 28, 1997**

10.17    The Company's  1993 Employee  Stock  Purchase Plan --  incorporated  by
         reference to Exhibit 10.17 to the Company's  Annual Report on Form 10-K
         for the year ended February 28, 1993**

10.18    The  Company's  1994  Stock  Option  and  Incentive  Compensation  Plan
         -incorporated  by reference to Exhibit  10.18 to the  Company's  Annual
         Report on Form 10-K for the year ended February 29, 1994**

10.19    Employment  Agreement  dated  January 23, 1996  between the Company and
         John J. Egart --  incorporated  by  reference  to Exhibit  10.18 to the
         Company's  Annual  Report on Form 10-K for the year ended  February 29,
         1996**

10.20    Employment  Agreement  dated  January 23, 1996  between the Company and
         David G.  Soderquist --  incorporated  by reference to Exhibit 10.19 to
         the Company's  Annual  Report on Form 10-K for the year ended  February
         29, 1996**

10.21    Employment  Agreement  dated  January 23, 1996  between the Company and
         Robert L.  Lenius--  incorporated  by reference to Exhibit 10.20 to the
         Company's  Annual  Report on Form 10-K for the year ended  February 29,
         1996**

10.22    Employment  Agreement  dated  January 23, 1996  between the Company and
         Susan L. Niles (Joch) --  incorporated by reference to Exhibit 10.21 to
         the Company's  Annual  Report on Form 10-K for the year ended  February
         29, 1996**

10.23    Mortgage Note in the amount of $3,656,250 dated March 19, 1996 in favor
         of LaSalle  National Bank -- incorporated by reference to Exhibit 10.23
         to the Company's Annual Report on Form 10-K for the year ended February
         29, 1996

- ------------------
*Filed herewith
**Management contract or compensatory plan or arrangement.
<PAGE>

Exhibit
Number             Description

10.24    Mortgage Note in the amount of $1,218,750 dated March 19, 1996 in favor
         of Marquette Capital Bank -- incorporated by reference to Exhibit 10.24
         to the Company's Annual Report on Form 10-K for the year ended February
         29, 1996

10.25    Mortgage dated March 19, 1996 between Company and LaSalle National Bank
         as agent for itself  and  Marquette  Capital  Bank --  incorporated  by
         reference to Exhibit 10.25 to the Company's  Annual Report on Form 10-K
         for the year ended February 29, 1996

10.26    Restated  Revolving Credit and Term Loan Agreement dated June 30, 1995,
         as amended  through  May 28, 1997  between  the  Company and  Marquette
         Capital Bank as agent for itself and LaSalle  National Bank and Firstar
         Bank  Milwaukee,  N.A.  incorporated by reference 10.1 to the Company's
         Quarterly Report on Form 10-Q for the quarter ended May 31, 1997

10.27    Restated Security Agreement dated June 30, 1995, as amended through May
         28,  1997  between  the Company and  Marquette  Capital  Bank,  LaSalle
         National  Bank and  Firstar  Bank  Milwaukee,  N.A. -  incorporated  by
         reference to Exhibit  10.2 to the  Company's  Quarterly  Report on Form
         10-Q for the Quarter ended May 31, 1997

10.28    1994 Stock Option and Incentive  Compensation  Plan, as amended through
         June 17,  1997 -  incorporated  by  reference  to  Exhibit  10.1 to the
         Company's  Quarterly  Report on Form 10-Q for the Quarter  ended August
         31, 1997**


10.29    Employment Agreement dated August 18, 1997 between the Company and Kent
         Brunner -  incorporated  by reference to Exhibit 10.1 to the  Company's
         Quarterly Report on Form 10-Q for the Quarter ended August 31, 1997**

10.30*   Amendment  dated January 1, 1998 to Employment  Agreement dated January
         23, 1996 between the Company and John J. Egart**

10.31*   Amendment  dated January 1, 1998 to Employment  Agreement dated January
         23, 1996 between the Company and David G. Soderquist**

10.32*   Restated  Revolving  Credit and Term Loan Agreement  dated February 28,
         1998 between the Company and Marquette Capital Bank as agent for itself
         and LaSalle National Bank and Firstar Bank Milwaukee, N.A.

- ------------------
*Filed herewith
**Management contract or compensatory plan or arrangement.

<PAGE>

Exhibit
Number             Description

21*      List of Subsidiaries

23.1*    Consent of Ernst & Young LLP

23.2*    Consent of McGladrey & Pullen, LLP

24*      Power  of  Attorney  of  John  J.  Egart,  David  G.  Soderquist,   Joe
         Mendelsohn,  Timothy G. Rath,  Stanley E. Hubbard,  William J. McMahon,
         Robert L. Lenius, Jr. and Kent A. Brunner included in signature page on
         this Form 10-K

27.1*    Financial Data Schedule for the year ended February 28, 1998  (included
         in electronic version only)

27.2*    Restated  Financial Data Schedule for the quarter ended August 31, 1997
         (included in electronic version only)

27.3*    Restated  Financial Data Schedule for the year ended February  28, 1997
         (included in electronic version only)

27.4*    Restated  Financial  Data Schedule for the quarter  ended  November 30,
         1996 (included in electronic version only)

27.5*    Restated  Financial Data Schedule for the quarter ended August 31, 1996
         (included in electronic version only)

27.6*    Restated  Financial  Data  Schedule for the quarter  ended May 31, 1996
         (included in electronic version only)

27.7*    Restated  Financial Data Schedule for the year ended February  29, 1996
         (included in electronic version only)

- ------------------
*Filed herewith
**MANAGEMENT CONTRACT OR COMPENSATORY PLAN OR ARRANGEMENT.



                                                                   EXHIBIT 10.11
                                FIRST TEAM SPORTS
                        FISCAL 1999 EXECUTIVE BONUS PLAN


PLAN

* Company bonus plan is based on earnings before tax

* Bonus plan consists of the following levels:
<TABLE>
<CAPTION>

                              Earnings Before Tax          Officer Bonus Pool          Discretionary Bonus Pool
<S>                                <C>                           <C>                           <C>      
Lower Level:                       $  971,000                    $240,000                      $  60,000
Higher Level:                      $3,146,000                    $700,000                       $100,000

</TABLE>

ELIGIBLE

* First Team Sports Officers


BONUS CALCULATIONS

* If earnings before tax goals are met, appropriate bonus dollars will be paid.

*  If earnings  before tax fall  between  the lower level and the higher  level,
   bonus dollars will be pro-rated accordingly.


CRITERIA

* All participants will have object/goals established for them to achieve.

* Individual achievement of objectives, as judged by the Compensation Committee,
will determine bonus payments.



                                                                   EXHIBIT 10.30
                        AMENDMENT TO EMPLOYMENT AGREEMENT


         THIS AMENDMENT TO EMPLOYMENT AGREEMENT effective as of January 1, 1998,
between FIRST TEAM SPORTS,  INC., a Minnesota  corporation  (the  "Company") and
JOHN J. EGART, a resident of Andover, Minnesota ("Executive").


                                   WITNESSETH

         WHEREAS,  the Company and  Executive  have entered  into an  Employment
Agreement dated as of January 23, 1996 (the "Employment Agreement"); and

         WHEREAS,  Sections 6, 7 and 9 of the Employment Agreement provides that
Executive  shall  receive  certain  cash  payments  calculated  on the  basis of
Executive's "Base Salary" in the event  Executive's  employment is terminated by
the  Company  under  various  circumstances  or in the  event  the  term  of the
Employment Agreement is not renewed; and

         WHEREAS, in light of the disappointing recent financial  performance of
the Company and the in-line skate industry generally,  Executive has voluntarily
agreed to accept a reduction  in the amount of Base Salary  payable to Executive
under the Employment Agreement; provided that such reduction does not reduce the
amounts to which Executive would otherwise be entitled pursuant to Sections 6, 7
or 9 of the Employment  Agreement in the event of a termination or nonrenewal of
employment;

         NOW,  THEREFORE,  in consideration of the premises and mutual covenants
herein contained, the parties hereto agree as follows:

         1. Amendment of Section 6 of Employment  Agreement.  Section 6(a)(i) of
the Employment Agreement is hereby amended to read in its entirety as follows:

                           "(i)  The  Company  shall  make  a  cash  payment  to
                  Executive  equal to the  greater of (A) the sum of the highest
                  monthly  Base Salary in effect any time during the  three-year
                  period immediately preceding such termination times the number
                  of months  remaining in the Term (without  regard to renewals)
                  under this  Agreement,  plus an amount equal to the  incentive
                  bonus earned by Executive in the prior fiscal year  multiplied
                  by the number of months  remaining in the Term (without regard
                  to  renewals)  divided by twelve  (12),  or (B) the sum of the
                  highest  annual  Base  Salary in effect  any time  during  the
                  three-year period immediately preceding such termination, plus
                  the amount of incentive  bonus earned by Executive  during the
                  prior fiscal year.  Such payment  shall be made in cash within
                  fifteen (15) days from and after  termination  of  Executive's
                  employment."

         2. Amendment of Section 7 of Employment  Agreement.  Section 7(a)(i) of
the Employment Agreement is hereby amended to read in its entirety as follows:


<PAGE>

                           "(i)  Subject to  paragraph  (c) hereof,  the Company
                  shall make a cash payment to Executive equal to the greater of
                  (A) the sum of the highest  monthly  Base Salary in effect any
                  time during the three-year period  immediately  preceding such
                  termination  times the number of months  remaining in the Term
                  (without  regard to renewals)  under this  Agreement,  plus an
                  amount equal to the incentive bonus earned by Executive in the
                  prior fiscal year multiplied by the number of months remaining
                  in the Term  (without  regard to  renewals)  divided by twelve
                  (12), or (B) 2 times the sum of the highest annual Base Salary
                  in effect any time during the  three-year  period  immediately
                  preceding such termination, plus the amount of incentive bonus
                  earned by Executive during the prior fiscal year. Such payment
                  shall be made in cash within  fifteen (15) days from and after
                  termination of Executive's employment."

         3. Amendment of Section 9(b) of Employment  Agreement.  Section 9(b)(i)
of the  Employment  Agreement  is  hereby  amended  to read in its  entirety  as
follows:

                           "(i) Unless the notice of  nonrenewal is given during
                  a  Transition  Period,  the Company  shall make a cash payment
                  equal to the  amount  of the  highest  annual  Base  Salary in
                  effect  any time  during  the  three-year  period  immediately
                  preceding  termination  of  employment.  Such payment shall be
                  made in cash within  fifteen  (15) days from and after the end
                  of  Executive's  employment  term. If the notice of renewal is
                  given during a  Transition  Period,  then,  subject to Section
                  7(c), the Company shall make a cash payment to Executive equal
                  to two (2)  times  the sum of (A) the  amount  of the  highest
                  annual Base  Salary in effect any time  during the  three-year
                  period  immediately   preceding   termination  of  Executive's
                  employment  and (B) the amount of  incentive  bonus  earned by
                  Executive  during the prior fiscal year. Such payment shall be
                  made  in  cash  within   fifteen  (15)  days  from  and  after
                  Executive's employment under this Agreement ceases."


         4. Other Provisions  Unaffected.  Except as provided herein,  all other
provisions  of the Employee  Agreement  shall remain in force and  unaffected by
this Amendment.

         IN WITNESS WHEREOF,  the Company has caused this Agreement to be signed
by its  officer  pursuant  to the  authority  of its Board,  and  Executive  has
executed this Agreement, as of the day and year first written above.

                                  FIRST TEAM SPORTS, INC.


                                  By:      /s/ Kent Brunner
                                      Its:        VP-Finance


                                          /s/ John J. Egart
                                  John J. Egart
                              





                                                                   EXHIBIT 10.31
                        AMENDMENT TO EMPLOYMENT AGREEMENT


         THIS AMENDMENT TO EMPLOYMENT AGREEMENT effective as of January 1, 1998,
between FIRST TEAM SPORTS,  INC., a Minnesota  corporation  (the  "Company") and
DAVID G. SODERQUIST, a resident of Anoka, Minnesota ("Executive").


                                   WITNESSETH

         WHEREAS,  the Company and  Executive  have entered  into an  Employment
Agreement dated as of January 23, 1996 (the "Employment Agreement"); and

         WHEREAS,  Sections 6, 7 and 9 of the Employment Agreement provides that
Executive  shall  receive  certain  cash  payments  calculated  on the  basis of
Executive's "Base Salary" in the event  Executive's  employment is terminated by
the  Company  under  various  circumstances  or in the  event  the  term  of the
Employment Agreement is not renewed; and

         WHEREAS, in light of the disappointing recent financial  performance of
the Company and the in-line skate industry generally,  Executive has voluntarily
agreed to accept a reduction  in the amount of Base Salary  payable to Executive
under the Employment Agreement; provided that such reduction does not reduce the
amounts to which Executive would otherwise be entitled pursuant to Sections 6, 7
or 9 of the Employment  Agreement in the event of a termination or nonrenewal of
employment;

         NOW,  THEREFORE,  in consideration of the premises and mutual covenants
herein contained, the parties hereto agree as follows:

         1. Amendment of Section 6 of Employment  Agreement.  Section 6(a)(i) of
the Employment Agreement is hereby amended to read in its entirety as follows:

                           "(i)  The  Company  shall  make  a  cash  payment  to
                  Executive  equal to the  greater of (A) the sum of the highest
                  monthly  Base Salary in effect any time during the  three-year
                  period immediately preceding such termination times the number
                  of months  remaining in the Term (without  regard to renewals)
                  under this  Agreement,  plus an amount equal to the  incentive
                  bonus earned by Executive in the prior fiscal year  multiplied
                  by the number of months  remaining in the Term (without regard
                  to  renewals)  divided by twelve  (12),  or (B) the sum of the
                  highest  annual  Base  Salary in effect  any time  during  the
                  three-year period immediately preceding such termination, plus
                  the amount of incentive  bonus earned by Executive  during the
                  prior fiscal year.  Such payment  shall be made in cash within
                  fifteen (15) days from and after  termination  of  Executive's
                  employment."

         2. Amendment of Section 7 of Employment  Agreement.  Section 7(a)(i) of
the Employment Agreement is hereby amended to read in its entirety as follows:


<PAGE>

                           "(i)  Subject to  paragraph  (c) hereof,  the Company
                  shall make a cash payment to Executive equal to the greater of
                  (A) the sum of the highest  monthly  Base Salary in effect any
                  time during the three-year period  immediately  preceding such
                  termination  times the number of months  remaining in the Term
                  (without  regard to renewals)  under this  Agreement,  plus an
                  amount equal to the incentive bonus earned by Executive in the
                  prior fiscal year multiplied by the number of months remaining
                  in the Term  (without  regard to  renewals)  divided by twelve
                  (12), or (B) 2 times the sum of the highest annual Base Salary
                  in effect any time during the  three-year  period  immediately
                  preceding such termination, plus the amount of incentive bonus
                  earned by Executive during the prior fiscal year. Such payment
                  shall be made in cash within  fifteen (15) days from and after
                  termination of Executive's employment."

         3. Amendment of Section 9(b) of Employment  Agreement.  Section 9(b)(i)
of the  Employment  Agreement  is  hereby  amended  to read in its  entirety  as
follows:

                           "(i) Unless the notice of  nonrenewal is given during
                  a  Transition  Period,  the Company  shall make a cash payment
                  equal to the  amount  of the  highest  annual  Base  Salary in
                  effect  any time  during  the  three-year  period  immediately
                  preceding  termination  of  employment.  Such payment shall be
                  made in cash within  fifteen  (15) days from and after the end
                  of  Executive's  employment  term. If the notice of renewal is
                  given during a  Transition  Period,  then,  subject to Section
                  7(c), the Company shall make a cash payment to Executive equal
                  to two (2)  times  the sum of (A) the  amount  of the  highest
                  annual Base  Salary in effect any time  during the  three-year
                  period  immediately   preceding   termination  of  Executive's
                  employment  and (B) the amount of  incentive  bonus  earned by
                  Executive  during the prior fiscal year. Such payment shall be
                  made  in  cash  within   fifteen  (15)  days  from  and  after
                  Executive's employment under this Agreement ceases."


         4. Other Provisions  Unaffected.  Except as provided herein,  all other
provisions  of the Employee  Agreement  shall remain in force and  unaffected by
this Amendment.

         IN WITNESS WHEREOF,  the Company has caused this Agreement to be signed
by its  officer  pursuant  to the  authority  of its Board,  and  Executive  has
executed this Agreement, as of the day and year first written above.

                                        FIRST TEAM SPORTS, INC.


                                        By:      /s/ Kent Brunner
                                              Its:        VP-Finance


                                              /s/ David G. Soderquist
                                        David G. Soderquist



                            RESTATED REVOLVING CREDIT
                             AND TERM LOAN AGREEMENT





THIS AGREEMENT,  made as of the 28th day of February, 1998, by and between FIRST
TEAM SPORTS,  INC., a Minnesota  corporation  (the  "Borrower"),  and  MARQUETTE
CAPITAL BANK, N.A., a national  banking  association with its main banking house
located in Minneapolis,  Minnesota  ("Marquette")  and, in its capacity as agent
for the "Banks" (hereinafter defined) (the "Agent") and LASALLE NATIONAL BANK, a
national  banking  association  ("LaSalle") and FIRSTAR BANK MILWAUKEE,  N.A., a
national banking  association  ("Firstar")  (Marquette,  LaSalle and Firstar are
sometimes referred to herein collectively as the "Banks").

                              W I T N E S S E T H:

WHEREAS,  the  Borrower  and the Banks  previously  entered  into  that  certain
Restated Revolving Credit and Term Loan Agreement dated as of March 6, 1995 (the
"Original Loan Agreement"); and

WHEREAS,  the Borrower  has  recently  acquired  certain  subsidiaries  who will
benefit from and guarantee the loans described herein; and

WHEREAS,  the  Borrower  and the Banks  desire to  modify  certain  terms of the
Original Loan Agreement; and

WHEREAS,  this Restated Revolving Credit and Term Loan Agreement  constitutes an
amendment and restatement of the Original Loan Agreement; and

WHEREAS,  the  Borrower  has  requested  and the  Banks  have  agreed  to make a
revolving credit facility available to the Borrower,  in an aggregate amount not
exceeding $15,000,000 (the "Revolving Loan"); and

WHEREAS,  Marquette  has  also  made a term  credit  facility  available  to the
Borrower, in an aggregate amount not exceeding $1,000,000 (the "Term Loan") (the
Revolving  Loan and the Term Loan are  referred  to herein  collectively  as the
"Loans"); and

WHEREAS,  the Banks have purchased the following amounts of the "Revolving Loan"
established pursuant to this Credit Agreement:


          Bank                      Amount                 Percentage

       Marquette                  $6,000,000                  40%
        LaSalle                   $6,000,000                  40%
        Firstar                   $3,000,000                  20%



<PAGE>

WHEREAS,  the Banks and the Borrower desire to set forth their respective rights
and obligations relating to the Loans in this Agreement.

NOW,  THEREFORE,  in  consideration  of the  foregoing  premises  and the mutual
covenants  herein contained and for other good and valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
hereby agree as follows:

1. DEFINED TERMS. As used in this Agreement,  the following terms shall have the
meanings set out respectively after each (such meanings to be equally applicable
to both the singular and plural forms of the terms defined):

         A.  Affiliate:  The Guarantors and any other person or entity (i) which
         directly or indirectly through one or more intermediaries  controls, or
         is controlled  by, or is under common control with, the Borrower or any
         of its  subsidiaries,  or (ii) five  percent (5%) or more of the equity
         interest of which is held  beneficially or of record by the Borrower or
         any of its subsidiaries.  Control for purposes of this definition means
         the  possession,  directly  or  indirectly,  of the  power to cause the
         direction of  management  and  policies of a person or entity,  whether
         through the ownership of voting securities or otherwise.

         B. After-tax Net Income: After-tax earnings from continuing operations.

         C.   Borrower's   Compliance   Certificate:   The  monthly   compliance
         certificate in the form attached hereto as Exhibit A to be delivered by
         the  Borrower  to the Agent,  within  thirty (30) days after the end of
         each calendar month.

         D. Borrower  Documents:  collectively,  this Agreement,  the Notes, the
         Security Agreement,  the Guaranties,  the Guarantor Security Agreements
         and  the  Financing  Statements,  and  any  and  all  other  documents,
         instruments  and  agreements  executed by the Borrower and delivered to
         the Banks in connection  with the financing  transactions  contemplated
         hereby.

         E. Borrower Obligations:  collectively,  the payment and performance of
         the Revolving  Notes,  the Term Note and any and all other  liabilities
         and indebtedness of the Borrower to the Banks.

         F. Collateral:  the collateral as defined in the Security Agreement and
         the Guarantor Security Agreements.

         G. Events of Default: as defined in Section 10 hereof.

         H.  Expiration  Date: the date that first occurs:  (i) July 1, 1999, or
         (ii) the occurrence of an Event of Default.


<PAGE>

         I. Financing Statements: UCC-1 Financing Statements naming the Borrower
         and the  Guarantors  as debtors  and the Banks as secured  parties  and
         describing the Collateral as the property covered thereby.

         J.  Guaranties:  collectively,  the  guaranties  of even date  herewith
         executed by the  Guarantors in favor of the Banks pursuant to which the
         Guarantors have guaranteed payment of all of the Obligations.

         K. Guarantor Security Agreements:  collectively, the guarantor security
         agreements  of even  date  herewith,  executed  by the  Guarantors,  as
         debtor, and delivered to the Agent, naming the Banks as secured parties
         and  Marquette as agent for the Banks,  and all exhibits and  schedules
         attached thereto.

         L. Guarantor(s): collectively or individually, as the context requires,
         First Team  Sports  GmbH,  Hespeler  Hockey  Company,  Hespeler  Hockey
         Holding, Inc. and Mothership Distribution, Inc.

         M. Indebtedness:  collectively, (i) all items which, in accordance with
         generally  accepted  accounting  principles,  would be  included in the
         liability side of a balance sheet on the date as of which  Indebtedness
         is to be determined excluding capital stock, surplus capital and earned
         surplus,  (ii)  all  indebtedness  secured  by  any  mortgage,  pledge,
         security  interest or lien  existing on property  owned subject to such
         mortgage,  pledge,  security  interest  or  lien  whether  or  not  the
         indebtedness  secured  thereby shall have been  assumed,  and (iii) all
         amounts  representing the  capitalization of rentals in accordance with
         generally accepted accounting principles.

         N. Letters of Credit: collectively, any letters of credit issued by the
         Banks for the account of the Borrower pursuant to Section 2.A. hereof.

         O. Net Worth:  Shareholder's  equity computed on the basis of generally
         accepted   accounting   principles   specifically   excluding  officer,
         director, or shareholder loans and specifically  including goodwill and
         the value of all license  agreements as  identified  on the  Borrower's
         financial statements.

         P. Notes: collectively, the Revolving Notes and the Term Notes.

         Q. Outstanding  Indebtedness:  the sum of (i) the aggregate outstanding
         loan balance under the Revolving Notes plus (ii) the face amount of any
         outstanding Letters of Credit.

         R. Permitted Interests:  those liens and encumbrances listed on Exhibit
         B attached hereto.

         S.  Revolving  Commitment of the Banks:  the obligation of the Banks to
         make loans to the Borrower under Section 2.A.  hereof and the Revolving
         Notes up to an aggregate  principal  amount at any one time outstanding
         equal to the Revolving Loan Amount.

         T. Revolving Loan: the $15,000,000 revolving loan of even date herewith
         made by the Banks to the Borrower and evidenced by the Revolving Notes.


<PAGE>

         U. Revolving Loan Amount: $15,000,000.

         V. Revolving Notes: collectively, that certain restated promissory note
         of even date herewith,  in the original  principal amount of $6,000,000
         payable to Marquette  (the  "Marquette  Note"),  that certain  restated
         promissory note of even date herewith, in the original principal amount
         of $6,000,000  payable to LaSalle (the "LaSalle Note") and that certain
         restated  promissory  note  of  even  date  herewith,  in the  original
         principal amount of $3,000,000  payable to Firstar (the "Firstar Note")
         each  as  heretofore  and  hereinafter  amended  and  extended  with  a
         termination date of July 1, 1999.

         W.  Security  Agreement:  the Security  Agreement of even date herewith
         executed by the Borrower and  delivered to the Agent,  naming the Banks
         as  secured  parties  and  Marquette  as agent for the  Banks,  and all
         exhibits and schedules attached thereto.

         X.  Term  Loan:  the  term  loans  made by  Marquette  to the  Borrower
         hereunder in an aggregate amount not to exceed the Term Loan Amount.

         Y. Term Loan Amount: up to $1,000,000

         Z. Term Notes:  collectively or individually,  as the context requires,
         any promissory  note(s)  executed by the Borrower in favor of Marquette
         evidencing  any  advance(s)  made  against  the Term Loan  pursuant  to
         Section 2.B.

2.       LINES OF CREDIT.

         A.  Revolving  Loan.  Subject  to and upon  the  terms,  covenants  and
         conditions  hereinafter set forth, the Banks hereby agree to make loans
         to the Borrower  under this  Section  2.A.  from time to time until and
         including the Expiration Date (and thereafter  until and including July
         1 of  each  succeeding  calendar  year if no  "Event  of  Default"  has
         occurred and if this  Agreement is extended in writing by the Banks and
         the  Borrower for  additional  one year  period(s)  pursuant to Section
         13.J.  herein),  at such time and in such amount as to each loan as the
         Borrower shall request,  up to but not exceeding in aggregate principal
         amount  at any one time  outstanding  the  Revolving  Loan  Amount.  In
         addition,  at the request of Borrower,  which  request shall be made by
         the  execution  and  delivery  by  Borrower  to the Agent of the Banks'
         standard  form  application  for  letters of credit duly  completed  to
         reflect  the  letter of credit  being  requested,  the Banks  will make
         advances pursuant to the Revolving  Commitment of the Banks in the form
         of a  letter  of  credit,  the  form and  substance  of which  shall be
         determined  by the Banks,  but without  limiting the  generality of the
         foregoing,  the Banks may require a draft  thereunder to be accompanied
         by such  documentation  as the  Banks may deem  necessary.  In no event
         shall the Banks be  required  to issue any such letter of credit with a
         term  extending  beyond the  Expiration  Date.  Any and all  letters of
         credit  issued by the Banks  shall be treated  as an advance  under the
         Revolving  Loan.  The obligation of Borrower to reimburse the Banks for
         any draft(s) submitted under and paid by the Banks pursuant to any such
         letter(s) of credit shall be evidenced by the  Revolving  Notes.  In no
         event  shall the Banks be  required  to issue any  letter(s)  of credit
         hereunder in an aggregate amount in excess of $2,000,000.00. Subject to
         the foregoing and upon the terms and conditions  set forth herein,  the
         Borrower  may  borrow,  repay  and  re-borrow  within  the limit of the
         Revolving  Loan Amount under this Section 2.A.  from the date hereof to
         and including the Expiration Date.


<PAGE>

         B. Term Loan.  Subject to and upon the terms,  covenants and conditions
         hereinafter  set forth,  Marquette  may make loans to the  Borrower  in
         addition to the  Revolving  Loans,  in  Marquette's  sole and  absolute
         discretion  pursuant to this Section  2.B.  from time to time until and
         including  the  Expiration  Date, at such time and in such amount as to
         each loan as the  Borrower  may  request,  up to but not  exceeding  in
         aggregate principal amount the Term Loan Amount.

3.       PROMISSORY NOTES.

         A. Revolving Notes. The obligation of the Borrower to repay any and all
         loans  made  and/or  Letters  of  Credit  issued,  drawn  upon and paid
         pursuant to Section 2.A.  hereof  shall be  evidenced by the  Revolving
         Notes.  Reference is hereby made to the  Revolving  Notes for the terms
         thereof  relating to maturity,  repayment  schedule,  interest rate and
         other  matters  governing  the  repayment of the loans made  hereunder.
         Notwithstanding any provision of the Revolving Notes, however, interest
         shall be payable at the rate  provided for therein only on such portion
         of the loan proceeds as actually have been disbursed hereunder pursuant
         to Section 2.A.  hereof and remain unpaid.  The Banks' records shall be
         conclusive  evidence (absent manifest error) as to whether the Borrower
         has  authorized  any advance  made by the Banks  hereunder  pursuant to
         Section  2.A.  hereof and as to the amount of advances  which have been
         made hereunder and remain unpaid.

         B. Term  Notes.  The  obligation  of the  Borrower to repay any and all
         loans  pursuant to Section  2.B.  hereof shall be evidenced by the Term
         Notes.  At the  time  any  loan is made by  Marquette  to the  Borrower
         pursuant to Section 2.B. hereof, the Borrower shall execute a Term Note
         in the original  principal  amount equal to the amount of such loan and
         payable to Marquette,  which Term Note shall be in a form acceptable to
         Marquette.

4. MANNER OF BORROWING.  Each time the Borrower desires to obtain a loan advance
pursuant to Section 2.A. or 2.B.  hereof,  any one of the following people shall
request such loan on behalf of the  Borrower  either  orally or in writing:  (i)
John Egart, Robert Lenius; or (ii) any person designated as the Borrower's agent
by the Board of Directors  of the Borrower in a writing  delivered to the Agent.
Except as otherwise instructed in writing by such officer,  agent or person, the
Banks may disburse loan proceeds by depositing such in the Borrower's account at
Marquette. The Borrower shall be obligated to repay all advances notwithstanding
the fact that the person  requesting  the same was not in fact  authorized to do
so.

5. COLLATERAL.  As a condition  precedent to the  establishment of the Revolving
Commitment  of the Banks and the  agreement  of the Banks to make the  Revolving
Loan and of Marquette to make the Term Loan, the Borrower agrees as follows:

         A. Security  Agreement.  The Borrower shall have executed and delivered
         to the Agent the  Security  Agreement  pursuant  to which the  Borrower
         shall  have  granted  a valid and  perfected  first  security  interest
         (except as expressly otherwise provided therein) to the Banks in and to
         the  Collateral to secure the payment and  performance of the Notes and
         any and all other  liabilities and  indebtedness of the Borrower to the
         Banks.


<PAGE>

         B. Guarantor  Security  Agreements.  The Guarantors shall have executed
         and delivered to the Agent the Guarantor Security  Agreements  pursuant
         to which the Guarantors  shall have granted a valid and perfected first
         security interest (except as expressly  otherwise  provided therein) to
         the  Banks  in  and  to  the  Collateral  to  secure  the  payment  and
         performance  of the  Notes  and  any  and  all  other  liabilities  and
         indebtedness of the Borrower or the Guarantors to the Banks.

         C. Financing  Statements.  The Borrower and the  Guarantors  shall have
         executed and  delivered  to the Agent for filing with the  Secretary of
         State of the State of Minnesota,  and the appropriate  county office or
         offices  in  Minnesota  and  each  and  every  other  country,   state,
         jurisdiction  and county in which all or any part of the  Collateral is
         located,  UCC-1 Financing  Statements (or equivalent  documents) naming
         the  Borrower  and the  Guarantors  as debtors and the Banks as secured
         parties (and  Marquette as the agent of the Banks) and  describing  the
         Collateral as the property covered  thereby,  together with any and all
         other  appropriate  UCC-1 Financing  Statements and other documents and
         instruments  as the Banks may request in order to perfect the  security
         interest  granted  to it in  and  to  the  Collateral  pursuant  to the
         Security Agreement and the Guarantor Security Agreements.

6.  BORROWER  REPRESENTATIONS.  In order to induce  the  Banks to make  advances
hereunder, the Borrower hereby warrants and represents to the Banks as follows:

         A. Corporate  Existence and Power.  The Borrower is a corporation  duly
         organized and validly existing in the State of Minnesota,  and is fully
         qualified  to do  business  and  in  good  standing  in  the  State  of
         Minnesota,  and in every other  jurisdiction  wherein the nature of its
         businesses or the character of its properties makes such  qualification
         necessary,  and has all  requisite  power and authority to carry on its
         businesses as now conducted and as presently proposed to be conducted.

         B.  Corporate  Authority.  The Borrower has full power and authority to
         execute and deliver the Borrower Documents and to incur and perform its
         obligations  hereunder  and  thereunder;  the  execution,  delivery and
         performance  by the Borrower of the Borrower  Documents and any and all
         other documents and  transactions  contemplated  hereby or thereby have
         been  duly  authorized  by all  necessary  corporate  action,  will not
         violate any provision of law or the Articles of Incorporation or Bylaws
         of the Borrower or result in the breach of, constitute a default under,
         or  create  or give  rise to any lien  under,  any  indenture  or other
         agreement  or  instrument  to which the Borrower is a party or by which
         the Borrower or its property may be bound or affected; and the Borrower
         Documents  have  been  executed  and  delivered  to  the  Banks  by the
         corporate  officers of the  Borrower  who have been  authorized  by the
         Borrower's Board of Directors,  and who are authorized by and specified
         in the Borrower's Bylaws, to execute and so deliver such agreements.

         C.  Enforceability.  The Borrower  Documents each constitute the legal,
         valid and binding obligations of the Borrower enforceable in accordance
         with their respective terms.


<PAGE>

         D.  Financial  Condition.  The  financial  statements  of the  Borrower
         heretofore  furnished  to the Banks are  complete  and  correct  in all
         material  respects and fairly  present the  financial  condition of the
         Borrower  at the  dates  of  such  statements  and the  results  of its
         operations for the period ended on said date, and have been prepared in
         accordance with generally accepted accounting principles,  consistently
         applied. Since the most recent set of financial statements delivered by
         the Borrower to the Banks,  there have been no material adverse changes
         in the financial condition of the Borrower.

         E.  Litigation.  Except as disclosed  on Exhibit C hereto,  there is no
         action,  suit  or  proceeding  pending  or,  to  the  knowledge  of the
         Borrower,  threatened  against or  affecting  the  Borrower  which,  if
         adversely  determined,  would  have a  material  adverse  effect on the
         condition (financial or otherwise),  business,  properties or assets of
         the  Borrower  or which would  question  the  validity of the  Borrower
         Documents or any instrument, document or other agreement related hereto
         or required  hereby,  or impair the ability of the  Borrower to perform
         its obligations under the foregoing agreements.

         F. Licenses and Infringement.  Except as disclosed on Exhibit D hereto,
         the Borrower possesses adequate licenses, permits, franchises, patents,
         copyrights,  trademarks and trade names, or rights thereto,  to conduct
         its respective business substantially as now conducted and as presently
         proposed to be  conducted.  There does not exist and there is no reason
         to anticipate that there may exist,  any liability to the Borrower with
         respect to any claim of infringement  regarding any franchise,  patent,
         copyright, trademark or trade name possessed or used by the Borrower.

         G.  Default.  The  Borrower  is not in default of a material  provision
         under any material agreement,  instrument,  decree or order to which it
         is a party  or by  which  it or its  respective  property  is  bound or
         affected.

         H.  Consents.  No  consent,  approval,  order or  authorization  of, or
         registration,   declaration   or  filing   with,   or  notice  to,  any
         governmental  authority  or any third party is  required in  connection
         with the  execution and delivery of the Borrower  Documents,  or any of
         the agreements or instruments herein mentioned to which the Borrower is
         a party or the carrying out or performance  of any of the  transactions
         required  or  contemplated  hereby or  thereby  or, if  required,  such
         consent,  approval,  order or  authorization  has been obtained or such
         registration,  declaration  or  filing  has been  accomplished  or such
         notice has been given  prior to the date hereof and the Banks have been
         provided with a copy of such consent,  approval, order,  authorization,
         registration, declaration, filing or notice, as the case may be.

         I. Taxes.  The Borrower has filed all tax returns  required to be filed
         and either paid all taxes shown thereon to be due,  including  interest
         and  penalties,  which are not  being  contested  in good  faith and by
         appropriate  proceedings,  or provided  adequate  reserves  for payment
         thereof,  and the Borrower has no any  information  or knowledge of any
         objections  to or claims  for  additional  taxes in  respect of federal
         income or excess profits tax returns for prior years.


<PAGE>

         J. Titles,  etc.  The Borrower has good title to all of its  properties
         and assets,  including,  without limitation,  the Collateral,  free and
         clear of all mortgages,  liens and  encumbrances,  except the Permitted
         Interests  and  those  minor  irregularities  in  title  which  do  not
         interfere  with the  occupation,  use and  enjoyment by the Borrower of
         such  properties  and assets in the normal course of its  businesses as
         presently  conducted or  materially  impair the value  thereof for such
         businesses  ("Minor   Irregularities"),   and  except  such  liens  and
         encumbrances as may from time to time be consented to in writing by the
         Banks. Except for Permitted Interests, the security interest granted to
         the  Banks  by  the  Borrower   pursuant  to  the  Security   Agreement
         constitutes a valid and perfected first lien in and to the Collateral.

         K. Pension Plans.  The Borrower has not  established or maintained,  or
         made any  contributions  to, any employee benefit plan which is subject
         to Part 3 of Subtitle B of Title 1 of ERISA or, if such a plan has been
         so established, maintained or contributed to, such plan did not have an
         "accumulated  funding  deficiency"  (as that term is defined in Section
         302  of  ERISA)  as of the  date  hereof,  and,  without  limiting  the
         generality of the foregoing, the Borrower has not incurred any material
         liability to the Pension Benefit  Guaranty  Corporation with respect to
         any such plan.

         L. Use of Loans. The Borrower is not engaged principally,  or as one of
         its important  activities,  in the business of extending credit for the
         purpose of purchasing  or carrying  margin stock (within the meaning of
         Regulation U of the Board of Governors of the Federal Reserve  System),
         and no part  of the  proceeds  of any  loan  hereunder  will be used to
         purchase or carry any such margin  stock or to extend  credit to others
         for the purpose of purchasing or carrying any such margin stock.

Each of the  foregoing  warranties  and  representations  shall be  deemed to be
repeated and  reaffirmed on and as of the date any loan is made hereunder by the
Banks to the Borrower pursuant to Section 2 hereof.

7.  GUARANTOR  REPRESENTATIONS.  In order to induce  the Banks to make  advances
hereunder,  each of the Guarantors hereby,  jointly and severally,  warrants and
represents to the Banks as follows:

         A.       Corporate Existence and Power.

         (i)      First Team Sports GmbH,  is a corporation  duly  organized and
                  validly  existing  in the  Country  of  Austria,  and is fully
                  qualified to do business  and in good  standing in the Country
                  of  Austria,  the  State  of  Minnesota,  and in  every  other
                  jurisdiction  wherein  the  nature  of its  businesses  or the
                  character   of  its   properties   makes  such   qualification
                  necessary,  and has all requisite power and authority to carry
                  on its  businesses as now conducted and as presently  proposed
                  to be conducted.

         (ii)     Hespeler Hockey Company,  is a corporation  duly organized and
                  validly existing in Nova Scotia,  and is fully qualified to do
                  business  and in good  standing in Nova  Scotia,  the State of
                  Minnesota,  and in every other jurisdiction wherein the nature
                  of its  businesses  or the character of its  properties  makes
                  such qualification  necessary, and has all requisite power and
                  authority to carry on its  businesses  as now conducted and as
                  presently proposed to be conducted.


<PAGE>

         (iii)    Hespeler Hockey Holding,  Inc. is a corporation duly organized
                  and validly  existing in the State of Minnesota,  and is fully
                  qualified to do business and in good  standing in the State of
                  Minnesota,  and in every other jurisdiction wherein the nature
                  of its  businesses  or the character of its  properties  makes
                  such qualification  necessary, and has all requisite power and
                  authority to carry on its  businesses  as now conducted and as
                  presently proposed to be conducted.

         (iv)     Mothership Distribution,  Inc. is a corporation duly organized
                  and validly  existing in the State of Minnesota,  and is fully
                  qualified to do business and in good  standing in the State of
                  Minnesota,  and in every other jurisdiction wherein the nature
                  of its  businesses  or the character of its  properties  makes
                  such qualification  necessary, and has all requisite power and
                  authority to carry on its  businesses  as now conducted and as
                  presently proposed to be conducted.

         B.  Corporate  Authority.  Each of the  Guarantors  has full  power and
         authority to execute and deliver the Guaranties and Guarantor  Security
         Agreements  and to incur and  perform  its  obligations  hereunder  and
         thereunder; the execution, delivery and performance by the Guarantor of
         the Guaranties and Guarantor Security  Agreements and any and all other
         documents  and  transactions  contemplated  hereby or thereby have been
         duly authorized by all necessary corporate action, will not violate any
         provision  of law or the  Articles  of  Incorporation  or Bylaws of the
         Guarantor or result in the breach of,  constitute a default  under,  or
         create or give rise to any lien under, any indenture or other agreement
         or  instrument  to which  the  Guarantor  is a party  or by  which  the
         Guarantor or its property may be bound or affected;  and the Guaranties
         and Guarantor  Security  Agreements have been executed and delivered to
         the Banks by the  corporate  officers  of the  Guarantor  who have been
         authorized  by  the  Guarantor's  Board  of  Directors,   and  who  are
         authorized by and specified in the Guarantor's  Bylaws,  to execute and
         so deliver such agreements.

         C.  Enforceability.  The Guaranties and Guarantor  Security  Agreements
         each  constitute  the  legal,  valid  and  binding  obligations  of the
         Guarantor enforceable in accordance with their respective terms.

         D.  Financial  Condition.  The  financial  statements  of the Guarantor
         heretofore  furnished  to the Banks are  complete  and  correct  in all
         material  respects and fairly  present the  financial  condition of the
         Guarantor  at the  dates  of such  statements  and the  results  of its
         operations for the period ended on said date, and have been prepared in
         accordance with generally accepted accounting principles,  consistently
         applied. Since the most recent set of financial statements delivered by
         the Guarantor to the Banks, there have been no material adverse changes
         in the financial condition of the Guarantor.

         E.  Litigation.  Except as disclosed  on Exhibit E hereto,  there is no
         action,  suit  or  proceeding  pending  or,  to  the  knowledge  of the
         Guarantor,  threatened  against or affecting  the Guarantor  which,  if
         adversely  determined,  would  have a  material  adverse  effect on the
         condition (financial or otherwise),  business,  properties or assets of
         the  Guarantor or which would  question the validity of the  Guaranties
         and Guarantor Security Agreements or any instrument,  document or other
         agreement  related hereto or required hereby,  or impair the ability of
         the   Guarantor  to  perform  its   obligations   under  the  foregoing
         agreements.


<PAGE>

         F. Licenses and Infringement.  Except as disclosed on Exhibit F hereto,
         the  Guarantor  possesses  adequate  licenses,   permits,   franchises,
         patents, copyrights,  trademarks and trade names, or rights thereto, to
         conduct its respective  business  substantially as now conducted and as
         presently  proposed to be conducted.  There does not exist and there is
         no reason to  anticipate  that there may exist,  any  liability  to the
         Guarantor  with  respect  to any claim of  infringement  regarding  any
         franchise, patent, copyright, trademark or trade name possessed or used
         by the Guarantor.

         G.  Default.  The  Guarantor is not in default of a material  provision
         under any material agreement,  instrument,  decree or order to which it
         is a party  or by  which  it or its  respective  property  is  bound or
         affected.

         H.  Consents.  No  consent,  approval,  order or  authorization  of, or
         registration,   declaration   or  filing   with,   or  notice  to,  any
         governmental  authority  or any third party is  required in  connection
         with  the  execution  and  delivery  of the  Guaranties  and  Guarantor
         Security  Agreements,  or any of the agreements or  instruments  herein
         mentioned  to which the  Guarantor  is a party or the  carrying  out or
         performance of any of the transactions  required or contemplated hereby
         or  thereby  or,  if  required,  such  consent,   approval,   order  or
         authorization  has been obtained or such  registration,  declaration or
         filing has been accomplished or such notice has been given prior to the
         date  hereof  and the  Banks  have  been  provided  with a copy of such
         consent,  approval, order,  authorization,  registration,  declaration,
         filing or notice, as the case may be.

         I. Taxes.  The Guarantor has filed all tax returns required to be filed
         and either paid all taxes shown thereon to be due,  including  interest
         and  penalties,  which are not  being  contested  in good  faith and by
         appropriate  proceedings,  or provided  adequate  reserves  for payment
         thereof,  and the Guarantor has no any  information or knowledge of any
         objections  to or claims  for  additional  taxes in  respect of federal
         income or excess profits tax returns for prior years.

         J. Titles,  etc. The Guarantor has good title to all of its  properties
         and assets,  including,  without limitation,  the Collateral,  free and
         clear of all mortgages,  liens and  encumbrances,  except the Permitted
         Interests  and  those  minor  irregularities  in  title  which  do  not
         interfere  with the  occupation,  use and enjoyment by the Guarantor of
         such  properties  and assets in the normal course of its  businesses as
         presently  conducted or  materially  impair the value  thereof for such
         businesses,  and except such liens and encumbrances as may from time to
         time be  consented  to in writing by the  Banks.  Except for  Permitted
         Interests,  the security interest granted to the Banks by the Guarantor
         pursuant to the Guarantor  Security  Agreement  constitutes a valid and
         perfected first lien in and to the Collateral.


<PAGE>

         K. Pension Plans.  The Guarantor has not established or maintained,  or
         made any  contributions  to, any employee benefit plan which is subject
         to Part 3 of Subtitle B of Title 1 of ERISA or, if such a plan has been
         so established, maintained or contributed to, such plan did not have an
         "accumulated  funding  deficiency"  (as that term is defined in Section
         302  of  ERISA)  as of the  date  hereof,  and,  without  limiting  the
         generality  of the  foregoing,  the  Guarantor  has  not  incurred  any
         material  liability to the Pension Benefit  Guaranty  Corporation  with
         respect to any such plan.

         L. Use of Loans. The Guarantor is not engaged principally, or as one of
         its important  activities,  in the business of extending credit for the
         purpose of purchasing  or carrying  margin stock (within the meaning of
         Regulation U of the Board of Governors of the Federal Reserve  System),
         and no part  of the  proceeds  of any  loan  hereunder  will be used to
         purchase or carry any such margin  stock or to extend  credit to others
         for the purpose of purchasing or carrying any such margin stock.

Each of the  foregoing  warranties  and  representations  shall be  deemed to be
repeated and  reaffirmed on and as of the date any loan is made hereunder by the
Banks to the Guarantor pursuant to Section 2 hereof.

8. COVENANTS OF THE BORROWER. On and after the date hereof and until the payment
in full  of the  Notes  and all of the  other  Borrower's  Obligations,  and the
performance of all other obligations of the Borrower  hereunder,  and so long as
any portion of the Revolving Commitment of the Banks or the Term Loan remains in
full  force and  effect,  the  Borrower  agrees  that,  unless  the Banks  shall
otherwise consent in writing:

         A. Financial Statements;  Other Information. The Borrower shall deliver
         to each of the Banks:

                  (i) as soon as  available,  and in any  event  within  90 days
                  after the end of each fiscal year of the  Borrower,  a copy of
                  the annual audit report of the Borrower  with the  unqualified
                  opinion of independent  certified public accountants  selected
                  by the Borrower and reasonably  acceptable to the Banks, which
                  annual  report shall include a  consolidated  balance sheet of
                  the Borrower and the  Guarantors,  and related  statements  of
                  income, retained earnings and changes in financial position of
                  the  Borrower  and the  Guarantors  for the  fiscal  year then
                  ended, all in reasonable detail and all prepared in accordance
                  with generally  accepted  accounting  principles  applied on a
                  basis consistent with the accounting  practices applied in the
                  annual  financial  statements  referred  to in  Section  6.D.,
                  together with (i) a report signed by such accountants  stating
                  that in making the  investigations  necessary for such opinion
                  they obtained no knowledge,  except as specifically stated, of
                  any Event of Default hereunder or of any event or circumstance
                  which with  notice or lapse of time or both  would  constitute
                  such an Event of Default and all relevant  facts in reasonable
                  detail to evidence, and the computations as to, whether or not
                  the Borrower is in compliance with the  requirements set forth
                  in Section 8 hereof; (ii) any management letter(s) prepared by
                  the  Borrower's  accountants;  and (iii) a certificate  of the
                  chief  financial  officer of the Borrower in the form attached
                  hereto as  Exhibit G stating  that such  financial  statements
                  have been  prepared  in  accordance  with  generally  accepted
                  accounting  principles  applied on a basis consistent with the
                  accounting   practices   reflected  in  the  annual  financial
                  statements  referred to in Section  6.D. and whether or not he
                  has  knowledge  of the  occurrence  of any  Event  of  Default
                  hereunder  or  of  any  event  not  theretofore  reported  and
                  remedied  which  with  notice  or lapse of time or both  would
                  constitute  such an Event of Default  and,  if so,  stating in
                  reasonable detail the facts with respect thereto;


<PAGE>

                  (ii) as soon as available  and in any event within thirty (30)
                  days  after  the  end  of  each  calendar  month,  individual,
                  consolidated  and  consolidating  financial  statements of the
                  Borrower and the  Guarantors  (including  balance sheets as of
                  the end of such  month and  related  statements  of income and
                  retained  earnings for such monthly period and for the year to
                  date), in reasonable  detail,  all prepared in accordance with
                  generally  accepted  accounting  principles applied on a basis
                  consistent  with the  accounting  practices  reflected  in the
                  annual  financial  statements  referred to in Section 6.D. and
                  certified  by the chief  financial  officer  of the  Borrower;
                  subject,   however,   to  year-end  audit   adjustments,   and
                  accompanied by a certificate of said officer  stating (i) that
                  such  financial  statements  have been  prepared in accordance
                  with generally  accepted  accounting  principles  applied on a
                  basis  consistent with the accounting  practices  reflected in
                  the annual financial  statements  referred to in Section 6.D.,
                  and (ii) whether or not he has knowledge of the  occurrence of
                  any Event of Default hereunder or of any event or circumstance
                  which with  notice or lapse of time or both  would  constitute
                  such an Event of Default  and,  if so,  stating in  reasonable
                  detail the facts with  respect  thereto and (iii) all relevant
                  facts in reasonable  detail to evidence,  and the computations
                  as to,  whether or not the Borrower is in compliance  with the
                  requirements set forth in Section 8 hereof;

                  (iii) within  thirty (30) days after the end of each  calendar
                  month,  a  monthly  Borrower's  Compliance  Certificate  and a
                  current "inventory opportunity buy report";

                  (iv)  within  fifty-five  (55)  days  after  the  end of  each
                  calendar quarter, a copy of the quarterly 10-Q Statement filed
                  by the Borrower with the Securities and Exchange Commission;

                  (v) prior to each year end,  a  projection  for the  following
                  fiscal year;

                  (vi) as soon as available, and in any event within one hundred
                  (100) days after the end of each  fiscal  year,  a copy of the
                  10-K  Statement  filed by the Borrower with the Securities and
                  Exchange  Commission and any and all other filings made at any
                  time  by  the  Borrower  with  the   Securities  and  Exchange
                  Commission or any other state or federal agency;

                  (vii)  such  other   information   respecting   the  financial
                  condition  and results of  operations  of the  Borrower or the
                  Guarantors  as the  Banks  may  from  time to time  reasonably
                  request.


<PAGE>

         B. Taxes and Claims.  The Borrower  shall pay and  discharge all taxes,
         assessments and governmental  charges or levies imposed upon it or upon
         its  respective  income  or  profits,  or  upon  any of its  assets  or
         properties,  prior to the date on which penalties  attach thereto,  and
         all lawful claims which, if unpaid,  might become a lien or charge upon
         its respective property or assets; provided, however, that the Borrower
         shall not be required to pay any such tax, assessment,  charge, levy or
         claim the  payment  of which is being  contested  in good  faith and by
         proper  proceedings  and for which it shall have set aside on its books
         adequate reserves therefor.

         C.  Insurance.  The Borrower  shall  maintain  insurance  coverage with
         responsible insurance companies licensed to do business in the State of
         Minnesota  (or,  in the case of any  Collateral  located  in any  other
         state, then in such state) in such amounts and against such risks as is
         reasonably  requested  by the Banks or as required  by law,  including,
         without  limitation,   property,   hazard,  fire,  wind,  hail,  theft,
         collapse, comprehensive general public liability, product liability and
         business interruption  insurance,  and worker's compensation or similar
         insurance. The Borrower shall furnish to the Agent full information and
         written evidence as to the insurance maintained by the Borrower.

         D.  Maintenance of Existence;  Conduct of Business.  The Borrower shall
         maintain,  its  corporate  existence  and  preserve  all of its rights,
         privileges  and  franchises  necessary  in the  normal  conduct  of its
         business;  conduct its  business in an orderly,  efficient  and regular
         manner.

         E. Maintenance of Properties. The Borrower shall keep all of the assets
         and properties necessary in its respective business, including, without
         limitation,   any  tangible  Collateral,  in  good  working  order  and
         condition,  ordinary  wear and tear and the  termination  of service of
         obsolete or unnecessary equipment excepted.

         F. Compliance with Applicable  Laws. The Borrower shall comply with the
         requirements  of all  applicable  state and  federal  laws,  and of all
         rules, regulations and orders of any governmental or other authority or
         agency,  a breach of which would  materially  and adversely  affect its
         respective business or credit, except where contested in good faith and
         by proper proceedings.

         G. Litigation.  The Borrower shall promptly provide the Agent notice in
         writing of all litigation and of all proceedings by or before any court
         or governmental  or regulatory  agency  affecting the Borrower,  except
         litigation or proceedings  which,  if adversely  determined,  would not
         materially affect the financial condition or business of the Borrower.

         H. Liens.  The  Borrower  will not create,  incur,  assume or suffer to
         exist any  mortgage,  lease,  deed of  trust,  pledge,  lien,  security
         interest,  or other charge or  encumbrance  of any nature on any of its
         assets, now owned or hereafter  acquired,  securing any indebtedness or
         obligation to the Banks, except (1) the Permitted Interests,  and Minor
         Irregularities  and (2) any security  interest granted herein or by any
         document  related hereto to the Banks or consented to in writing by the
         Banks.


<PAGE>

         I. Access to Books and Inspection. The Borrower shall at all times keep
         proper books of record and accounts  for itself,  and,  upon request of
         the  Banks,   the   Borrower   shall   provide   any  duly   authorized
         representative of the Banks access during normal business hours to, and
         permit such  representative  to examine,  make extracts or a reasonable
         number of copies from, any and all books,  records and documents in the
         Borrower's possession or control relating to the Borrower's affairs, to
         conduct  collateral  audits from time to time and to inspect any of its
         facilities  and  properties;  provided,  however,  that the Banks shall
         treat all such  books and  records  as  confidential  and shall only be
         permitted  to  disclose  the  information  contained  therein  to their
         respective legal counsel,  independent  public  accountants,  any other
         participating  banks,  or in connection  with any action to collect the
         Notes or to enforce this Agreement with the documents  related  hereto,
         or as otherwise permitted or required by law.

         J. Collection of Accounts.  Upon the request of the Agent or the Banks,
         at any time after the  occurrence of an Event of Default,  the Borrower
         shall  notify its account  debtors and other  obligors to make  payment
         directly to a post office box  specified  by and under the sole control
         of the  Agent,  and  Marquette,  for itself and as agent for the Banks,
         shall be entitled to take control of any proceeds thereof.

         K. Sale of Assets. The Borrower will not sell, lease, assign,  transfer
         or  otherwise  dispose  of  all or a  substantial  part  of its  assets
         (whether  in one  transaction  or in a series of  transactions)  to any
         other person or entity other than in the ordinary course of business.

         L.  Consolidation and Merger. The Borrower will not consolidate with or
         merge into any person or entity,  or permit any other  person or entity
         to merge into it, or acquire (in a transaction  analogous in purpose or
         effect to a consolidation  or merger) all or  substantially  all of the
         assets of any other person or entity, nor liquidate,  dissolve, suspend
         business operations or sell all or substantially all of its assets.

         M.  Benefit  to Third  Persons.  Except  for  credit  sales made in the
         ordinary  course of business and  transactions  described on Exhibit H,
         the  Borrower  shall  not lend  money to or  guaranty  the  payment  or
         performance   of  any   liabilities  of  any  third  person  who  is  a
         shareholder,  officer,  employee  or  otherwise  related  to or closely
         associated with the Borrower.

         N.  Equipment  and  Operating  Leases.  The Borrower  shall not create,
         incur,  assume,  or suffer to exist any  equipment or  operating  lease
         obligations  other  than lease  obligations  incurred  in the  ordinary
         course of  business  of the  Borrower  as such  business  is  presently
         conducted.

         O. Capital Expenditures.  The Borrower and the Guarantors  collectively
         shall  not  pay or  incur,  or  commit  to pay or  incur,  any  capital
         expenditures  (including  capitalized  lease  obligations)  during  any
         fiscal year of the Borrower which exceed $2,000,000 in the aggregate.


<PAGE>

         P. Loans, Guaranties and Investments. Except for the investments in and
         loans to the subsidiaries and affiliates described on Exhibit I hereto,
         the Borrower shall not assume, guarantee,  endorse,  contingently agree
         to  purchase  or  otherwise  become  liable  (directly  or  indirectly,
         absolutely or  contingently)  in connection with the obligations of any
         other  person,  firm or  corporation,  nor shall the  Borrower  make or
         permit to exist any loans or advances by the  Borrower  to, or purchase
         or otherwise  acquire all or any substantial  portion of the assets of,
         or  shares of stock or  similar  interest  in or to any  other  person,
         corporation or entity.

         Q. Other  Borrowings.  The Borrower shall not borrow or obtain any loan
         or advance from, or otherwise be or become  indebted for money borrowed
         from, any person, firm, corporation (including, without limitation, the
         Banks),  partnership,  association  or  other  entity,  other  than (i)
         current  accounts  payable  incurred by the  Borrower  in the  ordinary
         course of its  business,  provided that the same shall be paid when due
         in  accordance   with  customary   trade  terms  unless   contested  by
         appropriate  proceedings;  (ii) the  endorsement to the Agent of checks
         payable  to  the  order  of the  Borrower  in the  ordinary  course  of
         business;  (iii)  capital  lease  obligations  permitted by Section 8.O
         hereof;  and (iv) and other loans not to exceed a  cumulative  total of
         $50,000.

         R.  Financial  Covenants.  The Borrower will maintain on a consolidated
         basis:

                  (i) A ratio of Indebtedness to Net Worth no greater than 1.5:1
                  at any time during the term of this Agreement.

                  (ii) At all times the Borrower  shall  maintain a Net Worth of
                  at least $29,500,000.

                  (iii)  At the  end of each of the  fiscal  quarters  specified
                  below, a minimum After Tax Net Income,  on a cumulative  basis
                  for the  applicable  fiscal  year  (March 1 - February  28) as
                  follows:



                  as of May 31, 1998         at least               $ 500,000

                  as of August 30, 1998      a cumulative loss no
                                             greater than            (250,000)

                  as of November 30, 1998    a cumulative loss no
                                             greater than            (250,000)

                  as of February 28, 1999    at least                   $1.00

                  as of May 31, 1999         at least                 500,000


         S.  Non-Business  Assets.  The Borrower  shall not  purchase,  lease or
         otherwise  acquire  any right,  title or interest in or to, any real or
         personal  property not directly  related to or necessary in  connection
         with the present operations of the Borrower.

         T.  Notification.  The Borrower shall notify the Agent immediately of a
         change in location of any of the Collateral.


<PAGE>

         U. Redemptions, Dividends. The Borrower shall not purchase or redeem or
         agree to  purchase or redeem,  any of its  capital  stock nor shall the
         Borrower pay or declare any  dividends in any calendar year without the
         approval of the Banks (other than non-cash  dividends)  with respect to
         any of its capital stock.

         V. Access. The Borrower shall grant to the Banks' agents and any entity
         authorized by the Banks access to its property at any  reasonable  time
         in order  to  inspect  the  Collateral,  the  Borrower's  property  and
         business.

         W. Transfer of the Collateral. The Borrower shall not sell, dispose of,
         lease, mortgage,  assign, sublet or transfer any of its right, title or
         interest  in or to the  Collateral  (other  than  sales  of  Collateral
         consisting of inventory in the ordinary course of Borrower's  business)
         without the prior written consent of the Banks.

         X.  Pension  Plans.  The  Borrower  shall  maintain any pension plan in
         compliance  with all  material  requirements  of  ERISA,  the  Internal
         Revenue Code, and all other  applicable  laws,  rules,  regulations and
         rulings.

9.  COVENANTS  OF THE  GUARANTORS.  On and after the date  hereof  and until the
payment in full of the Notes and all of the other  Borrower's  Obligations,  and
the  performance of all  obligations  of each Guarantor  hereunder and under the
Guaranties,  and so long as any portion of the Revolving Commitment of the Banks
or the Term Loan remains in full force and effect,  each Guarantor,  jointly and
severally, agrees that, unless the Banks shall otherwise consent in writing:

         A. Taxes and Claims.  The Guarantor  shall pay and discharge all taxes,
         assessments and governmental  charges or levies imposed upon it or upon
         its  respective  income  or  profits,  or  upon  any of its  assets  or
         properties,  prior to the date on which penalties  attach thereto,  and
         all lawful claims which, if unpaid,  might become a lien or charge upon
         its  respective  property  or  assets;  provided,   however,  that  the
         Guarantor  shall  not be  required  to pay any  such  tax,  assessment,
         charge,  levy or claim the payment of which is being  contested in good
         faith and by proper  proceedings  and for which it shall have set aside
         on its books adequate reserves therefor.

         B.  Insurance.  The Guarantor  shall maintain  insurance  coverage with
         responsible   insurance  companies  licensed  to  do  business  in  the
         jurisdiction  of its  incorporation  (or, in the case of any Collateral
         located in any other  state,  then in such  state) in such  amounts and
         against  such  risks  as is  reasonably  requested  by the  Banks or as
         required by law, including, without limitation, property, hazard, fire,
         wind, hail, theft,  collapse,  comprehensive  general public liability,
         product  liability and business  interruption  insurance,  and worker's
         compensation or similar  insurance.  The Guarantor shall furnish to the
         Agent  full  information  and  written  evidence  as to  the  insurance
         maintained by the Guarantor.


<PAGE>

         C. Maintenance of Existence;  Conduct of Business.  The Guarantor shall
         maintain,  its  corporate  existence  and  preserve  all of its rights,
         privileges  and  franchises  necessary  in the  normal  conduct  of its
         business;  conduct its  business in an orderly,  efficient  and regular
         manner.

         D.  Maintenance  of  Properties.  The  Guarantor  shall keep all of the
         assets and properties necessary in its respective business,  including,
         without limitation,  any tangible Collateral, in good working order and
         condition,  ordinary  wear and tear and the  termination  of service of
         obsolete or unnecessary equipment excepted.

         E. Compliance with Applicable Laws. The Guarantor shall comply with the
         requirements  of all  applicable  state and  federal  laws,  and of all
         rules, regulations and orders of any governmental or other authority or
         agency,  a breach of which would  materially  and adversely  affect its
         respective business or credit, except where contested in good faith and
         by proper proceedings.

         F. Litigation. The Guarantor shall promptly provide the Agent notice in
         writing of all litigation and of all proceedings by or before any court
         or governmental or regulatory  agency  affecting the Guarantor,  except
         litigation or proceedings  which,  if adversely  determined,  would not
         materially affect the financial condition or business of the Guarantor.

         G. Liens.  The Guarantor  will not create,  incur,  assume or suffer to
         exist any  mortgage,  lease,  deed of  trust,  pledge,  lien,  security
         interest,  or other charge or  encumbrance  of any nature on any of its
         assets, now owned or hereafter  acquired,  securing any indebtedness or
         obligation to the Banks, except (1) the Permitted Interests,  and Minor
         Irregularities  and (2) any security  interest granted herein or by any
         document  related hereto to the Banks or consented to in writing by the
         Banks.

         H. Access to Books and  Inspection.  The  Guarantor  shall at all times
         keep proper books of record and accounts for itself,  and, upon request
         of  the  Banks,   the  Guarantor  shall  provide  any  duly  authorized
         representative of the Banks access during normal business hours to, and
         permit such  representative  to examine,  make extracts or a reasonable
         number of copies from, any and all books,  records and documents in the
         Guarantor's  possession or control relating to the Guarantor's affairs,
         to conduct  collateral  audits  from time to time and to inspect any of
         its facilities and properties;  provided, however, that the Banks shall
         treat all such  books and  records  as  confidential  and shall only be
         permitted  to  disclose  the  information  contained  therein  to their
         respective legal counsel,  independent  public  accountants,  any other
         participating  banks,  or in connection  with any action to collect the
         Notes or to enforce this Agreement with the documents  related  hereto,
         or as otherwise permitted or required by law.

         I. Collection of Accounts.  Upon the request of the Agent or the Banks,
         at any time after the occurrence of an Event of Default,  the Guarantor
         shall  notify its account  debtors and other  obligors to make  payment
         directly to a post office box  specified  by and under the sole control
         of the Agent, and Marquette, for itself and as agent for LaSalle, shall
         be entitled to take control of any proceeds thereof.


<PAGE>

         J. Sale of Assets. The Guarantor will not sell, lease, assign, transfer
         or  otherwise  dispose  of  all or a  substantial  part  of its  assets
         (whether  in one  transaction  or in a series of  transactions)  to any
         other person or entity other than in the ordinary course of business.

         K. Consolidation and Merger. The Guarantor will not consolidate with or
         merge into any person or entity,  or permit any other  person or entity
         to merge into it, or acquire (in a transaction  analogous in purpose or
         effect to a consolidation  or merger) all or  substantially  all of the
         assets of any other person or entity, nor liquidate,  dissolve, suspend
         business operations or sell all or substantially all of its assets.

         L.  Benefit  to Third  Persons.  Except  for  credit  sales made in the
         ordinary  course of business,  the Guarantor shall not lend money to or
         guaranty the payment or  performance  of any  liabilities  of any third
         person who is a shareholder,  officer, employee or otherwise related to
         or closely associated with the Guarantor.

         M.  Equipment and  Operating  Leases.  The Guarantor  shall not create,
         incur,  assume,  or suffer to exist any  equipment or  operating  lease
         obligations  other  than lease  obligations  incurred  in the  ordinary
         course of  business of the  Guarantor  as such  business  is  presently
         conducted.

         N. Capital  Expenditures.  The Guarantors and the Borrower collectively
         shall  not  pay or  incur,  or  commit  to pay or  incur,  any  capital
         expenditures  (including  capitalized  lease  obligations)  during  any
         fiscal year which exceeds $2,000,000 in the aggregate.

         O. Loans, Guaranties and Investments. Except for the investments in and
         loans to the subsidiaries and affiliates described on Exhibit J hereto,
         the Guarantor shall not assume, guarantee,  endorse, contingently agree
         to  purchase  or  otherwise  become  liable  (directly  or  indirectly,
         absolutely or  contingently)  in connection with the obligations of any
         other person,  firm or  corporation,  nor shall the  Guarantor  make or
         permit to exist any loans or advances by the  Guarantor to, or purchase
         or otherwise  acquire all or any substantial  portion of the assets of,
         or  shares of stock or  similar  interest  in or to any  other  person,
         corporation or entity.

         P. Other Borrowings.  The Guarantor shall not borrow or obtain any loan
         or advance from, or otherwise be or become  indebted for money borrowed
         from, any person, firm, corporation (including, without limitation, the
         Banks),  partnership,  association  or  other  entity,  other  than (i)
         current  accounts  payable  incurred by the  Guarantor  in the ordinary
         course of its  business,  provided that the same shall be paid when due
         in  accordance   with  customary   trade  terms  unless   contested  by
         appropriate  proceedings;  (ii) the  endorsement to the Agent of checks
         payable  to the  order  of the  Guarantor  in the  ordinary  course  of
         business and (iii) capital lease  obligations  permitted by Section 9.N
         hereof.

         Q.  Non-Business  Assets.  The Guarantor  shall not purchase,  lease or
         otherwise  acquire  any right,  title or interest in or to, any real or
         personal  property not directly  related to or necessary in  connection
         with the present operations of the Guarantor.


<PAGE>

         R. Notification.  The Guarantor shall notify the Agent immediately of a
         change in location of any of the Collateral.

         S. Redemptions,  Dividends.  The Guarantor shall not purchase or redeem
         or agree to purchase or redeem,  any of its capital stock nor shall the
         Guarantor pay or declare any dividends in any calendar year without the
         approval of the Banks (other than non-cash  dividends)  with respect to
         any of its capital stock.

         T.  Access.  The  Guarantor  shall  grant to the Banks'  agents and any
         entity authorized by the Banks access to its property at any reasonable
         time in order to inspect the Collateral,  the Guarantor's  property and
         business.

         U. Transfer of the Collateral.  The Guarantor  shall not sell,  dispose
         of, lease, mortgage, assign, sublet or transfer any of its right, title
         or interest  in or to the  Collateral  (other than sales of  Collateral
         consisting of inventory in the ordinary course of Guarantor's business)
         without the prior written consent of the Banks.

         V. Pension  Plans.  The  Guarantor  shall  maintain any pension plan in
         compliance  with all  material  requirements  of  ERISA,  the  Internal
         Revenue Code, and all other  applicable  laws,  rules,  regulations and
         rulings.

10. EVENTS OF DEFAULT AND REMEDIES. Any one or more of the following  events and
circumstances shall constitute an Event of Default:

         A. the  Borrower  shall fail to pay any amounts  required to be paid by
         the  Borrower  under the Notes,  the  Borrower  Documents  or any other
         indebtedness of the Borrower to the Banks or any material  indebtedness
         to any third party  whether any such  indebtedness  is now  existing or
         hereafter arises and whether direct or indirect,  due or to become due,
         absolute  or  contingent,  primary or  secondary  or joint or joint and
         several; or

         B. any Guarantor  shall fail to pay any amounts  required to be paid by
         the  Guarantor  under the  Guaranty  or any other  indebtedness  of the
         Guarantor to the Banks or any material  indebtedness to any third party
         whether any such  indebtedness is now existing or hereafter  arises and
         whether  direct  or  indirect,  due  or  to  become  due,  absolute  or
         contingent, primary or secondary or joint or joint and several; or

         C. the Borrower or any  Guarantor  shall fail to observe or perform any
         covenant,  condition  or  agreement  to be observed or  performed by it
         under  any of the  Borrower  Documents  or any other  document  related
         hereto  for  a  period  of  thirty  (30)  days  after  written  notice,
         specifying  such default and requesting  that it be remedied,  given to
         the  Borrower or the  Guarantors  by the Banks,  unless the Banks shall
         agree in writing to an extension of such time prior to its  expiration,
         or for such longer period as may be reasonable necessary to remedy such
         default  (other than  defaults  which can be cured by a money  payment)
         provided  that the  Borrower and the  Guarantors  are  proceeding  with
         reasonable diligence to remedy the same; or


<PAGE>

         D.  the  Borrower  or  any  Guarantors  shall  be  in  default  in  the
         performance of any covenants or obligation  under any other document or
         instrument  heretofore or hereafter executed and delivered to the Banks
         by  such   party  in   connection   with  any  other   loan  or  credit
         transaction(s) and such default is not cured within the period, if any,
         allowed by such documents for the cure thereof; or

         E. the Borrower or any Guarantor shall file a petition in bankruptcy or
         for  reorganization  or for an  arrangement  pursuant to any present or
         future state or federal  bankruptcy act or under any similar federal or
         state law, or shall be  adjudicated  to be bankrupt  or  insolvent,  or
         shall make a general  assignment for the benefit of its  creditors,  or
         shall be unable to pay its debts generally as they become due; or if an
         order for relief under any present or future federal  bankruptcy act or
         similar  state or federal law shall be entered  against the Borrower or
         any Guarantor;  or if a petition or answer  requesting or proposing the
         entry of such order for relief or the  adjudication  of the Borrower or
         any Guarantor as a debtor or to be bankrupt or its reorganization under
         any present or future  state or federal  bankruptcy  act or any similar
         federal or state law shall be filed in any court and such  petition  or
         answer shall not be  discharged or denied within ninety (90) days after
         the filing  thereof;  or if a receiver,  trustee or  liquidator  of the
         Borrower or any Guarantor or of all or substantially  all of the assets
         of the  Borrower  or any  Guarantor;  or the  Collateral,  or any  part
         thereof,  shall be  appointed  in any  proceeding  brought  against the
         Borrower or any  Guarantor  and shall not be  discharged  within ninety
         (90) days of such  appointment;  or if the  Borrower  or any  Guarantor
         shall consent to or acquiesce in such  appointment;  or if any property
         of the Borrower or any Guarantor  (including,  without limitation,  the
         estate or interest of the Borrower or any Guarantor in the  Collateral,
         or  any  part  thereof)  shall  be  levied  upon  or  attached  in  any
         proceeding; or

         F. final judgment(s) for the payment of money in excess of $100,000 and
         not covered by insurance shall be rendered  against the Borrower or any
         Guarantor  and shall  remain  undischarged  for a period of thirty (30)
         days during which execution shall not be effectively stayed; or

         G. the Borrower or any Guarantor shall be or become insolvent  (whether
         in the equity or bankruptcy sense); or

         H. any representation or warranty made by the Borrower or any Guarantor
         herein or in any  document  related  hereto shall prove to be untrue or
         misleading in any material  respect,  or any statement,  certificate or
         report furnished  hereunder or under any of the foregoing  documents by
         or on behalf of the Borrower or any Guarantor  shall prove to be untrue
         or  misleading  in any material  respect on the date when the facts set
         forth and recited  therein are stated or certified;  or I. the Borrower
         or any Guarantor shall liquidate,  wind up, merge, dissolve,  terminate
         or  suspend  its  respective  business  operations,   or  sell  all  or
         substantially all of its respective  assets,  without the prior written
         consent of the Banks; or

         J. the  Borrower  or any  Guarantor  shall  sell,  dispose  of,  lease,
         mortgage,  assign,  sublet  or  transfer  any of its  right,  title  or
         interest in or to the Collateral  (except as expressly  provided herein
         or in the Security  Agreement  or the  Guarantor  Security  Agreements)
         without the prior written consent of the Banks; or


<PAGE>

         K. the Borrower or any Guarantor shall fail to pay,  withhold,  collect
         or remit any tax or tax  deficiency  when  assessed or due or notice of
         any state or federal tax lien shall be filed or issued; or

         L. any property of the Borrower or any  Guarantor  (including,  without
         limitation,  the  Collateral),  shall be  garnished  or attached in any
         proceeding and such garnishment or attachment shall remain undischarged
         for a  period  of  thirty  (30)  days  during  which  execution  is not
         effectively stayed.

Upon the occurrence of an Event of Default and at any time  thereafter,  any one
or more of the following  remedial steps may be taken by the Agent, on behalf of
the Banks, upon the direction of the Banks:

         (a) by written notice to the Borrower and/or any Guarantor, declare all
         or part of the  principal  balance of the Notes plus  accrued  interest
         thereon to be  immediately  due and payable,  whereupon  the same shall
         become immediately due and payable by the Borrower and the Guarantors;

         (b) take whatever action at law or in equity as may appear necessary or
         appropriate  to collect the amounts then due and  thereafter  to become
         due under the Notes and/or the other Borrower Documents; and

         (c) take whatever action in law or in equity as may appear necessary or
         appropriate  to collect any other  amounts then due and  thereafter  to
         become due under this Agreement and the documents related hereto and to
         enforce  performance  and  observance of any  obligation,  agreement or
         covenant of the Borrower or the Guarantors thereunder.

11.  TERMINATION.  Upon the  occurrence  of an Event of Default,  the  Revolving
Commitment of the Banks shall terminate without further notice to the Borrower.

12. NOTICES. All notices,  consents,  requests, demands and other communications
hereunder  shall be in writing  and shall be deemed to have been duly given when
delivered by mail, postage prepaid,  first class,  certified or registered mail,
return  receipt  requested,  to the  following  address or such other address of
which a party subsequently may give notice to all the other parties:

IF TO THE BORROWER OR THE GUARANTORS:
         First Team Sports, Inc.
         2274 Woodale Drive
         Mounds View, Minnesota  55112-4900
         Attention:  Robert Lenius


<PAGE>

IF TO MARQUETTE:
         Marquette Capital Bank, N.A.
         4000 Dain Rauscher Plaza
         P.O. Box 1000
         60 South Sixth Street
         Minneapolis, Minnesota  55480-1000
         Attention:  Todd A. Nieland

IF TO LASALLE:
         LaSalle National Bank
         135 South LaSalle Street - Financial Institutions Department
         Chicago, Illinois 60603
         Attention:  Jay Goldner

IF TO FIRSTAR:
         Firstar Bank Milwaukee, N.A.
         101 East Fifth Street, 9th Floor
         St. Paul, Minnesota  55101
         Attention:  Hunt W. Gildner

13.      MISCELLANEOUS.

         A. Waivers,  etc. No failure on the part of the Banks to exercise,  and
         no  delay  in  exercising,  any  right  or  remedy  hereunder  or under
         applicable  law or any  document  or  agreement  related  hereto  shall
         operate as a waiver thereof;  nor shall any single or partial  exercise
         of any such  right or remedy  preclude  any other or  further  exercise
         thereof or the  exercise of any other right or remedy.  A waiver of any
         of the Banks' rights or remedies  hereunder or under  applicable law or
         any document or  agreement  related  hereto shall be effective  only if
         such waiver is in a writing  signed by the Banks.  The remedies  herein
         provided are cumulative  and not exclusive of any remedies  provided by
         law.

         B.  Expenses.  The Borrower  shall  reimburse the Banks for any and all
         costs  and  expenses,   including,   without   limitation,   reasonable
         attorneys'  fees, paid or incurred by either of the Banks in connection
         with  (i) the  preparation  of the  Borrower  Documents  and any  other
         document or agreement  related hereto or thereto,  and the transactions
         contemplated  hereby, which amount shall be paid prior to the making of
         any  advance  hereunder;   (ii)  the  negotiation  of  any  amendments,
         modifications  or  extensions  to or any of  the  foregoing  documents,
         instruments or agreements and the  preparation of any and all documents
         necessary  or  desirable to effect such  amendments,  modifications  or
         extensions;  and (iii)  enforcement by the Banks during the term hereof
         or  thereafter  of any of the rights or remedies of the Banks under any
         of  the  foregoing  documents,   instruments  or  agreements  or  under
         applicable  law,  whether or not suit is filed with respect thereto and
         whether  or not  such  costs  are  paid or  incurred,  or to be paid or
         incurred, prior to or after the entry of judgment.

         C.  Amendments,  etc.  The  Borrower  Documents  may not be  amended or
         modified,  nor may any of their terms (including,  without  limitation,
         terms  affecting  the maturity of or rate of interest on the  Revolving
         Notes) be modified or waived,  except by written  instruments signed by
         the Banks and the Borrower.  Terms contained in the Borrower  Documents
         affecting  only the  maturity  of or rate of interest on the Term Notes
         may be  modified  or  waived  only by  written  instruments  signed  by
         Marquette and the Borrower.


<PAGE>

         D.  Successors.  This Agreement  shall be binding upon and inure to the
         benefit of the Borrower and the Banks and their  respective  successors
         and assigns;  provided,  however, that the Borrower may not transfer or
         assign its rights to borrow hereunder without the prior written consent
         of the Banks.

         E.  Offsets.  Nothing  in this  Agreement  shall be  deemed a waiver or
         prohibition  of  the  Banks'  rights  of  banker's  lien,   offset,  or
         counterclaim, which right the Borrower and the Guarantors hereby grants
         to the Banks.

         F.  Counterparts.  This  Agreement  may be  executed  in any  number of
         counterparts,   all  of  which  taken  together  shall  constitute  one
         agreement,  and any of the parties hereto may execute this Agreement by
         signing any such counterpart.

         G. Accounting.  Unless otherwise  expressly  provided herein, or unless
         the Banks  otherwise  consent in  writing,  all  accounting  terms used
         herein which are not expressly defined in this Agreement shall have the
         meanings  respectively  given  to them  in  accordance  with  generally
         accepted accounting principles and all financial statements and reports
         furnished  to  the  Agent   hereunder   shall  be  prepared,   and  all
         computations  and  determinations  pursuant  hereto  shall be made,  in
         accordance with generally accepted accounting principles and practices,
         applied on a basis not  materially  inconsistent  with that  applied in
         preparing the respective  financial  statements referred to in Sections
         6.D. and 8.A.(i) hereof.

         H.  Governing  Law. The  Borrower  Documents  and all other  agreements
         related  hereto,  shall be construed in accordance with and governed by
         the laws of the State of Minnesota.

         I. Headings.  The descriptive headings for the several sections of this
         Agreement  are  inserted for  convenience  only and shall not define or
         limit any of the terms or provisions hereof.

         J. Term.  Unless  sooner  terminated  by either  party  pursuant to the
         provisions  hereof,  the original term of this Agreement shall commence
         as of the date hereof and continue  thereafter until the Notes, and all
         other  Borrower's  Obligations have been paid in full and the Revolving
         Commitment of the Banks has expired pursuant to Section 2 hereof, which
         term may be  extended  by  written  agreement  of the  parties  hereto.
         Notwithstanding  anything to the contrary  contained herein,  the Banks
         shall not be  obligated  to extend  the term  hereof  pursuant  to this
         subsection under any  circumstances or conditions  whatsoever,  and the
         Borrower hereby acknowledges that the Banks have not agreed,  warranted
         or  represented  in any manner  whatsoever  that they would  extend the
         Revolving  Commitment of the Banks.  The Borrower  shall be entitled to
         terminate  the  Revolving  Commitment of the Banks at any time the then
         outstanding and unpaid balance of the Revolving Notes is zero by giving
         written  notice of said  termination  to the Banks.  The  Borrower  may
         terminate this Agreement by written notice to the Banks at any time the
         then unpaid  principal  balances of the Notes, and any other Borrower's
         Obligations  are zero and the  Revolving  Commitment  of the  Banks has
         either  expired or been  terminated by either the Banks or the Borrower
         pursuant to the provisions hereof.


<PAGE>

         K. Agent.  Borrower hereby  acknowledges that, the Banks have appointed
         Marquette as Agent to exercise certain rights, remedies and obligations
         of the Banks  hereunder.  The Borrower may rely upon the  designations,
         appointment  and  authorization  conferred upon the Agent and agrees to
         deliver  and  submit  all  reports  and to make all  payments  required
         hereunder  or  under  any  of the  Borrower  Documents  in  the  manner
         designated by the Agent,  for the benefit of the Banks. The obligations
         of the Banks  hereunder are several,  and no Bank shall be  responsible
         for the obligations of the other Bank  hereunder,  nor will the failure
         of any Bank to perform  any of its  obligations  hereunder  relieve the
         Agent or any Bank from the performance of its obligations hereunder.

IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be duly
executed and delivered as of the day and year first above written.

                          FIRST TEAM SPORTS, INC.

                          By: /s/ Robert Lenius Jr
                                   Its: Vice President/Chief Financial Officer

                          And: /s/ Kent Brunner
                                   Its: Vice President Finance


                          MARQUETTE CAPITAL BANK, N.A.,
                            individually and as Agent

                          By: /s/ Todd Nieland
                                   Its: Vice President


                          LASALLE NATIONAL BANK

                          By: /s/ Jay Goldner
                                   Its: Vice President


                          FIRSTAR BANK MILWAUKEE, N.A.

                          By: /s/ Hunt Gildner
                                   Its: Vice President







                                                                     EXHIBIT 21


                                  SUBSIDIARIES
                                       OF
                             FIRST TEAM SPORTS, INC.



         Company                            State or Place of Organization

First Team Sports GmbH                               Austria
First Team Sports Exports, Inc.                      U.S. Virgin Islands
Mothership Distribution, Inc.                        Minnesota
Hespeler Hockey Holding, Inc.                        Minnesota
Hespeler Hockey Company*                             Nova Scotia





*Subsidiary of Hespeler Hockey Holding, Inc.








                                                                   EXHIBIT 23.1


                                          CONSENT OF INDEPENDENT AUDITORS

We consent to the  incorporation by reference in the Registration  Statements on
Forms S-8 of First Team Sports,  Inc.  pertaining  to the 1987 Stock Option Plan
(No. 33-36123),  1987 Stock Option Plan (No. 33-52344),  1990 Nonqualified Stock
Option Plan (No. 33-37308), 1993 Employee Stock Purchase Plan (No. 33-63164) and
the 1994 Stock  Option and  Incentive  Compensation  Plan (No.  33-84722) of our
report  dated  April  17,  1998,  with  respect  to the  consolidated  financial
statements and schedule of First Team Sports, Inc. included in the Annual Report
(Form 10-K) for the year ended February 28, 1998.



Minneapolis, Minnesota                                   /s/ ERNST & YOUNG LLP
May 26, 1998




                                                                   EXHIBIT 23.2


                     CONSENT OF INDEPENDENT PUBLIC AUDITORS

We hereby consent to the incorporation by reference of our report dated April 9,
1997,  with  respect  to the  consolidated  financial  statements  of First Team
Sports,  Inc. and Subsidiary and our report dated April 9, 1997, with respect to
Schedule  II, both  included in this Form 10-K,  into the  Company's  previously
filed Registration Statements Nos. 33-36123,  33-37308,  33-52344, 33-68164, and
33-84722.

                                                  /s/ McGLADREY & PULLEN, LLP


St. Paul, Minnesota
May 27, 1998


<TABLE> <S> <C>


<ARTICLE>                     5
                                           
<MULTIPLIER>                  1                
<CURRENCY>                    U.S. Dollars                
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>               FEB-28-1998    
<PERIOD-START>                  MAR-01-1997
<PERIOD-END>                    FEB-28-1998   
<EXCHANGE-RATE>                            1   
<CASH>                             1,869,545   
<SECURITIES>                               0            
<RECEIVABLES>                     12,083,176  
<ALLOWANCES>                         666,000  
<INVENTORY>                       22,709,519  
<CURRENT-ASSETS>                  39,528,548  
<PP&E>                            10,411,279  
<DEPRECIATION>                     1,993,004 
<TOTAL-ASSETS>                    52,161,728  
<CURRENT-LIABILITIES>             14,477,368  
<BONDS>                            6,774,496  
                      0  
                                0  
<COMMON>                              57,923
<OTHER-SE>                        30,182,941  
<TOTAL-LIABILITY-AND-EQUITY>      52,161,728  
<SALES>                           56,336,906  
<TOTAL-REVENUES>                  56,336,906  
<CGS>                             44,314,320  
<TOTAL-COSTS>                     44,314,320  
<OTHER-EXPENSES>                           0  
<LOSS-PROVISION>                           0  
<INTEREST-EXPENSE>                 1,009,657  
<INCOME-PRETAX>                   (3,938,015)  
<INCOME-TAX>                      (1,328,782) 
<INCOME-CONTINUING>               (2,609,233) 
<DISCONTINUED>                             0 
<EXTRAORDINARY>                            0  
<CHANGES>                                  0  
<NET-INCOME>                      (2,609,233)  
<EPS-PRIMARY>                           (.45) 
<EPS-DILUTED>                           (.45) 
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<RESTATED>                                            
<MULTIPLIER>                  1                
<CURRENCY>                    U.S. Dollars                
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>               FEB-28-1998    
<PERIOD-START>                  MAR-01-1997   
<PERIOD-END>                    AUG-31-1997   
<EXCHANGE-RATE>                            1   
<CASH>                               686,098  
<SECURITIES>                               0          
<RECEIVABLES>                     14,652,445  
<ALLOWANCES>                         319,000  
<INVENTORY>                       21,257,549  
<CURRENT-ASSETS>                  37,976,510  
<PP&E>                            13,116,091  
<DEPRECIATION>                     3,486,304  
<TOTAL-ASSETS>                    49,798,086  
<CURRENT-LIABILITIES>              8,333,586  
<BONDS>                            6,504,266  
                 57,600  
                                0  
<COMMON>                                   0  
<OTHER-SE>                        33,772,634  
<TOTAL-LIABILITY-AND-EQUITY>      49,798,086  
<SALES>                           36,108,873  
<TOTAL-REVENUES>                  36,108,873  
<CGS>                             26,994,488  
<TOTAL-COSTS>                     26,994,488  
<OTHER-EXPENSES>                           0  
<LOSS-PROVISION>                           0  
<INTEREST-EXPENSE>                   523,290  
<INCOME-PRETAX>                    1,573,620  
<INCOME-TAX>                         546,000  
<INCOME-CONTINUING>                1,027,620  
<DISCONTINUED>                             0  
<EXTRAORDINARY>                            0  
<CHANGES>                                  0
<NET-INCOME>                       1,027,620  
<EPS-PRIMARY>                            .18  
<EPS-DILUTED>                            .18     
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
                                           
<MULTIPLIER>                  1                
<CURRENCY>                    U.S. Dollars                
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>               FEB-28-1997    
<PERIOD-START>                  MAR-01-1996
<PERIOD-END>                    FEB-28-1997   
<EXCHANGE-RATE>                            1   
<CASH>                               381,427   
<SECURITIES>                               0   
<RECEIVABLES>                     17,298,171  
<ALLOWANCES>                         565,000  
<INVENTORY>                       20,881,845  
<CURRENT-ASSETS>                  40,171,323  
<PP&E>                            12,403,604  
<DEPRECIATION>                     2,588,404  
<TOTAL-ASSETS>                    52,343,501  
<CURRENT-LIABILITIES>             12,249,634  
<BONDS>                            6,217,936  
                      0  
                                0 
<COMMON>                              57,498  
<OTHER-SE>                        32,688,433  
<TOTAL-LIABILITY-AND-EQUITY>      52,343,501  
<SALES>                           76,435,022  
<TOTAL-REVENUES>                  76,435,022  
<CGS>                             56,837,195  
<TOTAL-COSTS>                     56,837,195  
<OTHER-EXPENSES>                           0  
<LOSS-PROVISION>                           0  
<INTEREST-EXPENSE>                 1,275,882  
<INCOME-PRETAX>                    4,228,282  
<INCOME-TAX>                       1,503,000  
<INCOME-CONTINUING>                2,725,282  
<DISCONTINUED>                             0  
<EXTRAORDINARY>                            0  
<CHANGES>                                  0  
<NET-INCOME>                       2,725,282  
<EPS-PRIMARY>                            .47  
<EPS-DILUTED>                            .46     
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<RESTATED>                                            
<MULTIPLIER>                  1                
<CURRENCY>                    U.S. Dollars                
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>               FEB-28-1997    
<PERIOD-START>                  MAR-01-1996   
<PERIOD-END>                    NOV-30-1996   
<EXCHANGE-RATE>                            1   
<CASH>                               835,049  
<SECURITIES>                               0        
<RECEIVABLES>                     18,733,522  
<ALLOWANCES>                         726,000  
<INVENTORY>                       21,285,736  
<CURRENT-ASSETS>                  42,092,766  
<PP&E>                            12,610,845  
<DEPRECIATION>                     2,566,189  
<TOTAL-ASSETS>                    54,648,483  
<CURRENT-LIABILITIES>             14,169,942  
<BONDS>                            6,181,071  
                 57,474  
                                0  
<COMMON>                                   0  
<OTHER-SE>                        33,199,996  
<TOTAL-LIABILITY-AND-EQUITY>      54,648,483  
<SALES>                           62,878,324  
<TOTAL-REVENUES>                  62,878,324  
<CGS>                             45,909,026  
<TOTAL-COSTS>                     45,909,026  
<OTHER-EXPENSES>                           0  
<LOSS-PROVISION>                           0  
<INTEREST-EXPENSE>                 1,060,938  
<INCOME-PRETAX>                    5,037,152  
<INCOME-TAX>                       1,787,000  
<INCOME-CONTINUING>                3,250,152  
<DISCONTINUED>                             0  
<EXTRAORDINARY>                            0  
<CHANGES>                                  0  
<NET-INCOME>                       3,250,152  
<EPS-PRIMARY>                            .57  
<EPS-DILUTED>                            .55  
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<RESTATED>                                            
<MULTIPLIER>                  1                
<CURRENCY>                    U.S. Dollars                
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>               FEB-28-1997    
<PERIOD-START>                  MAR-01-1996
<PERIOD-END>                    AUG-31-1996   
<EXCHANGE-RATE>                            1   
<CASH>                               616,399  
<SECURITIES>                               0
<RECEIVABLES>                     18,562,800  
<ALLOWANCES>                         748,000  
<INVENTORY>                       24,027,859  
<CURRENT-ASSETS>                  44,721,021  
<PP&E>                            12,402,091  
<DEPRECIATION>                     2,169,689  
<TOTAL-ASSETS>                    57,615,758  
<CURRENT-LIABILITIES>             17,238,763  
<BONDS>                            6,345,345  
                      0  
                                0 
<COMMON>                              57,388  
<OTHER-SE>                        32,934,262  
<TOTAL-LIABILITY-AND-EQUITY>      57,615,758  
<SALES>                           46,221,743  
<TOTAL-REVENUES>                  46,221,743  
<CGS>                             32,978,677  
<TOTAL-COSTS>                     32,978,677  
<OTHER-EXPENSES>                           0  
<LOSS-PROVISION>                           0  
<INTEREST-EXPENSE>                   723,071  
<INCOME-PRETAX>                    4,753,170  
<INCOME-TAX>                       1,687,000  
<INCOME-CONTINUING>                3,066,170  
<DISCONTINUED>                             0  
<EXTRAORDINARY>                            0  
<CHANGES>                                  0  
<NET-INCOME>                       3,066,170  
<EPS-PRIMARY>                            .53  
<EPS-DILUTED>                            .52  
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<RESTATED>                                            
<MULTIPLIER>                  1                
<CURRENCY>                    U.S. Dollars                
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               FEB-28-1997    
<PERIOD-START>                  MAR-01-1996
<PERIOD-END>                    MAY-31-1996   
<EXCHANGE-RATE>                            1   
<CASH>                             1,476,281  
<SECURITIES>                               0           
<RECEIVABLES>                     25,591,135  
<ALLOWANCES>                         595,000  
<INVENTORY>                       23,810,053  
<CURRENT-ASSETS>                  52,600,606  
<PP&E>                            11,774,974  
<DEPRECIATION>                     1,843,189  
<TOTAL-ASSETS>                    65,343,137  
<CURRENT-LIABILITIES>             24,853,418  
<BONDS>                            6,671,715  
                      0
                                0  
<COMMON>                              57,383  
<OTHER-SE>                        32,720,621  
<TOTAL-LIABILITY-AND-EQUITY>      65,343,137  
<SALES>                           30,586,799  
<TOTAL-REVENUES>                  30,586,799  
<CGS>                             21,504,002  
<TOTAL-COSTS>                     21,504,002  
<OTHER-EXPENSES>                           0  
<LOSS-PROVISION>                           0  
<INTEREST-EXPENSE>                   323,260  
<INCOME-PRETAX>                    4,432,190  
<INCOME-TAX>                       1,577,000  
<INCOME-CONTINUING>                2,855,190  
<DISCONTINUED>                             0  
<EXTRAORDINARY>                            0  
<CHANGES>                                  0  
<NET-INCOME>                       2,855,190  
<EPS-PRIMARY>                            .50  
<EPS-DILUTED>                            .48  
        

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
                                           
<MULTIPLIER>                  1                
<CURRENCY>                    U.S. Dollars                
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>               FEB-29-1996    
<PERIOD-START>                  MAR-01-1995
<PERIOD-END>                    FEB-29-1996   
<EXCHANGE-RATE>                            1   
<CASH>                             2,166,863          
<SECURITIES>                               0   
<RECEIVABLES>                     16,228,666  
<ALLOWANCES>                         489,000  
<INVENTORY>                       22,813,850  
<CURRENT-ASSETS>                  43,151,604  
<PP&E>                            11,366,372  
<DEPRECIATION>                     1,511,689  
<TOTAL-ASSETS>                    55,957,802  
<CURRENT-LIABILITIES>             18,206,619  
<BONDS>                            6,880,360  
                      0  
                                0  
<COMMON>                              57,210  
<OTHER-SE>                        29,773,613  
<TOTAL-LIABILITY-AND-EQUITY>      55,957,802  
<SALES>                           97,667,448  
<TOTAL-REVENUES>                  97,667,448  
<CGS>                             68,499,170  
<TOTAL-COSTS>                     68,499,170  
<OTHER-EXPENSES>                           0  
<LOSS-PROVISION>                           0  
<INTEREST-EXPENSE>                   892,321  
<INCOME-PRETAX>                   12,149,857  
<INCOME-TAX>                       4,338,000  
<INCOME-CONTINUING>                7,811,857  
<DISCONTINUED>                             0  
<EXTRAORDINARY>                            0  
<CHANGES>                                  0  
<NET-INCOME>                       7,811,857  
<EPS-PRIMARY>                           1.37  
<EPS-DILUTED>                           1.30      
        


</TABLE>


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