BRUNSWICK TECHNOLOGIES INC
424B1, 1997-02-06
BROADWOVEN FABRIC MILLS, MAN MADE FIBER & SILK
Previous: ROYCE GLOBAL TRUST INC, SC 13D, 1997-02-06
Next: PRICE T ROWE REA INCOME FD IV AMERICAS SALE COMM FR REA EST, SC 14D1/A, 1997-02-06





              
PROSPECTUS
- --------------------------------------------------------------------------------


                                2,500,000 SHARES



                                     [LOGO]


                          BRUNSWICK TECHNOLOGIES, INC.

                                  COMMON STOCK



- --------------------------------------------------------------------------------
Of the 2,500,000 shares of Common Stock,  $0.0001 par value (the "Common Stock")
offered hereby, 1,700,000 shares are being sold by Brunswick Technologies,  Inc.
(the  "Company")  and 800,000  shares are being sold by North  Atlantic  Venture
Fund, L.P. (the "Selling Stockholder").  The Company will not receive any of the
proceeds from the sale of shares by the Selling Stockholder.  See "PRINCIPAL AND
SELLING  STOCKHOLDERS." Prior to the offering described herein (the "Offering"),
there  has been no  public  market  for the  Common  Stock  and  there can be no
assurance that a market will develop after  completion of the Offering,  or that
if  developed,  it will be  sustained.  The Common  Stock has been  approved for
listing on the Nasdaq  National Market  ("Nasdaq")  under the symbol "BTIC". See
"UNDERWRITING"  for  a  discussion  of  the  factors  that  were  considered  in
determining the initial public offering price.
- --------------------------------------------------------------------------------


SEE "RISK FACTORS"  BEGINNING ON PAGE 7 FOR CERTAIN  INFORMATION WHICH SHOULD BE
CAREFULLY  CONSIDERED BY INVESTORS BEFORE  PURCHASING SHARES OF THE COMMON STOCK
OFFERED HEREBY.

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

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


================================================================================
                                                                     PROCEEDS TO
                             PRICE TO    UNDERWRITING  PROCEEDS TO     SELLING
                              PUBLIC     DISCOUNTS(1)    COMPANY(2)  STOCKHOLDER
- --------------------------------------------------------------------------------
Per Share                     $9.50        $0.665         $8.835        $8.835
- --------------------------------------------------------------------------------
Total                     $23,750,000    $1,662,500    $15,019,500    $7,068,000
================================================================================

 (1) Does not include  additional  cash  compensation  to Josephthal Lyon & Ross
     Incorporated    ("Josephthal")   and   Southwest   Securities,    Inc.   as
     representatives    of   the    several    Underwriters    (together,    the
     "Representatives") in the form of a non-accountable  expense allowance.  In
     addition, see "UNDERWRITING" for information concerning indemnification and
     contribution  arrangements  with the  Underwriters  and other  compensation
     payable to the Representatives.


 (2) Before deducting  expenses payable by the Company estimated to be $750,000,
     including   the   non-accountable   expense   allowance   payable   to  the
     Representatives.

 (3) The Selling Stockholder has granted the Underwriters an option, exercisable
     within 45 days of the  consummation  of the  Offering,  to  purchase  up to
     375,000  additional  shares of Common Stock,  on the terms set forth above,
     solely to cover  over-allotments,  if any. If such option is  exercised  in
     full,  the total  Price to  Public,  Underwriting  Discounts,  Proceeds  to
     Company  and  Proceeds  to  Selling   Stockholder   will  be   $27,312,500,
     $1,911,875,  $15,019,500, and $10,381,125,  respectively.  The Company will
     receive no proceeds from the exercise of such option.  See  "PRINCIPAL  AND
     SELLING STOCKHOLDERS" and "UNDERWRITING."


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


The Common Stock is being  offered by the  Underwriters,  subject to prior sale,
when,  as and if delivered to and accepted by the  Underwriters,  and subject to
approval  of  certain  legal  matters  by their  counsel  and to  certain  other
conditions. The Underwriters reserve the right to withdraw, cancel or modify the
Offering  and to  reject  any  order in whole or in part.  It is  expected  that
delivery of the Common Stock offered hereby will be made against  payment at the
offices  of  Josephthal  Lyon & Ross  Incorporated,  New  York,  New  York on or
about February 10, 1997.



JOSEPHTHAL LYON & ROSS                                      SOUTHWEST SECURITIES


The date of this Prospectus is February 5, 1997.




                               PHOTOS AND GRAPHICS


    Inside front cover fold-out page adjacent to cover page of  Prospectus.  The
center  of the  page  has a  large  color  photograph  of  one of the  Company's
production  machines  with the Company logo and the slogan  "REINFORCED  THROUGH
INNOVATION"  in  the  lower  left  hand  corner  of the  photograph.  "BRUNSWICK
TECHNOLOGIES, INC." is printed across the top of the page. The caption along the
bottom of the photograph reads,  "Designed by BTI, this machine is unique in the
industry.  It can  produce  100+  ounces  per  square  yard and  100+  inch-wide
quadraxial engineered reinforcement fabric in a single step."

         The following legends appear centered on the bottom of the page.



     BiTex(R) and Cofil(R) are registered  trademarks of the Company.  All other
trademarks  and trade names  referred to in this  Prospectus are the property of
their respective owners.

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS  WHICH  STABILIZE  OR MAINTAIN  THE MARKET  PRICE OF THE  COMPANY'S
COMMON  STOCK AT A LEVEL  ABOVE THAT WHICH MIGHT  OTHERWISE  PREVAIL IN THE OPEN
MARKET.  SUCH  TRANSACTIONS  MAY BE EFFECTED ON THE NASDAQ  NATIONAL  MARKET AND
OTHER MARKETS. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.







    Two adjacent  interior  fold-out pages  opposite to the Prospectus  Summary:
text  in  the  upper  left-hand  corner  of the  left-side  page  reads,  "BTI's
manufacturing  processes make these innovative product  applications  possible."
There are six color  photographs  which are  captioned  (counter-clockwise  from
top): (1) "Burlington Northern Railroad/Trinity  Industries Inc./Hardcore DuPont
Composites  LLC boxcar ready for endurance  testing";  (2) "Assembly by Hardcore
DuPont Composites LLC of the first 68 foot two-piece  insulated boxcar using the
SCRIMP  manufacturing  process";  (3) "50 foot  round-the-world BOC racing sloop
testing BTI materials"; (4) "New hollow Hardshaft composite marine pilings"; (5)
and (6)  "Underground  petroleum  storage  tanks".  On the top of the right-side
page,  there is a photograph  captioned  "Norwegian-made  subsea well protection
cover for North Sea oil  production".  Beneath that  photograph  is a three-step
illustration with the title, "The Advantages of BTI's processes are:". Above the
first illustration is the caption,  "Efficient,  uniform distribution of chopped
fibers without binder"; above the second illustration is the caption,  "Straight
fiber  orientation";  and above the third  illustration is the caption,  "Adding
value  by  combining   materials  in  one  step  to  produce  unique  engineered
reinforcements".  On the bottom half of the  right-side  page is a larger,  more
detailed  version of the Company's  logo,  with the slogan  "REINFORCED  THROUGH
INNOVATION" running along the bottom of the page.






                               PROSPECTUS SUMMARY




     The  following  summary is qualified  in its entirety by the more  detailed
information  and financial  statements,  including the notes thereto,  appearing
elsewhere  in  this  Prospectus.   Investors   should  carefully   consider  the
information  set forth under the heading "RISK FACTORS."  Investors  should also
refer to a Glossary of Technical  Terms on page 57 for a description  of certain
technical terms used in this Prospectus.  Unless otherwise indicated, all Common
Stock share and per share data and  information in this Prospectus (i) have been
adjusted to give effect to a 33:1 stock split to be effected  immediately  prior
to the effectiveness of the registration statement of which this Prospectus is a
part,  (ii)  assume the  conversion,  upon the closing of the  Offering,  of all
outstanding  shares  of  the  Company's  preferred  stock,  no  par  value  (the
"Preferred  Stock"),  into 2,337,192  shares of Common Stock and the issuance to
such holders of Preferred  Stock of an estimated  additional  211,088  shares of
Common Stock in payment of an estimated  $2,005,342 in accrued cash dividends as
of the closing of the Offering  pursuant to the terms of such  Preferred  Stock,
(iii)  assume no exercise of  outstanding  options to purchase an  aggregate  of
561,089 shares of Common Stock with a weighted  average  exercise price of $1.52
per share,  (iv)  assume no  exercise  of  outstanding  warrants  to purchase an
aggregate  of 336,200  shares of Common Stock with a weighted  average  exercise
price of $5.19 per share, (v) assume no conversion of a convertible subordinated
promissory  note  into  384,026  shares  of Common  Stock  and (vi)  assume  the
consummation  of a  recapitalization  whereby the  Company's no par value common
stock is converted into Common Stock, which  recapitalization  is to be effected
immediately  prior to the  effectiveness of the registration  statement of which
this Prospectus is a part.




                                   THE COMPANY

    Brunswick  Technologies,  Inc. (the  "Company")  is a leading  developer and
producer  of  engineered  reinforcement  fabrics  used  in  the  fabrication  of
composite  materials.  The  Company's   technologically  advanced  stitchbonding
equipment and processes  prepare glass,  carbon and other fibers for combination
with resin to produce  laminates used in the  construction of such diverse items
as  boats,   skis,  diving  boards,   protective  helmets  and  ballistic  armor
applications,  car and truck parts,  and industrial  tanks and pipes.  Since the
invention  of  composite  reinforcement  fabrics  in  the  early  1940's,  these
materials have developed broad applicability as substitutes for wood, steel, and
concrete.  Composite  products  offer  substantial  benefits  over  conventional
materials,   including:  a  higher   strength-to-weight  ratio,  greater  design
flexibility while maintaining structural integrity,  chemically inert properties
and lower  maintenance  requirements.  As a result of their  superior  features,
composite reinforcement fabrics are increasingly demanded by a growing number of
industries   and   applications,   including   transportation,   infrastructure,
recreation,  petro-chemical  and  construction.  Management  believes the use of
engineered composite  reinforcement  fabrics will continue to grow as the market
is made more aware of the positive features of such materials and as the cost of
more advanced composite fibers such as carbon continues to decline.

    The  Company's   principal  strength  lies  in  its  innovative   quadraxial
single-step  stitchbonding  process.  Through use of its proprietary  production
equipment,  the  Company can quickly  and cost  effectively  produce  engineered
composite  reinforcement  fabrics in sizes and shapes  not  otherwise  generally
available.  Fabrics created from the Company's proprietary manufacturing process
offer   characteristics   integral  to  the  use  of   composite   materials  in
infrastructure, industrial and large scale commercial applications.

    The Company has introduced a number of manufacturing processes that not only
more efficiently create composite  reinforcement  fabrics, but also optimize the
performance  characteristics  of  such  fabrics.  In a  proprietary  single-step
production  process,  the  Company  is able to  stitchbond  fibers in  different
directions without diminishing the composite fibers' inherent  properties,  thus
dramatically improving the structural strength of the reinforcement fabric. This
compares favorably, firstly, with traditional composite fabrics which are woven,
and  therefore  require  the use of more  resin to  achieve  the same  degree of
structural integrity, and secondly, with the more costly multi-step processes of
other  weft-insertion  or  stitchbonding   manufacturing  technologies  used  by
competitors.   In  addition,   the  Company's   proprietary,   high  through-put
manufacturing  processes  have the  ability  to produce  heavyweight  quadraxial
fabrics over 100


                                       3



inches wide in a  single-step,  which allows for  cost-effective  fabrication of
composite  parts of up to 10 inches thick.  The  combination  of these  features
produces fabrics which enable composite fabricators to manufacture  end-products
at competitive  costs while  maintaining  the required  structural  integrity of
these products.


    In a move to accelerate the  implementation  of its strategic  business plan
and expand its  product  line,  the Company  acquired  Advanced  Textiles,  Inc.
("ATI"), a subsidiary of Burlington Industries,  Inc.  ("Burlington") on October
30, 1996.  ATI, which now operates as a wholly-owned  subsidiary of the Company,
produces first generation  light-weight composite reinforcement fabrics targeted
towards specialized niche markets. These light-weight fabrics typically sell for
a higher  margin  than  other  types of  composite  reinforcement  fabrics.  ATI
manufactures  these fabrics from fiberglass and other higher modulus fibers such
as carbon and aramid;  therefore,  ATI's  product line  complements  that of the
Company and provides it with an enhanced  ability to offer a broader spectrum of
product  types.  The  Company  believes  that by  offering a product  line which
satisfies a broader range of composite  reinforcement  fabric  requirements,  it
will be better  positioned to be the principal  provider of these fabrics to its
expanded  customer base. The Company believes it will capture  additional market
share by  cross-marketing  its  existing  products to ATI's  customers  and vice
versa.


    The  Company's  strategy  is to  increase  revenues  and net income  through
expansion  of its  domestic  and  international  market  share in the  composite
reinforcement  fabric industry,  making  additional  strategic  acquisitions for
product and market presence, and engaging in joint projects which complement the
Company's  strategy.  The key elements of this strategy  include:  (i) targeting
additional   applications   for   composite   reinforcement   fabrics   in   the
transportation,   offshore   petro-chemical  and  infrastructure  sectors;  (ii)
increasing  its  international  presence;   (iii)  continuously  innovating  its
state-of-the-art  manufacturing processes;  (iv) extending its product offerings
further along the value-added chain towards net shape products and (v) expanding
its manufacturing capacity and broadening its geographic market presence.


    The Company is currently participating in several significant joint ventures
and research and development  projects.  The Company is working with E.I. DuPont
de Nemours and Company, Inc., Hardcore Composites Ltd., The Dow Chemical Company
and Johns Hopkins University in an effort to create  heavyweight  composites for
industrial applications such as marine pilings,  bridges, rail cars and shipping
containers.  The Company has also entered into two research  agreements with the
University of Maine, the first of which is to develop a composite alternative to
plywood,  and the  second  of  which is to  develop  composites  for very  thick
applications adaptable to large sub-marine structures. Additionally, the Company
is working with ABB Offshore  Technology,  a division of ASEA Brown Boveri S.A.,
to develop offshore  well-head  covers and pipeline  protection  structures.  In
December,  1996 the Company entered into an agreement with Norsk Hydro A.S., one
of the  largest  North Sea oil  operators  pursuant  to which the  parties  will
identify  opportunities  for the application of the Company's  technology to new
markets,  including  the  use  of  composite  structures  in the  off-shore  oil
industry, with the aim of developing strategies to address such opportunities.



    The Company also has a corporate  collaboration  with  Vetrotex  CertainTeed
Corp. ("Vetrotex"),  the U.S. fiberglass manufacturing arm of Saint Gobain S.A.,
the largest  materials and construction  company in Europe.  This  collaboration
includes a significant  equity ownership by Vetrotex in the Company and a supply
relationship  whereby the Company  purchases a majority of its fiberglass  needs
from  Vetrotex.  The Company is currently  developing  products and processes to
take advantage of a new product developed by Vetrotex and its affiliates.


    The Company  maintains two  manufacturing  facilities,  one in Maine and the
other (its recently  acquired ATI facility) in Texas.  During 1996,  the Company
moved its Maine  operations  into a new,  state-of-the-art,  50,000  square foot
manufacturing facility. The Company was organized as a Maine corporation in 1984
and began operations in 1985. The Company's  executive offices are located at 43
Bibber  Parkway,  Brunswick,  Maine  04011  and its  telephone  number  is (207)
729-7792.


                                       4



                                  THE OFFERING



Common Stock Offered by
  the Company.............  1,700,000 shares

Common Stock Offered by
  the Selling
  Stockholder.............    800,000 shares

Common Stock Outstanding(1):

  Before Offering ........  2,847,604 shares

  After Offering .........  4,547,604 shares


Use of Proceeds...........  Purchase  of capital  equipment,  repayment  of bank
                            debt, research and development expenditures, payment
                            of  $3.6  million  of the  principal  amount  of the
                            convertible  note  issued  in  connection  with  the
                            acquisition of Advanced  Textiles,  Inc.,  potential
                            additional  acquisitions,  potential purchase of the
                            Company's  current   manufacturing   facilities  and
                            general  working  capital  purposes.   See  "USE  OF
                            PROCEEDS."

Risk Factors..............  The securities  offered hereby involve a high degree
                            of risk and immediate and substantial dilution.  See
                            "RISK FACTORS" and "DILUTION."

Nasdaq symbol.............  "BTIC"

________

(1) Includes  an  estimated  2,337,192  shares of  Common  Stock to be issued to
    holders of outstanding shares of the Company's preferred stock, no par value
    (the "Preferred Stock") upon the conversion of all of the outstanding shares
    of the Preferred  Stock into Common  Stock,  1,000 shares of Common Stock in
    the  aggregate to be issued to two  directors-elect  of the Company,  and an
    estimated additional 211,088 shares to be issued to the holders of Preferred
    Stock in payment of accrued  dividends,  all to occur  concurrently with the
    consummation  of the  Offering,  but does not include (a) a total of 561,089
    shares of Common  Stock  reserved  for  issuance  upon the exercise of stock
    options  granted  under the  Company's  1991 Stock Option  Plan,  1994 Stock
    Option Plan and 1997 Equity Incentive Plan (collectively,  the "Plans"), (b)
    a total of 336,200 shares of Common Stock reserved for issuance  pursuant to
    the  exercise  of  warrants  to be  outstanding  as of  the  closing  of the
    Offering,  (c) 371,590  shares  reserved for  issuance  upon the exercise of
    options or other awards  available under the Plans but not yet granted under
    the Plans and (d) a total of  384,026  shares of Common  Stock  issuable  to
    Burlington  upon  conversion  (after  October  30,  1997) of an  outstanding
    interest-bearing  convertible subordinated promissory note (the "Convertible
    Note") in the principal  amount of $3,648,250  (after payment in cash of 50%
    of the outstanding  principal  amount of the Convertible  Note following the
    completion of the  Offering).  The weighted  average  exercise  price of the
    options and warrants to purchase  Common Stock  described above is $2.90 per
    share. See "DIVIDEND POLICY," "BUSINESS -- Acquisition of Advanced Textiles,
    Inc.,"  "MANAGEMENT  --  Stock  Incentive  Plans,"  "CERTAIN  TRANSACTIONS,"
    "PRINCIPAL  AND SELLING  STOCKHOLDERS,"  "DESCRIPTION  OF CAPITAL  STOCK AND
    CERTAIN INDEBTEDNESS," and "UNDERWRITING."



                                       5



             SUMMARY HISTORICAL AND PRO FORMA FINANCIAL INFORMATION

                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

STATEMENTS OF INCOME DATA:

                          BRUNSWICK TECHNOLOGIES, INC.



<TABLE>
<CAPTION>
                                                     YEAR ENDED                     NINE MONTHS ENDED
                                                    DECEMBER 31,                      SEPTEMBER 30,         COMPANY PRO FORMA(1)
                                                    ------------                      -------------         --------------------
                                                                                                                        NINE MONTHS
                                                                                                          YEAR ENDED       ENDED
                                                                                                         DECEMBER 31,  SEPTEMBER 30,
                                     1991     1992     1993     1994      1995        1995        1996       1995          1996
                                     ----     ----     ----     ----      ----        ----        ----       ----          ----
                                                                                  (UNAUDITED)              (UNAUDITED)   (UNAUDITED)
<S>                                 <C>      <C>      <C>      <C>      <C>       <C>           <C>        <C>             <C>
Net sales                           $2,625   $4,701   $6,376   $9,596   $   15,476     $11,033   $   13,423      $26,444    $21,381
Cost of goods sold                   2,215    3,700    4,996    7,382       11,979       8,489       10,365       21,218     16,930
                                     -----    -----    -----    -----       ------       -----       ------       ------     ------
Gross profit                           410    1,001    1,380    2,214        3,497       2,544        3,058        5,226      4,451
Other operating expenses               736      971    1,258    1,874        2,492       1,787        2,441        3,441      3,069
Moving costs                          --       --       --       --              9       --             248            9        248
Facility repair costs                 --       --       --       --            150       --            (148)         150       (148)
                                     -----    -----    -----    -----       ------       -----       ------       ------     ------
Operating income (loss)               (326)      30      122      340          846         757          517        1,626      1,282
Other income (expense), net            (95)     (27)     (11)     (26)         (61)        (27)          98         (455)      (179)
                                     -----    -----    -----    -----       ------       -----       ------       ------     ------
Income (loss) before income taxes     (421)       3      111      314          785         730          615        1,171      1,103
Income tax benefit (expense)          --       --       --       --            122         113         (222)       1,638       (415)
                                     -----    -----    -----    -----       ------       -----       ------       ------     ------
Net income (loss)                     (421)       3      111      314          907         843          393        2,809        688
Preferred stock dividend              --       (269)    (332)    (450)        (450)       (338)        (338)       --          --
Accretion of preferred stock
  redemption value                    --        (51)     (71)     (76)         (82)        (61)         (66)       --          --
                                     -----    -----    -----    -----       ------       -----       ------       ------     ------
Net income (loss) attributable to
  common stock                      $ (421)  $ (317)  $ (292)  $ (212)  $      375     $   444     $    (11)    $ 2,809     $   688
                                     =====    =====    =====    =====       ======       =====       ======       =====      ======

Pro forma earnings per common
  share(2)                                                              $     0.26                 $   0.11     $  0.81     $  0.20
                                                                        ==========                 ========     =======     =======
Pro forma weighted average common
  shares outstanding(2)                                                      3,460(2)                 3,494(2)    3,465       3,499
                                                                             =====                    =====       =====       =====
</TABLE>
                             ADVANCED TEXTILES, INC.
<TABLE>
<CAPTION>

                                                                                    FISCAL YEAR ENDED
                                                 ------------------------------------------------------------------------------

                                                 OCTOBER 3,      OCTOBER 2,        OCTOBER 1,    SEPTEMBER 30,    SEPTEMBER 28,     
                                                  1992              1993              1994            1995             1996
                                                  ----              ----              ----            ----             ----
                                               (UNAUDITED)      (UNAUDITED)                                       
<S>                                            <C>              <C>                 <C>             <C>             <C>
                                               
Net sales                                        $ 7,959        $8,332             $10,043             $11,169         $10,570 
Cost of goods sold                                 7,322         7,582               9,040               9,574           8,504
                                                   -----         -----               -----               -----           -----
Gross profit                                         635           750               1,003               1,595           2,066
Other operating expenses                             749           725                 938                 890             939
                                                   -----         -----               -----               -----           -----
Operating income (loss)                             (112)           25                  65                 705           1,127
Other income (expense), net                         (161)          (38)                (31)                (21)              7
Litigation settlement                             (3,400)         --                 --                  --              --
                                                   -----         -----               -----               -----           -----
Income (loss) before income taxes                 (3,673)          (13)                 34                 684           1,134
Income tax benefit (expense)                       --             --                 --                  1,493            (429)
                                                   -----         -----               -----               -----           -----
Net income (loss)                                $(3,673)       $  (13)            $    34             $ 2,177          $  705
                                                 =======        ======             =======             =======          ======
</TABLE>

<TABLE>
<CAPTION>
PRO FORMA COMBINED BALANCE SHEETS:                                                  SEPTEMBER 30, 1996
                                                                 --------------------------------------------------------
                                                                      BRUNSWICK           ADVANCED         PRO FORMA(1)(3)
                                                                  TECHNOLOGIES, INC.   TEXTILES, INC.        COMBINED
                                                                  ------------------   --------------        --------
                                                                                                           (UNAUDITED)

<S>                                                               <C>                  <C>                 <C>
Working capital                                                        $   808             $2,235             $12,864 
Total assets                                                             8,738              3,754              28,001
Long-term liabilities                                                    1,359               --                 5,428
Total liabilities                                                        4,647                704               9,586
Preferred stock                                                          6,473               --                  --
Stockholders' equity (deficit)                                         $(2,382)            $3,050             $18,415
                                                                       =======             ======             =======


</TABLE>
______________

(1)  Adjusted to reflect the acquisition of Advanced  Textiles,  Inc. on October
     30, 1996 and the pro forma  combination  of the results of  operations  and
     financial  condition  of the  Company  and ATI.  See  "UNAUDITED  PRO FORMA
     CONDENSED COMBINED FINANCIAL STATEMENTS."

(2)  Calculation  is shown in Note 1 of Notes  of  Financial  Statements  of the
     Company.

(3)  Adjusted to give effect to the sale by the Company of  1,700,000  shares of
     Common Stock at an Offering price of $9.50 per share and the application of
     the estimated net proceeds therefrom (after deducting discounts, allowances
     and Offering expenses). See "USE OF PROCEEDS."



                                       6



                                  RISK FACTORS

    The purchase of shares of Common Stock offered hereby involves a high degree
of risk.  Prospective investors should carefully consider the following factors,
in addition to the other information set forth herein, in evaluating the Company
and its business before purchasing shares of the Common Stock offered hereby.


    POSSIBLE  FLUCTUATIONS IN OPERATING RESULTS,  CYCLICAL NATURE OF END-PRODUCT
MANUFACTURER INDUSTRIES,  SEASONALITY AND SUPPLY FACTORS. Many of the purchasers
of end-products produced with the Company's composite  reinforcement fabrics are
engaged  in  cyclical  industries,  including  the  marine  industry  which  has
accounted for  approximately  80% of the Company's net sales, due to the effects
of  general  economic  conditions  or  other  factors.   The  Company  has  also
experienced a seasonal  effect on its sales to a certain  extent with respect to
the marine industry and winter sports products. In addition, the Company's sales
have  varied from  period to period as a result of  fluctuations  in the general
availability  of fiberglass  used by the Company in its  manufacturing  process.
When  supplies  of  fiberglass  are  short,   the  Company's   distributors  and
end-product  manufacturers order additional inventory of composite reinforcement
fabrics to ensure  availability of product.  When the supply of fiberglass later
improves,  the  Company's  sales may  decline  due to  decreasing  demand by its
distributors  and  end-product  manufacturers  as a result of their  build-up of
excess  inventory  during the period when fabric  availability was tight. In the
first  quarter  of  1996,   the  Company's  net  sales  were  increased  by  its
distributors  building  their  inventory  levels to cushion  against  the supply
shortage that was industry wide throughout  1995. In the second quarter of 1996,
the Company's  distributors  reduced their  inventory in response to the general
availability of fiberglass, thereby contributing to a reduction in the Company's
net sales to $4.4  million  from $4.7  million in the first  quarter of 1996.  A
decrease  in net sales to $4.25  million  occurred  for the same  reasons in the
third  quarter.  Management  estimates  that  through the  remainder of 1996 its
distributors   maintained  an   approximate   three-week   supply  of  composite
reinforcement  fabrics as opposed to an  approximate  twelve-week  supply in the
first quarter of 1996.  Management  expects this trend towards returning to more
typical inventory levels to continue as long as the supply of fiberglass remains
plentiful.  The impact of the cyclicality  and/or seasonality of the end-product
manufacturing  industries using the Company's  products,  fiberglass  supply and
related inventory factors or other factors affecting the purchasing decisions of
end-product manufacturers,  could adversely affect the Company's net sales. This
may result in fluctuations in the Company's  results of operations,  may make it
more difficult for the Company to accurately forecast its financial requirements
and may result in  fluctuations  in the market  price of the Common  Stock.  See
"MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS."


    DEPENDENCE ON FEW  FIBERGLASS  SUPPLIERS.  There are only three  significant
suppliers  from which the  Company may  purchase  its  fiberglass  requirements.
Vetrotex, a stockholder of the Company, currently supplies more than half of the
Company's fiberglass  requirements,  with the remainder being supplied primarily
by a single other vendor.  A supply agreement which the Company had entered into
with  Vetrotex  expired on August 25,  1996,  but the Company is  continuing  to
purchase more than 50% of its supply from Vetrotex upon  substantially  the same
terms as set forth in the former  agreement.  Although  the Company is not under
supply pressures to enter into a new supply agreement due to the current general
availability  of  fiberglass in the  marketplace,  the Company and Vetrotex have
each expressed an interest in negotiating an extension of their  agreement.  The
Company  intends  to enter into  contracts  with one or two other  suppliers  to
ensure a continuing supply of fiberglass, but there can be no assurance that the
Company will be successful in its efforts to secure such agreements.  One of the
two other significant fiberglass suppliers holds a 50% equity interest in one of
the  Company's  primary  competitors.  The  Company's  ability to operate and to
increase its revenues is dependent upon its ability to obtain an adequate supply
of fiberglass and may be limited by  competition  for the same source of supply.
Suppliers  of  fiberglass  may not be able to supply  the  quantity,  quality or
variety of inventory  that the Company  requires in a timely  manner or on price
terms  favorable  to the  Company.  The failure or inability of any of the major
suppliers to produce for any significant  period due to labor problems,  furnace
meltdown or other  equipment  problems,  or any other reason,  could also have a
materially adverse effect on the available supply of fiberglass  required by the
Company.  The failure to obtain an adequate supply or a substantial  increase in
the cost of fiberglass would have a material adverse effect on the Company.  See
"BUSINESS -- Supply" and "-- Backlog."


                                       7



    DEPENDENCE ON FOUR PRINCIPAL  DISTRIBUTORS.  Although the Company  primarily
markets  its  products  directly  to  end-product  manufacturers  which  sell to
consumers,   approximately   90%  of  the  Company's   sales  are  made  through
distributors.  Four distributors accounted in the aggregate for 85%, 89% and 78%
of the gross sales of the Company (not including ATI) for the fiscal years ended
December 31, 1993, 1994 and 1995,  respectively.  Each of the four  distributors
accounted  for more than 10% of the gross  sales of the Company  (not  including
ATI) during such period.  Four of ATI's distributors  accounted in the aggregate
for 76%,  75% and 80% of ATI's net sales for the fiscal  years ended  October 1,
1994,  September  30, 1995 and September  28, 1996,  respectively.  One of ATI's
distributors  accounted for  approximately 53% of ATI's net sales for its fiscal
year ended  September  28,  1996.  Management  believes  that one or more of the
Company's  competitors  may, due to the  Company's  acquisition  of ATI, seek to
engage  in  distribution  arrangements  with one or more of  ATI's  distributors
which, if successful, could have a material adverse effect upon the Company. The
Company does not have written contracts with any of its distributors,  which the
Company   believes  is  consistent   with  industry   practice.   The  Company's
distributors  also sell products that are competitive with the products supplied
by the Company.  The loss of any of its major distributors would have a material
adverse effect on the Company. See "BUSINESS -- Marketing and Sales."

    INTEGRATION  OF  OPERATIONS  AS THE  RESULT OF  ACQUISITION  OF ATI.  If the
Company is to realize the anticipated benefits of its recent acquisition of ATI,
ATI's  operations  must be integrated and combined  efficiently  and effectively
with those of the Company.  The process of rationalizing  manufacturing,  supply
and distribution channels,  computer and accounting systems and other aspects of
operations,  while  managing a larger and  geographically  expanded  entity with
additional  fabric  products,  will  present  a  significant  challenge  to  the
Company's  management.  There can be no assurance that the  integration  process
will be successful or that the anticipated  benefits of this acquisition will be
fully realized.  The dedication of management  resources to such integration may
detract attention from the day-to-day business of the Company.  The difficulties
of integration may be increased by the necessity of coordinating  geographically
separated  manufacturing   operations,   integrating  personnel  with  disparate
business backgrounds and combining different corporate cultures. There can be no
assurance  that the  Company  will be able to  achieve  any  expense  reductions
through the removal of duplicative  expenses or through economies of scale, that
there will not be substantial  costs associated with any such reductions or that
such reductions will not result in a decrease in revenues or that there will not
be other material adverse effects on the Company of these  integration  efforts.
Such  effects  could also  materially  reduce  the  short-term  earnings  of the
Company. See "BUSINESS -- Acquisition of Advanced Textiles, Inc."

    DEPENDENCE  ON  PRODUCT  AND  PROCESS  INNOVATION;  MARKET  ACCEPTANCE.  The
Company's  ability to continue  its revenue  growth will be  dependent  upon its
ability to continue  both product and process  innovation  through  research and
development  and other means. In order to remain  competitive,  the Company must
maintain the engineering and technical capability to respond to customer demands
for new and improved versions of its current products at competitive prices. The
Company has invested,  and intends to continue to invest, in the development and
refinement of its  production  processes in order to reduce costs and expand its
capability  to produce a broader  range of  products.  Wood,  concrete and steel
products may cost less than products using the Company's  reinforcement fabrics.
No  assurance  can be  given  that  the  Company  will  achieve  further  market
acceptance  of its  products,  that it  will be  successful  in  developing  new
products or that such products will be accepted by end-product manufacturers due
to  quality  or cost  considerations.  See  "BUSINESS  --  Product  Engineering,
Manufacturing and Development."

    COMPETITION.  There is no single competitor that produces materials with the
same characteristics as all of the Company's products.  However, there are other
products in the marketplace  which compete with each of the Company's  products.
Wood,  concrete  and  steel  products  may cost  less  than  products  using the
Company's  reinforcement  fabrics.  The Company believes that there are only two
other  companies,  Johnston  Composite  Industries,  a  subsidiary  of  Johnston
Industries  Inc.,  and  Knytex,  Inc.,  a joint  venture  between  Owens-Corning
Fiberglass  and Hexcel  Corporation,  using a  weft-insertion  or  stitchbonding
process  that have  significant  shares of the  weft-inserted  and  stitchbonded
composite reinforcement fabrics market. Although the Company believes that it is
one of  the  largest  suppliers  in  the  United  States  market  for  composite
reinforcement fabrics, it believes that each of its significant  competitors has
greater financial,  marketing and operating resources than the Company. Although
the Company relies on certain proprietary information and believes that there is
no equipment currently 


                                        8



commercially  available  that is able to  duplicate,  through the same  one-step
production  process,  the fabrics  produced by the  Company,  there is equipment
available  to  produce  fabrics  possessing  certain of the  characteristics  of
products required by composite manufacturers. As existing barriers to the market
are not  prohibitive,  others  may enter the  marketplace  to  compete  with the
Company and these additional  competitors may have resources  greater than those
of the  Company.  Management  also  believes  that one or more of the  Company's
competitors  may, due to the  Company's  acquisition  of ATI,  seek to engage in
distribution  arrangements  with one or more of  ATI's  distributors  which,  if
successful,  could have a material adverse effect upon the Company.  Competition
in the fiberglass industry is based upon price, quality and design innovation as
well as marketing and  distribution  strategies.  There can be no assurance that
the Company's products will be able to compete  successfully with other products
available for the same applications. See "BUSINESS -- Competition."


    RISKS RELATING TO GROWTH AND EXPANSION;  LIMITS ON CAPITAL EXPENSES.  If the
Company's  revenues and earnings  grow  rapidly,  such growth may  significantly
strain the Company's management and its operational and technical resources.  If
the Company is successful in rapidly obtaining  greater market  penetration with
its  products,  the Company  will be required to deliver  increasing  volumes of
highly complex  products to its customers on a timely basis at a reasonable cost
to the Company.  No assurance can be given that the Company's  efforts to expand
its manufacturing activities will be successful or that the Company will be able
to satisfy increased  production demands on a timely and  cost-effective  basis.
The Company's success will also depend, in part, upon its ability to provide its
customers with engineering,  manufacturing, marketing and other support. Efforts
to expand the  Company's  manufacturing  capacity  and support  therefore  could
require  significant  additional  personnel;  no assurance can be given that the
Company  will be able to attract and retain such  personnel.  In addition to the
levels of  support  currently  provided,  including  the  ability  to modify its
technology  and  products to meet  end-product  manufacturer  requirements,  the
Company will also be required to continue to improve its operational, management
and financial systems and controls. Failure to manage possible growth could have
a material  adverse  effect on the Company.  In connection  with the  industrial
development  financing underlying the construction of the facility leased by the
Company in  Brunswick,  Maine,  the Company was  required,  pursuant to Internal
Revenue  Code  requirements,  to  agree to limit  certain  capital  expenditures
through the period ending December 12, 1998. The  restrictions are applicable to
capital  expenditures  (whether  incurred  by the  Company,  its  affiliates  or
unaffiliated   parties)   with  respect  to  the  Company's  (or  the  Company's
affiliates')  facilities  or property  located in the Town of  Brunswick.  As of
December 31, 1996 additional  capital  expenditures of up to approximately  $5.8
million may be incurred in  Brunswick  through  December  12,  1998.  Management
believes that the anticipated capital  expenditures  through the relevant period
will not exceed that amount,  although if the Company's plans change,  the limit
could  restrict  desired  activities.  The Company  also has the option to lease
equipment,  in lieu of  purchasing  such  equipment,  as  equipment  leases  are
generally not  restricted by the  limitations.  Further,  if the Company were to
purchase  the  Brunswick  facility  and the bonds used to finance it were repaid
(which  repayment  would require the consent of the holders of such bonds),  the
capital expenditures restriction would be terminated. In addition, in connection
with the  acquisition  of ATI and the issuance to Burlington of the  Convertible
Note,  Burlington agreed to subordinate its debt to the Company's senior lenders
in an amount not to exceed $7,500,000 plus the amount of any principal  payments
made to Burlington.  Therefore, if the Company should desire to obtain financing
arrangements  which would  require a senior  position for more than such amount,
the Company would be required to obtain  Burlington's  consent or pay Burlington
to the extent necessary.  See "USE OF PROCEEDS,"  "BUSINESS -- Products" and "--
Product Engineering, Manufacturing and Development."


    BROAD DISCRETION OVER USE OF PROCEEDS;  POSSIBLE  ACQUISITIONS.  The Company
plans to  repay  its bank  debt  with a  portion  of its net  proceeds  from the
Offering  and,  as  required  by the terms of the  Convertible  Note,  to pay to
Burlington  $3,648,250  (equal  to  approximately  25.6%  of the  estimated  net
proceeds) of the  outstanding  principal  amount of such  Convertible  Note.  At
December 31, 1996 term and revolving  bank debt  aggregated  approximately  $2.6
million or 18.2% of the  estimated  net proceeds to the Company.  An  additional
$3.0  million or 21.0% of the  estimated  net  proceeds  to the Company has been
allocated  to the  purchase of capital  equipment  through  December  31,  1998.
However,  the Company may also use a portion of the net proceeds for  additional
acquisitions  to broaden its  product  line as well as  manufacturing  capacity,
product market coverage,  and distribution  channels. The Company may make other
acquisitions



                                        9



in  the  future.  Acquisitions  require  significant  financial  and  management
resources  both  at the  time of the  transaction  and  during  the  process  of
integrating  the newly  acquired  business  into the Company's  operations.  The
Company's  operating  results  could be  adversely  affected  if it is unable to
successfully   integrate  such  new  companies  into  its   operations.   Future
acquisitions by the Company could also result in potentially  dilutive issuances
of securities, the incurrence of additional debt and contingent liabilities, and
amortization  expenses  related to goodwill and other intangible  assets,  which
could materially  adversely affect the Company's  profitability.  Certain of the
net proceeds will also be used to fund working capital, as well as the Company's
research and development  efforts.  The Company may also consider purchasing its
manufacturing  facility  in  Brunswick,   Maine.   Management  will  have  broad
discretion  in   allocating   and  applying  such  proceeds  and  the  Company's
stockholders  may not have an  opportunity  to  review or vote upon the terms of
these  unspecified  expenditures  or  review  the  financial  statements  of any
businesses  which may be acquired.  The Company has no commitments or agreements
with respect to any  additional  acquisition,  joint venture or licensing of any
technology  other than those  specifically  identified  in this  Prospectus.  No
assurance can be given that the Company can successfully complete any additional
acquisitions  or that any such  acquisitions  would not have a material  adverse
effect on the Company. See "USE OF PROCEEDS."


    RISK OF POTENTIAL  PRODUCT LIABILITY CLAIMS. As a manufacturer of components
used in products  which include boats,  skis and diving  boards,  the Company is
subject to the potential risks of product liability claims. Although the Company
maintains  insurance  coverage against such liabilities,  any such claim against
the Company might exceed the amount of such  insurance  coverage or fall outside
the scope of such coverage.  A successful  product  liability claim or series of
claims could have a material adverse effect on the Company.

    CONCENTRATION  OF  MANUFACTURING  FACILITIES.  The  Company's  manufacturing
operations are conducted at, and substantially all of the Company's inventory is
maintained in, two facilities,  one in Brunswick, Maine and the other in Seguin,
Texas. Any significant casualty loss to, or extended  interruption of operations
at,  either  facility  would  have a  material  adverse  effect on the  Company.
Replacement  of the  Company's  customized  manufacturing  equipment  could take
several  months and would have a material  adverse  effect on the  Company.  See
"BUSINESS -- Property."

    INTELLECTUAL PROPERTY.  Although the Company has three registered trademarks
and owns two patents,  it relies almost entirely upon  unpatented  technology in
its  production  processes.  The  Company  relies in part upon state and federal
trade secrets and unfair competition laws to protect its intellectual  property.
There can be no assurances that the Company can adequately protect its rights in
such  unpatented  proprietary  technology or that others will not  independently
develop   substantially   equivalent  or  better   proprietary   information  or
techniques,  or otherwise gain access to the Company's proprietary technology or
that others will  disclose  such  technology.  The Company will continue to seek
additional  protection  for  newly  developed  intellectual  property  as deemed
appropriate. There can be no assurance as to the breadth or degree of protection
which  existing  or future  trademarks,  patents and  copyrights  may afford the
Company,  that any  trademark  or  patent  application  will  result  in  issued
trademarks or patents, or that the Company's  intellectual  property will not be
circumvented  or  invalidated.   Foreign  intellectual  property  laws  may  not
adequately  protect  the  Company's  intellectual  property.  There  can  be  no
assurance that the Company's products do not or will not violate the proprietary
rights of others,  that the Company's  intellectual  property would be upheld if
challenged,  or  that  the  Company  would  not  be  prevented  from  using  its
intellectual  property, any of which occurrences could have an adverse effect on
the  Company.  The  Company  received a notice  from a  competitor  in 1987 with
respect to an alleged  infringement of certain of the competitor's  patents. The
Company denied the allegations and has received no further  communications  from
the  competitor  since a meeting was held with  representatives  of the alleging
party in 1992.  In addition,  the Company may not have the  financial  resources
necessary to enforce or defend its  trademarks,  patents and  copyrights  at the
time  of  any  apparent  infringement  or of any  challenge.  See  "BUSINESS  --
Intellectual Property."

    DEPENDENCE  UPON KEY  PERSONNEL.  The success of the Company will be largely
dependent on the personal efforts of Martin S. Grimnes, William M. Dubay, Robert
R.  Fuller and  Thomas L.  Wallace.  The  Company  does not have any  employment
agreements with any of these employees. The loss of the 


                                       10



services of any of these individuals would have a material adverse effect on the
Company.  The Company is the owner and beneficiary of a "key man" life insurance
policy on each of Messrs.  Grimnes  and Dubay in the amount of $1 million  each.
See "MANAGEMENT."


    CONTROL BY EXISTING STOCKHOLDERS. Upon the consummation of the Offering, the
current stockholders of the Company will beneficially own approximately 45.0% of
the  outstanding  shares of Common Stock  (assuming  no exercise of  outstanding
stock  options or  warrants,  no  exercise of the  Underwriters'  over-allotment
option or conversion of the Convertible Note). Accordingly,  these stockholders,
acting  together,  will be able to elect  all of the  Company's  directors  and,
generally,  to  direct  the  affairs  of  the  Company.  Mr.  Grimnes  and  four
representatives  of major  stockholders are currently  Directors of the Company.
The  Board  of   Directors   has  elected  Mr.  Dubay  to  replace  one  of  the
representatives of a major stockholder who will be resigning,  and the Board has
also elected two additional  directors (both of whom will be independent),  with
both actions  effective as of the  consummation  of the  Offering.  The Board of
Directors has also  determined  that, at the next annual meeting of the Company,
it will  recommend  to the  stockholders  a proposal to increase the size of the
Board to allow for between seven to nine directors. The four remaining incumbent
directors  and Mr.  Dubay will  constitute  a majority of the Board of Directors
following the Offering. Voting together, these directors could effectively block
any major corporate transactions,  such as a merger or sale of substantially all
of the Company's  assets,  that under Maine law requires the affirmative vote of
holders  of a majority  of the  outstanding  Common  Stock of the  Company.  See
"MANAGEMENT,"  "PRINCIPAL AND SELLING  STOCKHOLDERS" and "DESCRIPTION OF CAPITAL
STOCK AND CERTAIN INDEBTEDNESS."

    IMMEDIATE AND SUBSTANTIAL DILUTION.  Purchasers of shares of Common Stock in
the Offering will experience  immediate and substantial dilution in net tangible
book value per share from the initial public  offering  price.  Such dilution at
September 30, 1996, would  have  been equal to $6.58 per share  or 69.3% of  the
Offering price of $9.50 per share. See "DILUTION."


    ABSENCE  OF  PUBLIC  MARKET;  ARBITRARY  DETERMINATION  OF  OFFERING  PRICE;
POSSIBLE  VOLATILITY OF SHARE PRICE.  Prior to the  Offering,  there has been no
public  market for the Common  Stock.  The Offering  price has been  arbitrarily
determined  by  negotiations  between  the  Company  and  the  Underwriters  and
represents a  substantial  increase in value over the exercise  price of certain
outstanding  options and warrants to purchase Common Stock issued as recently as
September,  1995. The Offering price does not necessarily  bear any relationship
to the Company's assets, book value, total revenue or other established criteria
of value and  should not be  considered  indicative  of the actual  value of the
Common  Stock.  There can be no  assurance  that an active  trading  market will
develop and continue  after  completion of the Offering or that the market price
of the Common Stock will not decline below the Offering price.  Stock prices for
many companies  fluctuate widely for reasons which can be unrelated to operating
results. These fluctuations,  as well as general economic,  political and market
conditions,  such as a recession or military conflict,  may also have a material
adverse effect on the market price for the Common Stock. See "UNDERWRITING."


    SHARES  ELIGIBLE FOR FUTURE  SALE.  Sales of  substantial  amounts of Common
Stock in the public market  following the  completion of the Offering could have
an  adverse  effect on the  market  price of the  Common  Stock.  There  will be
approximately 4,547,604 shares of Common Stock outstanding immediately after the
Offering,  including the 2,500,000 shares offered hereby. Upon completion of the
Offering,  all of the shares of Common Stock offered hereby will be eligible for
public sale  without  restriction,  except for shares  purchased  by  affiliates
(those  controlling or controlled by or under common control with the issuer and
generally  deemed  to  include  officers  and  directors)  of the  Company.  The
2,047,604  shares of Common  Stock that will be owned by the  Company's  current
stockholders  following the Offering  (assuming no exercise of the Underwriters'
over-allotment  option),  including (i)  1,537,192  shares of Common Stock to be
issued to existing holders of Preferred Stock upon conversion of their shares of
Preferred  Stock,  (ii)  1,000  shares  in the  aggregate  to be  issued  to two
directors-elect  of the Company upon the  consummation  of the  Offering,  (iii)
211,088 shares of Common Stock to be issued to the holders of Preferred Stock in
payment of accrued  dividends  concurrently  with the completion of the Offering
(the "Dividend Shares"),  and (iv) 298,324 shares of Common Stock outstanding on
the date hereof, are "restricted securities," as that term is defined under Rule
144 promulgated  under the Securities Act of 1933, as amended,  (the "Securities
Act").  Subject to the volume and holding period limitations of Rule 144 and the
"lock-up" agreements described below, all



                                       11





currently  outstanding  shares of Common  Stock will be eligible  for sale under
Rule 144  beginning  90 days  after  the  commencement  of the  Offering.  As of
December 31, 1996,  1,820,965 shares (assuming no exercise of the  Underwriters'
over-allotment  option)  would  be  eligible  for  sale  subject  to the  volume
limitations of Rule 144; of that 1,820,965 shares,  250,751 shares would also be
eligible for sale under Rule 144(k)  without  volume  limitations.  The Dividend
Shares, an aggregate of 336,200 shares issuable under warrants outstanding as of
the closing of the  Offering,  5,350 shares issued to Peter L. DeWalt in October
1996 and 384,026 shares issuable upon  conversion of the Convertible  Note after
the Offering will be eligible to trade under Rule 144 on the second  anniversary
of their issuance subject to volume and other limitations. The 561,089 shares of
Common Stock issuable under outstanding options, if exercised, and 54,021 shares
(including  37,686  shares  eligible  for sale under Rule 144)  issued  upon the
exercise of previously granted stock options would be tradable 90 days after the
commencement  of the Offering under Rule 701 of the Securities Act. All existing
holders of the Company's capital stock have been granted  registration rights by
the Company  pursuant to which they may as a group on two occasions  demand that
the Company  register  the resale of all or a portion of their  Common Stock and
may  otherwise  "piggyback"  upon  certain  registrations  by the Company of its
securities.  Burlington  has been granted  equivalent  registration  rights with
respect to the 384,026  shares of Common Stock  issuable  after October 30, 1997
under the  Convertible  Note if converted by  Burlington  and  Josephthal  holds
similar registration rights with respect to the shares issuable upon exercise of
its warrants. The holders of all shares of Common Stock outstanding  immediately
prior to the closing of the Offering, the holders of all options and warrants to
purchase  Common  Stock and  Burlington  have  agreed  not to sell or  otherwise
dispose of any of their shares of Common Stock, or exercise  registration rights
with  respect to such stock,  for a period of 13 months after the closing of the
Offering  without the prior written consent of Josephthal.  The possibility that
substantial  amounts of Common Stock may be sold in the public  market after the
expiration  of the thirteen  month  "lock-up"  period may  adversely  affect the
prevailing  market  price for the Common  Stock and could  impair the  Company's
ability to raise additional  capital through the sale of its equity  securities.
See "SHARES ELIGIBLE FOR FUTURE SALE."


    LACK OF DIVIDENDS. To date, the Company has not paid any dividends on either
the  Common  Stock or  Preferred  Stock.  Concurrently  with the  closing of the
Offering, the Company will issue approximately 211,088 shares of Common Stock to
the holders of its Preferred Stock in payment of accrued cash dividends equal to
$2,005,342  in the  aggregate.  Under  the  terms  of  its  existing  bank  loan
agreements, the Company may not pay dividends without the consent of the lender.
The Company  currently  intends to retain future  earnings to finance the growth
and  development of the Company's  business and does not  anticipate  paying any
dividends in the foreseeable future. See "DIVIDEND POLICY."


    ANTI-TAKEOVER   PROVISIONS;   POSSIBLE  ISSUANCE  OF  PREFERRED  STOCK.  The
Company's  Restated  Articles of Incorporation  permit it to issue  undesignated
"blank-check"  preferred stock ("New Preferred Stock").  Accordingly,  shares of
the Company's New Preferred  Stock may be issued in the future  without  further
stockholder approval and upon such terms and conditions, and having such rights,
privileges  and  preferences,  as the Board of  Directors  may  determine.  Such
rights,  privileges and preferences  could include  preferential  voting rights,
dividend  rights in excess of those  provided  to holders of Common  Stock,  and
conversion  rights,   redemption  privileges  or  liquidation   preferences  not
available to holders of Common Stock.  The rights of the holders of Common Stock
will be subject to, and may be  adversely  affected by, the rights of holders of
any New  Preferred  Stock that may be issued in the future.  The issuance of New
Preferred  Stock,  while  providing  desirable  flexibility  in connection  with
possible  acquisitions  and other corporate  purposes,  could have the effect of
making it more difficult for a third party to acquire,  or  discouraging a third
party from acquiring, a majority of the outstanding voting stock of the Company.
The provision also may limit the price that certain  investors may be willing to
pay in the future for shares of the Common Stock.  The Board's  ability to issue
New  Preferred  Stock may have a  depressive  effect on the market  price of the
Common Stock,  may deter or prevent a change of control of the Company,  and may
reduce the  premium to  shareholders  in a change of  control  transaction.  The
Company has no present plans to issue any shares of its New Preferred Stock. See
"DESCRIPTION OF CAPITAL STOCK AND CERTAIN INDEBTEDNESS."


                                       12



                                 USE OF PROCEEDS


    The net  proceeds to the Company  from the sale of the  1,700,000  shares of
Common Stock offered by it hereunder are  estimated to be  approximately  $14.27
million after deducting underwriting discounts and estimated additional Offering
expenses of approximately  $750,000  payable by the Company,  which includes the
Representatives'  expense  allowance.  The Company intends to use  approximately
$9.35 million of the net proceeds of the Offering to (i) pay approximately $3.65
million of the outstanding  principal  amount of the Convertible  Note issued to
Burlington  in  connection   with  the  acquisition  of  ATI,  (ii)  expand  its
manufacturing  capacity  through the purchase of  additional  capital  equipment
estimated to aggregate approximately $3.0 million over the next two years, (iii)
repay  in  full  its  existing   term  and  revolving   bank  debt   aggregating
approximately  $2.6 million at December 31,  1996,  and (iv) make  approximately
$100,000 of capital  improvements  to ATI's plant in Texas.  The Company expects
that the approximately  $4.92 million remaining from the estimated net proceeds,
with  respect  to which the  Company  has no  specific  plans,  will be used for
general  corporate  purposes,  including  research and  development and possible
additional acquisitions of complementary businesses and product lines.


    The terms of the  Convertible  Note issued to Burlington in connection  with
the acquisition of ATI require that the Company pay $3,648,250,  an amount equal
to half of the outstanding principal amount of the Convertible Note ($7,296,500)
to the holder  thereof,  no later than seven months  following the Offering.  On
October 30, 2002, 50% of the then-oustanding principal amount of the Convertible
Note,  plus any  additional  amount  permitted  by the  Company's  then-existing
financial  covenants  with any senior  lenders,  will be payable.  Any remaining
principal  amount of the  Convertible  Note will be payable on October 30, 2003.
The Convertible Note bears interest at the rate of 9.5% per annum.

    The Company's  $1.425  million term equipment  loan bears  interest,  at the
Company's  option,  at the  prime  rate or the  London  Interbank  Offered  Rate
("LIBOR") plus 2.25%.  The Company's  revolving line of credit,  with $1,179,967
outstanding as of December 31, 1996, bears interest, at the Company's option, at
the prime rate or LIBOR plus  1.75%.  As of  September  30, 1996 the Company had
elected  (i) a nine  month  LIBOR  rate  on the  equipment  loan  which  will be
effective  through  March 1, 1997 and which  equals an "all-in"  rate of 8%, and
(ii) to pay interest at the prime rate (8 1/4 %) on borrowings under the line of
credit.  The  Company  borrowed  amounts  under the line of credit  for  working
capital purposes, primarily to finance increases in inventory balances in 1996.

    The Company may consider purchasing its manufacturing facility in Brunswick,
Maine. The Company has had discussions with several parties regarding additional
acquisitions,  but has no  agreements  or  commitments  with respect to any such
additional  acquisitions.  Pending the uses described above, the proceeds of the
Offering   will  be  invested   in   short-and   medium-term   investment-grade,
interest-bearing securities.

    In  addition to its desire to make the  expenditures  described  above,  the
Company  chose to proceed  with the  Offering  at this time  because it believes
current market  conditions are favorable for equity offerings of issuers similar
to the  Company,  because  it would  like to create  liquidity  for its  current
stockholders and employees,  many of whom have owned Common Stock, or options to
purchase Common Stock,  for a number of years,  and because it believes a public
market  for the  Common  Stock  will  enable  it to  better  take  advantage  of
acquisition  and other  opportunities  (such as the acquisition of ATI) where it
can use shares of Common Stock as  consideration.  Management also believes that
the net  proceeds  from the  Offering  will enable the  Company to increase  its
domestic market share and fuel expansion in foreign markets.


                                 DIVIDEND POLICY

    To date,  the Company has not paid any  dividends on either the Common Stock
or the Preferred Stock.  Concurrently  with the closing of the Offering,  all of
the outstanding  shares of Preferred  Stock will convert to 2,337,192  shares of
Common  Stock and the Company will issue  211,088  shares of Common Stock to the
holders of the  Preferred  Stock in payment of accrued cash  dividends  equal to
$2,005,342  in the  aggregate.  The Company  currently  intends to retain future
earnings to finance the growth and  development  of the  Company's  business and
does not anticipate paying any dividends in the foreseeable  future. The payment
of dividends is within the  discretion of the Board of Directors and will depend
upon the Company's earnings,  its capital requirements,  financial condition and
other relevant  factors.  Under the terms of its existing bank loan  agreements,
the Company may not pay dividends without the consent of the lender.



                                       13



                                    DILUTION


    The difference  between the public  offering price per share of Common Stock
and the pro forma net  tangible  book value per share of the  Company  after the
Offering  constitutes  the dilution per share to investors in the Offering.  Net
tangible  book value per share is  determined  by dividing the net tangible book
value of the  Company  (total  tangible  assets less total  liabilities)  by the
number of outstanding  shares of Common Stock  (adjusted to give effect to (i) a
33:1 stock split;  (ii) the  conversion of the Preferred  Stock  outstanding  at
September 30, 1996 into 2,337,192 shares of Common Stock;  (iii) 1,000 shares in
the aggregate to be issued to directors-elect upon consummation of the Offering;
and (iv) the  issuance of 211,088  shares of Common  Stock in payment of accrued
Preferred Stock dividends of $2,005,342; all to be effected prior to the closing
of the Offering).

    At September  30, 1996,  the net tangible  book value of the Company,  after
combining  on a pro forma basis the  accounts of Advanced  Textiles,  Inc.  with
those of the Company, was ($978,000) or ($0.34) per share of Common Stock. After
giving effect to the sale by the Company of the 1,700,000 shares of Common Stock
offered by it hereunder (less  underwriting  discounts and estimated expenses of
the Offering), the pro forma net tangible book value of the Company at September
30,  1996,  would  have been  approximately  $2.92 per  share,  representing  an
immediate  increase  in net  tangible  book value of $3.26 per share to existing
stockholders  and  immediate  dilution  of $6.58 per share to  investors  in the
Offering.


<TABLE>
<CAPTION>
        <S>                                                                          <C>      <C>

         Initial public offering price per share...............................               $ 9.50
             Net tangible book value per share at September 30, 1996...........     $(0.34)
             Increase per share attributable to new investors..................     $ 3.26
         Pro forma net tangible book value per share after Offering............               $ 2.92
                                                                                              ------
         Dilution of pro forma net tangible book value per share to new investors              $6.58
                                                                                              ======
</TABLE>


    The following  table sets forth, on a pro forma basis at September 30, 1996,
a comparison of the number of shares of Common Stock  purchased from the Company
and the Selling Stockholder, the total consideration paid, and the average price
per  share  paid  by  existing  stockholders  and to be  paid  by new  investors
purchasing Common Stock in the Offering at an Offering price of $9.50 per share:



<TABLE>
<CAPTION>
                                        SHARES PURCHASED      TOTAL CONSIDERATION
                                       -------------------    --------------------    AVERAGE
                                                                                     PRICE PER
                                        NUMBER     PERCENT     AMOUNT      PERCENT     SHARE
                                        ------     -------     ------      -------     -----
<S>                                    <C>         <C>       <C>           <C>        <C>

Existing stockholders(1)               2,047,604     45.0%   $ 6,294,284     21.0%    $ 3.08
New investors(1)                       2,500,000     55.0%   $23,750,000     79.0%    $ 9.50
                                       ---------    ------   -----------    ------    
  Total                                4,547,604    100.0%   $30,044,284    100.0%
                                       =========    ======   ===========    ====== 
</TABLE>
_________________

 (1) The sale of 800,000 shares by the Selling  Stockholder in the Offering will
     reduce  the  number  of  shares  of  Common  Stock  held  by  the  existing
     stockholders  from  2,847,604  to 2,047,604 or 45.0% of the total number of
     shares of Common  Stock to be  outstanding  after the  Offering  (1,672,604
     shares and 36.8% if the Underwriters' over-allotment option is exercised in
     full),  and will  increase the number of shares of Common Stock held by new
     investors  to  2,500,000  or 55.0% of the total  number of shares of Common
     Stock to be outstanding  (2,875,000  shares and 63.2% if the  Underwriters'
     over-allotment  option is exercised  in full).  See  PRINCIPAL  AND SELLING
     STOCKHOLDERS."

    The  information set forth in the preceding table assumes (i) no exercise of
options to  purchase a total of  561,089  shares of Common  Stock that have been
granted  under the Plans;  (ii) no exercise of  warrants  outstanding  as of the
closing of the  Offering to purchase an  aggregate  of 336,200  shares of Common
Stock;  (iii) no  exercise  of  additional  options  which may be granted in the
future under the Plans to acquire up to 371,590  shares of Common Stock and (iv)
no conversion of the Convertible  Note into 384,026 shares of Common Stock.  See
"MANAGEMENT -- Stock Incentive Plans," "DESCRIPTION OF CAPITAL STOCK AND CERTAIN
INDEBTEDNESS," and "UNDERWRITING."




                                       14



                                 CAPITALIZATION


    The  following  table  sets  forth  the  capitalization  of the  Company  at
September  30,  1996 on an actual  basis,  on a pro forma basis  reflecting  the
acquisition  of ATI,  and as  adjusted  to give  effect  to (i) the  sale of the
1,700,000  shares of Common  Stock  offered by the Company  hereby at an initial
public Offering price of $9.50 per share; (ii) the conversion of the outstanding
Preferred  Stock into  2,337,192  shares of Common Stock  concurrently  with the
consummation  of the  Offering;  (iii) the issuance of 211,088  shares of Common
Stock in payment of accrued  Preferred  Stock  dividends  concurrently  with the
consummation of the Offering;  and (iv) liquidation of all bank debt, payment of
$3,648,250 (50% of the outstanding principal amount of the Convertible Note) and
the  increase  of the  Company's  working  capital  with  the  remainder  of the
estimated net proceeds of the Offering.  The  information set forth below should
be read in conjunction with the financial  statements and notes thereto included
elsewhere in this Prospectus.


<TABLE>
<CAPTION>
                                                                     SEPTEMBER 30,1996
                                                            -----------------------------------
                                                                        PRO FORMA
                                                              ACTUAL     COMBINED   AS ADJUSTED
                                                              ------     --------   -----------
                                                                        (UNAUDITED)
                                                            (IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                                        <C>         <C>         <C>

Note payable to a bank                                      $   602     $   602     $    --
Current installments of long term debt                          140         232           92
Convertible note                                                --        7,296        3,648
Long-term debt                                                1,296       1,717          421
Convertible preferred stock                                   6,473       6,473          --
Stockholders' equity (deficit)(1):
  Preferred stock, $10.00 par value; 1,000,000 shares
   authorized; no shares outstanding                            --          --           --
  Common  Stock;  $0.0001  par  value; 
   20,000,000 shares authorized; shares
   outstanding -- 292,974 actual; 298,324
   pro forma combined; 4,547,604 as adjusted(2)                 406         460       21,203
  Accumulated deficit                                        (2,788)     (2,788)      (2,788)
                                                             ------      ------       ------ 
  Total stockholders' equity (deficit)                       (2,382)     (2,328)      18,415
                                                             ------      ------       ------
      Total capitalization                                  $ 6,129     $13,992     $ 22,576
                                                            =======     =======     ========


</TABLE>
_________________


 (1) The information set forth in the preceding table assumes (i) no exercise of
     options to  purchase a total of  561,089  shares of Common  Stock that have
     been granted under the Plans;  (ii) no exercise of warrants  outstanding as
     of the closing of the Offering to purchase an  aggregate of 336,200  shares
     of Common  Stock;  (iii) no exercise  of  additional  options  which may be
     granted  in the future  under the Plans to acquire up to 371,590  shares of
     Common  Stock  and  (iv)  no  conversion  of  the  Convertible   Note.  See
     "MANAGEMENT -- Stock  Incentive  Plans,"  "DESCRIPTION OF CAPITAL STOCK AND
     CERTAIN INDEBTEDNESS," and "UNDERWRITING."


 (2) Does not include  3,300 shares of Common  Stock held as treasury  shares by
     the  Company.  The  4,547,604  shares of  Common  Stock  outstanding  as of
     September 30, 1996 as adjusted include all of the shares of Preferred Stock
     then outstanding which will convert automatically,  upon the closing of the
     Offering,  to 2,337,192  shares of Common Stock, the 5,350 shares of Common
     Stock issued to Peter L. DeWalt on October 30, 1996, an additional  211,088
     shares of Common  Stock  being  issued to  holders  of  Preferred  Stock in
     payment of an  estimated  $2,005,342  in accrued  cash  dividends as of the
     closing of the Offering,  and 1,000 shares to be issued in the aggregate to
     two directors-elect.


                                       15


          UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

    On October 30, 1996, the Company  acquired ATI for a total  acquisition cost
of $8,113,000  which included  aggregate  consideration  of $7,863,000,  payable
through (i) the  issuance of the  Convertible  Note,  (ii) the  incurrence  of a
non-interest  bearing  obligation  and  (iii) the  issuance  of shares of Common
Stock, and estimated  transaction costs of approximately  $250,000.  The Company
intends to operate ATI as a subsidiary.

    The Unaudited Pro Forma Combined  Financial  Information gives effect to the
acquisition of ATI under the purchase method of accounting using the assumptions
and  adjustments  described  in the  accompanying  Notes to Pro  Forma  Combined
Financial  Information  and should be read in  conjunction  with the  historical
financial  statements of the Company and ATI included  elsewhere herein. The pro
forma  information  does not purport to be indicative of the results which would
have been reported if the above  transaction  had been in effect for the periods
presented or which may result in the future.

    The Unaudited  Pro Forma  Condensed  Combined  Balance Sheet is presented to
give effect to the  acquisition  of ATI as if it had occurred on  September  30,
1996 and combines the balance sheet of the Company as of September 30, 1996 with
that of ATI as of September 28, 1996. The Unaudited Pro Forma Condensed Combined
Statements  of Income  assume the  transaction  occurred at the beginning of the
fiscal year ended December 31, 1995 and combines the statements of income of the
Company for the year ended December 31, 1995 and the nine months ended September
30,  1996  with the  statements  of income of ATI for the  twelve  months  ended
December  31,  1995  and the nine  months  ended  September  28,  1996.  See the
accompanying   Notes  to  Unaudited  Pro  Forma  Condensed   Combined  Financial
Statements.

    The Unaudited Pro Forma Condensed  Balance Sheet also assumes the closing of
the  Company's  initial  public  offering as if it had occurred on September 30,
1996.  See the  accompanying  Notes to Unaudited  Pro Forma  Condensed  Combined
Financial Statements.


    The presentation of the Pro Forma Financial Information for ATI for the year
ended  December 31, 1995 combines the results of operations for ATI for the year
ended  September  30, 1995,  adjusted by adding the results of operations of ATI
for the  quarter  ended  December  31,  1995 and  omitting  the  results for the
comparative  quarter ended  December 31, 1994.  The revenues and net earnings of
ATI omitted for the quarter ended December 31, 1994 were $2,411,000 and $99,000,
respectively.



                                       16



              UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                       ADVANCED          BRUNSWICK
                                                                    TEXTILES, INC.   TECHNOLOGIES, INC.
                                                                    --------------   ------------------
                                                                    SEPTEMBER 28,      SEPTEMBER 30,        PRO FORMA     PRO FORMA
                                                                        1996               1996            ADJUSTMENTS     COMBINED
                                                                    --------------   ------------------    -----------     --------
                                                                                           (IN THOUSANDS)
<S>                                                                 <C>                <C>             <C>   <C>        <C>


                                     ASSETS
Current assets:
   Cash and cash equivalents                                         $    632           $    203        (B)   $ 10,883   $  10,822
                                                                                                        (A)       (896)
   Accounts receivable, net                                             1,040                962                             2,002
   Inventories                                                          1,266              2,549                             3,815
   Deferred income taxes and other current assets                           1                382                   --          383
                                                                      -------            -------               -------     -------
      Total current assets                                              2,939              4,096                 9,987      17,022
                                                                      -------            -------               -------     -------
Property, plant and equipment                                           2,458              5,568        (A)       (908)      7,118
Less accumulated depreciation                                           1,643              1,350                (1,643)      1,350
                                                                      -------            -------               -------     -------
Net property, plant and equipment                                         815              4,218                   735       5,768
                                                                      -------            -------               -------     -------
Goodwill                                                                                                (A)      5,123       5,123
                                                                                                        (A)        (75)
Deferred charges and other assets                                         --                 424        (B)       (261)         88
                                                                      -------            -------        ---    -------     -------
Total assets                                                         $  3,754           $  8,738              $ 15,509   $  28,001
                                                                      =======            =======               =======     =======


                 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
   Note payable to a bank                                            $    --            $    602              $    --    $     602
   Current portion of long-term debt                                      --                 140                               140
   Amount due Burlington -- current                                                                     (A)         92          92
   Due to stockholder                                                                      1,154                             1,154
   Accounts payable                                                       524                959        (A)        175       1,658
   Accrued liabilities                                                    180                433        (A)       (101)        512
                                                                      -------            -------               -------     -------
      Total current liabilities                                           704              3,288                   166       4,158
                                                                      -------            -------               -------     -------
Amount due Burlington                                                                                   (A)        421         421
Convertible subordinated note                                                                           (A)      7,296       3,648
                                                                                                        (B)     (3,648)
Long term debt                                                                             1,296                             1,296
Deferred income taxes                                                                         63                                63
Convertible preferred stock                                               --               6,473        (C)     (6,473)        --
Stockholders' equity:
   Common stock                                                         6,029                406        (A)         54
                                                                                                        (B)     14,270
                                                                                                        (A)     (6,029)
                                                                                                        (C)      6,473      21,203
  (Accumulated deficit)                                                (2,979)            (2,788)       (A)      2,979      (2,788)
                                                                       -------            -------               -------     -------
       Total stockholders' equity (deficit)                             3,050             (2,382)               17,747      18,415
                                                                       -------            -------               -------     -------
Liabilities and stockholders' equity                                 $  3,754           $  8,738              $ 15,509   $  28,001
                                                                       =======            =======               =======     =======
</TABLE>
                                       17



         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                     YEAR ENDED                       NINE MONTHS ENDED        
                                                 DECEMBER 31, 1995                    SEPTEMBER 30, 1996       
                                                 -----------------                    ------------------       
                          ADVANCED   BRUNSWICK                            ADVANCED   BRUNSWICK                          
                          TEXTILES, TECHNOLOGIES,   PRO FORMA  PRO FORMA  TEXTILES, TECHNOLOGIES,   PRO FORMA    PRO FORMA         
                            INC.       INC.        ADJUSTMENTS  COMBINED    INC.        INC.       ADJUSTMENTS    COMBINED  
                            ----       ----        -----------  --------    ----        ----       -----------    --------  
                         (UNAUDITED)                                     (UNAUDITED)                                                
                                (IN THOUSANDS EXCEPT PER SHARE DATA)                  (IN THOUSANDS EXCEPT PER SHARE DATA)          
                                ------------------------------------                  ------------------------------------          
<S>                           <C>      <C>        <C>   <C>     <C>      <C>      <C>         <C>     <C>       <C>          

Net sales ..................  $10,968    $15,476                 $26,444  $7,958   $13,423                        $21,381   
Cost of goods sold .........    9,239     11,979                  21,218   6,565    10,365                         16,930   
                                -----     ------                  ------   -----    ------                         ------   
  Gross profit .............    1,729      3,497                   5,226   1,393     3,058                          4,451   
Operating expenses .........      807      2,492    (D)  142       3,441     522     2,441      (D)     106         3,069   
Moving costs ...............    --             9                       9    --         248                            248   
Facility repair costs ......    --           150         --          150    --        (148)              --          (148)  
                                -----     ------        -----     ------   -----    ------                         ------   
  Operating income .........      922        846        (142)      1,626     871       517             (106)        1,282   
Other income (expense), net      (14)        (61)   (E) (380)       (455)      8        98      (E)    (285)         (179)  
                                 ---         ---         ----       ----    ----      ----             ----          ----   
Income before income tax                                                                                                           
  benefit (expense) ........      908        785        (522)      1,171     879       615             (391)        1,103   
                                                    (D)   51                                    (D)      38                 
Income tax benefit (expense)    1,329        122    (E)  136       1,638    (333)     (222)     (E)     102          (415)  
                                 ---         ---         ----       ----    ----      ----             ----          ----   
  Net income ...............  $ 2,237    $   907       $(335)    $ 2,809  $  546   $   393            $(251)      $   688   
                              =======    =======        =====     =======  ======   =======            =====       =======   
   Pro forma earnings per                                                                                                           
     share                                                        $ 0.81                                          $  0.20   
                                                                  =======                                          =======   
   Pro forma weighted average                                                                                                       
     common shares outstanding                                     3,465                                            3,499   
                                                                  =======                                          =======   
</TABLE>




                                       18




      NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION


    (A) The $8.1 million  acquisition  cost recorded for the  acquisition of ATI
        includes  $250,000  in  estimated   transaction   costs.   Consideration
        aggregating  $7,863,000 was paid in the form of a $7,296,500 convertible
        subordinated  note,  a  non-interest   bearing  obligation  of  $600,000
        (discounted to $513,000 using an interest rate of 8.25%),  and shares of
        Common Stock valued at $53,500.  The estimated  fair market value of net
        assets acquired was $2,990,000.  The following  adjustments allocate the
        purchase cost of the acquisition:

       *  Adjust  ATI  working   capital  of  $2,235,000  to  $1,440,000   which
          represents  the agreed amount to be acquired by the Company and adjust
          for $101,000 of liabilities not assumed by the Company. Excess working
          capital of $896,000 was paid to Burlington Industries.

       *  Adjust ATI property, plant and equipment for the estimated fair market
          value  of fixed  assets  acquired.  The  adjustment  eliminated  ATI's
          accumulated  depreciation  of $1,643,000 and reduces the cost of ATI's
          fixed assets by $908,000,  to the  estimated  fair market value of the
          fixed assets acquired of $1,550,000.

       *  Eliminate  deferred  acquisition costs already recorded by the Company
          of $75,000, and accrue an additional estimated cost of $175,000, for a
          total estimated acquisition cost of $250,000.

       *  Record the  Convertible  Note due Burlington  Industries of $7,296,500
          and the  non-interest  bearing note  discounted to $513,000,  of which
          $92,000 is currently payable.

       *  Record issuance of stock to a minority shareholder of ATI for $53,500.

       *  Eliminate  the equity  accounts of ATI by  adjusting  Common  Stock of
          $6,029,000 and accumulated deficit of $2,979,000.

       *  Record  goodwill of  $5,123,000,  which  represents  the excess of the
          purchase  price of  $8,113,000  over the fair  market  value of assets
          acquired and liabilities assumed of $2,990,000.


    (B) To record  the  offering  of  1,700,000  shares  of Common  Stock by the
        Company  at an  Offering  price of $9.50 per  share net of  underwriting
        discounts and  estimated  expenses of $750,000.  In accordance  with the
        terms of the  acquisition  of ATI, a portion of the net  proceeds of the
        Offering is assumed to be used to pay 50% of the principal amount of the
        Convertible Note ($3,648,250) as required by the terms thereof.

    (C) To record the conversion of the  outstanding  shares of Preferred  Stock
        into shares of Common Stock upon the closing of the Offering.

    (D) To record the incremental  depreciation and amortization and the related
        income tax benefit resulting from the stepped up basis in the ATI assets
        resulting  from the  acquisition  by the  Company.  The  real  property,
        machinery and equipment,  and goodwill of ATI are being  depreciated and
        amortized at the respective lives of 20, 15, and 20 years.


    (E) To record interest on the  Convertible  Note which carries a stated rate
        of 9.5%,  to record  imputed  interest  on the  $600,000  obligation  to
        Burlington  at an  interest  rate of 8.25% and to record the related tax
        benefit.



                                       19



                         SELECTED FINANCIAL INFORMATION

    The selected financial data set forth below for each of the Company's fiscal
years ended December 31, 1993 and 1994 and at December 31, 1994 are derived from
the  financial  statements  of the  Company  audited by KPMG Peat  Marwick  LLP,
independent public accountants, which are included elsewhere in this Prospectus.
The selected  financial data set forth below for the Company's nine months ended
September 30, 1996 and the fiscal year ended  December 31, 1995 and at September
30, 1996 and December 31, 1995 are derived from the financial  statements of the
Company audited by Coopers & Lybrand L.L.P., independent accountants,  which are
included  elsewhere in this  Prospectus.  The selected  financial data set forth
below  for the  nine  months  ended  September  30,  1995 are  derived  from the
unaudited  financial  statements of the Company,  which appear elsewhere in this
Prospectus,  and  in  the  opinion  of  management,   include  all  adjustments,
consisting  only  of  normal  recurring   adjustments,   necessary  for  a  fair
presentation of financial position and the results of operations.  The operating
results  for the nine  months  ended  September  30,  1996  are not  necessarily
indicative of the operating results for the entire year. The selected  financial
data set forth below for ATI's fiscal years ended  September 30, 1994,  1995 and
1996 are derived from the  financial  statements of ATI audited by Ernst & Young
LLP,  independent  accountants,  which appear elsewhere in this Prospectus.  The
selected  financial data set forth below for ATI for the fiscal years ended 1992
and 1993 are derived from the unaudited financial  statements of ATI, and in the
opinion  of  management,  include  all  adjustments,  consisting  only of normal
recurring  adjustments,  necessary for a fair presentation of financial position
and the  results of  operations.  The  selected  financial  data set forth below
should be read in  conjunction  with the Financial  Statements and Notes thereto
and with MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS appearing elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                          BRUNSWICK TECHNOLOGIES, INC.
                            
                                                    YEAR ENDED                     NINE MONTHS ENDED
                                                    DECEMBER 31,                      SEPTEMBER 30,         COMPANY PRO FORMA(1)
                                                    ------------                      -------------         --------------------
                                                                                                                       NINE MONTHS
                                                                                                           YEAR ENDED     ENDED
                                                                                                         DECEMBER 31,  SEPTEMBER 30,
                                     1991     1992     1993     1994      1995        1995        1996        1995        1996
                                     ----     ----     ----     ----      ----        ----        ----        ----        ----
                                                                                  (UNAUDITED)             (UNAUDITED) (UNAUDITED)
                                                                       
                                                         (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                 <C>      <C>      <C>      <C>      <C>         <C>         <C>          <C>       <C>


Net sales .......................   $2,625   $4,701   $6,376   $9,596   $15,476     $11,033     $13,423      $26,444   $21,381
Cost of goods sold ..............    2,215    3,700    4,996    7,382    11,979       8,489      10,365       21,218    16,930
Gross profit ....................      410    1,001    1,380    2,214     3,497       2,544       3,058        5,226     4,451
Other operating expenses ........      736      971    1,258    1,874     2,492       1,787       2,441        3,441     3,069
Moving costs ....................     --       --       --       --           9       --            248            9       248
Facility repair costs ...........     --       --       --       --         150       --           (148)         150      (148)
                                     -----    -----    -----    -----     -----       -----       -----       ------    ------
Operating income (loss) .........     (326)      30      122      340       846         757         517        1,626     1,282
Other income (expense), net .....      (95)     (27)     (11)     (26)      (61)        (27)         98         (455)     (179)
                                     -----    -----    -----    -----     -----       -----       -----       ------    ------ 
Income (loss) before income taxes     (421)       3      111      314       785         730         615        1,171     1,103
Income tax benefit (expense) ....     --       --       --       --         122         113        (222)       1,638      (415)
                                     -----    -----    -----    -----     -----       -----       -----       ------    ------
Net income (loss) ...............     (421)       3      111      314       907         843         393        2,809       688
                                     -----    -----    -----    -----     -----       -----       -----       ------    ------
Preferred stock dividend ........     --       (269)    (332)    (450)     (450)       (338)       (338)       --         --

Accretion of preferred stock
  redemption value ..............     --        (51)     (71)     (76)      (82)        (61)        (66)       --         --
                                     -----    -----    -----    -----     -----       -----       -----       ------    ------
Net income (loss) attributable to
  common stock ..................   $ (421)  $ (317)  $ (292)  $ (212)  $   375     $   444     $   (11)     $ 2,809   $   688
                                    ======   ======   ======   ======   =======     =======     =======      =======   =======
Pro forma earnings per common share                                     $  0.26                 $  0.11      $  0.81   $  0.20
                                                                        =======                 =======      =======   =======
Pro forma weighted average common
  shares outstanding ............                                         3,460 (2)               3,494 (2)    3,465     3,499
                                                                          =====                   =====        =====     =====
</TABLE>


<TABLE>
<CAPTION>


                             ADVANCED TEXTILES, INC.
                                                                                     FISCAL YEAR ENDED
                                                     -------------------------------------------------------------------------------
                                                       OCTOBER 3,       OCTOBER 2,        OCTOBER 1,    SEPTEMBER 30,  SEPTEMBER 28,
                                                          1992             1993              1994           1995           1996 
                                                          ----             ----              ----           ----           ----
                                                      (UNAUDITED)      (UNAUDITED)                                      
                                                                                       (IN THOUSANDS)                     
<S>                                                   <C>              <C>                 <C>             <C>             <C>

Net sales ...........................................   $ 7,959          $8,332            $10,043         $11,169         $10,570
Cost of goods sold ..................................     7,322           7,582              9,040           9,574           8,504
                                                          -----           -----              -----           -----           -----
Gross profit ........................................       635             750              1,003           1,595           2,066
Other operating expenses ............................       749             725                938             890             939
                                                          -----           -----              -----           -----           -----
Operating income (loss) .............................      (112)             25                 65             705           1,127
Other income (expense), net .........................      (161)            (38)               (31)            (21)              7
Litigation settlement ...............................    (3,400)           --                 --              --              --
                                                          -----           -----              -----           -----           -----
Income (loss) before income taxes ...................    (3,673)            (13)                34             684           1,134
Income tax benefit (expense) ........................      --               --                --             1,493            (429)
                                                          -----           -----              -----           -----           -----
Net income (loss) ...................................   $(3,673)         $  (13)           $    34         $ 2,177         $   705
                                                        =======          ======            =======         =======         =======  
</TABLE>



                                       20



                          BRUNSWICK TECHNOLOGIES, INC.
                                 (In Thousands)
<TABLE>
<CAPTION>
                                                       DECEMBER 31,                                 SEPTEMBER 30, 1996
                                                       ------------                                 ------------------
                                                                                          BRUNSWICK      ADVANCED
                                                                                         TECHNOLOGIES,   TEXTILES,  PRO FORMA(1)(3)
                                       1991      1992      1993       1994      1995         INC.          INC.      COMBINED
                                       ----      ----      ----       ----      ----         ----          ----      --------
                                                                                                                    (UNAUDITED)
<S>                                   <C>       <C>       <C>       <C>       <C>          <C>            <C>          <C>

BALANCE SHEET DATA:


Working capital .................     $   236   $  (252)  $   548   $   631   $   905      $   808        $2,235       $12,864
Total assets ....................       2,022     2,472     4,338     5,665     7,867        8,738         3,754        28,001
Long-term liabilities ...........         272       460       337     1,177     1,069        1,359          --           5,428
Total liabilities ...............       1,481     1,810     1,873     2,886     4,168        4,647           704         9,586
Preferred stock .................       2,460     2,918     5,012     5,538     6,070        6,473          --           --
Stockholders' equity (deficit) ..     $(1,919)  $(2,256)  $(2,547)  $(2,759)  $(2,371)     $(2,382)       $3,050       $18,415
                                      =======   =======   =======   =======   =======      =======       =======       =======
</TABLE>




                             ADVANCED TEXTILES, INC.
                                 (In Thousands)

<TABLE>
<CAPTION>                                             
                                                  OCTOBER 3,       OCTOBER 2,       OCTOBER 1,    SEPTEMBER 30,   SEPTEMBER 28,
                                                     1992             1993             1994           1995            1996      
                                                     ----             ----             ----           ----            ----
                                                  (UNAUDITED)      (UNAUDITED)      (UNAUDITED)               
<S>                                               <C>              <C>              <C>             <C>              <C>
BALANCE SHEET DATA:      
                                                                                     
Working capital .................                   $  768           $  610           $  280         $1,021           $2,235
Total assets ....................                    2,967            2,826            2,658          3,040            3,754
Long-term liabilities............                      700              500             --             --               --
Total liabilities................                    1,755            1,627            1,425          1,124              704
Stockholders' equity ............                   $1,212           $1,199           $1,233         $1,916           $3,050
                                                    ======           ======           ======         ======           ======
</TABLE>

__________________

(1) Adjusted to reflect the  acquisition  of ATI on October 30, 1996 and the pro
    forma  combination of results of operations  and financial  condition of ATI
    and the Company.

(2) Calculation  is  shown in Note 1 of Notes  to  Financial  Statements  of the
    Company.

(3) Adjusted to give effect to the sale by the  Company of  1,700,000  shares of
    Common  Stock  at an  Offering  price of $9.50  and the  application  of the
    estimated net proceeds therefrom (after deducting  discounts,  allowance and
    Offering expenses). See "USE OF PROCEEDS."



                                       21


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

BRUNSWICK TECHNOLOGIES, INC.

    Except with respect to the matters  discussed  under the heading  "Liquidity
and Capital Resources" below, the financial  condition and results of operations
described  below do not include  discussion  of the  financial  condition of the
Company,  or its results of  operations,  on a combined basis with those of ATI.
Reference  is made to the  Unaudited  Pro  Forma  Condensed  Combined  Financial
Information,  the  Selected  Financial  Information  of ATI and to the  separate
discussion on ATI's  financial  condition  and results of  operations  presented
below.

INTRODUCTION


    Brunswick  Technologies,  Inc. is a leading  developer and  manufacturer  of
engineered composite reinforcement fabrics produced from glass and other fibers.
The Company has  experienced  net revenue growth of 50.5% and 61.3% for 1994 and
1995, respectively,  and 21.7% for the first nine months of 1996, as compared to
the same period for 1995.  Net Income for 1995  increased by $592,309,  or 188%,
from  $314,196 in 1994,  to $906,505.  For the nine months ended  September  30,
1996, net income decreased by $449,821,  or 53.4%, to $393,273 from $843,094 for
the same period in 1995.  The comparison of net income between the 1996 and 1995
nine month periods is affected by two unusual transactions,  moving expenses and
facility  repair  costs,  as well as income  taxes  which  reflected  a $113,000
benefit in 1995 and a $222,000  expense in 1996.  During the nine  months  ended
September 30, 1996 the Company  incurred  moving  expenses of $248,314 offset in
part by a $147,545 income item related to facility  repair costs.  The Company's
primary strategic  objective is to continue the growth experienced prior to 1996
by building  upon its  expanded  customer and product  base  resulting  from its
acquisition  of ATI and by  targeting  new market and product  applications  for
engineered  composite  reinforcement  fabrics  manufactured  using the Company's
proprietary processes. These include the transportation, offshore petrochemical,
and  infrastructure  markets.  The Company intends to pursue joint projects with
leaders in different  industrial  sectors to accelerate the  substitution of the
Company's  composite  reinforcement  fabrics  for  conventional  materials.  The
Company  is also  considering  using its  fabrics to  produce  certain  end-user
products itself, in addition to supplying its fabrics to other manufacturers.

    Although the Company utilizes independent distributors for approximately 90%
of its sales,  it markets its products  primarily  to the  ultimate  end-product
manufacturer.  In 1996,  the  Company  moved  its Maine  operations  into a new,
state-of-the-art, 50,000 square foot manufacturing facility which is leased from
a  corporation  affiliated  with  the  Town of  Brunswick,  Maine.  The  Company
currently operates six production machines.


ACQUISITION OF ADVANCED TEXTILES, INC.


    On October 30, 1996,  the Company  acquired all of the capital  stock of ATI
for a purchase price of $7,863,000,  payable through a convertible  subordinated
promissory  note of $7,296,500 (the  "Convertible  Note") in favor of Burlington
Industries,   Inc.  ("Burlington"),   a  non-interest  bearing  obligation  (the
"Obligation")  to  Burlington  discounted to $513,000 and 5,350 shares of Common
Stock  issued to Peter L.  DeWalt,  who held a  minority  interest  in ATI.  The
Company incurred  transactional costs of approximately  $250,000 associated with
this  purchase.  The  terms  of the  Convertible  Note  require  that 50% of the
principal amount of the Convertible Note  ($3,648,250) will be paid within seven
months after the completion of the Offering.  The remaining  principal amount of
the  Convertible  Note will be payable on October 30, 2002 and October 30, 2003.
On the earlier date, the Company is required to pay 50% of the then  outstanding
principal  plus any additional  amount  permitted by the Company's then existing
financial  covenants  with its  senior  lenders.  The  Obligation  is payable as
follows:  $100,000 on December 15, 1996, and then on each succeeding December 15
until the entire  Obligation is paid, an amount equal to at least $100,000 based
on certain income tax effects experienced by the Company.


    The Company will operate ATI as a  wholly-owned  subsidiary  of the Company.
This acquisition will be recorded on the books of the Company under the purchase
method of accounting and financial statements will be reported on a consolidated
basis.   The   acquisition   cost  of   $8,113,000,   (including  the 


                                       22



estimated  transactional  costs of the acquisition) on the books of the Company,
is being allocated among the purchased assets and assumed liabilities  according
to their estimated fair market value. It is currently  estimated as of September
28, 1996 (the end of ATI's fiscal year prior to the  acquisition)  that the real
property and the  machinery  and  equipment  purchased had fair market values of
$800,000  and  $750,000,  respectively,  and that the working  capital  equalled
$1,440,000.  At September 28, 1996,  ATI's  property,  plant and equipment had a
book value of $815,000.  The purchase  price in excess of such fair market value
will be  allocated  to goodwill and  amortized  over a 20 year period.  The real
property and the machinery and equipment  purchased will be depreciated  over 20
and 15 years, respectively.

RESULTS OF OPERATIONS

    The following table sets forth for the periods  indicated  certain financial
data as a percentage of net sales:

<TABLE>
<CAPTION>
                                                         FISCAL YEARS ENDED     NINE MONTHS ENDED
                                                            DECEMBER 31,          SEPTEMBER 30,
                                                       ---------------------    ------------------
                                                       1993     1994    1995       1995       1996
                                                       ----     ----    ----       ----       ----
                                                                                (UNAUDITED)
<S>                                                   <C>     <C>     <C>        <C>        <C>
Net revenue .....................................      100.0%  100.0%  100.0%     100.0%     100.0%
Cost of goods sold ..............................       78.4    76.9    77.4       76.9       77.2
                                                       -----   -----   -----      -----      -----
Gross profit ....................................       21.6    23.1    22.6       23.1       22.8
Selling, general and administrative expenses ....       17.7    15.6    13.5       13.6       15.2
Research and development expenses ...............        2.0     3.9     2.6        2.6        3.0
Moving costs ....................................        0.0     0.0     0.0        0.0        1.8
Facility repair cost ............................        0.0     0.0     1.0        0.0       (1.1)
                                                       -----   -----   -----      -----      -----
Operating income ................................        1.9     3.6     5.5        6.9        3.9
Other income (expense):
   Interest expense .............................        0.0    (0.2)   (0.8)      (0.9)      (0.8)
   Miscellaneous, net ...........................       (0.2)   (0.1)    0.4        0.6        1.5
                                                       -----   -----   -----      -----      -----
                                                        (0.2)   (0.3)   (0.4)      (0.3)       0.7
                                                       -----   -----   -----      -----      -----
Income before income tax ........................        1.7     3.3     5.1        6.6        4.6
Income tax benefit (expense) ....................        0.0     0.0     0.8        1.0       (1.7)
                                                       -----   -----   -----      -----      -----
Net income ......................................        1.7%    3.3%    5.9%       7.6%       2.9%
                                                       =====   =====   =====      =====      =====
</TABLE>



NINE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO NINE MONTHS ENDED
SEPTEMBER 30, 1995

    Net Sales.  Net Sales for the nine month  period  ended  September  30, 1996
increased by $2.4 million or 21.7% to $13.4  million from $11.0  million for the
same period in 1995.  This  increase  was  attributable  to a 13.7%  increase in
pounds of product sold and a 6.9% increase in the average  price per pound.  For
the period in 1996,  9,613,160  pounds of product were sold at an average  sales
price of $1.40 per pound versus  8,453,600  pounds at an average  sales price of
$1.31 per pound during the same period in 1995. In spite of continuing  declines
in distributor inventories, revenues grew due to increased numbers of customers,
applications and markets for the Company's products.

    Gross  Profit.  Gross  profit  increased  to $3.0 million for the nine month
period ended  September  30, 1996 from $2.5 million for the same period in 1995.
Gross profit margin remained  relatively flat at 22.8% of net sales for the nine
month period in 1996 compared to 23.1% for the same period in 1995.


    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative  expenses as a percentage of net sales increased to 15.2% for the
nine month  period  ended  September  30, 1996 from 13.6% for the same period in
1995. Shipping expenses increased $116,234 or 23.36%.  Selling expense increased
$159,776 or 34.59%.  Salaries  and travel  accounted  for $47,777 and $65,868 of
this  increase  respectively.  Marketing  expense  increased  $27,474  or 51.79%
primarily due to increases in consulting fees. General and administrative  costs
increased  $191,973 or 39.79%.  The increase in this expense category was due in
part to $47,647 of profit  sharing plan expense being accrued in 1996 as 



                                       23



opposed to none being  accrued in the 1995  period,  as the plan was  adopted in
December 1995. Also in general and  administrative  expense,  salaries increased
$69,840.


    Research and Development  Expenses.  Research and development  expenses as a
percentage  of net  sales  increased  to 3.0% for the nine  month  period  ended
September  30,  1996 from 2.6% for the same  period  in 1995,  primarily  due to
adding a Director of Research  and a design  technician  and their  commensurate
expenses totaling $66,845.

    Operating Income.  Operating income decreased to $516,521 for the nine month
period  ended  September  30,  1996 from  $757,370  for the same period in 1995.
Operating  income as a percentage of net sales  decreased to 3.9% for the period
ended  September  30,  1996 from 6.9% for the same period in 1995 due in part to
unusual  costs  related to moving to the new  facility of $248,314  representing
1.8% of net sales. In connection with the move to the new facility,  the Company
recorded in 1995 an expense of $150,000 in 1995 to cover the expenses  estimated
to be incurred for the restoration of the facilities being vacated.  The repairs
thought to be required  when the expense was  recorded did not  materialize  and
therefore  the  unexpended  amount of $147,545 was  recognized as an addition to
operating income in June 1996 which offset, to some extent,  the other increases
in  operating  expenses.  Excluding  these two unusual  transactions,  operating
income for the period in 1996 would have been  $617,290 or 4.6% of net sales,  a
19% decrease from the prior period.

    Other Income.  The period ended September 30, 1996 was favorably affected by
reimbursement  of expenses  related to expenditures on new  technologies  from a
grant from the National  Institute of Standards and  Technology  ("NIST") in the
amount of $287,137.  Costs of goods sold was credited for $71,307 of this amount
while  $215,830  was  credited to other  income.  The  reimbursement  of certain
expenditures  from this grant  resulted  in a credit of $26,453 to cost of goods
sold and recognition of $51,349 as other income in the 1995 period.

    Income Taxes.  The period ended September 30, 1995 reflects its share of the
income  tax  benefit  recorded  in 1995 in  recognition  of the  fact  that  the
Company's  accumulated  net  operating  losses would be utilized.  Since all the
benefit from net operating loss  carryforwards was recognized in 1995, an income
tax expense was recorded in the 1996 period, at an effective rate of 36%.

    Net Income.  Net income for the nine month period ended  September  30, 1996
was  $393,273  or 2.9% of net sales as compared to $843,094 or 7.6% of net sales
for the same period in 1995. The decrease was due to the unusual moving costs of
$100,769 (net of the credit of $147,545 related to facility repair costs) and an
increase in income  taxes of $335,000  during the 1996  period.  During the same
period in 1995, the Company had an income tax benefit of $113,000. Income before
taxes for the  period  in 1996 was 4.6% of net  sales or 5.3% of net sales  when
adjusted for the unusual moving and facility repair  expenses,  compared to 6.6%
of net sales for the same period in 1995.

YEAR ENDED DECEMBER 31, 1995 COMPARED TO YEAR ENDED DECEMBER 31, 1994

    Net  Sales.  Net Sales for 1995  increased  by $5.9  million or 61% to $15.5
million  from $9.6 million for 1994.  The increase in net sales is  attributable
primarily  to volume  increases  and  favorable  product mix gains.  The Company
experienced  sales  increases  in all of its  major  industry  sectors:  marine,
transportation,  infrastructure,  recreational and industrial.  Furthermore, the
Company's  aggressive  sales and marketing  efforts have  continued to yield new
customers  in existing  markets and new  applications  in both  existing and new
markets.

    Gross  Profit.  Gross  profit  increased  to $3.5 million for 1995 from $2.2
million for 1994.  Gross profit margin  decreased to 22.6% of net sales for 1995
from  23.1%  for 1994.  The  decrease  in gross  profit  margin is  attributable
primarily to higher costs paid per pound for raw  materials.  Cost of goods sold
in 1995  increased  primarily due to the increase in pounds sold and an increase
in the cost of  materials.  The


                                       24



labor  component  of cost of goods sold per pound  decreased by 11.0% in 1995 to
$0.085 from  $0.0955 in 1994.  The average raw  material  cost of goods sold per
pound  increased  by 10.7% in 1995 to $0.83 from $0.75 in 1994.  The increase in
the cost of raw  material  was due in part to an industry  wide  shortage in the
supply of fiberglass  materials.  Also  influencing the 1995 increase in cost of
goods sold were indirect cost increases in depreciation ($70,435),  amortization
of leasehold improvements ($29,562), building rent expense ($20,769),  utilities
($13,224),  and  operating  supplies  ($13,974).  See "RISK  FACTORS -- Possible
Fluctuations in Operating Results,  Cyclical Nature of End-Product  Manufacturer
Industries, Seasonality and Supply Factors."

    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative ("SG&A") expenses as a percentage of net sales decreased to 13.5%
for 1995 from 15.6% for 1994.  Operating  expenses as a percentage  of net sales
were all  lower in 1995  than  1994 due to  economies  of  scale.  Wage  expense
increased in all expense classifications due, to a large degree, to the increase
in total employees from 49 at year end of 1994 to 65 at year end in 1995.  Also,
1995  contains  a full year of salary  expense  for two  employees  added to the
management  group in the last quarter of 1994,  one  classified in sales expense
and the other in general  and  administrative  expense.  Shipping  expenses  are
classified within the SG&A caption throughout the financial  statements and were
favorably impacted by an increase in the capacity of trucks used per shipment as
well as results  from  improved  rates from the  carrier.  Also  within the SG&A
category,  selling and marketing expense increased by $168,155, from $525,883 in
1994 to $694,038 in 1995.  This was primarily due to an increase in wage expense
of $70,534  from  $190,548 to $261,082.  In  addition,  there was an increase of
$35,835,  from $8,623 in 1994 to $44,458 in 1995, in outside consulting fees for
marketing  services.  General and administrative  expense increased by $204,751,
from $484,991 in 1994 to $689,742 in 1995. This was primarily due to an increase
in wage  expense of $98,068  from  $191,543 in 1994 to  $289,611 in 1995.  Also,
depreciation of office equipment,  furniture and fixtures  increased by $11,944,
the amortization of leasehold  improvements  increased by $23,139, and municipal
property taxes increased by $14,263.


    Research and Development  Expense.  The Company  continued to favor research
and  development  expenditure  which  increased  year  to  year  by  9.2%  while
decreasing  as a  percentage  of net sales  from 3.9% for 1994 to 2.6% for 1995.
Research and development  expense  increased by $34,292 from $373,955 in 1994 to
$408,247 in 1995. This growth resulted from a $106,755 increase in wage expense,
from $183,597 in 1994 to $290,352 in 1995.


    Operating  Income.  Operating  income increased by 149% to $845,927 for 1995
from $340,219 in 1994.  Operating  income as a percentage of net sales increased
to 5.5% for 1995 from 3.6% for 1994.

    Other  Income.  The Company is a  participant  in a consortium  to develop a
manufacturing  competency  to  replace  wood,  steel,  and  concrete  with  high
performance  composite  reinforcement  fabrics.  The project has been  awarded a
grant by NIST whereby 50% of the project's  costs will be  reimbursed.  In 1995,
the  Company  incurred  project  eligible  costs of  $201,936  and  applied  for
reimbursement  of  $100,968,  for which the Company has  recorded  miscellaneous
income of $66,742 and reduced cost of goods sold by $34,226.


    Income Taxes. The Company received an income tax benefit of $121,900 in 1995
due to the  recognition  of its net  operating  loss  carryforwards  ("NOLs") as
compared  to 1994 when no income  tax  expense  or  benefit  was  recorded.  The
Company's  NOLs  were not  recognized  prior to 1995  due to  uncertainty  as to
whether  the  Company  would have  earnings  to which the NOLs could be applied.
During 1995, the uncertainty was  significantly  reduced as the Company reported
substantially  higher taxable income  suggesting  that more likely than not, the
Company's NOLs would be fully realized.


    Net  Income.  Net  income  for 1995  was  $906,505  or 5.9% of net  sales as
compared to $314,196 or 3.3% of net sales for 1994.  Income before taxes for the
year ended 1995 was 5.1% of net sales, compared to 3.3% of net sales in 1994.

YEAR ENDED DECEMBER 31, 1994 COMPARED TO YEAR ENDED DECEMBER 31, 1993


    Net  Sales.  Net sales for 1994  increased  by $3.2  million  or 50% to $9.6
million from $6.4 million for 1993. This represented a 48% increase in pounds of
product  sold from 5.2 million in 1993 to 7.7  million in 1994.  Sales of BiTex,
the Company's  high-speed  production,  heavyweight product line,



                                       25



increased  from  38.7%  of  total  pounds  shipped  in 1993 to  48.4%  in  1994.
Traditional  products  (other than BiTex)  decreased  from 60.1% of total pounds
shipped in 1993 to 50.4% in 1994. This represented a continued  expansion in the
market  for cost  efficient,  multi-axial  heavyweight  composite  reinforcement
materials for the marine,  industrial and other  markets.  The average price per
pound for all  products  remained  at $1.30 due to the  increase  in the average
price per pound for BiTex products.

    Gross  Profit.  Gross  profit  increased  to $2.2 million for 1994 from $1.4
million in 1993.  Gross profit  margin  increased to 23.1% of net sales for 1994
from 21.6% in 1993.  The increase in gross  profit  margin was  attributable  to
sales volume increases. Cost of goods sold as a percentage of net sales declined
from  78.4%  in  1993  to  76.9%  in  1994,  primarily  due to a  change  in the
methodology of accounting for research and  development  ("R&D") costs. In 1994,
the  Company  began to classify  indirect  manufacturing  costs  incurred in the
process of  producing  samples of an R&D nature as R&D costs rather than cost of
goods sold.  Such costs  amounted to $133,440  in 1994.  This  methodology  more
accurately  reflects the research and development  nature of these expenses.  If
this methodology had not been changed in 1994, the relationship of cost of goods
sold and gross  profit to net sales  would  have been  virtually  the same as in
1993.  The overall cost per pound sold declined  slightly to $0.956 in 1994 from
$0.965 in 1993.  The average  material cost per pound sold  increased by 3% from
$0.726 to $0.748 in 1994.


    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative expenses as a percentage of net sales decreased to 15.6% for 1994
from 17.7% for 1993.

    Research and Development  Expense.  Research and  development  expenses as a
percentage  of net sales  increased to 3.9% for 1994 from 2.0% for 1993, in part
reflecting a reclassification of certain R&D expenses (see Gross Profit).

    Operating Income.  Operating income increased to $340,219 for the year ended
1994  from  $122,292  in 1993.  Operating  income as a  percentage  of net sales
increased to 3.6% for 1994 from 1.9% for 1993.

    Income  Taxes.  The  Company  neither  incurred  an income tax  expense  nor
received income tax benefits for either of the years 1994 or 1993.

    Net Income.  Net income for the year ended 1994 was  $314,196 or 3.3% of net
sales as compared to $111,476 or 1.7% of net sales for 1993.


                                       26



QUARTERLY RESULTS

    The  following  table  presents  financial   information  derived  from  the
Company's unaudited  financial  statements for each quarter included in the year
ended December 31, 1995 and for the quarters ended March 31, 1996, June 30, 1996
and September 30, 1996. Such  information has been prepared on the same basis as
the audited Financial Statements  appearing elsewhere in this Prospectus.  Based
on unaudited financial  statements for the quarter ended September 30, 1996, net
revenues  for  such  quarter  of  1996  increased  by 5.3%  to  $4,246,000  from
$4,031,000  for the same  period  in 1995.  Gross  profit  decreased  by 7.0% to
$865,000  from  $930,000  for the same  period in 1995.  Net income in the third
quarter in 1996 decreased by 79% to $66,000 from $314,000 for the same period in
1995.

                       BRUNSWICK TECHNOLOGIES, INC.
                      COMPARATIVE QUARTERLY EARNINGS
                          (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                        1996 QUARTERS ENDED                                 1995 QUARTERS ENDED
                                        -------------------                                 -------------------
                          SEPTEMBER 30      JUNE 30        MARCH 31      DECEMBER 31   SEPTEMBER 30       JUNE 30        MARCH31
                          ------------      -------        --------      -----------   ------------       -------        -------
<S>                      <C>     <C>    <C>     <C>    <C>       <C>    <C>     <C>   <C>      <C>    <C>       <C>     <C>   <C>

Gross sales              $4,724  111%   $4,911   110%   $5,228   110%   $4,665  105%  $4,279    106%   $4,175   109%   $3,373  106%
Allowances                  358    8%      373     8%      397     8%      164    4%     184      4%      227     6%      170    5%
Other deductions            120    3%      105     2%       87     2%       60    1%      64      2%      123     3%       24    1%
                            ---   ---      ---   ----     ----   ----     ----  ---     ----    ---     -----   ---     -----  --- 
Net sales                 4,246  100%    4,433   100%    4,744   100%    4,441  100%   4,031    100%    3,825   100%    3,179  100%
Cost of goods sold        3,381   80%    3,353    76%    3,631    77%    3,489   79%   3,101     77%    2,909    76%    2,480   78%
                            ---   ---      ---   ----     ----   ----     ----  ---     ----    ---     -----   ---     -----  --- 

Gross profit                865   20%    1,080    24%    1,113    23%      952   21%     930     23%      916    24%      699   22%
Selling general and
  administrative
  expense                   715   17%      689    16%      635    13%      589   13%     535     13%      522    14%      438   14%
Research and development
  expenses                  102    2%      157     3%      143     3%      116    3%     113      3%       91     2%       88    3%
Moving cost                   5    0%      100     2%      143     3%        9    0%     --       0%     --       0%     --      0%
Facility repair cost         --    0%     (148)   (3)%     --      0%      150    3%     --       0%     --       0%     --      0%
                            ---   ---      ---   ----     ----   ----     ----  ---     ----    ---     -----   ---     -----  --- 

Operating income             43    1%      282     6%      192     4%       88    2%     282      7%      303     8%      173    5%
                            ---   ---      ---   ----     ----   ----     ----  ---     ----    ---     -----   ---     -----  --- 
Other income (expense):
  NIST grant                118    3%       53     1%       45     1%       16    1%       5      1%       23     1%       23    1%
  Interest expense          (45)  (1)%     (30)   (1)%     (26)   (1)%     (31)  (1)%    (28)    (1)%     (31)  (1)%      (34)  (1)%
  Miscellaneous, net        (12)   0%       (4)    0%       (1)    0%      (19)  (1)%     13      0%        1     0%        1    0%
                            ---   ---      ---   ----     ----   ----     ----  ---     ----    ---     -----   ---     -----  --- 
                             61    1%       19     0%       20     0%      (34)  (1)%    (10)     0%       (7)    0%      (10)   0%
                            ---   ---      ---   ----     ----   ----     ----  ---     ----    ---     -----   ---     -----  --- 
Income before income
  tax                       104    2%      301     6%      210     4%       54    1%     272      7%      296     8%      163    5%
Income tax benefit
  (expense)                 (38)   0%     (109)   (2)%     (75)  (1)%        9   0%       42      1%       46     1%       25    1%
                            ---   ---      ---   ----     ----   ----     ----  ---     ----    ---     -----   ---     -----  --- 
Net income               $   66    2%   $  192     4%   $  135     3%   $   63   1%   $  314      8%   $  342     9%   $  188    6%
                         ======  ===    ======   ===    ======   ===    ======  ==    ======    ===    ======   ===    ======    = 
</TABLE>

    In the first  quarter of 1996,  the  Company's  net sales  increased  as its
distributors built their inventory levels to cushion against the continuation of
a fiberglass  supply  shortage that was  industry-wide  throughout  1995. In the
second  quarter of 1996,  the Company's  distributors  reduced  their  inventory
levels  in  response  to  the  general   availability  of  fiberglass,   thereby
contributing to a reduction in the Company's net sales to $4.4 million from $4.7
million in the first  quarter of 1996. A decrease in net sales to $4.25  million
occurred for the same reasons in the third  quarter.  Management  estimates that
during the second  quarter of 1996 its  distributors  maintained an  approximate
three-week  inventory  of  composite  reinforcement  fabrics  as  opposed  to an
approximate  twelve-week  supply in the first quarter of 1996.  Management  also
estimates  that  during  the  remainder  of  1996,  the  Company's  distributors
maintained an approximate three-weeks inventory.


    The Company's quarterly results of operations may be subject to fluctuations
due to  factors  including  changes in  distribution  channels'  and  end-users'
inventories,  and general  economic  conditions.  The Company has  traditionally
operated with relatively little backlog and generally arranges delivery promptly
upon receipt of orders.  Therefore,  a majority of the  Company's  sales in each
quarter have resulted from orders placed in that quarter.


                                       27



ADVANCED TEXTILES, INC.

INTRODUCTION

    Advanced  Textiles,  Inc.,  prior to its  acquisition by the Company,  was a
substantially  wholly-owned  subsidiary  of  Burlington  Industries,   Inc.  ATI
produces   specialty   weft-inserted   and  woven  fabrics  for  the  reinforced
plastics/composites  industry. Markets for ATI's weft-inserted and woven fabrics
include the marine,  pultrusion,  aerospace,  transportation,  military,  armor,
electronics,  corrosion-resistance  and  sports/consumer  industries  using  raw
materials of fiberglass, aramid, carbon/graphite, S-2 glass, hybrids, blends and
co-mingled fibers. Fiber orientations  include  unidirectional  biaxial,  biased
biaxial,  triaxial and  quadraxial  patterns.  ATI's  strategic  objective is to
provide high quality,  value-added  specialty fabrics to existing markets and to
target new markets and product applications for composite reinforced fabrics.


    ATI utilizes  independent  distributors for  approximately  64% of its sales
with  approximately 53% of sales made to one distributor,  FRP Supply,  Inc. One
other  customer  to  whom  sales  are  made  on  a  direct  basis  accounts  for
approximately  10% of its  sales.  Subsequent  to the  acquisition  of ATI,  the
Company   reconfirmed   its   relationship   with  ATI's   major   distributors,
notwithstanding  the  Company's  belief that the  majority of ATI's sales volume
could be sustained on a direct sales basis.


    ATI was founded in 1985, and employs 63 people, most of whom are employed at
its Seguin, Texas manufacturing  facility.  ATI currently operates 16 production
weft-insertion machines and eight production looms.

RESULTS OF OPERATIONS

YEAR ENDED SEPTEMBER 28, 1996 COMPARED TO YEAR ENDED SEPTEMBER 30, 1995


    Net Sales.  Net sales for fiscal year 1996 were  $10,570,000  as compared to
$11,169,000 in 1995, a decrease of 5.4%. This decrease is primarily attributable
to a unit volume  decrease of 9.8% or $1.1  million due to a  fiberglass  supply
shortage that was  industry-wide  from mid-fiscal  year 1995 through  mid-fiscal
year 1996. In late 1996,  ATI's  distributors  reduced their inventory levels in
response to the general  availability  of  fiberglass,  thus causing sales to be
depressed  for the  remainder  of fiscal  year 1996.  This volume  decrease  was
somewhat  offset by $0.5 million of selling price  increases and an improved mix
of products with higher unit selling prices.


    Gross Profit.  Gross profit  margins  increased to $2,066,000 in fiscal year
1996 from  $1,595,000  in the prior year  period,  an increase  of 29.5%.  Gross
profit margins as a percent of sales increased from 14.3% in fiscal year 1995 to
19.5% in fiscal year 1996.  Lower unit volume  adversely  affected  gross profit
margins $0.2 million or 9.8%, but were more than offset by higher selling prices
and  the  improved  mix in  sales  of  $0.5  million  noted  above  as  well  as
productivity  and  efficiencies  gains  in  manufacturing.  Raw  material  price
increases  were more than  offset by  waste,  construction  and mix of  material
gains. These manufacturing  improvements contributed  approximately $0.1 million
to the gross profit margin improvement.

    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative  expenses as a percent of net sales increased from 8.0% in fiscal
1995 to 8.9% in fiscal year 1996.  Selling,  general and  administrative  dollar
expenses rose $49,000 in fiscal 1996 as compared to 1995 primarily due to higher
travel and  entertainment  expenses,  as well as increased  leased  office space
expense.  The  remainder of the increase as a percent of net sales is a function
of the lower sales volume.

    Interest  Income.  Interest  income  increased  $6,000 and interest  expense
declined $22,000 in fiscal 1996 as compared to fiscal 1995 due to the retirement
of ATI's long-term debt in fiscal year 1995.


    Income Taxes. The income tax provision for the 1996 fiscal year was $429,000
which represents an effective tax rate of 37.8% as a percentage of income before
income  taxes.  The income tax  benefit of  $1,493,000  for the 1995 fiscal year
reflects the benefit  resulting from the removal of a valuation  allowance since
ATI  evaluated  that it was more likely than not that ATI's net  operating  loss
carryforwards  ("NOLs")  would be  utilized.  (See Note D of Notes to  Financial
Statements of ATI.)

    Net Income.  Net income for fiscal 1996 was $705,000 or 6.7% of net sales as
compared to $2,177,000 or 19.5% of net sales in fiscal 1995. This was the result
of ATI utilizing an income tax benefit of $1,493,000 in fiscal 1995.



                                       28



YEAR ENDED SEPTEMBER 30, 1995 COMPARED TO YEAR ENDED OCTOBER 1, 1994

    Net Sales.  Net sales for fiscal year 1995 were  $11,169,000  as compared to
$10,043,000  in fiscal  year  1994,  an  increase  of 11.2%.  This $1.1  million
increase  was  primarily  due to selling  price  increases  and  improved mix of
products in fiscal year 1995 as compared to fiscal year 1994.

    Gross Profit.  Gross profit margins increased from $1,003,000 in fiscal year
1994 to $1,595,000 in fiscal year 1995, an increase of 59%. Gross profit margins
as a  percent  of net  sales  increased  from  10.0% in the  fiscal  year  ended
September 1994 to 14.3% in the fiscal year ended  September  1995. This increase
in gross profit  margins is primarily  due to selling  price  increases  and the
product mix improvement  discussed above, somewhat offset by higher raw material
prices and the increased  overhead  expenses in fiscal year 1995,  versus fiscal
year 1994.

    Selling,   General  and  Administrative   Expense.   Selling,   general  and
administrative  expenses as a  percentage  of net sales  decreased  from 9.3% in
fiscal  year 1994 to 8.0% in fiscal  year 1995.  This  improvement  in  selling,
general  and  administrative  as a percent of sales is  primarily  a function of
increased sales dollars in fiscal year 1995 as compared to fiscal year 1994.

    Interest  Expense.  Interest  expense declined $9,000 in fiscal year 1995 as
compared to fiscal year 1994 due to a reduction in long-term debt in fiscal year
1995.


    Income  Taxes.  The income tax  benefit of  $1,493,000  for fiscal year 1995
reflects  the  benefit  resulting  from the  removal  of a  valuation  allowance
established  in previous  years since ATI evaluated  that it was now more likely
than not that its NOLs would be utilized.  No income tax  provision was recorded
in fiscal year 1994. (See Note D of Notes to Financial Statements of ATI.)


    Net Income.  Net income for fiscal year 1995 was  $2,177,000 or 19.5% of net
sales as  compared  to  $34,000 or 0.3% of net sales in fiscal  year  1994.  ATI
utilized an income tax benefit of $1,493,000 in fiscal year 1995.  Income before
taxes for fiscal  year 1995 was 6.1% of net sales as  compared to 0.3% in fiscal
year 1994.

LIQUIDITY AND CAPITAL RESOURCES

    Prior to its  acquisition of ATI, the Company's  principal  sources of funds
have  historically  been cash flow generated from  operations and advances under
its bank line of credit and  equipment  term loan  facilities.  ATI's  principal
source of funds has historically  been cash flow generated from operations.  The
Company and ATI have recently experienced similar trends in decreasing cash flow
generated from  operations,  due primarily in each case to increases in finished
goods and work in process  inventories.  The Company's  cash flow decreased from
$898,275  for the nine  months  ended  September  30,  1995 to  $527,470  in the
comparable  period in 1996.  ATI's cash flow  decreased  from  $857,000  for its
fiscal  year ended  September  30,  1995 to  $535,000  for its fiscal year ended
September 28, 1996.


    The Company  currently is party to loan arrangements with a bank providing a
line  of  credit  and  a  term  equipment   loan.  Both  loans  are  secured  by
substantially  all of the assets of the  Company  and ATI.  The amount of credit
available under the line of credit, which is a demand facility,  is equal to the
sum of 75% of eligible accounts  receivable plus 50% of eligible  inventories up
to a total of $2.5 million.  At December 31, 1996,  $1,179,967 was  outstanding,
the interest rate was 8 1/4 %, and the balances of eligible accounts  receivable
and  inventories  did not  restrict the  available  credit so that the full $2.5
million was available to borrow. Line of credit borrowings bear interest, at the
Company's  option,  at the prime rate or the LIBOR rate plus  1.75%.  There is a
commitment fee of 1/8 of 1% on the unused balance.

    The equipment  loan is in an amount of $1.1 million plus 75% of  incremental
machine  expenditures  prior to  February  28,  1997 up to a total  loan of $1.8
million.  Borrowings  under the equipment loan bear  interest,  at the Company's
option,  at the prime  rate or the LIBOR  rate plus  2.25%.  For  purpose of the
equipment loan, the Company is obligated to make interest only payments  through
January 31, 1997, at which time the  principal  begins  amortization  over an 84
month period. At the date of the loan closing, the Company certified $433,000 of
incremental  machine  expenditures and, as a result, was advanced 



                                       29



$325,414 under this loan to make the outstanding  balance $1,425,414 at December
31, 1996 and the  interest  rate as of such date was 8%. All amounts  owed under
the bank loans will be repaid from the proceeds of the Offering.


    The  statements  of cash flows for both the Company and ATI  included in the
Financial  Statements  reflect  each  entity's  liquidity  and capital  resource
requirements for the periods presented.

    The Company's obligations to its preferred stockholders are outlined in Note
6 of Notes to  Financial  Statements  of the  Company.  Shares of all  series of
Preferred Stock will convert into shares of Common Stock upon the closing of the
Offering and the dividend  obligations relative thereto will be satisfied by the
issuance of additional shares of Common Stock.

    The Company anticipates  expending  approximately  $375,000,  $1,325,000 and
$1,300,000  in  capital  expenditures  in the fourth  quarter of 1996,  the 1997
fiscal  year  and the  1998  fiscal  year,  respectively,  but  had no  material
commitments relative to capital expenditures as of September 30, 1996 other than
its obligations to repay the equipment loan to its bank as described above.


    Future  cash  requirements  will  also  include  payment  of  $3,648,250  to
Burlington within seven months after the closing of the Offering under the terms
of the Convertible Note (with the remaining  $3,648,250 becoming due in 2002 and
2003).  The Company is also  obligated to pay $600,000 to Burlington as follows:
$100,000 on December 15, 1996 and then on each succeeding  December 15 until the
entire $600,000 is paid. In addition, the Company is obligated to pay Burlington
a contingent  amount of at least $100,000 (but no more than  $200,000)  based on
certain income tax effects  experienced by the Company. As described above, cash
will  also  be  required  for  machinery  and  equipment  and  other  production
facilities  to  accommodate  the  Company's  planned  growth as well as  working
capital needs related to the anticipated expansion of operations. Cash will also
be needed for expenditures on research, development and marketing activities for
new products.  Expenditures may also be required relative to other  acquisitions
of  entities in related or  complementary  activities.  The net  proceeds of the
Offering to the  Company  are  estimated  to be  $14,269,500,  which the Company
anticipates (when combined with  cash generated  from  operations)  will provide
sufficient  financial resources into 1999. The Company also anticipates that any
additional  cash needs will be met through the use of bank debt  facilities  and
the sale of long term indebtedness and equity.




                                       30





                                    BUSINESS

INTRODUCTION

    Brunswick Technologies,  Inc. (the "Company") is a technologically advanced,
leading developer and producer of engineered  reinforcement  fabrics used in the
fabrication  of composite  materials.  The  Company's  technologically  advanced
stitchbonding equipment and processes prepare glass, carbon and other fibers for
combination  with resin to produce  laminates used in the  construction  of such
diverse items as boats,  skis, diving boards,  protective  helmets and ballistic
armor  applications,  car and truck parts, and industrial tanks and pipes. Since
the  invention of composite  reinforcement  fabrics in the early  1940's,  these
materials have developed broad applicability as substitutes for wood, steel, and
concrete.

    Composite products offer substantial  benefits over conventional  materials,
including: a higher  strength-to-weight  ratio, greater design flexibility while
maintaining   structural  integrity,   chemically  inert  properties  and  lower
maintenance  requirements.  As a result of their  superior  features,  composite
reinforcement   fabrics  are  increasingly  demanded  by  a  growing  number  of
industries   and   applications,   including   transportation,   infrastructure,
recreation,  petro-chemical  and  construction.  Management  believes the use of
engineered composite  reinforcement  fabrics will continue to grow as the market
is made more aware of the positive features of such materials and as the cost of
more advanced composite fibers such as carbon continues to decline.

    The  Company's   principal  strength  lies  in  its  innovative   quadraxial
single-step  stitchbonding  fabrication process.  Through use of its proprietary
production  equipment,  the Company can  quickly  and cost  effectively  produce
engineered  composite  reinforcement  fabrics in sizes and shapes not  otherwise
generally   available.   Fabrics   created   from  the   Company's   proprietary
manufacturing  process  offer  characteristics  integral  to the  production  of
composite  materials in  infrastructure,  industrial and large scale  commercial
applications.

    The Company has introduced a number of manufacturing processes that not only
more efficiently create composite  reinforcement  fabrics, but also optimize the
performance  characteristics  of  such  fabrics.  In a  proprietary  single-step
production  process,  the  Company  is able to  stitchbond  fibers in  different
directions without diminishing the composite fibers' inherent  properties,  thus
dramatically improving the structural strength of the reinforcement fabric. This
compares favorably, firstly, with traditional composite fabrics which are woven,
and  therefore  require  the use of more  resin to  achieve  the same  degree of
structural integrity, and secondly, with the more costly multi-step processes of
other  weft-insertion  or  stitchbonding   manufacturing  technologies  used  by
competitors.   In  addition,   the  Company's   proprietary,   high  through-put
manufacturing  processes  have the  ability  to produce  heavyweight  quadraxial
fabrics over 100 inches wide in a single-step,  which allows for  cost-effective
fabrication  of composite  parts of up to 10 inches thick.  The  combination  of
these  features   produces  fabrics  which  enable   composite   fabricators  to
manufacture  end-products  at competitive  costs while  maintaining  the maximum
structural integrity of these products.


    In a move to accelerate the  implementation  of its strategic  business plan
and expand its  product  line,  the Company  acquired  Advanced  Textiles,  Inc.
("ATI"), a subsidiary of Burlington Industries,  Inc.  ("Burlington") on October
30, 1996.  ATI, which now operates as a wholly-owned  subsidiary of the Company,
produces first generation  light-weight composite reinforcement fabrics targeted
towards specialized niche markets. These light-weight fabrics typically sell for
a higher  margin  than  other  types of  composite  reinforcement  fabrics.  ATI
manufactures  these fabrics from fiberglass and other higher modulus fibers such
as carbon and aramid;  therefore,  ATI's  product line  complements  that of the
Company and, therefore,  provides it with an enhanced ability to offer a broader
spectrum of product types.  The Company believes that by offering a product line
which satisfies a broader range of composite  reinforcement fabric requirements,
it will be better  positioned to be the  principal  provider of these fabrics to
its expanded  customer  base.  The Company  believes it will capture  additional
market share by  cross-marketing  its existing  products to ATI's  customers and
vice versa.


    The  Company's  strategy  is to  increase  revenues  and net income  through
increasing  its  domestic  and  international  market  share  in  the  composite
reinforcement   fabric   industry  as  well  as  making   additional   strategic
acquisitions  for product and market  presence,  and engaging in joint projects.
The key elements of


                                       31


this strategy  include:  (i)  targeting  additional  applications  for composite
reinforcement  fabrics  in  the  transportation,   offshore  petro-chemical  and
infrastructure  sectors;  (ii)  increasing  its  international  presence;  (iii)
continuous  innovation of its  state-of-the-art  manufacturing  processes;  (iv)
extension of its product  offerings  further along the value-added chain towards
net shape products and (v) acquiring additional  businesses or engaging in joint
projects with companies which complement the Company's  strategy,  including the
expansion of its  manufacturing  capacity and the  broadening of its  geographic
market presence.

INDUSTRY BACKGROUND

    Since the invention of composite  reinforcement fabrics made from fiberglass
in the early  1940's,  various  attempts  have been  made to  commercialize  the
potential of these fabrics as replacements for wood,  steel and concrete.  These
diverse pioneering  projects include the 1953 Corvette and Wonder Bread delivery
trays from the early 1950's.  While these efforts were remarkable for their day,
the  potential  of these  materials  did not start to be realized  until the mid
1960's when the  recreational  boat  industry  converted  from wood to composite
reinforcement  fabrics.  This development spurred the expansion of the composite
fiber  industry  from  occasional  to broad usage in a wide  variety of consumer
products such as skis, diving boards and protective  helmets,  and in industrial
applications,   including  cars,   trucks,   ballistic  armor  applications  and
industrial  tanks and  pipes.  Over this  period  the  processes  used to create
fabrics composed of composite fibers have dramatically evolved.

    Traditionally,   reinforcement  fibers  were  woven  together  to  create  a
composite  reinforcement  fabric.  The weaving process aligns these fibers along
the  zero-to-ninety  degree  axis,  inserting  them over and under each other to
create the weave,  resulting in the bending of such fibers,  or crimping.  While
woven  fabrics are highly  suitable for certain  applications  such as ballistic
protection,  the  crimping  which  occurs in the weaving  process  reduces  each
individual  fiber's  strength and  reinforcement  properties.  As the mechanical
properties  of the composite  reinforcement  fabric is the key parameter for the
design of the underlying  product or  application,  the integrity of the fiber's
performance  defines  the  amount  of such  fibers  needed to  achieve  specific
performance  specifications.  In contrast to weaving,  stitchbonding a composite
fabric allows the  manufacturer to optimize the fibers'  mechanical  properties,
thus reducing the volume of fibers required as compared to the weaving  process.
The Company's innovative  stitchbonding production processes align the composite
reinforcement  fibers in a variety of axes.  All of this takes place in a single
production step and at high  production  throughputs,  all without  crimping the
fiber and thereby avoiding  diminishing the fiber's  strength.  While certain of
the  Company's   competitors  also  can  offer   weft-inserted  or  stitchbonded
reinforcement  fabrics,  they generally manufacture their products in multi-step
processes.  The competitors'  manufacturing processes are more costly due to the
greater number of steps in the process and the lower throughput rate as compared
to the Company's proprietary, high throughput, one-step process.

    The  first  generation  of  knitted  fabrics  offered  significant  strength
advantages  compared  to woven  reinforcements,  and thus were  able to  produce
savings in material usage and weight. These fabrics,  however,  were priced at a
substantial  premium  over  traditional  woven  fabrics.  Today,  lighter-weight
knitted  specialty  fabrics,  such as those  manufactured  by ATI, have become a
higher-margin, niche product in the composite reinforcement market.

    In 1990, the Company introduced a revolutionary new product line, BiTex, the
first generation of price-competitive,  heavy-weight stitchbonded  reinforcement
fabrics.   For  the  first  time,   weft-inserted   or  stitchbonded   composite
reinforcement  fabrics,  whose market potential was previously  limited by their
high  cost,  became  competitive  in  numerous  composite   applications,   from
automobile  bumpers and  one-piece  molded  commercial  aircraft  structures  to
high-strength consumer products such as boat hulls and skis.

COMPANY STRATEGY

    The Company's strategy to continue its current growth includes the following
elements:

    * Successful  integration of ATI's operations,  products,  customer base and
      capacity with the Company's existing operations, including the application
      of the  Company's  specialized  know-how  and  technical  skills  to ATI's
      manufacturing capabilities, from which the Company expects to achieve: (i)
      cost-savings   through  economies  of  scale;  (ii)  the  opportunity  for


                                       32


      cross-marketing  to both ATI's and the Company's existing customers with a
      more  complete  product  line;  (iii)   rationalization   of  distribution
      channels;  (iv)  higher  manufacturing  efficiencies  at ATI's  production
      facility;  and (v) overall greater horizontal  prevalence in the composite
      reinforcement fabrics market;

    * Continued   expansion  of  its   leadership   position  in  the  composite
      reinforcement fabrics industry,  development of new products and processes
      to answer the needs of a wide range of industries including the continuing
      integration of fabric design elements with the specific needs of composite
      fabricators  and  capitalization  upon the Company's  position as the only
      supplier of composite reinforcement fabrics to develop and manufacture its
      own production equipment;

    * Pursuit of  additional  acquisitions  to  broaden  further  the  Company's
      product line as well as manufacturing  capacity,  product market coverage,
      and distribution channels;

    * Extension of activities into international  markets,  in particular Europe
      and Latin  America,  and further  expansion  into  specific  product niche
      markets with ATI's specialty products;

    * Fostering of more joint  projects  with a wide range of  manufacturers  as
      well as  universities  and state and  federal  governments  to develop new
      composite products incorporating composite reinforcement fabrics; and

    * Development  of  component  products  which will reduce the steps  between
      fabric formation and end-user  products,  and the manufacture of completed
      components for certain  end-user  products.  See "-- Product  Engineering,
      Manufacturing and Development."

ACQUISITION OF ADVANCED TEXTILES, INC.


    On October 30, 1996,  the Company  acquired all of the  outstanding  capital
stock of ATI pursuant to a Stock Purchase Agreement dated as of October 22, 1996
among the Company,  Burlington  and Peter L. DeWalt,  the President (and partial
owner) of ATI. In  consideration  for the capital  stock of ATI, the Company (i)
agreed to pay to Burlington the sum of $600,000 in cash  (discounted to $513,000
using an  interest  rate of 8.25%)  over a two to six year  period and issued to
Burlington a convertible subordinated promissory note in the aggregate principal
amount of  $7,296,500,  and (ii)  issued to Mr.  DeWalt  5,350  shares of Common
Stock.


    The acquisition was the result of extensive negotiations between the Company
and  Burlington.  The  Company  elected to pursue  this  acquisition  because it
believes  that by offering a product  line which  satisfies  a broader  range of
composite reinforcement fabric requirements,  it will be better positioned to be
the  principal  provider of these  fabrics to its expanded  customer  base.  The
Company believes it will capture additional market share by cross-marketing  its
existing  products to ATI's customers and vice versa.  The Company also believes
that it can  apply  its  specialized  know-how  and  technical  skills  to ATI's
manufacturing  capabilities and achieve cost-savings through economies of scale.
Additionally, the acquisition offers integrated distribution channels and higher
manufacturing efficiencies at ATI's production facility.


    The Company  intends to integrate  certain of the operations of ATI into its
existing  operations  gradually,  and has caused ATI to enter into an Employment
Agreement with Mr. DeWalt to oversee the integration of ATI and the Company. The
Company also expects to upgrade certain of the capital  equipment of ATI located
in its Seguin, Texas manufacturing  facility and consolidate certain duplicative
functions. See "USE OF PROCEEDS" and "MANAGEMENT."


PRODUCTS

    The Company currently  manufactures  composite  reinforcement  fabrics, also
referred to as stitchbonded or non-crimped fabrics, primarily from glass fibers,
and is distributing  them under the BiTex and Cofil trade names.  The Company is
continuously  researching  new methods of  producing  other  types of  composite
fabrics and the use of new fibers to create them. The Company's  introduction of
its proprietary  stitchbonding  production  processes in 1990 enabled  composite
reinforcement  fabrics to compete more successfully with conventional  materials
by  reducing  such  fabric's  manufacturing  costs,  which  previously  had been
prohibitively high.


                                       33



    ATI was a pioneer in the industry's transition to non-crimped  reinforcement
fabrics,   although  it  still   produces   some  woven   fabrics  for  specific
applications, such as ballistic armor applications.  ATI's present product range
focuses on  high-margin,  high-quality,  specialty  products  required by a wide
range  of  end  users.   In  general,   the   weft-inserted   light-weight   and
super-light-weight  fabrics  that  ATI  produces  are not  sold as  commodities;
rather,  composite  manufacturers  seek out  ATI's  products  for very  specific
applications.

    The Company's composite  reinforcement  fabrics permitted a reduction in the
quantity of fibers used and the consequential reduction in the quantity of resin
required,  leading to significant  reductions in cost for equivalent  mechanical
performance.  The Company  believes  that it is currently  the only  supplier of
composite   reinforcement  fabrics  which  develops  and  manufactures  its  own
production equipment. The Company's proprietary production processes allow it to
offer  composite  reinforcement  fabrics  of varying  weights,  widths and fiber
orientations,  and to produce  fabric at  unrivaled  efficiencies.  Furthermore,
these  fabrics  can  be   engineered   to  respond  to  a  customer's   specific
requirements.   The  Company's   experience  indicates  that  these  proprietary
processes  can be  successfully  applied to other base  materials,  allowing for
production  of  reinforcement  fabrics  from  various  carbon,  aramid and other
fibers.   The  Company's   current  output  is  presently  used  by  end-product
manufacturers to build a wide range of products, including boats, diving boards,
snowboards,  swimming pools,  truck bodies,  ballistic  protection  products and
corrosion sensitive vessels.

    Engineered composite reinforcement fabrics offer significant advantages over
other currently used materials:

    * STRENGTH-TO-WEIGHT  RATIO. Composite products possess a strength-to-weight
      ratio  much  higher  than  that  of  steel,  wood or  concrete.  Composite
      reinforcement  fabrics are uncommonly strong for their weight and density.
      Use  of  these  materials  in  transportation   industries   provides  for
      substantial fuel savings and greater payload  capacity.  The marine market
      is  the  most  mature  of  the  industries   currently   using   composite
      reinforcement  fabrics.  Truck and railcar  manufacturers  are  developing
      bodies made out of these  materials.  Certain  light-weight  woven fabrics
      offer high energy-absorbtion characteristics and, therefore, are ideal for
      ballistic  shielding  applications.  Furthermore,  due to  their  inherent
      strength-to-weight   ratio,  construction  materials  can  be  built  from
      reinforcement  fabrics in both load and no-load  designs and in shapes too
      complex to be built from much heavier metals.  The Company is working in a
      joint   development   project  to  develop  products  for   infrastructure
      applications such as bridges and reinforced column wrapping for earthquake
      protection. See "-- Joint Projects."

    * LONGER LIFE-CYCLE.  Products produced from composite reinforcement fabrics
      do not rust or rot, are  chemically  inert,  non-conductive  and generally
      maintenance free, making their life-cycles significantly longer than those
      of  steel,  concrete  or  wood.  These  features  allow  use of  composite
      reinforcement  fabrics in environmentally  corrosive  situations,  such as
      salt water immersion or highway construction.  Accordingly, these products
      are  increasingly  used  in  finished  products  such as  marine  pilings,
      telephone poles,  one-piece septic tanks,  guardrails,  building  columns,
      bridge columns, and bridges. The housing industry is using these materials
      in construction, both residential and commercial.

    * GREATER SAFETY.  Products produced with composite reinforcement fabrics do
      not  suffer  from  the  disintegration  failures  suffered  by  steel  and
      concrete.   Moreover,  composite  materials  offer  significantly  greater
      high-energy impact absorption,  and their one-piece fabrication means that
      no weak seams need to be introduced  into the part. The Company is working
      with its customers to develop  products made from composite  reinforcement
      fabrics  which will offer  non-varying  mechanical  strength and stiffness
      through the entire  life-cycle  of the  product,  and to lower the risk of
      continuous  deterioration and degradation of strength, which can be caused
      by metal  fatigue in steel or  environmental  erosion in  concrete.  These
      tougher  products are being  developed for use in  automotive  and highway
      safety applications,  bullet-resistant  applications,  structural support,
      and as components of deep-sea oil drilling platforms.

    * DESIGN AND PROCESS FREEDOM AND EFFICIENCY. Composite reinforcement fabrics
      can be molded in  tremendously  flexible  ways,  allowing  the creation of
      complex  parts.   Manufacturers  assembling  final  products  using  these
      materials are able to use one part, formed in a complex shape,  instead 


                                       34


      of  having to use two or more  simpler  parts  formed  from  metals.  This
      obviously results in significant cost savings,  in both material and labor
      costs.  Architecturally,  designers  can  create  shapes  that  would  not
      otherwise  be  buildable   from   conventional   construction   materials.
      Furthermore, many final products, through weight savings, can be installed
      in one piece,  such as septic tanks.  Other ongoing  projects  include the
      development of on-site  fabrication  of parts using new injection  molding
      and bonding techniques.

*     ENVIRONMENTAL BENEFITS. Use of the Company's stitchbonded products reduces
      the amount of resin required to manufacture the end-product,  resulting in
      the  decreased  release  of  volatile  organic  compounds  by  end-product
      fabricators.  The use of composite reinforcement fabrics in products which
      substitute  for  wood,  steel or  concrete  can  diminish  the  amount  of
      chemicals  released in the  environment.  For example,  marine pilings and
      telephone  poles  constructed of composite  materials would not be treated
      with  arsenic or other  toxic  substances  presently  required  to provide
      adequate  product  cycle  life  to  wood  products.   Due  to  their  high
      strength-to-weight  ratios,  composite  reinforcement  fabrics  offer  the
      transportation  industry substantial fuel savings and permit the transport
      of greater  payloads due to increased  truck  capacity.  The  construction
      industry is starting  to use these  fabrics as a shield from noise,  heat,
      weather, and electro-magnetic  interference.  These products can be highly
      insulating,  in addition to their chemically  non-reactive nature,  making
      them ideal for use as pipes,  tanks and ducting,  especially  in corrosive
      situations.  The paper and  petrochemical  industries  are starting to use
      these types of products in hostile environments.

PRODUCT ENGINEERING, MANUFACTURING AND DEVELOPMENT

    The  Company  believes  that  its  strongest  competitive  advantage  is its
technical and developmental  know-how. The principal reasons for its progress in
technical  development  thus far are the quality of its  product  design and its
engineering  and  manufacturing  capabilities.  These  capabilities  enable  the
Company  to  design  and  engineer  products  that  meet or  exceed  end-product
manufacturers' performance and reliability specifications.  The Company believes
that it has  created and will  continue to create  know-how  and  technology  to
manufacture  products  at lower  costs  than its  competitors  by  pursuing  its
engineering  and  manufacturing   development  in-house.   The  quality  of  the
technology and know-how of a business or product line is an important  factor in
the Company's evaluation of potential acquisition candidates.

    The Company's  operations  utilize  current-generation  computer systems for
product design and  documentation as well as for performance  testing.  A key to
the  Company's  ability to reduce  manufacturing  cost has been the reduction of
direct labor through the introduction of its proprietary single-step,  automated
or semi-automated manufacturing processes.

    The Company  believes that its ability to produce fabric in a single step at
20 feet/minute is the fastest in the composite  reinforcement  fabrics industry.
It  also  believes  that  it has  the  unique  capacity  to  produce  quadraxial
reinforcements over 100 inches wide in a single step. The Company's  proprietary
capabilities   allow   composite   reinforcement   fabrics  to  be  produced  by
continuously  placing  reinforcement  fibers  in  layers  at  different  angular
orientations and concurrently stitching them together to achieve certain desired
properties,  depending upon the application, such as greater carrying capability
and  corresponding  strength.  The  Company's  machines are capable of producing
reinforcements  in five  different  directions/orientations  and  planes  or any
combination thereof.

    The Company has continued to build on the success of its BiTex product line,
and has introduced the following product and process innovations:

    * First commercial binderless mat production process introduced in
      1990;

    * First single-step quadraxial products introduced in 1992;

    * First 100+ inch-wide single-step quadraxial fabrics commercialized
      in 1993; and

    * First  capability  to  produce,  in a  single-step,  150 inch 0-90  degree
      binderless mat product, and commercialization of same in 1994.

    The  Company  believes  that it can apply its  technical  and  developmental
expertise to ATI's  operations.  Management  expects that the application of the
Company's  engineering  and  design  ability  to  ATI's  current  weft-insertion
equipment  and  manufacturing  process  should  result  in a  greater  range  of


                                       35


light-weight  and   super-light-weight   specialty  products,   which  would  be
manufactured with greater  efficiencies.  The Company intends to upgrade certain
of  ATI's  machinery  at the  earliest  appropriate  time  and to  increase  the
throughput of ATI's manufacturing facility.

    With the  acquisition  of ATI, the Company  expects  that its  manufacturing
operations,  which include 22  production  machines and  facilities  aggregating
approximately  90,000 square feet will be sufficient for  approximately the next
30 months,  supplemented  by a certain amount of capital  expenditures to update
certain of ATI's equipment and to purchase additional equipment. The Company has
not experienced any material shutdowns in its history.


    The Company invests in product  development to meet and anticipate  customer
requirements. The Company also undertakes end-product  manufacturer-sponsored or
joint  sponsored  product  development  contracts.  Accordingly,  the  Company's
development  activities are generally product or program  specific.  The Company
spent   $124,685,   $373,955   and  $408,247  on  both   Company-sponsored   and
customer-sponsored  research and  development in the fiscal years ended December
31, 1993, 1994 and 1995, respectively.


    Certain of the Company's  current  research and  development  activities are
directed  toward  producing new processing  equipment which can manufacture in a
single step composite reinforcement fabrics double the weight of those currently
produced by the Company.

    Certain  other of the  Company's  research and  development  activities  are
focused upon  manufacturing  processes  and  equipment so that the Company might
produce  certain  end-user  products.  Such  equipment  may mold or  "net-shape"
composite  fabrics into specific  shapes or  continuous  forms such as piping or
tubular structures on-site.

MARKETING AND SALES

    The Company's  competitive position in the marketplace is dependent upon its
continuing  ability to design  innovative  processes  to generate  products  for
specific composite fabricator  applications.  The Company's marketing philosophy
is to have a team  of  employees  work  directly  with  prospective  and  active
composite  fabricators.  The Company markets its products  primarily through its
own  marketing  and  sales  force  directly  to  composite   fabricators  either
individually or at trade shows.


    Although  85%,  89% and 78% of the  Company's  gross sales were made through
four  distributors  (GLS  Corporation,  M.A. Hanna Resin  Distribution,  Plastic
Sales,  Inc. and RP Associates) in 1993,  1994 and 1995,  respectively,  and 77%
during the first nine months of 1996, each  distributor is comprised of a subset
of multiple regional distributors. As to GLS Corporation, the Company made sales
of $3,093,993,  $4,934,489, and $7,357,071 in 1993, 1994 and 1995, respectively,
and  $7,225,995  for the first  nine  months  of 1996.  As to M.A.  Hanna  Resin
Distribution,  the Company made sales of $1,092,994,  $1,738,229, and $2,499,410
in 1993, 1994 and 1995,  respectively,  and $1,551,585 for the first nine months
of 1996.  As to  Plastic  Sales,  Inc.,  the  Company  made  sales of  $557,680,
$850,598,  and $914,399 in 1993, 1994 and 1995,  respectively,  and $784,401 for
the first nine months of 1996.  As to RP  Associates,  the Company made sales of
$979,263,  $1,422,262, and $1,985,714 in 1993, 1994 and 1995, respectively,  and
$1,750,614 for the first nine months of 1996. In 1993, 1994 and 1995 the Company
made  2.0%,  4.3% and 9.8%,  respectively  of its sales  directly  to  composite
fabricators.


    The four largest purchasers of ATI's products accounted in the aggregate for
76%, 75% and 80% of ATI's net sales for the fiscal years ended  October 1, 1994,
September 30, 1995 and September 28, 1996, respectively. FRP Supply, Inc., ATI's
largest  customer,  accounted  for  approximately  53% of ATI's  net  sales,  or
$5,559,289,  $5,876,330,  $5,286,161,  respectively,  for each of the last three
fiscal years.  S-2 Yachts accounted for net sales of $1,215,889,  $961,000,  and
$905,071 for each of ATI's last three fiscal years. General Fiberglass accounted
for net sales of $891,249,  $731,982,  and $651,087 for each of ATI's last three
fiscal  years.  Fibercast  accounted  for net sales of $694,903,  $668,207,  and
$698,222 for each of ATI's last three fiscal years. In ATI's 1994, 1995 and 1996
fiscal years,  it made 34%, 37% and 36%,  respectively  of its sales directly to
composite fabricators.

    Management  believes  that  the key to the  Company's  sales  and  marketing
strategy  is  the  development  of  long-term   relationships  with  end-product
manufacturers  through its team approach of combining  product  development  and
sales. The Company's  production and sales managers work with sales staff in all
markets  to develop  products  for  particular  end-product  manufacturers.  The
Company  believes that its recent


                                       36


acquisition of ATI will enable it to market a greater  spectrum of products to a
wider group of  distributors  and  end-product  manufacturers,  including  ATI's
distributors and customers. In addition, certain of the products currently being
sold by the Company will be available for sale to the former customers of ATI.

SUPPLY


    There are only  three  significant  suppliers  from  which the  Company  may
purchase  its  fiberglass  requirements:  PPG  Industries,  Inc.,  Owens-Corning
Fiberglass, Inc. and Vetrotex. The Company was party to a contract with Vetrotex
which expired in August 1996 pursuant to which  Vetrotex was required to supply,
and the Company was required to purchase,  90% of its  fiberglass  requirements.
Even though the supply  contract has expired,  the Company  currently  purchases
over half of its fiberglass requirements from Vetrotex under terms substantially
the same as those of the expired supply  contract.  The Company believes that it
is a significant  purchaser of fiberglass  strands from Vetrotex and the Company
and Vetrotex  have  mutually  expressed an interest in  negotiating a new supply
contract.  The Company is also negotiating  with additional  vendors to ensure a
continued  supply of fiberglass for its production  needs.  The Company believes
that the  acquisition of ATI may improve its ability to negotiate more favorable
terms with its suppliers  because it will be purchasing  larger gross amounts of
raw  materials.  The Company's  ability to operate and to grow is dependent upon
its ability to obtain an adequate supply of fiberglass.


BACKLOG

    The  Company's   backlog  as  of  September  30,  1996,  was  $570,200,   or
approximately  1.5  weeks of  sales.  Backlog  as of  September  30,  1995,  was
approximately  $2,979,600,  or  approximately  10.5 weeks of sales. In September
1995,  over  $1,710,300 of the backlog  consisted of orders that were past their
shipping  date as a result of capacity and raw material  constraints  present in
the market at the time. This caused  distributors and customers to hedge against
future  shortages and place additional  orders,  which drove the backlog to very
high levels.  In the second quarter of 1996,  backlog  returned to more historic
levels as fiberglass supplies became more plentiful.

    ATI's backlog as of September 28, 1996 was $886,383.


    Due to the capacity and raw  material  constraints  present in the market in
the first  quarter  of 1996,  the  Company's  net sales  were  increased  as its
distributors  built their inventory levels to cushion against the  industry-wide
supply shortage that existed throughout 1995. In the second quarter of 1996, the
Company's  distributors  reduced  their  inventory  in  response  to the general
availability of fiberglass, thereby contributing to a reduction in the Company's
net sales to $4.4  million  from $4.7  million in the first  quarter of 1996.  A
decrease  in net sales to $4.25  million  occurred  for the same  reasons in the
third quarter of 1996.  Management  estimates  that during the remainder of 1996
its  distributors  maintained  an  approximate  three-week  supply of  composite
reinforcement  fabrics as opposed to an  approximate  twelve-week  supply in the
second quarter of 1996.  Management  expects this trend of returning to historic
distribution  supply  levels to continue as long as fiberglass  supplies  remain
plentiful.


    The industry-wide shortage of fiberglass was caused by increasing demand and
insufficient  capacity to meet the demand. The demand increase caused fiberglass
suppliers to take action to increase their production capabilities.  To increase
such capabilities,  however, fiberglass suppliers needed to reduce or stop their
output temporarily,  in order to modify their production equipment and furnaces.
Such shut-downs or slow-downs exacerbated the supply shortage.

JOINT PROJECTS

    In February 1995, the Company  entered into a  Collaborative  Agreement with
E.I. DuPont de Nemours and Company,  Inc.  ("DuPont"),  Hardcore Composites Ltd.
("Hardcore"),  The Dow Chemical  Company and Johns Hopkins  University under the
Federal Advanced Technology Program to develop agile heavyweight  composites for
large civil bridge infrastructure applications.  For its part in the cooperative
project,  the Company  was  awarded up to $750,000 in matching  funds over three
years as part of a $13.5 million grant from the U.S.  Department of Commerce and
the National Institute of Standards and Technology. The project is


                                       37


directed toward the study of the manufacturing competency of composites produced
with Seeman  Composite  Resin Infusion  Molding Process  (SCRIMP)  technology (a
process of layering dry fabric and drawing resin through the layered fabric with
the use of vacuum  pressure)  and their  ability to  increase  the life of large
structures such as bridges, while reducing such structures' cost and weight. The
Company  believes  that the  project  will  also  assist in the  development  of
cost-effective  design and  manufacturing  technologies for composite  materials
that can be used to build other large structures which are strong,  lightweight,
and  resistant to  corrosion  and seismic  shock.  In addition to being the sole
supplier of composite fabrics for the project, the Company has undertaken to try
to develop  enabling  technology  which  would  enhance  the speed,  quality and
cost-effectiveness of composite  reinforcement fabric production.  To accomplish
this goal, the Company is working towards developing  machinery,  procedures and
alternative  methods of bonding  together  reinforcement  fabrics.  The  project
participants  are also working  towards the  development  of a prototype  system
which  would  allow  rapid style  changes  and the  production  of fabrics  with
variable widths.


    The entire budget of the program contemplated by the Collaborative Agreement
is approximately $1,547,000,  which is to be spent over three years. The Company
has  estimated  that the  cost to  complete  this  program  to be  approximately
$772,000,  with the  Company  being  responsible  for half of that  amount.  The
remaining  $386,000 cost will be supplied by a grant from the National Institute
of  Standards  and  Technology.  The Company is  responsible  for  adherence  to
applicable  federal  laws  and  regulations  covering  both  federal  funds  and
non-federal funds, including allowability of costs.


    The parties to the  Collaborative  Agreement have mutually agreed to protect
each other's proprietary  information for a period of five years. Any technology
jointly  developed in the performance of the Collaborative  Agreement  ("Program
Technology") is to be owned jointly by the project participants,  with the right
to use the same on an  unrestricted  basis.  The Program  Technology may also be
subject  to a  non-exclusive,  non-transferable  paid-up  license  to the United
States  government which may not publicly  disclose any proprietary  information
relative to the Program Technology.

    The  Company  is also  involved  in a  collaboration  with  Hardcore  DuPont
Composites LLC ("Hardcore DuPont"), a joint venture between Hardcore and DuPont,
wherein the Company provided the engineered composite fabric for the manufacture
of two railroad cars using the SCRIMP process.  These successful prototypes have
permitted the consortium  comprised of Hardcore DuPont,  Burlington Northern and
Trinity  Industries  to  propose a project  for the  industrial  manufacture  of
railroad cars using the Company's composite fabric.

    In  October  1995,  the  Company  began a joint  venture  project  with  the
University of Maine ("UM") to develop a composite plywood alternative  utilizing
waste wood fibers from the paper industry (the "Composite Panel  Project").  The
project is funded in part by the  Center  for  Technology  Transfer  ("CTT"),  a
non-profit  partnership among the Maine Science and Technology  Foundation,  UM,
the  University of Southern  Maine,  the Maine  Technical  College  System,  and
certain  companies in Maine operating in the metals and electronics  industries.
Funding for CTT is provided by a grant from the U.S.  Department of Energy under
its Experimental Program to Stimulate Competitive Research (EPSCoR). The project
was  undertaken  as part of a proposal to develop  hybrid (wood and  fiberglass)
composite   structural   panels  which  have  commercial   application  for  the
construction  industry.  The  goal  is to  develop  products  that  will be cost
competitive with traditional wood products. The Company and UM will individually
own the intellectual property rights to any technology developed separately, and
will own  jointly any  intellectual  property  rights  arising  from  technology
developed together. Furthermore, UM agreed to license to the Company any and all
of its intellectual  property rights arising from the project,  on an exclusive,
world-wide, and reasonable basis.

    Together  with UM,  the  Company  is  required  to  furnish  all  personnel,
facilities,  materials and services to complete the Composite Panel Project. The
cost sharing obligation of the Company for the project is $29,376 cash match and
$14,663 in-kind match. UM and the Company are required to pay back $113,587 as a
contribution to CTT out of profits generated from the activities of the project,
payable from  revenues to the Company  from net sales of new products  developed
under the  project or revenues UM or the  Company  derive from  license  fees or
royalties on the use of intellectual property developed thereunder.



                                       38



    The  Department  of Defense has  awarded  funding  through the 1995  Defense
Experimental Program to Stimulate  Competitive Research (DEPSCoR) to UM relative
to a study of the dynamics of thick composite structures. The Company has agreed
to  provide  the  project  with   industrial   composite   expertise,   laminate
engineering,    reinforcement    materials,    composite   fabrication   through
subcontracts,   and  participation   through   analytical  reviews  and  program
management  reviews.  The  Company  will also  provide  up to $45,000 of in-kind
support to UM for this  project.  While the Company  does not expect to generate
material  profits from this  project,  it will provide the Company with valuable
experience  and modeling  techniques  for the use of the  Company's  heavyweight
fabrics in the Naval,  off-shore oil,  sub-marine and waterfront  infrastructure
materials markets.


    The Company is currently  working with ABB Offshore  Technology  ("AOT"),  a
division  of ASEA Brown  Boveri  S.A.  in AOT's  development  of a full range of
composite well head covers and pipe  protection  structures for the offshore oil
and gas industry  constructed from advanced engineered  composite  reinforcement
fabrics.  These lightweight structures range in size up to 90' by 90' by 90' and
would replace corrosion-prone heavy steel structures.

    In December,  1996 the Company  entered  into an agreement  with Norsk Hydro
A.S.,  one of the largest North Sea oil operators  pursuant to which the parties
will identify  opportunities for the application of the Company's  technology to
new markets,  including  the use of composite  structures  in the  off-shore oil
industry, with the aim of developing strategies to address such opportunities.

    Funding  for  each of  these  projects  is part  of the  Company's  regular,
on-going  research  and  development  expense.  Except for  Hardcore  DuPont,  a
participant in the NIST project,  and North End Composites,  a subcontractor  in
the DEPSCoR project,  the Company does not have any supply arrangements with the
entities involved in these projects.


COMPETITION

    The Company's  principal  competitors  are producers of woven  reinforcement
fabrics and other producers of stitched or weft-inserted reinforcement products.
Competition is based on price,  product  performance and customer  support.  The
Company's  continued  success  will depend in part on its ability to continue to
develop and  introduce  cost  competitive  quality  products that meet or exceed
end-product manufacturer requirements.

    There is no competitor  that  manufactures  products that are  substantially
similar to or competitive with all of the Company's products. However, there are
competitors  for each of the  Company's  products and the Company  believes that
there are only two companies  remaining  after its  acquisition of ATI that have
significant shares of the stitched or weft-inserted reinforcement markets. These
are Johnston Composite Industries, a subsidiary of Johnston Industries Inc., and
Knytex, a joint venture between Owens-Corning Fiberglass and Hexcel Corporation.
The Company  believes that it has one of the largest shares of the United States
market for weft-inserted or stitchbonded  (non-crimped)  composite reinforcement
fabrics.

EMPLOYEES


    As of December 31, 1996,  the Company had 127 full time  employees,  of whom
103 were employed in engineering  and  manufacturing,  10 in sales and marketing
and 14 in administrative and management functions.  No employees are represented
by unions.


PROPERTIES

    The Company's executive offices and major  manufacturing/warehouse  facility
is located in a facility in Brunswick,  Maine,  of  approximately  50,000 square
feet which was  completed in March 1996.  The Company  leases the property  from
Brunswick  Development  Corporation ("BDC"), a Maine corporation wholly owned by
the  town of  Brunswick.  The  Company's  lease  is for a term of 10  years  and
commenced  on  January  1,  1996,  with an  option  to  extend  the term for one
additional  five-year  period.  The Company  also has an option to purchase  the
facility  at any time  between the  conclusion  of the fifth year of the current
lease and the end of the lease,  at an option price equal to the greater of fair
market value of the  facility or the  residual  debt payable by BDC on the bonds
issued to finance the  construction of the facility.  The Company may,  however,
consider the purchase of the property prior to the option


                                       39


date, which purchase would require the consent of the bond holders. The rent for
the  facility is $181,500  annually  for the first five years of the lease;  the
lease provides for periodic  scheduled rent increases,  with a final annual rent
of $206,000 for the last year of the current lease.


    With the  acquisition  of ATI,  the Company  acquired  approximately  40,000
square  feet of  manufacturing,  office and  warehouse  space in Seguin,  Texas,
including the underlying real estate.  ATI is currently using this space for its
operations.


    The Company also maintains  10,400 square feet of warehouse space at another
location  in  Brunswick,  Maine,  for which it pays rent of $44,495 per year and
6,000 square feet of warehouse space in Seguin, Texas, for which it pays rent of
$6,900 per year.

INTELLECTUAL PROPERTY

    Although the Company has three  registered  trademarks  and owns two patents
relating to its product,  the Company  relies almost  entirely  upon  unpatented
technology in its  production  processes.  The Company relies in part upon state
and  federal  trade  secrets  and  unfair   competition   laws  to  protect  its
intellectual property. Management's philosophy is to patent only those processes
as to which the process may be determined  when analyzing the product  produced.
There can be no assurances that the Company can adequately protect its rights in
such  unpatented  proprietary  technology or that others will not  independently
develop   substantially   equivalent  or  better   proprietary   information  or
techniques,  or otherwise gain access to the Company's proprietary technology or
disclose such technology.  The Company will seek additional protection for newly
developed intellectual property as deemed appropriate. One patent, which expires
in September 2011, relates to a bound and structurally reinforced  thermoplastic
multi-layer  composite  fabric  which is moldable.  No product  relating to this
patent has yet been commercialized.  Although the other patent, which expires in
December 2009, relates to a manufacturing process commercialized by the Company,
management  believes  that it  would  be very  difficult  to  assess  whether  a
competitive  product  was  produced  by a process  which  infringes  the process
covered by such patent.

    Hexcel Corporation,  formerly named Knytex, Inc. ("Hexcel") sued ATI in 1988
in the United  States  District  Court for the  Western  District of Texas ("the
Court").  The suit  concerned  certain  obligations of ATI's then president (the
"Employee"),  who had been  previously  employed  by the  parent of Hexcel  (the
"Employer").  The Employee,  while working for the Employer,  had  co-invented a
structural  reinforcement  fabric  in the  form of a  double-bias  fabric  and a
continuous   double-bias   process  for  making  such  double-bias  fabric.  The
co-inventors  filed a patent with  respect to the bias  process  invention  (the
"Patent").  The  co-inventors  assigned the Patent  application  to Hexcel.  The
Employee also signed  agreements with the Employer relative to the nondisclosure
of inventions  made by him while in the employ of Employer to others outside the
Company.  Following  Employee's  separation from Employer in 1983, the Employee,
Peter L. DeWalt and Burlington  formed ATI, and the lawsuit concerned certain of
ATI's production processes.

    The  judgment  and  order  resulting  from  the  lawsuit  concluded  that  a
manufacturing  process  used by ATI  infringed  the  Patent and that ATI and the
Employee were liable for  misappropriation  of trade secrets due to ATI's use of
double- and triple-bias fabric processes.  The court awarded Hexcel lost profits
adjudged to be  approximately  $2.24 million plus interest and attorneys'  fees.
ATI ultimately paid Hexcel  approximately $3.1 million in May, 1992, upon losing
its appeal of the  judgment.  The Court also  found  that when ATI  changed  its
process  in  1988,  it  discontinued  the use of the  processes  at  issue,  and
therefore, the Court issued no injunction.

LEGAL PROCEEDINGS

The  Company  is  involved  from time to time in  litigation  incidental  to its
business. The Company is not party to any material pending legal proceedings.



                                       40



                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS


    The directors and executive officers of the Company are as follows:

<TABLE>
<CAPTION>
                                                                        DIRECTOR
      NAME               AGE                   POSITION                  SINCE
      ----               ---                   --------                  -----
<S>                     <C>    <C>                                       <C>
Martin S. Grimnes(1)(2)  49    Chairman, Chief Executive Officer          1984
                               and Director
David M. Coit(1)(3)      49    Director                                   1987
Peter N. Walmsley(1)(3)  60    Director                                   1991
Donald R. Hughes         67    Director elect                              *
Max G. Pitcher           61    Director elect                              *
Gregory Peters(1)(2)     51    Director                                   1995
David E. Sharpe(1)(2)    54    Director                                   1993
William M. Dubay         46    President and Chief Operating Officer;      *
                               Director elect
Robert R. Fuller         40    Vice President, Sales
John P. O'Sullivan       54    Chief Financial Officer and Treasurer
Thomas L. Wallace        44    Vice President, Manufacturing
Peter L. DeWalt          60    President, Advanced Textiles, Inc.


_________

 * Messrs.  Dubay,  Hughes and Pitcher have each agreed to serve on the Board of
   Directors,  and the Board has elected each of them to the Board to fill
   vacancies, effective with the closing of the Offering.

 (1) Messrs.  Coit,  Walmsley,  Peters and Sharpe  were  elected to the Board of
     Directors  as the  designees  of the holders of the  outstanding  Preferred
     Stock and Mr.  Grimnes was elected as the designee of the holders of Common
     Stock pursuant to the terms of the Restated  Articles of  Incorporation  of
     the Company,  as in effect prior to the Offering.  Messrs.  Coit and Peters
     were  elected  by the  holders  of Series AA and BB  Preferred  Stock,  the
     majority owner of both series being the Selling  Stockholder.  Mr. Walmsley
     was elected by the holders of Series C Preferred  Stock, the majority owner
     of which is AMT Venture Partners Ltd. Mr. Sharpe was elected by the holders
     of Series D Preferred Stock, the sole holder of which is Vetrotex. Upon the
     closing of the  Offering,  all of the  Preferred  Stock will  convert  into
     Common Stock,  thereby  terminating the ability of the holders of Preferred
     Stock to elect directors as individual  classes,  but each of the aforesaid
     individuals other than Mr. Peters will continue to serve as directors.  Mr.
     Peters has agreed to resign effective with the closing of the Offering. See
     "CERTAIN TRANSACTIONS" and "PRINCIPAL AND SELLING STOCKHOLDERS."

 (2) Member of the Compensation Committee.

 (3)Member of the Audit Committee.
</TABLE>

    MARTIN S.  GRIMNES is the  founder of the  Company  and since the  Company's
inception  in 1984,  has  served  as a  director  and  between  1984 and 1987 as
president and treasurer.  Mr. Grimnes has been Chief Executive Officer since the
Company's  inception  and  Chairman of the Board since 1987.  Mr.  Grimnes has a
textile  engineering  degree from the  Technische  Akademie e. V. in Hohenstein,
Germany and a B.S. in  Industrial  Management  from the  University  of Vermont.
Prior to founding  the  Company,  he was export  manager for W. S. Libbey Co. of
Lewiston, Maine, an industrial and decorative textile manufacturer (1980 - 1984)
and General Manager of Sandvika Veveri A/S of Oslo, Norway, a decorative textile
manufacturer (1974 - 1980).


                                       41



    DAVID M. COIT has been,  since 1986,  President  of North  Atlantic  Capital
Corporation,  a venture capital  management  company which manages three venture
capital funds, including the North Atlantic Venture Fund, L.P., which is selling
800,000 shares of Common Stock in the Offering  (1,175,000 if the  underwriters'
over-allotment  option is exercised in full). Mr. Coit is also a General Partner
with Mr. Peters of North Atlantic Capital Partners,  Limited Partnership,  which
is the General Partner of the venture fund.  Previously,  Mr. Coit was President
of Maine Capital  Corporation  and an Assistant  Vice  President for  commercial
lending of First National Bank of Boston.  Mr. Coit attended Yale University and
received his M.B.A. from the Harvard Graduate School of Business Administration.


    PETER N.  WALMSLEY  has been for more than the past five  years,  one of two
general  partners of AMT Associates  Ltd.,  which is the sole general partner of
both AMT Venture Partners, Ltd. and JHAM Limited Partnership,  which are venture
capital funds and stockholders of the Company. During the past five years he has
been  President  and 50% owner of AMT  Management,  Inc.,  and also for the last
three years,  President and sole owner of Newton  Delaware,  Inc.,  corporations
which manage the two funds. Mr. Walmsley was previously Manager,  Acquisitions &
Divestitures in the Corporate Plans  Department at E.I. DuPont de Nemours & Co.,
Inc.,  where  he  was  also  responsible  for  the  corporate   venture  capital
activities.   Mr.  Walmsley  received  his  Ph.D.  in  chemical  engineering  at
Manchester University in England.

    DONALD R. HUGHES has agreed to become a Director  of the  Company  effective
upon the closing of the Offering. Mr. Hughes retired from his previous positions
as  Vice  Chairman,   Chief  Financial  Officer,   and  director  of  Burlington
Industries,  Inc.,  where he had been employed for over 35 years,  at the end of
1994. Mr. Hughes is currently a consultant to  Burlington.  Mr. Hughes is former
Chairman  of the  Fiber,  Fabric and  Apparel  Coalition  for Trade,  the former
President of the American Textile Manufacturers  Institute,  and former Chairman
of the North  Carolina  Citizens for Business and Industry.  He is a director of
the  Wachovia  Corporation,  and a  member  of  the  Board  of  Visitors  of the
University  of North  Carolina  at Chapel  Hill's  Graduate  School of  Business
Administration.  He is also on the  Board  of  Trustees  of the  Moses  H.  Cone
Memorial  Hospital in  Greensboro,  North  Carolina.  Mr.  Hughes  received  his
bachelor's and master's degrees from Harvard University.

    MAX G. PITCHER has agreed to become a Director of the Company effective upon
the  closing of the  Offering.  Mr.  Pitcher is  President  of NEFT Inc.,  which
manufactures  oil equipment in Russia.  Mr. Pitcher  retired from Conoco Inc. on
January 1, 1993, where he was executive vice president,  exploration production,
with oversight  responsibility for Europe,  Africa, and the former U.S.S.R.  Mr.
Pitcher had been with Conoco for 30 years.  He was also a senior vice  president
of E.I. Du Pont de Nemours and Company,  Inc., the parent company of Conoco. Mr.
Pitcher received his bachelor's and master's  degrees in petroleum  geology from
Brigham Young University and his Ph.D. in geology from Columbia  University.  He
is a member of the  American  Association  of  Petroleum  Geologists  (AAPG) and
currently serves on AAPG's industry liaison committee.


    GREGORY PETERS has been,  since 1986,  Vice President and Treasurer of North
Atlantic  Capital  Corporation,  a venture  capital  management  company,  which
manages three venture capital funds,  including the North Atlantic  Venture Fund
L.P., which is selling 800,000 shares of Common Stock in the Offering (1,175,000
if the underwriters'  over-allotment option is exercised in full). Mr. Peters is
also a General Partner with Mr. Coit of North Atlantic Capital Partners, Limited
Partnership,  which is the General  Partner of the venture fund.  Mr. Peters has
agreed to resign from the Board of  Directors of the Company upon the closing of
the Offering.


    DAVID E. SHARPE has been employed in  management or executive  positions for
Vetrotex and its affiliates for more than 22 years,  most recently serving since
1989 as vice  president  of sales  and  marketing  of  Vetrotex.  Vetrotex  is a
stockholder  of the Company and a major supplier of raw materials  thereto.  Mr.
Sharpe is a member of the Board of the  Composites  Institute  of the Society of
the  Plastics  Industry,  Inc.  He holds a B.S. in biology  and  chemistry  from
Otterbein  College in  Westerville,  Ohio and an M.B.A. in finance and economics
from New York University.

    WILLIAM M. DUBAY has been  employed  by the  Company  since May 1989 and has
served as President and Chief  Operating  Officer since November 1991. Mr. Dubay
received a B.A. in Business Education from Thomas College in Waterville,  Maine,
and prior to his employment by the Company was Manager of Provider  Services for
Blue Cross/Blue Shield of Maine (November 1987 through April 1989) and from


                                       42


June 1981  through  August  1987 was  employed by Sabre  Yachts in South  Casco,
Maine, a nationally known manufacturer of premium quality sailing yachts,  where
he earned successive promotions to Senior Manager,  Manufacturing.  Mr Dubay has
agreed to become a Director of the Company upon the closing of the Offering.


    ROBERT R.  FULLER has served as Vice  President,  Sales,  since 1993 and has
been  with  the  Company   since  1990.   Mr.   Fuller   received  his  B.S.  in
engineering-naval  architecture  from the  University  of Michigan in Ann Arbor.
Prior to his  employment  with the  Company,  Mr.  Fuller  founded and was Chief
Executive  Officer of Advanced  Sail  Concepts,  a ship  design firm  located in
Massachusetts  and North  Carolina.  He has also served as a naval architect and
project manager with General Dynamics in Quincy, Massachusetts.


    JOHN P.  O'SULLIVAN  has served as Chief  Financial  Officer of the  Company
since October 1994 and as Treasurer since March 1995. From January 1979 to April
1994, Mr. O'Sullivan was Vice President,  Finance and  Administration for Bangor
Hydro  Electric  Co.  in  Bangor,  Maine.  Between  1975 to 1978,  he  served as
Commissioner of Finance and Administration (the Chief Financial Officer) for the
State of Maine. Mr. O'Sullivan is both a Certified  Management  Accountant and a
Certified Public Accountant, and received his B.A. in economics from the College
of the Holy  Cross  and his  M.B.A.  from  the  Amos  Tuck  School  of  Business
Administration at Dartmouth College.

    THOMAS L. WALLACE has served as Vice President,  Manufacturing since January
1994.  Prior thereto he was  Manufacturing  Manager for Personal  Electronics in
Manchester,  N.H.  from March 1992 through  December  1993,  Director of Quality
Assurance for AM Technologies  in Manchester,  N.H. from August 1991 until March
1992 and Director of Operations for Summa Four,  also in  Manchester,  N.H. from
May 1983 until August 1991. Mr. Wallace received his B.S. in business management
from Franklin  Pierce College and has completed  various  M.B.A.  courses at the
University of New Hampshire.


    PETER L. DEWALT has been President of Advanced  Textiles,  Inc., since 1985.
Mr.  DeWalt was a co-founder  of ATI, and was  previously  employed for over two
decades  by  PPG   Industries,   Inc.,   in  various   executive   positions  in
manufacturing,  technical service, product development, sales and marketing. Mr.
DeWalt is a graduate of Waynesburg College.  Mr. DeWalt has been retained by the
Company  to oversee  the  operations  of ATI in Seguin,  Texas and assist in the
integration of the operations of ATI with those of the Company.

    The Company has granted  Josephthal  the right to  designate  one person for
election to the Company's Board of Directors until the third  anniversary of the
closing of the Offering.  In connection with this right,  the Company has agreed
to use its best  efforts  to cause  Josephthal's  designee  to be elected to the
Company's Board of Directors.


COMMITTEES OF THE BOARD OF DIRECTORS


    The Board  maintains a Compensation  Committee which will consist of Messrs.
Grimnes,  Sharpe,  and either Mr. Hughes or Mr. Pitcher after the closing of the
Offering.  The Board also  maintains  an Audit  Committee  which will consist of
Messrs.  Coit and Walmsley  after the closing of the Offering.  The Board has no
nominating  committee.  The Audit Committee reviews the results of operations of
the Company with the officers of the Company who are  responsible for accounting
matters  and,  from  time  to  time,  with  the  Company's   independent  public
accountants.  The Compensation  Committee reviews and evaluates the compensation
and benefits of all  officers of the Company,  reviews  general  policy  matters
relating to  compensation  and benefits of  employees of the Company,  and makes
recommendations  concerning  these  matters  to  the  Board  of  Directors.  The
Compensation Committee also administers the Company's stock option plans.
See "-- Stock Incentive Plans."


COMPENSATION OF DIRECTORS


    For fiscal 1995,  all  Directors  were  reimbursed  by the Company for their
out-of-pocket  expenses  incurred in  connection  with  attendance  at Board and
committee  meetings  or  otherwise  in the  performance  of their  services as a
Director.  No Directors received any other compensation for performance of their
services as  Directors.  Martin S. Grimnes,  who also serves as Chief  Executive


                                       43


Officer of the Company, did receive compensation for his services as an officer.
Following  the closing of the  Offering,  Directors who are not employees of the
Company or affiliated with or related to a principal  stockholder of the Company
will be paid an annual retainer of $6,000,  payable  quarterly,  a fee of $1,000
for each  Board or  committee  meeting  attended,  will be issued  500 shares of
Common Stock upon each of their  elections and will each be granted an option to
purchase  4,500 shares of Common Stock  exercisable  at the fair market value at
time of grant,  which option will vest in three equal tranches over a three year
period so long as the individual remains a director.  Messrs. Pitcher and Hughes
will receive such compensation upon their elections following the Offering.  The
exercise  price of the options that will be granted to them will be equal to the
Offering  price.   All  Directors  are  reimbursed  by  the  Company  for  their
out-of-pocket  expenses  incurred in  connection  with  attendance  at Board and
committee  meetings  or  otherwise  in the  performance  of their  services as a
Director. See "-- Stock Incentive Plans."


EXECUTIVE COMPENSATION


    The  following   table  sets  forth  certain   information   concerning  the
compensation  for the  year  ended  December  31,  1996 of the  Company's  Chief
Executive  Officer and each executive  officer who was  compensated in excess of
$100,000 for such year from the Company:


                           SUMMARY COMPENSATION TABLE


<TABLE>
<CAPTION>
                                                        ANNUAL COMPENSATION
                                                        -------------------
                          NAME AND                                OTHER ANNUAL
                     PRINCIPAL POSITION             SALARY($)   COMPENSATION($)
                     ------------------             ---------   ---------------
<S>                                                 <C>         <C>
Martin S. Grimnes,
  Chairman and Chief Executive Officer               109,994       12,275(1)
William M. Dubay
  President and Chief Operating Officer              104,120       27,186(2)
Robert R. Fuller
  Vice President, Sales                               98,906       13,961(3)

_________


 (1) Includes an aggregate of $5,970 for accrued but unpaid  bonuses for the the
     fiscal  year  ended  December  31,  1995,  $3,402 in  payments  for  health
     insurance,  personal  use of a company  car valued at $1,107 and $1,796 for
     paid sick time.


 (2) Includes  $1,999 in payments for accrued but unused  vacation time,  $3,348
     for an accrued  but unpaid  bonus for the fiscal  year ended  December  31,
     1995, $16,650 for accrued but unpaid salary earned in the fiscal year ended
     December 31, 1995, $3,405 in payments for health insurance, personal use of
     a company car valued at $1,165 and $619 for paid sick time.

 (3) Includes  $2,790 for an accrued but unpaid  bonus for the fiscal year ended
     December 31, 1995, $3,158 in payments for health insurance, personal use of
     a company car valued at $6,054 and $1,959 for paid sick time.
</TABLE>

    The Board of Directors of the Company  adopted a formula profit sharing plan
in September of 1995. A bonus pool was  calculated as a percentage of annual net
revenue, adjusted by the rate of revenue growth. One-half of this bonus pool was
disbursed to management according to the approved plan, while the other one-half
of the bonus pool was  disbursed to all other  employees  in an amount  directly
proportional to their wage level. Each of the executive officers named above may
also receive  compensation in 1997 under the formula profit sharing plan for the
fiscal year ended December 31, 1996. Messrs.  Grimnes, Dubay and Fuller received
$3,720,  $3,348  and  $2,790,  respectively,  in 1996 under the  formula  profit
sharing plan for the  Company's  fiscal year ended  December 31, 1995.  The same
profit sharing plan is in effect for 1997.


                                       44



    ATI and Peter L. DeWalt have  entered into a two-year  employment  agreement
pursuant to which Mr.  DeWalt  shall  continue to serve as  President of ATI and
shall  receive a base  salary of  $125,000.  In the event that the  Compensation
Committee  determines,  in the exercise of its sole discretion,  that Mr. DeWalt
has  performed   satisfactorily  in  connection  with  the  integration  of  the
operations  of ATI with those of the Company,  on October 30, 1997 ATI shall pay
Mr.  DeWalt a  performance  bonus of up to  $40,000.  Mr.  DeWalt  will  also be
eligible  for a bonus of up to $40,000 on October 30,  1998,  on the same terms.
Upon the  successful  completion of the  Agreement's  two-year term, the Company
shall  issue to Mr.  DeWalt an  additional  5,350  shares of Common  Stock.  The
agreement  also provides for the grant of an option to Mr. DeWalt to purchase up
to 9,900 shares of Common Stock at a price per share equal to the Offering price
which option shall vest on October 30, 1998.

STOCK INCENTIVE PLANS

    1991 Stock  Option  Plan.  The  Company's  1991 Stock Option Plan (the "1991
Plan") was adopted by the Board of Directors and approved by the stockholders of
the  Company on  January  24,  1991.  Pursuant  to the 1991  Plan,  the Board of
Directors is authorized to grant options,  in its  discretion,  to key personnel
and directors of the Company.  The number of shares,  term and vesting  schedule
for exercise of the options were also determined by the Board of Directors.  All
options are  exercisable  at the fair market value of the shares of Common Stock
at the time of grant.  In the event of a merger  (where  the  Company is not the
surviving  entity),  dissolution  or  liquidation  of the Company or the sale or
exchange of all or  substantially  all of the  Company's  assets,  each optionee
shall be given twenty days prior notice and may  exercise  their  options to the
extent vested,  but the options will otherwise expire upon the occurence of such
an event. The Company's shareholders adopted the Amendment to the 1991 Plan at a
meeting  held on January 23,  1997.  The changes to the 1991 plan  include:  (i)
allowing  grants  to be made to  consultants  to the  Company,  in  addition  to
directors and  employees,  as well as  employees,  directors or  consultants  to
affiliates  of the Company;  (ii)  decreasing  the maximum  aggregate  number of
shares  which may be issued  pursuant  to the 1991  Plan to  484,935;  and (iii)
allowing  recipients to keep vested options in the event his or her  employment,
consultant relationship,  or directorship is terminated,  whether voluntarily or
involuntarily.

    1994 Stock  Option  Plan.  The  Company's  1994 Stock Option Plan (the "1994
Plan") was adopted by the Board of Directors and  stockholders of the Company on
May 25, 1994.  Pursuant to the 1994 Plan,  the Board of Directors was authorized
to grant options, in its discretion, to key personnel, consultants and directors
of the Company with all options to be granted for a term of up to ten years from
when the options become  exercisable.  The number of shares and vesting schedule
for exercise of the options are also  determined by the Board of Directors.  All
options are  exercisable  at the fair market value of the shares of Common Stock
at the time of grant.  In the event of a merger  (where  the  Company is not the
surviving  entity),  dissolution  or  liquidation  of the Company or the sale or
exchange of all or  substantially  all of the  Company's  assets,  each optionee
shall be given twenty days prior notice and may  exercise  their  options to the
extent vested,  but the options will otherwise expire upon the occurence of such
an event. The Company's shareholders adopted the Amendment to the 1994 Plan at a
meeting  held on January 23,  1997.  The changes to the 1994 plan  include:  (i)
allowing  grants  to be made to  consultants  to the  Company,  in  addition  to
directors and  employees,  as well as  employees,  directors or  consultants  to
affiliates  of the Company;  (ii)  decreasing  the maximum  aggregate  number of
shares  which  may be issued  pursuant  to the 1994  Plan to  83,325;  and (iii)
allowing  recipients to keep vested options in the event his or her  employment,
consultant relationship,  or directorship is terminated,  whether voluntarily or
involuntarily.

    1997 Equity  Incentive  Plan. The Company's 1997 Equity  Incentive Plan (the
"1997 Plan" and with the 1991 Plan and the 1994 Plan,  the  "Plans") was adopted
by the Board of Directors on January 22nd, 1997 and approved by the shareholders
at a meeting held on January 23, 1997. A total of 421,740 shares of Common Stock
have been reserved for awards under the 1997 Plan.  Pursuant to the 1997 Plan, a
committee of the Board of Directors  (the  "Committee")  is  authorized to grant
incentive stock options,



                                       45


non-statutory  stock options (together,  "Options"),  stock appreciation  rights
("SARs"),   restricted   stock  or   similar   securities   defined   thereunder
(collectively,  "Awards"), all in its discretion, to key personnel,  consultants
and directors of the Company or one of its affiliates.  The number of shares and
vesting  schedules  for  exercise  of  the  Awards  will  be  determined  by the
Committee.  All incentive stock options are exercisable at the fair market value
of the shares of Common  Stock at the time of grant  while  non-statutory  stock
options and SARs may be issued  with an exercise  price no less than 50% of such
fair market value.  The terms and conditions of incentive stock options shall be
subject to, and comply with,  Section 422 of the Internal  Revenue  Code. In the
event of a change in control of the Company,  the Committee may: (i) provide for
the  acceleration  of any time period relating to the exercise or realization of
the Award,  (ii)  provide  for the  purchase  of the Award upon the  recipient's
request,  (iii)  adjust the terms of the Award to reflect the change in control,
(iv) cause the Award to be  assumed,  or new  rights  substituted  therefor,  by
another  entity,  or (v) make such other provision as the Committee may consider
equitable and in the best interests of the Company.


    At December 31, 1996, 18 employees and two outside  consultants held options
to  purchase  a total of 520,839  shares of Common  Stock  under the Plans.  The
options are  exercisable  at prices  ranging from $0.03 to $9.50,  and expire at
dates  ranging  from  September  18,  1999  to  September  15,  2010.  In  1997,
Twenty-nine  employees have received  options to purchase an aggregate of 40,250
shares of Common  Stock,  effective  upon the  closing  of the  Offering.  These
options will be exercisable at the Offering price,  and will expire on the tenth
anniversary of the closing of the Offering.  Messrs.  Grimnes,  Dubay and Fuller
own options to purchase 140,300, 130,470, and 84,604 shares, respectively, under
the Plans.  None of these executive  officers  received any grants of options in
the fiscal year ended December 31, 1996.


AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END OPTION
VALUES

    The  following  table  provides  information  on the  number  and  value  of
unexercised  options held at December 31, 1996 by the Company's  chief executive
officer  and  the  other   executive   officers  of  the  Company  whose  annual
compensation exceeded $100,000 in 1996.


<TABLE>
<CAPTION>

                                                            NUMBER OF SECURITIES           VALUE OF UNEXERCISED
                                                           UNDERLYING UNEXERCISED          IN-THE-MONEY OPTIONS
                                                            OPTIONS AT FY-END(#)(1)             AT FY-END($)(2)
                                                            -----------------------             ------------
                            SHARES ACQUIRED    VALUE
          NAME              ON EXERCISE(#)    REALIZED   EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
          ----              --------------    --------   -----------   -------------   -----------   -------------
<S>                         <C>               <C>        <C>           <C>             <C>           <C>
Martin S. Grimnes                  --             --       119,460        15,840        $1,088,620     $ 126,480
William M. Dubay                   --             --       114,840        11,880        $1,053,690     $  94,860
Robert R. Fuller                   --             --        70,224        11,880        $  623,840     $  94,860


__________

 (1) Does not  include  options to  purchase an  aggregate  of 11,250  shares of
     Common Stock granted to Messrs.   Grimnes, Dubay and Fuller  after December
     31, 1996, such options to be effective upon the closing of the Offering.

 (2) The exercise  prices of these options  range from $0.03 to $1.52,  the fair
     market  values per share of the  Common  Stock on the  respective  dates of
     grant,  as  determined by the  Company's  Board of  Directors.  In order to
     present meaningful information,  these values have been calculated based on
     the Offering price of $9.50 per share, less the exercise price per share.

</TABLE>




                                       46



                       PRINCIPAL AND SELLING STOCKHOLDERS


    The  following  table  and  notes  thereto  set  forth  certain  information
regarding beneficial ownership of the Common Stock, as of December 31, 1996, and
as adjusted  for the sale of the shares of Common Stock  hereunder,  by (i) each
person known to the Company to beneficially  own more than 5% of the outstanding
shares of the Common Stock,  (ii) each of the Company's  directors,  (iii) those
officers of the Company whose annual cash compensation from the Company exceeded
$100,000 in 1996, and (iv) all directors and officers of the Company as a group.
The information as to each person has been furnished by such person, and, except
as noted,  each person named in the table has sole voting and  investment  power
with respect to all shares of Common Stock shown as beneficially owned.



<TABLE>
<CAPTION>
                                                                                         PERCENTAGE OF SHARES
                                                                                          BENEFICIALLY OWNED
                                                                                          ------------------
                                                SHARES          SHARES BENEFICIALLY
       NAME AND ADDRESS OF                BENEFICIALLY OWNED        OWNED AFTER       PRIOR TO        AFTER
        BENEFICIAL OWNER                   PRIOR TO OFFERING         OFFERING         OFFERING(1)    OFFERING(1)
        ----------------                   -----------------         --------         --------        --------
<S>                                              <C>                  <C>               <C>            <C>
David M. Coit*(2).........................      1,453,869             653,869            41.9%          12.7%
  70 Center Street
  Portland, ME 04101
Gregory B. Peters*(2).....................      1,453,869             653,869            41.9%          12.7%
  70 Center Street
  Portland, ME 04101
North Atlantic Venture Fund, L.P(2).......      1,453,869             653,869            41.9%          12.7%
  70 Center Street
  Portland, ME 04101
David E. Sharpe*(3).......................        710,650             710,650            20.5%          13.7%
  750 E. Swedesford Road
  Valley Forge, PA 19482
Vetrotex CertainTeed Corp.(3).............        710,650             710,650            20.5%          13.7%
  750 E. Swedesford Road
  Valley Forge, PA 19482
Peter N. Walmsley* (4)....................        391,452             391,452            11.3%           7.6%
  10929 Wickshire Way
  Rockville, MD 20852
AMT Associates, Ltd.(4)...................        391,452             391,452            11.3%           7.6%
  10929 Wickshire Way
  Rockville, MD 20852
Martin S. Grimnes*(5) ....................        320,760             320,760             9.3%           6.2%
  43 Bibber Parkway
  Brunswick, ME 04011
William M. Dubay**(6) ....................        114,840             114,840             3.3%           2.2%
Robert Fuller(7) .........................         70,224              70,224             2.0%           1.4%
Donald R. Hughes** .......................           --                   500             --              +
Max G. Pitcher** .........................           --                   500             --              +
All Directors and Officers as a group            
  (12 persons)(8)  .......................      3,098,825           2,299,825            89.3%          44.5%

</TABLE>

__________

  * Member of Board of Directors of the Company.

 ** Director-elect.

  + Less than 1%.


 (1) For the purpose of  calculating  this table of  beneficial  ownership,  the
     3,470,073 shares of Common Stock deemed  outstanding  prior to the Offering
     include:  (i) 298,324  shares of Common  Stock,  (ii)  2,337,192  shares of
     Common Stock issued upon the conversion of Preferred Stock,  outstanding as

                                       47



     of December 31, 1996,  (iii) 623,469  shares of Common Stock  issuable upon
     exercise of the common stock  purchase  warrants and employee stock options
     which will be exercisable  within 60 days of December 31, 1996, and (iv) an
     estimated  211,088  shares of  Common  Stock to be  issued  to  holders  of
     Preferred  Stock in payment of accrued  dividends  upon  conversion  of the
     Preferred  Stock to Common Stock  effective  with the  consummation  of the
     Offering. The number of shares of Common Stock deemed outstanding after the
     Offering,  5,171,073  shares,  also (a)  includes the  1,700,000  shares of
     Common Stock being offered for sale by the Company in the Offering, and (b)
     1,000 shares in the  aggregate  to be issued to Messrs.  Hughes and Pitcher
     upon their election to the Board  contemporaneous  with the consummation of
     the Offering.

 (2) Shares  beneficially  owned by  North  Atlantic  Venture  Fund,  L.P.  (the
     "Selling  Stockholder")  prior to the Offering consists of 1,165,824 shares
     of Common  Stock  issued  pursuant  to the  conversion  of the  outstanding
     Preferred  Stock,  194,700  shares  of Common  Stock  subject  to  warrants
     currently  exercisable and 93,345 shares to be issued in payment of accrued
     dividends  on its  Preferred  Stock.  The  Selling  Stockholder  is selling
     800,000  shares of Common  Stock  (converted  from its holding of Preferred
     Stock immediately prior to the closing of the Offering) in the Offering and
     has  granted  the  Underwriters  a 45-day  option to purchase up to 375,000
     additional shares to cover over-allotments. See "UNDERWRITING." The Selling
     Stockholder will beneficially own 653,869 shares after the Offering. If the
     over-allotment   is  exercised  in  full,  the  Selling   Stockholder  will
     beneficially  own  278,869  shares (or  approximately   5.4%) of the Common
     Stock after the Offering.  Messrs.  Coit and Peters are general partners of
     North Atlantic  Capital  Partners,  Limited  Partnership,  the sole general
     partner of NAVF and have voting  control of the shares owned by the Selling
     Stockholder.  Messrs.  Coit and Peters  disclaim  beneficial  ownership  of
     shares held or beneficially owned by the Selling  Stockholder except to the
     extent of their pecuniary interests therein.

 (3) Includes  580,800  shares of Common  Stock  held by  Vetrotex  to be issued
     pursuant to the conversion of Preferred  Stock and 59,164 shares in payment
     of accrued  dividends.  Mr. Sharpe, a director of the Company,  is the Vice
     President,   Sales  and  Marketing,   of  Vetrotex.  Mr.  Sharpe  disclaims
     beneficial ownership of shares held or beneficially owned by Vetrotex.

 (4) Consists  of  363,000  shares  of  Common  Stock  issued  pursuant  to  the
     conversion of Preferred Stock held by AMT Venture  Partners,  Ltd.  ("AMT")
     and JHAM Limited  Partnership  ("JHAM")  and 28,452  shares to be issued in
     payment of accrued  dividends.  Mr. Walmsley is one of two general partners
     of AMT Associates  Ltd.,  which is a general  partner of both AMT and JHAM,
     which are  venture  capital  funds and  stockholders  of the  Company.  AMT
     Associates  Ltd.  has 100% of the voting  powers of the shares owned by AMT
     and JHAM. Mr.  Walmsley  disclaims  beneficial  ownership of shares held or
     beneficially  owned by AMT and JHAM  except to the extent of his  pecuniary
     interest therein.


 (5) Includes  119,460  shares of Common  Stock  subject to options  exercisable
     within 60 days of December 31, 1996.

 (6) Includes  114,840  shares of Common  Stock  subject to options  exercisable
     within 60 days of December 31, 1996.

 (7) Includes  70,224  shares of Common  Stock  subject to  options  exercisable
     within 60 days of December 31, 1996.


 (8) Includes  336,204  shares of Common  Stock  subject to options  exercisable
     within 60 days of December 31,  1996.  The Selling  Stockholder  is selling
     800,000  shares  of  Common  Stock  in the  Offering  and has  granted  the
     Underwriters a 45-day option to purchase up to 375,000 additional shares to
     cover  over-allotments.  See  "UNDERWRITING."  Directors  and officers as a
     group will  beneficially  own 2,299,825  shares after the Offering.  If the
     Underwriters'  over-allotment is exercised in full,  Directors and officers
     as a group will beneficially own 1,924,825 shares (or approximately  37.2%)
     of the Common Stock after the Offering.




                                       48



                              CERTAIN TRANSACTIONS


    In August,  1993, the Company and certain  stockholders sold an aggregate of
528,000 shares of Series D Convertible  Preferred Stock, 46,860 shares of Series
AA Preferred  Stock and 5,940 shares of Series BB Preferred Stock of the Company
to Vetrotex for an aggregate  cash purchase  price of  $1,936,000.  The purchase
price  was   determined  by  negotiation   between  the  Company,   the  selling
stockholders,  and Vetrotex.  Concurrently with such sale, certain  stockholders
sold  70,686  shares of Common  Stock for a  purchase  price  equal to $1.52 per
share. The selling stockholders  included Martin Grimnes, a director and officer
of the Company, William M. Dubay, an officer of the Company who has been elected
to the Board of Directors effective upon the closing of the Offering, and Robert
R. Fuller, an officer of the Company. Messrs. Grimnes, Dubay and Fuller received
$50,000, $23,000 and $10,600, respectively, from the sale to Vetrotex of 33,000,
15,180  and 6,996  shares,  respectively,  of Common  Stock.  The  Company  also
received an aggregate of $1,760,000  from Vetrotex in the sale of 528,000 shares
of  Series D  Preferred  Stock.  Concurrently  with the sales  transaction,  the
Company and Vetrotex  entered into a three year Supply  Agreement  which expired
August 25, 1996,  pursuant to which  Vetrotex  agreed to sell to the Company and
the Company  agreed to purchase from Vetrotex not less than 90% of the Company's
requirements of fiberglass products. For calendar years 1993, 1994 and 1995, and
for the nine month period ending  September 30, 1996,  the Company paid Vetrotex
$3,213,169, $4,911,399, $7,809,567, and $6,856,083, respectively, for fiberglass
products purchased pursuant to the Supply Agreement. See "BUSINESS -- Supply."

    In March 1992  Vetrotex  loaned the Company  $300,000,  on an  interest-free
basis, to finance the purchase and  modification of one  stitchbonding  machine.
Vetrotex obtained a purchase money security interest in the machine. The Company
is  currently  making  quarterly  payments of $17,500 to Vetrotex to reduce this
debt. As of December 31, 1996, the remaining debt was $32,500.

    In October 1996 the Company  acquired  all of the capital  stock of ATI from
Burlington  and Peter L. DeWalt.  Mr.  DeWalt,  who was the President of ATI and
held capital stock of ATI equal to less than 1% of the outstanding capital stock
of ATI, received 5,350 shares of Common Stock in connection with the sale of his
interest  in ATI to the  Company.  Mr.  DeWalt  and  ATI  have  entered  into an
employment  agreement  with  a  two-year  term.  See  "MANAGEMENT  --  Executive
Compensation."


    The  Restated  Articles  of  Incorporation  of the  Company  provide  in the
designations  of rights and  preferences of the Series AA Convertible  Preferred
Stock,  Series BB Convertible  Preferred Stock,  Series C Convertible  Preferred
Stock and Series D Convertible Preferred Stock that the holders of the Series AA
and BB stock  shall  have the  right,  voting  as a single  class,  to elect one
director of the Company,  the holders of the BB, C and D stock, each voting as a
separate  series,  are entitled to elect one director  each,  and the holders of
Common  Stock  shall  have the right to elect one  director.  Pursuant  to these
rights, Messrs. Coit, Peters, Sharpe and Walmsley have been elected to the Board
of Directors by the holders of Preferred  Stock.  All series of Preferred  Stock
will automatically convert to Common Stock upon the consummation of the Offering
and the  rights  of the  holders  of the  Preferred  Stock  to  elect  directors
described above shall terminate. See "MANAGEMENT."



                                       49




              DESCRIPTION OF CAPITAL STOCK AND CERTAIN INDEBTEDNESS

    Upon the closing of the  Offering,  the Company will be  authorized to issue
20,000,000  shares of Common Stock,  $0.0001 par value,  and 1,000,000 shares of
preferred  stock,  $10.00  par value  ("New  Preferred  Stock").  The  Company's
outstanding  shares of Series  AA,  Series BB,  Series C and Series D  Preferred
Stock will  automatically  convert to Common Stock upon closing of the Offering.
Upon such closing,  4,547,604  shares of Common Stock will be outstanding and no
shares of New Preferred Stock will be outstanding.


COMMON STOCK

    The following  summary  description  of the Common Stock is qualified in its
entirety  by  reference  to the  Company's  Amended  and  Restated  Articles  of
Incorporation.


    As of December 31, 1996, there were 8 holders of Common Stock and 23 persons
held  presently  exercisable  options or warrants  to purchase  shares of Common
Stock at exercise  prices per share below the Offering price of $9.50 per share.
The  holders  of Common  Stock are  entitled  to one vote for each share held of
record on all  matters to be voted on by  stockholders.  There is no  cumulative
voting  with  respect to the  election  of  directors,  with the result that the
holders of more than 50% of the shares voted for the  election of directors  can
elect all of the directors.  The holders of Common Stock are entitled to receive
dividends  when,  as and if  declared  by the  Board of  Directors  out of funds
legally available therefor. In the event of liquidation,  dissolution or winding
up of the Company,  the holders of Common Stock are entitled to share ratably in
all assets  remaining  available for  distribution  to them after payment of all
liabilities.  Holders of shares of Common Stock,  as such,  have no  conversion,
preemptive or other subscription rights, and there are no redemption  provisions
applicable to the Common Stock.  All of the  outstanding  shares of Common Stock
are,  and the shares of Common Stock  offered  hereby,  when issued  against the
consideration   set  forth  in  this   Prospectus,   will  be,  fully  paid  and
nonassessable.


RECAPITALIZATION


    Immediately  prior to the  commencement of the Offering,  all outstanding no
par value common stock will be converted  into $0.0001 par Common  Stock.  As of
the  closing  of the  Offering,  each  share of the  Company's  four  series  of
outstanding  Preferred  Stock will convert to 33 shares of Common Stock  $0.0001
par value.  Furthermore,  each  holder of such  Preferred  Stock is  entitled to
receive  cumulative  dividends upon conversion.  Such holders of Preferred Stock
will  receive an  aggregate  of 211,088  shares of Common Stock in payment of an
estimated  $2,005,342  in  accrued  cash  dividends  as of  the  closing  of the
Offering.



PREFERRED STOCK

    The Board of Directors has the authority to issue the New Preferred Stock in
one  or  more  series  and  to  fix  the  rights,  preferences,  privileges  and
restrictions  thereof,  including  dividend rights,  dividend rates,  conversion
rights,  voting rights,  terms of  redemption,  redemption  prices,  liquidation
preferences and the number of shares  constituting any series or the designation
of such series,  without further vote or action of the stockholders.  The rights
of the holders of Common Stock will be subject to, and may be adversely affected
by, the rights of holders of any New  Preferred  Stock that may be issued in the
future.  The Board's  ability to issue New Preferred Stock may have a depressive
effect on the market price of the Common Stock, may deter or prevent a change of
control of the Company,  and may reduce the premium to  shareholders in a change
of control transaction.  The Company has no present plans to issue any shares of
its New Preferred Stock.


WARRANTS

    Certain of the Company's stockholders hold warrants to purchase an aggregate
of 211,200 shares of Common Stock at an exercise price of $1.52 per share.  Such
warrants were issued by the Company in 1991 and can be exercised, in whole or in
part,  at any time prior to their  respective  expiration  dates,  the latest of
which is December 31, 1997.  The Company has also agreed to grant to  Josephthal
five-year  warrants to purchase  125,000  shares of Common  Stock at an exercise
price  equal to 120% of the  purchase  price for  shares of Common  Stock in the
Offering.



                                       50



CONVERTIBLE SUBORDINATED PROMISSORY NOTE


    On October 30, 1996, the Company acquired all of the capital stock of ATI, a
subsidiary  of  Burlington,  the  consideration  for which  included in part the
delivery to Burlington of an unsecured convertible  subordinated promissory note
in the principal amount of $7,296,500 (the "Convertible  Note"). The Convertible
Note bears interest at a rate of 9.5% per annum, payable  semi-annually.  Within
seven months after the completion of the Offering,  50% of the principal  amount
of the Convertible Note ($3,648,250) will become due and payable.  The remaining
50% of the  principal  amount of the  Convertible  Note will be payable in equal
installments  on October 30, 2002 and  October 30, 2003  respectively,  provided
that an additional payment of principal shall be made on October 30, 2002 to the
extent it would not cause the  Company  to  violate  the terms of its  financial
covenants with its senior lenders as of such time. Alternatively, Burlington has
the right,  after  October  30,  1997 in lieu of cash  payment,  to convert  the
remaining 50% of the principal amount of the Convertible Note (excluding accrued
interest)  into  384,026  shares of Common  Stock.  The  Company  may prepay the
Convertible  Note at any time after October 30, 1997,  provided that  Burlington
may convert upon notice of prepayment.


    The Company's  obligations  to Burlington are  subordinated  to its existing
bank indebtedness and Burlington has agreed that it will subordinate its debt to
$7.5 million (increased by the amount of any principal repayments made to it) in
senior financing arrangements.


TRANSFER AGENT AND REGISTRAR

    The transfer  agent and registrar for the Common Stock is Boston  EquiServe,
L.P.

                      SHARES ELIGIBLE FOR FUTURE SALE


    Sales of substantial  amounts of Common Stock in the public market following
the  completion of the Offering could have an adverse effect on the market price
of the Common  Stock.  There will be  approximately  4,547,604  shares of Common
Stock outstanding immediately after the Offering, including the 2,500,000 shares
offered  hereby.  Upon  completion of the Offering,  all of the shares of Common
Stock  offered  hereby will be eligible  for public  sale  without  restriction,
except for shares purchased by affiliates (those controlling or controlled by or
under common  control with the issuer and generally  deemed to include  officers
and directors) of the Company. The 2,047,604 shares of Common Stock that will be
owned by the Company's current  stockholders  following the Offering,  including
(i)  1,537,192  shares of  Common  Stock to be issued  to  existing  holders  of
Preferred Stock upon conversion of their shares of Preferred  Stock,  (ii) 1,000
shares in the aggregate to be issued to two  directors-elect of the Company upon
the  consummation  of the Offering,  (iii) 211,088  shares of Common Stock to be
issued to the  holders  of  Preferred  Stock in  payment  of  accrued  dividends
concurrently  with the  completion of the Offering (the  "Dividend  Shares") and
(iv)  298,324  shares  of  Common  Stock  outstanding  on the date  hereof,  are
"restricted  securities,"  as that term is defined  under  Rule 144  promulgated
under the  Securities  Act.  Additionally,  there will be  outstanding as of the
closing of the  Offering,  options and  warrants to  purchase  an  aggregate  of
663,719  shares of Common Stock  (excluding  warrants  granted to  Josephthal in
connection with investment banking services provided to the Company) which, when
issued  in  accordance  with the terms of such  options  and  warrants,  will be
restricted shares under the Securities Act.

    As  consideration  in part for the acquisition of ATI,  Burlington holds the
Convertible Note which is convertible after October 30, 1997 into 384,026 shares
of Common Stock.


    Subject to the volume and  holding  period  limitations  of Rule 144 and the
"lock-up" agreement described below, all currently  outstanding shares of Common
Stock  will be  eligible  for sale under  Rule 144  beginning  90 days after the
commencement of the Offering. In general, under Rule 144 as currently in effect,
subject to the satisfaction of certain other conditions,  a person, including an
affiliate  of the Company  (or persons  whose  shares are  aggregated  with such
affiliate),  who has owned restricted shares of Common Stock beneficially for at
least two years is entitled to sell, within any three-month  period, a number of
shares that does not exceed the greater of one percent  (1%) of the total number
of  outstanding  shares of the same class or, if the  Common  Stock is quoted on
Nasdaq,  the  average  weekly  trading  volume  during the four  calendar  weeks
preceding the sale.  Beginning on the  commencement  of



                                       51



the  Offering,  1,820,965  shares of Common  Stock  (assuming no exercise of the
Underwriters'  over-allotment option) would be eligible for sale under Rule 144.
A person who has not been an  affiliate  of the  Company  for at least the three
months  immediately  preceding the sale and who has beneficially owned shares of
Common Stock for at least three years is entitled to sell such shares under Rule
144(k) without regard to any of the limitations  described  above.  Beginning on
the  commencement  of the  Offering,  250,751  shares of Common  Stock  would be
eligible for sale without volume  limitations  under Rule 144(k), in addition to
being eligible for sale under Rule 144.


    The Dividend Shares,  an aggregate of 336,200 shares issuable under warrants
outstanding  as of the closing of the Offering,  5,350 shares issued to Peter L.
DeWalt in October  1996 and  384,026  shares  issuable  upon  conversion  of the
Convertible  Note  (assuming  an Offering  price of $10.00 per share)  after the
Offering will be eligible to trade under Rule 144 on the second  anniversary  of
their issuance  subject to volume and other  limitations.  The 561,089 shares of
Common Stock issuable under outstanding options, if exercised, and 54,021 shares
(including  37,686  shares  eligible  for sale under Rule 144)  issued  upon the
exercise of previously granted stock options would be tradable 90 days after the
commencement of the Offering under Rule 701 of the Securities Act.




REGISTRATION RIGHTS

    The holders of all outstanding  shares of Common Stock prior to the Offering
(including  shares of Common Stock issuable upon the conversion of shares of the
Company's  Series AA, Series BB, Series C and Series D Preferred  Stock, and the
exercise of certain  outstanding  warrants but excluding shares held by Peter L.
DeWalt) equal in the aggregate to 2,846,716 shares of Common Stock (2,046,716 or
1,671,716 shares following the Offering upon the sale by the Selling Stockholder
of 800,000 shares or 1,175,000 shares if the over-allotment is fully exercised),
have been granted  registration rights by the Company pursuant to which they may
as a group on two occasions  demand that the Company  register the resale of all
or a portion of their Common Stock and may  otherwise  "piggyback"  upon certain
registrations  by the Company of its  securities.  Burlington  has been  granted
equivalent registration rights, including two demand rights, with respect to the
shares of Common Stock issuable upon the exercise of the  Convertible  Note, and
Josephthal will receive similar rights, including one demand right, with respect
to the shares of Common Stock issuable upon the exercise of the warrants  issued
to Josephthal upon the closing of the Offering. Mr. DeWalt has also been granted
"piggyback"  rights with respect to certain  registrations by the Company of its
securities in which Burlington participates. All holders of registration rights,
including  Burlington,  Mr. DeWalt and the  Representatives,  have agreed not to
exercise  their  registration  rights with  respect to the  Offering  and for an
additional period of 13 months following the closing date of the Offering.



LOCK-UP AGREEMENTS

    Burlington  and the  holders of all shares of Common  Stock and  options and
warrants  to  purchase  Common  Stock  outstanding   immediately  prior  to  the
consummation of the Offering have agreed not to sell or otherwise dispose of any
shares of Common  Stock for a period of 13 months from the  commencement  of the
Offering  without the prior written consent of Josephthal.  The possibility that
substantial  amounts  of  Common  Stock  may be sold in the  public  market  may
adversely  affect the  prevailing  market  price for the Common  Stock and could
impair the  Company's  ability to raise  capital  through the sale of its equity
securities.



                                       52



                                  UNDERWRITING

    Under the terms and subject to the conditions  set forth in an  underwriting
agreement  (the  "Underwriting   Agreement")  among  the  Company,  the  Selling
Stockholder and Josephthal Lyon & Ross Incorporated ("Josephthal") and Southwest
Securities  (together,  the  "Representatives"),  the  Company  and the  Selling
Stockholder  have  agreed to sell to each of the  Underwriters  named below (the
"Underwriters"),  and each of the Underwriters has severally agreed to purchase,
on a firm commitment  basis, the respective number of shares of Common Stock set
forth opposite its name below:


                                                                   NUMBER OF
                    UNDERWRITER                                     SHARES
                    -----------                                     ------
Josephthal Lyon & Ross Incorporated ...........................    612,000
Southwest Securities, Inc. ....................................    612,000
A.G. Edwards & Sons, Inc. .....................................     57,000
Oppenheimer & Co., Inc. .......................................     57,000
Salomon Brothers Inc. .........................................     57,000
Advest, Inc. ..................................................     47,000
Allen & Company Incorporated ..................................     47,000
Cruttenden Roth Incorporated ..................................     47,000
D.A. Davidson & Co., Inc. .....................................     47,000
First Albany Corporation ......................................     47,000
J.J.B. Hilliard, W.L. Lyons, Inc. .............................     47,000
Morgan Keegan & Company, Inc. .................................     47,000
Needham & Company, Inc. .......................................     47,000
Piper Jaffray Inc. ............................................     47,000
Principal Financial Securities, Inc. ..........................     47,000
Raymond James & Associates, Inc. ..............................     47,000
Southeast Research Partners ...................................     47,000
Stephens Inc. .................................................     47,000
Stifel, Nicolaus & Company, Incorporated ......................     47,000
Tucker Anthony Incorporated ...................................     47,000
Value Investing Partners, Inc. ................................     47,000
Van Kasper & Company ..........................................     47,000
Wedbush Morgan Securities Inc. ................................     47,000
Fechtor, Detwiler & Co., Inc. .................................     37,000
First Allied Securities  Inc. .................................     37,000
Gilford Securities Corporation ................................     37,000
Livada Securities, Inc. .......................................     37,000
Ormes Capital Markets, Inc. ...................................     37,000
Pauli & Company, Incorporated .................................     37,000
H.C. Wainwright & Co., Inc. ...................................     37,000
                                                                 ---------
    TOTAL (30) ................................................  2,500,000
                                                                 =========


    The  Underwriters  are  committed  to  purchase  all shares of Common  Stock
offered hereby, if any of such shares are purchased.  The Underwriting Agreement
provides  that the  obligations  of the  several  Underwriters  are  subject  to
conditions  precedent  specified  therein.  In  the  event  of a  default  by an
Underwriter, the Underwriting Agreement provides that, in certain circumstances,
such  commitments  of the  non-defaulting  Underwriters  may be increased or the
Underwriting Agreement may be terminated.



                                       53




    The Underwriters  have advised the Company and the Selling  Stockholder that
they propose initially to offer the shares of Common Stock offered hereby to the
public at the  public  offering  price per share set forth on the cover  page of
this  Prospectus. The Underwriters may allow a concession of not more than $0.40
per share to selected dealers;  and the Underwriters may allow, and such dealers
may  reallow,  a discount  not in excess of $0.10 per share on sales to  certain
other  dealers.  After the initial public  offering,  the concession to selected
dealers and the reallowance to other dealers may be changed by the Underwriters.
The shares of Common Stock are offered  subject to receipt and acceptance by the
Underwriters  and to certain  other  conditions,  including  the right to reject
orders in whole or in part.


    The  Company  and the  Selling  Stockholder  have  agreed to  indemnify  the
Underwriters against certain civil liabilities,  including liabilities under the
Securities  Act and the  Securities  Exchange  Act of 1934,  as  amended,  or to
contribute  to  payments  the  Underwriters  may be  required to make in respect
thereof.


    The  Underwriters  have been  granted an option by the Selling  Stockholder,
exercisable within 45 days after the date of this Prospectus,  to purchase up to
an  additional  375,000  shares  of Common  Stock at the  Offering  price,  less
underwriting  discounts.  Such option may be  exercised  only for the purpose of
covering  over-allotments,  if any,  incurred in the sale of the shares  offered
hereby.  To the  extent  such  option  is  exercised  in whole or in part,  each
Underwriter  will have a firm  commitment,  subject  to certain  conditions,  to
purchase the number of the additional  shares of Common Stock  proportionate  to
its initial commitment.


    The holders of all shares of the Common  Stock,  and options and warrants to
purchase  Common  Stock,   outstanding  prior  to  the  Offering  have  executed
agreements  with  Josephthal  pursuant  to which they have agreed not to sell or
otherwise  dispose of their shares of Common  Stock  during the  thirteen  month
period following the commencement of the Offering.
                                   

    The Company has agreed to pay the Representatives a non-accountable  expense
allowance of 0.75% of the gross proceeds from the sale of up to 2,500,000 shares
in the Offering  ($156,750 if the  over-allotment  option is not  exercised  and
$178,125 if the  over-allotment  option is exercised in full), none of which has
been paid to date. The Company also has agreed to pay all expenses in connection
with registering or qualifying the shares offered hereby for sale under the laws
of the states in which shares are sold by the Underwriters  (including  expenses
of  counsel  retained  for such  purposes  by the  Underwriters,  not to  exceed
$15,000).


    In  addition,  the Company has entered into a Financial  Advisory  Agreement
with  Josephthal  pursuant to which  Josephthal  has been engaged,  for a twelve
month period ending in June 1997, to provide  consulting advice as an investment
banker as shall be agreed to from time to time by the Company and Josephthal. As
compensation for Josephthal's  services under the Financial Advisory  Agreement,
the  Company has paid to  Josephthal  $30,000,  has agreed to pay an  additional
$30,000  and has  agreed  to  sell to  Josephthal,  for  nominal  consideration,
warrants  to  purchase  from the  Company  125,000  shares of Common  Stock (the
"Josephthal Warrants"). The Josephthal Warrants will be initially exercisable at
an exercise price equal to 120% of the purchase price for shares of Common Stock
in the Offering for a period of four years commencing one year after the date of
this  Prospectus  and  are  restricted  from  sale,   transfer,   assignment  or
hypothecation  for a period of twelve  months  from the date  hereof,  except to
officers of Josephthal. The Josephthal Warrants will also provide for adjustment
in the number of shares of Common Stock issuable upon the exercise  thereof as a
result of  certain  subdivisions  and  combinations  of the  Common  Stock.  The
Josephthal  Warrants grant to the holders thereof certain rights of registration
for the securities issuable upon exercise of the Josephthal Warrants.

    In  addition,  in the event that  Josephthal  originates  a  financing  or a
merger, acquisition,  joint venture or other transaction to which the Company is
a  party,  Josephthal  will  receive  a  fee  of  up  to  5%  of  the  aggregate
consideration   actually   received  by  the  Company  in  connection  with  the
transaction;   provided,   however,   the  fee  may  be  reduced  under  certain
circumstances.  The Company will pay an additional fee of $118,447 to Josephthal
in connection with the acquisition of ATI.



                                       54



    The Company has granted  Josephthal  the right to  designate  one person for
election to the Company's Board of Directors until the third  anniversary of the
closing of the Offering.  In connection with this right,  the Company has agreed
to use its best  efforts  to cause  Josephthal's  designee  to be elected to the
Company's Board of Directors.

    The  proposed  Offering  price range was  determined  through the  Company's
negotiations with the Representatives, during which the following factors, among
others,  were deemed to be significant by the Company and the Representatives in
valuing the Common  Stock:  (i) a  continuing  and  sustained  period of revenue
increases, including positive operating results, (ii) enhanced prospects for the
Company  following its combination  with ATI, (iii) the increase in applications
and resultant broadening of the market for composite  reinforcement fabrics, and
(iv) valuations in the public market for similarly capitalized companies.


    The  foregoing  is a  summary  of the  principal  terms  of  the  agreements
described above and does not purport to be complete. Reference is made to a copy
of each  such  agreement  which  is  filed  as an  exhibit  to the  Registration
Statement of which this Prospectus forms a part. See "ADDITIONAL INFORMATION."


                             CHANGES IN ACCOUNTANTS

In July 1995, the Company advised KPMG Peat Marwick LLP ("Peat Marwick") that it
would no longer retain the firm as independent accountants due to the closing of
Peat Marwick's  office in Portland,  Maine.  The reports of Peat Marwick for the
previous  years  (1994  and 1993)  did not  contain  an  adverse  opinions  or a
disclaimer of opinions,  nor were they qualified or modified as to  uncertainty,
audit scope or accounting  principles.  The decision to change  accountants  was
recommended by the Company's  Audit  Committee and approved by the full Board of
Directors.   During  the  periods   reviewed  by  Peat  Marwick  there  were  no
disagreements  with Peat  Marwick  on any  matter of  accounting  principles  or
practices,  financial statement disclosure or auditing scope or procedure, which
disagreement(s) if not resolved to the satisfaction of Peat Marwick,  would have
caused  it to make  reference  to the  subject  matter of the  disagreements  in
connection  with its  report.  Coopers  and  Lybrand  L.L.P.  was engaged by the
Company as its independent accountants in July 1995.                            


                                  LEGAL MATTERS

    The validity of the Common Stock  offered by the Company will be passed upon
for the  Company by Eaton,  Peabody,  Bradford & Veague,  P.A.,  Bangor,  Maine.
Daniel G. McKay, a member of that firm, is Clerk of the Company. While Mr. McKay
has served as corporate  counsel to the Company,  he performs  only  ministerial
functions  in his role as Clerk of the  Company  and has no direct  or  indirect
interest in the Company. Certain other legal matters with respect to the Company
will be  passed  upon for the  Underwriters  by  Gadsby &  Hannah  LLP,  Boston,
Massachusetts,  counsel for the Company.  Certain  legal  matters will be passed
upon for the Underwriters by Bingham, Dana & Gould LLP, Boston, Massachusetts.


                                     EXPERTS

    The financial  statements for the fiscal year ended December 31, 1995 of the
Company  and  the  nine-month  period  ended  September  30,  1996  included  or
incorporated by reference in this  Prospectus and elsewhere in the  Registration
Statement  have been  audited by Coopers & Lybrand  L.L.P.,  independent  public
accountants,  as indicated in its report with respect thereto,  and are included
herein in reliance upon the authority of said firm as experts in accounting  and
auditing.  The financial statements for the fiscal years ended December 31, 1994
and December 31, 1993 of the Company  included or  incorporated  by reference in
this Prospectus and elsewhere in the Registration Statement have been audited by
KPMG Peat  Marwick  LLP,  independent  public  accountants,  as indicated in its
report with  respect  thereto,  and are  included  herein in  reliance  upon the
authority of said firm as experts in  accounting  and  auditing.  The  financial
statements  of Advanced  Textiles,  Inc. at September 28, 1996 and September 30,
1995,  and for each of the three years in the period ended  September  28, 1996,
appearing in this  Prospectus  and  Registration  Statement have been audited by
Ernst & Young, LLP, independent  auditors,  as set forth in their report thereon
appearing elsewhere herein, and are included herein in reliance upon such report
given on the authority of such firm as experts in accounting and auditing.



                                       55



                             ADDITIONAL INFORMATION

    The Company  has filed with the  Securities  and  Exchange  Commission  (the
"Commission")   a  registration   statement  on  Form  S-1  (the   "Registration
Statement") under the Securities Act with respect to the Common Stock offered by
this  Prospectus.  This  Prospectus  does not contain all of the information set
forth in the  Registration  Statement  and the exhibits and  schedules  thereto,
certain parts of which are omitted in accordance  with the rules and regulations
of the Commission.  For further  information with respect to the Company and the
Common Stock,  reference is made to the  Registration  Statement,  including the
exhibits and schedules filed therewith, which may be inspected without charge at
the Commission's Public Reference Room, Judiciary Plaza, 450 Fifth Street, N.W.,
Washington,  D.C. 20549, and at the Northwestern Atrium Center,  Suite 1400, 500
West Madison  Street,  Chicago,  Illinois  60661-2511,  and  Northeast  Regional
Office,  Seven World Trade Center,  13th Floor, New York, New York 10048. Copies
of the  Registration  Statement  may be obtained  from the  Commission  from its
Public Reference Section,  450 Fifth Street, N.W.,  Washington,  D.C. 20549 upon
payment  of  prescribed  fees.  The  Commission  also  maintains  a Web  site at
http://www.sec.gov,  containing reports, proxy and information  statements,  and
other  information  regarding  registrants,  including  the  Company,  that file
electronically with the Commission.  Statements  contained in this Prospectus as
to the contents of any contract or other document are not  necessarily  complete
and,  where the  contract or other  document has been filed as an exhibit to the
Registration  Statement,  each such  statement  is  qualified in all respects by
reference to the exhibit filed with the Commission.

    The Company  will  furnish to its  stockholders  annual  reports  containing
audited financial statements accompanied by an opinion thereon of an independent
public accountant,  and such other periodic reports as the Company may determine
to be appropriate or as may be required by law.



                                       56



                           GLOSSARY OF TECHNICAL TERMS

BINDERLESS MAT:

    A mat composed of short reinforcing fibers  stitchbonded  together in random
orientations, instead of glued together in the traditional fashion.

COMPOSITE FIBERS:


    Fibers used to reinforce the resin matrix in composite construction.


LAMINATE:

    Composite material consisting of reinforcing fibers and a resin matrix.

QUADRAXIAL:

    Composite  reinforcing  material with fibers aligned along four axes, namely
0 degrees, 90 degrees, +45 degrees, and -45 degrees.

RESIN:

    Liquid  substance  that  solidifies  due to either a temperature or chemical
change, and which binds reinforcing fibers together to form a laminate.

STITCHBONDING:

    A bonding  technique  for fibers in which  fibers are  connected by stitches
that are sewn through the fibers.

WEAVING:

    A  traditional  method of producing  composite  fabrics in which fibers pass
over and under adjacent fibers as a method of interlocking the fibers.

WEFT-INSERTION:

    A bonding  technique  for fibers in which the fibers are held  together by a
series of interlocking stitches that do not pass through the fibers.



                                       57






                          BRUNSWICK TECHNOLOGIES, INC.
                          INDEX TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                                                                  PAGE
                                                                                                  ----
<S>                                                                                              <C>
 BRUNSWICK TECHNOLOGIES, INC.:
 Report of Coopers & Lybrand L.L.P.                                                                F-2
 Report of KPMG Peat Marwick LLP                                                                   F-3
 Balance Sheets as of December 31, 1994 and 1995 and September 30, 1996                            F-4
 Statements of Income for the Years Ended December 31, 1993, 1994 and 1995 and for
   the Nine Months Ended September 30, 1995 and 1996                                               F-5
 Statements of Stockholders' Deficit for the Years Ended December 31, 1993, 1994 and
   1995 and for the Nine Months Ended September 30, 1996                                           F-6
 Statements of Cash Flows for the Years Ended December 31, 1993, 1994 and 1995 and
   for the Nine Months Ended September 30, 1995 and 1996                                           F-7
 Notes to Financial Statements                                                                     F-8

 ADVANCED TEXTILES, INC.:
 Report of Ernst & Young LLP                                                                      F-17
 Balance Sheets as of September 30, 1995 and September 28, 1996                                   F-18
 Statements of Operations for the Years Ended October 1, 1994, September 30, 1995
   and September 28, 1996                                                                         F-19
 Statements of Cash Flows for the Years Ended October 1, 1994, September 30, 1995
   and September 28, 1996                                                                         F-20
 Notes to Financial Statements                                                                    F-21
</TABLE>

                                      F-1





                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors
 BRUNSWICK TECHNOLOGIES, INC.:

    We have audited the accompanying  balance sheets of Brunswick  Technologies,
Inc., as of September 30, 1996 and December 31, 1995, and the related statements
of  income,  stockholders'  deficit,  and cash flows for the nine  months  ended
September  30,  1996 and the year  ended  December  31,  1995.  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.  The  financial  statements  of Brunswick  Technologies,  Inc. as of
December 31,  1994,  and for the years ended  December  31, 1994 and 1993,  were
audited by other  auditors,  whose report dated  January 20, 1995,  expressed an
unqualified opinion on those statements.

    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 1996 and 1995  financial  statements  referred to above
present fairly, in all material  respects,  the financial  position of Brunswick
Technologies,  Inc.,  as of September  30, 1996 and  December 31, 1995,  and the
results of its operations and its cash flows for the nine months ended September
30, 1996 and the year ended  December  31,  1995 in  conformity  with  generally
accepted accounting principles.

                                            COOPERS & LYBRAND L.L.P.


Portland,  Maine 
October 30,  1996, 
except for Notes 1 and 12, 
as to which the date 
is February  5, 1997


                                      F-2






                       INDEPENDENT AUDITOR'S REPORT

The Board of Directors
 BRUNSWICK TECHNOLOGIES, INC.:

    We have audited the  accompanying  balance sheet of Brunswick  Technologies,
Inc.,  as  of  December  31,  1994,  and  the  related   statements  of  income,
stockholders'  equity,  and cash flows for the years ended December 31, 1994 and
1993.  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 financial  statements referred to above present fairly,
in all material respects, the financial position of Brunswick Technologies, Inc.
as of December 31, 1994 and the results of its operations and its cash flows for
the years ended December 31, 1994 and 1993 in conformity with generally accepted
accounting principles.

                                            KPMG PEAT MARWICK LLP

January 20, 1995
Boston, Massachusetts


                                      F-3





                          BRUNSWICK TECHNOLOGIES, INC.
                                 BALANCE SHEETS

<TABLE>
<CAPTION>


                                                                                                  DECEMBER 31,
                                                                                                  ------------
                                                                                                                       SEPTEMBER 30,
                                                                                                                       -------------
                                                                                               1994          1995           1996
                                                                                               ----          ----           ----
<S>                                                                                   <C>              <C>              <C>        

                                                       ASSETS
Current assets:
   Cash                                                                                 $     2,806     $   117,959     $   202,593
   Accounts receivable, net of allowance for doubtful accounts of $12,365
     in 1994, $7,287 in 1995, and $35,774 in 1996                                           942,446       2,013,699         961,918
   Inventories                                                                            1,325,804       1,429,864       2,549,455
   Refundable income taxes                                                                     --            16,000            --
   Deferred income taxes                                                                       --           306,700         224,100
   Other current assets                                                                      68,117         119,801         157,825
                                                                                        -----------     -----------     -----------
     Total current assets                                                                 2,339,173       4,004,023       4,095,891
                                                                                        -----------     -----------     -----------
Property, plant and equipment:
   Furniture and fixtures                                                                   125,051         212,861         310,375
   Leasehold improvements                                                                   255,256         271,595          58,839
   Machinery and equipment                                                                3,709,607       4,475,800       5,136,532
   Vehicles                                                                                  52,004          60,678          62,678
                                                                                        -----------     -----------     -----------
                                                                                          4,141,918       5,020,934       5,568,424
Less accumulated depreciation and amortization                                             (885,463)     (1,261,881)     (1,349,860)
                                                                                        -----------     -----------     -----------
  Net property, plant and equipment                                                       3,256,455       3,759,053       4,218,564
                                                                                        -----------     -----------     -----------
Deferred charges                                                                               --              --           336,857
Other assets, net                                                                            68,926         103,470          86,603
                                                                                        -----------     -----------     -----------
                                                                                        $ 5,664,554     $ 7,866,546     $ 8,737,915
                                                                                        ===========     ===========     ===========
                                       LIABILITIES AND STOCKHOLDERS' DEFICIT

Current Liabilities:
   Bank overdraft                                                                       $   119,216     $   216,622     $      --
   Note payable to bank                                                                      80,000            --           602,000
   Current installments of long-term debt                                                    59,251         109,162         139,842
   Current obligations under capital leases                                                   1,625           2,620            --
   Due to stockholder                                                                       906,790       1,599,678       1,153,560
   Accounts payable-trade                                                                   372,694         795,192         959,182
   Accrued expenses                                                                         168,943         344,030         417,996
   Income taxes payable                                                                        --            32,000          14,924
                                                                                        -----------     -----------     -----------
     Total current liabilities                                                            1,708,519       3,099,304       3,287,504
                                                                                        -----------     -----------     -----------
Due to stockholder                                                                          102,500          32,500            --
Long-term debt, excluding current installments                                            1,074,544       1,003,971       1,295,767
Deferred income taxes                                                                          --            32,600          63,000
Commitments
Convertible preferred stock (liquidation preference of $6,528,787)                        5,537,717       6,069,530       6,473,371
Stockholders' deficit:
   Preferred stock, $10 par value; 1,000,000 shares authorized, none
     outstanding                                                                               --              --              --
   Common stock, $0.0001 Par value; 20,000,000 shares authorized, 296,274
     outstanding                                                                                 27              29              29
   Additional paid-in-capital                                                               392,617         410,290         410,490
   Treasury stock, 3,300 shares at cost                                                        --            (5,000)         (5,000)
   Accumulated deficit                                                                   (3,151,370)     (2,776,678)     (2,787,246)
                                                                                        -----------     -----------     -----------
     Total stockholders' deficit                                                         (2,758,726)     (2,371,359)     (2,381,727)
                                                                                        -----------     -----------     -----------
                                                                                        $ 5,664,554     $ 7,866,546     $ 8,737,915
                                                                                        ===========     ===========     ===========
</TABLE>

 The accompanying notes are an integral part of the financial statements.

                                      F-4



                          BRUNSWICK TECHNOLOGIES, INC.
                              STATEMENTS OF INCOME


<TABLE>
<CAPTION>
                                                                       FOR THE YEARS ENDED            FOR THE NINE MONTHS ENDED
                                                                           DECEMBER 31,                        SEPTEMBER 30,
                                                                          -------------                        -------------
                                                             1993            1994            1995          1995           1996
                                                             ----            ----            ----          ----           ----
                                                                                                         (UNAUDITED)
<S>                                                    <C>            <C>             <C>             <C>             <C>

Net sales                                              $  6,376,385    $  9,596,578    $ 15,476,424    $ 11,033,626    $ 13,423,512
Cost of goods  sold (raw  material  purchased
 from a stockholder  amounted  to
 $3,213,169 in 1993, $4,911,399 in
 1994, $7,809,567 in 1995, and $6,173,673 and
 $6,856,083 for the nine months ended September
 30, 1995 and 1996, respectively)                         4,996,633       7,382,285      11,978,978       8,489,131      10,365,153
                                                       ------------    ------------    ------------    ------------    ------------
    Gross profit                                          1,379,752       2,214,293       3,497,446       2,544,495       3,058,359
Selling, general and administrative expenses              1,132,775       1,500,119       2,084,712       1,495,624       2,038,985
Research and development expenses                           124,685         373,955         408,247         291,501         402,084
Moving costs                                                   --              --             8,560            --           248,314
Facility repair costs                                          --              --           150,000            --          (147,545)
                                                       ------------    ------------    ------------    ------------    ------------
    Operating income                                        122,292         340,219         845,927         757,370         516,521
                                                       ------------    ------------    ------------    ------------    ------------
Other income (expense):
  Interest expense                                             --           (19,595)       (124,122)        (93,616)       (101,841)
  Miscellaneous, net                                        (10,816)         (6,428)         62,800          66,340         200,593
                                                       ------------    ------------    ------------    ------------    ------------
                                                            (10,816)        (26,023)        (61,322)        (27,276)         98,752
                                                       ------------    ------------    ------------    ------------    ------------
    Income before income tax                                111,476         314,196         784,605         730,094         615,273
Income tax benefit (expense)                                   --              --           121,900         113,000        (222,000)
                                                       ------------    ------------    ------------    ------------    ------------
    Net income                                              111,476         314,196         906,505         843,094         393,273
                                                       ------------    ------------    ------------    ------------    ------------
Preferred stock dividend                                   (332,787)       (450,120)       (450,120)       (337,590)       (337,590)
Accretion of preferred stock redemption value               (70,864)        (75,910)        (81,693)        (61,269)        (66,251)
                                                       ------------    ------------    ------------    ------------    ------------
    Net income (loss) attributable to common stock     $   (292,175)   $   (211,834)   $    374,692    $    444,235    $    (10,568)
                                                       ============    ============    ============    ============    ============
       Pro forma earnings per common share                                             $       0.26                    $       0.11
                                                                                       ============                    ============
       Pro forma weighted average common shares
        outstanding                                                                       3,460,445                        3,494,135
                                                                                       ============                    =============
</TABLE>


 The accompanying notes are an integral part of the financial statements.

                                      F-5


                          BRUNSWICK TECHNOLOGIES, INC.
                       STATEMENTS OF STOCKHOLDERS' DEFICIT



<TABLE>
<CAPTION>
                                                    COMMON STOCK
                                                    ------------
                                                                     ADDITIONAL                                TOTAL
                                                                      PAID-IN     TREASURY   ACCUMULATED   STOCKHOLDERS'
                                                  SHARES    AMOUNT    CAPITAL      STOCK       DEFICIT        DEFICIT
                                                  ------    ------    -------      -----       -------        -------
<S>                                              <C>        <C>       <C>          <C>       <C>            <C>

Balance at December 31, 1992                     247,500     $25      $391,709      --       $(2,647,361)   $(2,255,627)
Exercise of common stock options                  24,486       2           908      --           --                 910
Accrual of preferred stock dividend                --        --          --         --          (332,787)      (332,787)
Accretion of preferred stock redemption value      --        --          --         --           (70,864)       (70,864)
Net income                                         --        --          --         --           111,476        111,476
                                                 -------    ----      ---------    ------   ------------    -----------
Balance at December 31, 1993                     271,986      27       392,617      --        (2,939,536)    (2,546,892)
Accrual of preferred stock dividend                --        --          --         --          (450,120)      (450,120)
Accretion of preferred stock redemption value      --        --          --         --           (75,910)       (75,910)
Net income                                         --        --          --         --           314,196        314,196
                                                 -------    ----      ---------    ------   ------------    -----------
Balance at December 31, 1994                     271,986      27       392,617      --        (3,151,370)    (2,758,726)
Exercise of common stock options                  13,035       2         3,573      --           --               3,575
Exercise of warrants to purchase common stock      4,653     --         14,100      --           --              14,100
Repurchases of common stock                        --        --          --       $(5,000)       --              (5,000)
Accrual of preferred stock dividend                --        --          --         --          (450,120)      (450,120)
Accretion of preferred stock redemption value      --        --          --         --           (81,693)       (81,693)
Net income                                         --        --          --         --           906,505        906,505
                                                 -------    ----      ---------    ------   ------------    -----------
Balance at December 31, 1995                     289,674      29       410,290     (5,000)    (2,776,678)    (2,371,359)
Exercise of common stock options                   6,600     --            200      --           --                 200
Accrual of preferred stock dividend                --        --          --         --          (337,590)      (337,590)
Accretion of preferred stock redemption value      --        --          --         --           (66,251)       (66,251)
Net income                                         --        --          --         --           393,273        393,273
                                                 -------    ----      ---------    ------   ------------    -----------
Balance at September 30, 1996                    296,274    $ 29      $410,490    $(5,000)   $(2,787,246)   $(2,381,727)
                                                 =======    ====      ========    =======    ===========    =========== 
</TABLE>


 The accompanying notes are an integral part of the financial statements.


                                      F-6




                          BRUNSWICK TECHNOLOGIES, INC.
                            STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                         FOR THE YEARS ENDED             FOR THE NINE MONTHS ENDED
                                                                            DECEMBER 31,                      SEPTEMBER 30,
                                                                            ------------                      -------------
                                                                    1993         1994          1995          1995           1996
                                                                    ----         ----          ----          ----           ----
                                                                                                          (UNAUDITED)
<S>                                                           <C>           <C>           <C>           <C>           <C>

Cash flows from operating activities:
   Net income                                                 $   111,476   $   314,196    $   906,505    $   843,094   $   393,273
   Adjustments to reconcile net income to net cash provided
     by (used in) operating activities:
       Depreciation and amortization                              141,606       266,574        396,595        297,612       368,769
       Deferred taxes                                                --            --         (274,100)      (254,000)      113,000
       (Gain) loss on sale of property, plant and equipment         1,803          --           (4,164)          --            --
       Changes in assets and liabilities:
          (Increase) decrease in accounts receivable             (264,360)     (156,751)    (1,071,253)      (288,346)    1,051,781
          (Increase) in inventories                              (180,481)     (617,119)      (104,060)      (253,195)   (1,119,591)
          (Increase) decrease in refundable income taxes             --            --          (16,000)       (15,000)       16,000
          (Increase) decrease in other current assets             (44,242)       12,883        (51,684)       (32,476)      (38,024)
          Increase (decrease) in due to stockholder               603,913       161,277        622,888        579,647      (478,618)
          Increase (decrease) in other accounts payable
           and accrued expenses                                  (245,911)     (252,773)       597,585         (9,061)      237,956
          Increase (decrease) in income taxes payable                --            --           32,000         30,000       (17,076)
                                                              -----------   -----------    -----------    -----------   -----------
             Net cash provided by (used in) operating
               activities                                         123,804      (271,713)     1,034,312        898,275       527,470
                                                              -----------   -----------    -----------    -----------   -----------
Cash flows from investing activities:
   Purchases of property, plant and equipment                    (993,969)   (1,286,797)      (899,271)      (331,480)     (801,460)
   Proceeds from sale of property, plant and equipment               --            --           12,126           --            --
   Increase in other assets                                        (1,959)      (48,914)       (36,140)       (64,990)       (9,953)
                                                              -----------   -----------    -----------    -----------   -----------
             Net cash used in investing activities               (995,928)   (1,335,711)      (923,285)      (396,470)     (811,413)
                                                              -----------   -----------    -----------    -----------   -----------
Cash flows from financing activities:
   Bank overdraft                                                    --         119,216         97,406         40,960      (216,622)
   Net proceeds (repayments) under line of credit                (107,246)       80,000        (80,000)       (80,000)      602,000
   Proceeds from long-term debt borrowings                           --       1,100,000           --             --         325,414
   Repayment of long-term debt                                   (219,787)     (198,953)       (20,662)          --          (2,938)
   Net principal repayments under capital lease obligations       (12,753)       (3,250)        (5,293)        (4,139)       (2,620)
   Proceeds from exercise of common stock options and
     warrants                                                       1,310          --           17,675          3,575           200
   Issuance of convertible preferred stock                      1,760,000          --             --             --            --
   Costs related to issuance of convertible preferred stock       (69,938)       (2,724)          --             --            --
   Deferred charges                                                  --            --             --             --        (336,857)
   Repurchase of common stock                                        --            --           (5,000)        (5,000)         --
                                                              -----------   -----------    -----------    -----------   -----------
             Net cash provided by (used in) financing
               activities                                       1,351,586     1,094,289          4,126        (44,604)      368,577
                                                              -----------   -----------    -----------    -----------   -----------
             Net increase (decrease) in cash                      479,462      (513,135)       115,153        457,201        84,634
Cash at beginning of period                                        36,479       515,941          2,806          2,806       117,959
                                                              -----------   -----------    -----------    -----------   -----------
Cash at end of period                                         $   515,941   $     2,806    $   117,959    $   460,007   $   202,593
                                                              ===========   ===========    ===========    ===========   ===========
Supplemental disclosure of cash flow information:
 Cash paid during the year for:
       Interest (including interest capitalized of $53,523
        in 1993 and $36,945 in 1994)                          $    67,091   $    52,552    $   128,276    $    59,455   $    67,191
                                                              ===========   ===========    ===========    ===========   ===========
       Income taxes                                           $      --     $      --      $   136,200    $     5,200   $   110,476
                                                              ===========   ===========    ===========    ===========   ===========
</TABLE>




  During 1995, the Company entered into a capital lease obligation amounting to
$6,288 for telephone equipment.

 The accompanying notes are an integral part of the financial statements.

                                      F-7


                          BRUNSWICK TECHNOLOGIES, INC.
                          NOTES TO FINANCIAL STATEMENTS

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

    Brunswick Technologies, Inc. is a developer and manufacturer of stitchbonded
engineered  composite  reinforcement  fabrics made from glass,  carbon and other
fibers.  Its products are used in a diverse range of products,  including  those
used in the marine, automotive, construction, and transportation industries.

Use of Estimates

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

Inventories

    Inventories  are stated at the lower of standard  cost,  which  approximates
first-in, first-out cost method, or market.

Property, Plant and Equipment

    Property,  plant and equipment are stated at cost.  Depreciation is provided
on the straight-line method over the estimated useful lives as follows:

<TABLE>
<CAPTION>
                                                                           YEARS
                                                                           -----
<S>                                                                        <C>
Furniture and fixtures                                                     2-15
Machinery and equipment                                                    7-15
Vehicles                                                                     5
</TABLE>

    Amortization  of  capitalized  leased assets and leasehold  improvements  is
provided on the  straight-line  method over the shorter of the lease term or the
useful  life.  Interest  expense  incurred  on  borrowings  used to finance  the
construction  of production  machinery is  capitalized  and included in the cost
basis of the asset.

    Expenditures for maintenance, repairs, and minor replacements are charged to
operations while  expenditures for major  replacements and betterments are added
to the property,  plant and equipment accounts. When fixed assets are retired or
otherwise  disposed  of,  the  asset  cost  and  accumulated   depreciation  and
amortization  are removed from the accounts  and any  resulting  gain or loss is
reflected in income.

Accounting for Stock Options and Stock Warrants

    In 1995,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial Accounting Standard No. 123 -- Accounting for Stock Based Compensation
(SFAS No. 123). This statement  requires a fair value based method of accounting
for employee  stock options and similar  equity  instruments.  It also permits a
company to continue to measure compensation expense for such plans as prescribed
by Accounting  Principles  Board Opinion No. 25,  Accounting for Stock Issued to
Employees  (APB No. 25). The Company has elected to continue to measure its cost
using APB No. 25 and as  required,  will  disclose the impact of SFAS No. 123 in
the notes to the December 1996 financial statements.


                                      F-8




                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

Research and Development

    Expenditures  for  research and  development  are charged to  operations  as
incurred.

Patents

    Costs  associated  with  securing  patents for the  Company's  products  are
capitalized  and amortized over the shorter period of 17 years, or the estimated
useful life.

Grants

    The  Company  recognizes  revenues  from  cost  reimbursement   grants  from
government agencies as reimbursable expenses are incurred.

Pro Forma Earnings per Common Share

    Earnings  per share has been  presented  on a pro forma basis  after  giving
effect to the conversion of the outstanding  convertible  preferred stock,  plus
when their effect is dilutive,  common stock  equivalents  consisting  of shares
subject to stock options and warrants.

    The following  table presents  information  necessary to calculate pro forma
earnings per share:



<TABLE>
<CAPTION>
                                                                               FOR THE
                                                            FOR THE YEAR     NINE MONTHS
                                                                ENDED           ENDED
                                                            DECEMBER 31,    SEPTEMBER 30,
                                                                1995            1996
                                                                ----            ----
<S>                                                          <C>             <C>

Net income                                                   $  906,505      $  393,273
                                                             ==========      ==========
Pro forma earnings per common shares                         $     0.26      $     0.11
                                                             ==========      ==========
Common shares outstanding:
   Weighted average common shares                               280,830         292,974
   Common share equivalents                                     630,335         651,881
   Conversion of preferred stock                              2,337,192       2,337,192
   Preferred stock dividend                                     211,088         211,088
   Directors' stock grants                                        1,000           1,000
                                                             ---------        ---------
   Adjusted shares outstanding                                3,460,455       3,494,135
                                                             ==========       =========
</TABLE>


Stock Split and Authorized Shares


    On January 6, 1997, the Board of Directors approved a 33 to 1 stock split of
the Company's  common stock to be effective  immediately  prior to the effective
date of the  registration  statement for the Company's  initial public offering.
All share and per share amounts have been retroactively restated to reflect this
stock  split.  In  addition,  on August 14, 1996 the Board and the  shareholders
approved an  increase in the  authorized  shares of common  stock to  20,000,000
shares,  to be  effective  immediately  prior  to  the  effective  date  of  the
Registration  Statement.  The Board and the  shareholders  also  authorized  the
creation of a new undesignated  class of preferred stock consisting of 1,000,000
shares, $10 par value.


Cash and Cash Equivalents

    The Company  considers all highly liquid debt instruments  purchased with an
original maturity of three months or less to be cash equivalents.

                                      F-9


                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- (CONTINUED)

Reclassifications

    Certain prior year amounts  primarily  relating to preferred stock have been
reclassified  to  conform  with  the  presentation  used in the  1996  financial
statements.   Pursuant  to  Securities  and  Exchange  Commission   regulations,
convertible  preferred  stock has been  reclassified  outside  of  stockholders'
equity and accrued  dividends  and an increase in the preferred  stock  carrying
value based on anticipated redemption value have been recorded. As a result, the
accumulated  deficit has increased by $526,030 and $531,813 at December 31, 1994
and 1995, respectively, and $403,841 at September 30, 1996.

Unaudited Financial Statements

    The unaudited  financial  statements for the nine months ended September 30,
1995 have been  prepared on the same basis as the audited  financial  statements
and in the opinion of the Company,  include all adjustments  (consisting only of
normal  recurring   adjustments)  necessary  to  present  fairly  the  financial
statements and the results of operations for this period.

2. INVENTORIES

    Inventories consist of the following components:
<TABLE>
<CAPTION>
                                           DECEMBER 31,
                                           ------------
                                                                   SEPTEMBER 30,
                                       1994          1995               1996
                                       ----          ----               ----
<S>                                 <C>           <C>              <C>
Raw materials                       $  515,060       $  450,447       $  228,198
Work in process                        219,066          324,772          416,976
Finished goods                         591,678          654,645        1,904,281
                                    ----------       ----------       ----------
                                    $1,325,804       $1,429,864       $2,549,455
                                    ==========       ==========       ==========
</TABLE>

3. DEFERRED CHARGES

    Deferred   charges   consist  of  costs  incurred  in  connection  with  the
acquisition of Advanced  Textiles,  Inc. (see Note 13) and the Company's initial
public offering.  The balance at September 30, 1996 includes  acquisition  costs
approximating  $75,000  which  will be  allocated  as part  of the  purchase  of
Advanced  Textiles,  Inc. and initial  public  offering  costs of  approximately
$261,000  will be  offset  in the  stockholders'  equity  accounts  against  the
proceeds received upon closing of the public offering. In the event the offering
is not successful,  these initial public offering costs  approximating  $261,000
will be expensed.

4. DEBT

    Long-term debt consists of the following:
<TABLE>
<CAPTION>
                                                                                DECEMBER 31,
                                                                                ------------
                                                                                                       SEPTEMBER 30,
                                                                                                       -------------
                                                                             1994           1995           1996
                                                                             ----           ----           ----
<S>                                                                       <C>           <C>             <C>
5.75% note payable to a financial institution, payable in monthly
  installments of principal and interest of $384, through January
  1999; collateralized by a motor vehicle                                $    16,824    $    13,133    $    10,195
Equipment loan payable to a bank with interest payable monthly and
 principal amortized over 84 months beginning on March 1, 1997;
 collateralized  by all corporate assets                                   1,100,000      1,100,000      1,425,414
8.75% note payable with monthly principal and interest installments of
  $548. The note was collateralized by a vehicle and was paid in full
  in December 1995, when the vehicle was sold                                 16,971           --             --
                                                                         -----------    -----------   ------------
                                                                           1,133,795      1,113,133      1,435,609
Less current installments                                                    (59,251)      (109,162)      (139,842)
                                                                         -----------    -----------   ------------
Long-term debt, excluding current installments                           $ 1,074,544    $ 1,003,971    $ 1,295,767
                                                                         ===========    ===========    ===========
</TABLE>


                                      F-10



                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)


4. DEBT -- (CONTINUED)

    The schedule of  maturities  of long-term  debt on a calendar  year basis at
September 30, 1996, are as follows:

<TABLE>
<CAPTION>
<S>                                                                 <C>
1996                                                                 $     1,152
1997                                                                     173,832
1998                                                                     208,008
1999                                                                     204,336
2000                                                                     203,571
2001                                                                     203,571
Thereafter                                                               441,139
                                                                     -----------
                                                                     $ 1,435,609
                                                                     ===========
</TABLE>

    On May 30, 1996, the Company  renegotiated its existing debt facility with a
bank.  The new agreement  increases the Company's line of credit from $1 million
to $1.5 million and  increases an equipment  line of credit from $1.1 million to
$1.8 million.


    Borrowings  under the line of credit are based on 75% of  eligible  accounts
receivable and 50% of eligible inventory.  At the Company's option,  interest is
charged at either the bank's prime rate or the London  Interbank  Borrowing Rate
(LIBOR),  plus 1.75%. There is a commitment fee of 0.125% on any unused balance.
At September 30, 1996, borrowings under the line of credit amounted to $602,000.
The weighted  average  interest rate of borrowings  outstanding at September 30,
1996,  was 8.25%.  The line of credit  expires on June 1, 1997.  At October  26,
1996,  the Company  was in  discussions  with its bank to  increase  the line of
credit by $1.0 million and to pledge the accounts  receivable  and  inventory of
Advanced Textiles, Inc. (see Note 13) as collateral.

    Under the equipment  term line of credit loan,  the bank will advance 75% of
the  equipment  cost to be acquired up to a total loan of $1.8  million.  At the
Company's option,  interest is charged at either the bank's prime rate or LIBOR,
plus 2.25%.  At September  30, 1996,  the Company had elected a nine month LIBOR
rate which will be effective through March 1, 1997 and which equals 8% including
the 2.25% mark up. Principal on outstanding  balances will be repaid in 84 equal
installments  commencing  March 1, 1997. At September 30, 1996,  $1,425,414  was
outstanding  under the equipment  line of credit loan and the ability to receive
further advances will expire on January 31, 1997.


    The  loan  agreement  contains  certain  restrictive  covenants,   including
limitations on capital expenditures, debt to equity ratio, debt service coverage
and minimum net income.  The borrowings under this agreement are  collateralized
by all corporate assets.

5. LEASES

    Commencing  January 1, 1996,  the Company began leasing a newly  constructed
manufacturing  facility. The lease term is for ten years with an option to renew
for an  additional  five  years.  The  Company  has the option to  purchase  the
facility at fair market  value at any time  between the end of the fifth year of
the lease and the end of the  lease.  In  connection  with the  vacating  of its
former facility in December 1995, the Company recorded $150,000 as its estimated
cost to make  repairs  to the  premises  as  specified  in its lease  agreement.
However,  this estimate was not realized and $147,545 was reversed in June 1996.
In connection with the relocation to its new facility,  the Company has recorded
a separate operating expense for the cost of the move, which includes the rental
expense for the old  facility  for the six months  through  June 30,  1996.  The
Company also has  operating  leases for  equipment  and a vehicle.  Total rental
expense under all operating leases was $147,114,  $164,293, and $176,558 for the
years ended December 31, 1993,  1994, and 1995,  respectively,  and $131,611 and
$233,554 for the nine months ended September 30, 1995 and 1996, respectively.

                                      F-11




                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)


5. LEASES -- (CONTINUED)

    At September  30, 1996,  future  minimum  lease  payments on a calendar year
basis under all non-cancelable leases are as follows:


<TABLE>
<CAPTION>
                                                                      OPERATING
                                                                       LEASES
                                                                       ------
<S>                                                                  <C>
1996                                                                 $    46,475
1997                                                                     184,065
1998                                                                     181,500
1999                                                                     181,500
2000                                                                     181,500
2001                                                                     181,500
Thereafter                                                             1,778,500
                                                                       ---------
Minimum future lease payments                                         $2,735,040
                                                                      ==========
</TABLE>

6. CONVERTIBLE PREFERRED STOCK (SEE ALSO NOTE 12)

    The Company's  convertible  preferred  stock,  no par value consists of four
series whose activity is shown in the following table:

<TABLE>
<CAPTION>
                                                                                                                     TOTAL
                                                                                                                  CONVERTIBLE
                              SERIES AA           SERIES BB             SERIES C              SERIES D          PREFERRED SHARES
                              ---------           ---------             --------              --------         ----------------
                           SHARES    AMOUNT   SHARES     AMOUNT     SHARES     AMOUNT     SHARES     AMOUNT   SHARES       AMOUNT
                           ------    ------   ------     ------     ------     ------     ------     ------   ------       ------
<S>                        <C>      <C>      <C>      <C>          <C>      <C>          <C>      <C>         <C>       <C>

Balance at December 31,
  1992                      3,657  $216,040   33,167   $1,742,877   18,000  $  959,057     --         --       54,824   $ 2,917,974
Issuance of preferred
  stock, net of costs        --       --        --         --         --        --       16,000   $1,690,062   16,000     1,690,062
Accrual of preferred stock
  dividend                   --      18,285     --        165,835     --        90,000     --         58,667     --         332,787
Accretion of preferred
  stock redemption value     --      29,845     --         18,217     --         6,975     --         15,827     --          70,864
                            -----  --------   ------   ----------   ------  ----------   ------   ----------   ------   -----------
Balance at December 31, 
  1993                      3,657   264,170   33,167    1,926,929   18,000   1,056,032   16,000    1,764,556   70,824     5,011,687
Accrual of preferred stock
  dividend                   --      18,285     --        165,835     --        90,000     --        176,000     --         450,120
Accretion of preferred 
  stock redemption value     --      34,465     --         18,432     --         7,031     --         15,982     --          75,910
                            -----  --------   ------   ----------   ------  ----------   ------   ----------   ------   -----------
Balance at December 31,
  1994                      3,657   316,920   33,167    2,111,196   18,000   1,153,063   16,000    1,956,538   70,824     5,537,717
Accrual of preferred stock
  dividend                   --      18,285     --        165,835     --        90,000     --        176,000     --         450,120
Accretion of preferred
  stock redemption value     --      39,818     --         18,650     --         7,089     --         16,136     --          81,693
                            -----  --------   ------   ----------   ------  ----------   ------   ----------   ------   -----------
Balance at December 31,
  1995                      3,657   375,023   33,167    2,295,681   18,000   1,250,152   16,000    2,148,674   70,824     6,069,530
Accrual of preferred stock
  dividend                   --      13,673     --        124,401     --        67,518     --        131,998     --         337,590
Accretion of preferred
  stock redemption value     --      34,504     --         14,158     --         5,366     --         12,223     --          66,251
                            -----  --------   ------   ----------   ------  ----------   ------   ----------   ------   -----------
Balance at September 30,
  1996                      3,657  $423,200   33,167   $2,434,420   18,000  $1,323,036   16,000   $2,292,895   70,824   $ 6,473,371
                            =====  ========   ======   ==========   ======  ==========   ======   ==========   ======   ===========
Liquidation preference at
  September 30, 1996               $452,555            $2,446,067           $1,327,500            $2,302,665            $ 6,528,787
                                   ========            ==========           ==========            ==========            ===========
</TABLE>



                                      F-12





                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)

6. CONVERTIBLE PREFERRED STOCK (SEE ALSO NOTE 12) -- (CONTINUED)


    All of the preferred  stock series are entitled to  cumulative  dividends at
the rate of 10% per annum of the original issue price. This entitlement began on
January 1, 1992,  for the Series AA, BB, and C and on September 1, 1993, for the
Series D preferred  stock. The dividends are to be paid out of any funds legally
available; to date the Company has not paid any such amounts. Upon redemption or
conversion of the preferred stock, or upon liquidation of the Company,  all such
dividends  shall  become  immediately  due and  payable.  Such unpaid  dividends
amounted to $1,844,737 at September 30, 1996. In addition,  the preferred shares
have a  liquidation  preference  of $100,  $50,  $50, and $110 per share for the
series AA, BB, C, and D preferred shares,  respectively,  plus unpaid cumulative
dividends.  The shares are  convertible  into common stock based on a conversion
price on the  date  that the  shares  are  surrendered  for  conversion.  At the
effective date of the  registration  statement for the Company's  initial public
offering,  each share of all series of the preferred  stock will be  convertible
into 33 shares of common stock.


    The  holders of not less than  two-thirds  of the total  number of shares of
preferred stock  outstanding (of all series,  collectively) may elect to require
the  Company  to redeem,  such  number of shares of each  series of  convertible
preferred stock  outstanding on January 1, 1996, as may be tendered from time to
time on the following  dates: 33% on June 1, 1996; 67% on June 1, 1997; and 100%
on June 1, 1998. Each redemption will be allocated pro rata among the holders of
all series of the  convertible  preferred  stock electing to participate in such
redemption.  The redemption price is the greater of: a) fair market value of the
shares to be redeemed,  or b) $100,  $50, $50, and $110 per share for the Series
AA, BB, C and D, respectively, plus unpaid cumulative dividends.

7. CAPITAL STOCK


    The Company has two employee stock option plans, one established in 1991 and
the other in 1994.  The plans  reserve  for  issuance  990,000  shares of common
stock.  Options  granted vest at a rate of 20% per year beginning one year after
the date of grant.


    A summary of changes in common stock options during 1994, 1995, and 1996 is:

<TABLE>
<CAPTION>
                                                                       PRICE
                                                          SHARES     PER SHARE
                                                          ------     ---------
<S>                                                       <C>       <C>

Outstanding grants at December 31, 1993                   435,039   $0.03-$1.52
Granted                                                    16,500      $1.52
Exercised                                                   --
Canceled                                                    --
                                                          -------
Outstanding grants at December 31, 1994                   451,539   $0.03-$1.52
Granted                                                    83,325      $1.52
Exercised                                                 (13,035)  $0.03-$1.52
Canceled                                                   (4,290)  $0.03-$1.52
                                                          -------
Outstanding grants at December 31, 1995                   517,539   $0.03-$1.52
Granted                                                     --
Exercised                                                  (6,600)     $0.03
Canceled                                                    --
                                                          -------
Outstanding grants at September 30, 1996                  510,939   $0.03-$1.52
                                                          =======
Shares exercisable at December 31, 1994                   308,319   $0.03-$1.52
                                                          =======
Shares exercisable at December 31, 1995                   363,429   $0.03-$1.52
                                                          =======
Shares exercisable at September 30, 1996                  368,859   $0.03-$1.52
                                                          =======
</TABLE>


                                      F-13





                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)



7. CAPITAL STOCK -- (CONTINUED)


    Through the date of the Company's  initial public  offering,  the plans have
provided  for, at the option of the  Company,  the  repurchase  of stock held by
employees  when they  terminate  service with the Company.  In 1995, the Company
repurchased 3,300 common shares at $1.52 per share from a former employee. These
shares are held by the Company and  recorded as Treasury  Stock at their cost of
$5,000.

    In conjunction with the issuance of convertible preferred stock, the Company
has issued  warrants  for the  purchase  of its common  stock.  Each  warrant is
exercisable for one share of common stock.  In 1995,  warrants were exercised to
purchase  4,653 common  shares at $3.03 per share.  At September  30, 1996,  the
Company  had 211,200  warrants  outstanding  at an  exercise  price of $1.52 per
warrant, which expire on various dates on or before December 31, 1997.


8. CONCENTRATION OF CREDIT RISK


    The  Company  utilizes  a  national   distribution   system  that  sells  to
approximately  600-700 end users.  Four  individual  distributors  accounted for
approximately  85%, 89% and 78% of the Company's  1993,  1994 and 1995 revenues,
respectively, and 80% and 77% for each of the nine-month periods ended September
30,  1995 and 1996,  respectively.  The same  distributors  also  represent  the
aforementioned  percentages  of  the  Company's  respective  account  receivable
balances at December 31, 1994 and 1995 and 47% at September 30, 1996.


9. INCOME TAXES

    Income tax benefit (expense) consists of the following:

<TABLE>
<CAPTION>
                                        FOR THE YEARS ENDED      FOR THE NINE MONTHS ENDED
                                            DECEMBER 31,               SEPTEMBER 30,
                                            ------------               -------------
                                     1993     1994      1995         1995          1996
                                     ----     ----      ----         ----          ----
                                                                  (UNAUDITED)
<S>                                  <C>     <C>     <C>          <C>            <C>
Current:
   Federal                         $  --   $  --     $(120,200)    $(111,000)    $(102,000)
   State                              --      --       (32,000)      (30,000)       (7,000)
                                   ------  ------   ----------     ---------     ---------
                                      --      --      (152,200)     (141,000)     (109,000)
                                   ------  ------   ----------     ---------     ---------
Deferred:
   Federal                            --      --       214,600       199,000       (83,000)
   State                              --      --        59,500        55,000       (30,000)
                                   ------  ------   ----------     ---------     ---------
                                      --      --       274,100       254,000      (113,000)
                                   ------  ------   ----------     ---------     ---------
     Total tax benefit (expense)   $  --   $  --    $  121,900     $ 113,000     $(222,000)
                                   ======  ======   ==========     =========     ========= 

</TABLE>

    The actual  income tax  benefit  (expense)  differs  from the  expected  tax
computed by applying the U.S. federal corporate tax rate of 34% to income before
income tax as follows:

<TABLE>
<CAPTION>
                                                             FOR THE YEARS ENDED          FOR THE NINE MONTHS ENDED
                                                                 DECEMBER 31,                   SEPTEMBER 30,
                                                                 ------------                   -------------
                                                         1993        1994        1995         1995          1996
                                                         ----        ----        ----         ----          ----
                                                                                           (UNAUDITED)
<S>                                                    <C>        <C>         <C>          <C>            <C>
Computed expected income tax                           $(38,000)  $(107,000)  $(267,000)    $(248,000)    $(209,000)
State income taxes                                       (6,000)    (18,000)    (47,000)      (44,000)       (7,000)
Change in valuation allowance                            12,000     138,000     439,100       408,000        --
Benefit of net operating loss carryforwards              42,000      --          --            --            --
Other                                                   (10,000)    (13,000)     (3,200)       (3,000)       (6,000)
                                                        -------     -------      ------        ------        ------ 
  Total income tax benefit (expense)                   $  --      $  --       $ 121,900     $ 113,000     $(222,000)
                                                       ========   =========   =========     =========     ========= 
</TABLE>

                                      F-14




                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)

9. INCOME TAXES -- (CONTINUED)

    The tax  effects  of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax liabilities  consist of the
following at:

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                               ------------
                                                                                           SEPTEMBER 30,
                                                           1994            1995                1996
                                                           ----            ----                ----
<S>                                                      <C>            <C>               <C>
Deferred tax assets (liabilities):
   Reserves                                             $  22,027       $  92,900               56,000
   Net operating loss carryforward                        665,498         303,000              200,000
   Alternative minimum tax credit carryforward               --           152,200              188,000
   Compensation                                            49,587          26,000               26,000
   Other                                                   29,103          56,000               94,100
   Depreciation and amortization                         (327,115)       (356,000)            (403,000)
                                                         --------        --------             -------- 
     Total deferred taxes                                 439,100         274,100              161,100
   Less valuation allowance                              (439,100)           --                   --
                                                         --------                                   
     Net deferred taxes                                 $    --         $ 274,100            $ 161,100
                                                        =========       =========            =========
   Current deferred tax assets                          $    --         $ 306,700            $ 224,100
                                                        =========       =========            =========
   Non-current deferred tax liabilities                 $    --         $ (32,600)           $ (63,000)
                                                        =========       =========            ========= 
</TABLE>

    As of December 31, 1995,  the Company had net operating  loss  carryforwards
for  federal and state  income tax  purposes of  approximately  $760,000,  which
expire at various dates through 2006.  Under Internal  Revenue Code Section 382,
utilization of net operating loss  carryforwards  may be limited in the event of
changes in the  ownership  structure of the Company.  Such a change  occurred in
1990, and  approximately  $522,000 of the net operating loss  carryforwards  are
limited for  utilization  at  approximately  $95,000 per year. In addition,  the
Company  has  alternative  minimum  tax credit  carryforwards  of  approximately
$152,200 which have no expiration  date. At December 31, 1994, the Company had a
net deferred tax position which was offset by a valuation  allowance of $439,100
due to  uncertainties  about the  ultimate  realization  of net  operating  loss
carryforwards.  At December  31,  1995,  the Company was still in a deferred tax
asset  position  and  no  valuation  allowance  was  recorded  as  current  year
utilization of net operating loss carryforwards and projected utilization in the
future of such carryforwards  removed material  uncertainties about the ultimate
realization of the deferred tax assets.

10. RELATED PARTIES

    The  Company  purchases  over  half of its raw  materials  inventory  from a
stockholder. For the years ended December 31, 1993, 1994, and 1995, purchases of
raw materials were $3,213,169,  $4,911,399, and $7,809,567 respectively. For the
nine months ended  September 30, 1995 and 1996,  purchases  were  $6,173,673 and
$6,856,083, respectively. At December 31, 1994 and 1995, and September 30, 1996,
the Company had due this  stockholder,  $836,790,  $1,529,678,  and  $1,103,560,
respectively,  for  purchases of raw  materials.  In  addition,  the Company was
obligated under a non-interest bearing note payable to the stockholder,  payable
in quarterly  installments of $17,500 through April 1997. Amounts due under this
note at  December  31,  1994 and 1995 and  September  30,  1996  were  $172,500,
$102,500  and  $50,000,  respectively.  The note is  collateralized  by  certain
equipment.

11. NATIONAL INSTITUTE OF STANDARDS AND TECHNOLOGY (NIST) GRANT

    The Company is a  participant  in a  consortium  to develop a  manufacturing
competency  to  replace  wood,   steel,   and  concrete  with  high  performance
composites.  The  project  has been  awarded a grant by NIST  whereby 50% of the
project's  costs will be  reimbursed.  In 1995,  the  Company  incurred  project
eligible costs of $201,936 and applied

                                      F-15






                          BRUNSWICK TECHNOLOGIES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

        DECEMBER 31, 1993, 1994 AND 1995 AND SEPTEMBER 30, 1995 AND 1996
          (INFORMATION WITH RESPECT TO SEPTEMBER 30, 1995 IS UNAUDITED)


11. NATIONAL INSTITUTE OF STANDARDS AND TECHNOLOGY (NIST) GRANT -- (CONTINUED)

for reimbursement of $100,968,  for which the Company has recorded miscellaneous
income of $66,742 and reduced cost of goods sold by $34,226. For the nine months
ended  September  30,  1995,  the Company  has applied  $51,349 of this to other
income and $26,453 as a credit to cost of goods sold.  For the nine months ended
September 30, 1996, the Company  incurred project eligible costs of $574,274 and
applied for  reimbursement  of  $287,137,  for which the  Company  has  recorded
miscellaneous income of $215,830, and reduced cost of goods sold by $71,307.

12. PRO FORMA INFORMATION



    Pursuant to the terms of the  convertible  preferred stock  agreements,  the
outstanding  shares of  preferred  stock  will  automatically  convert to common
stock, to be effective  immediately  prior to the  commencement of the Company's
initial public offering.  As a result,  70,824 shares of preferred stock will be
converted to 2,337,192 shares of common stock. In addition,  on August 14, 1996,
the Board of  Directors  approved  the  issuance of common stock in lieu of cash
payment of the cumulative preferred dividend.  This will result in an additional
211,088 shares of common stock being issued to preferred  stockholders as of the
closing of the offering.  In addition,  the Board approved the grant of stock to
Directors  totaling  1,000 shares,  to be issued at the closing of the Offering.
The following pro forma  information has been included to reflect the conversion
of the outstanding  preferred stock to common stock,  the issuance of additional
shares of common stock in lieu of payment of a  cumulative  cash  dividend,  and
directors' stock grants.




<TABLE>
<CAPTION>
                                                                             ACTUAL AT                      PRO FORMA
                                                                           SEPTEMBER 30,    PRO FORMA     SEPTEMBER 30,
                                                                               1996        ADJUSTMENTS        1996
                                                                               ----       -----------        ----
<S>                                                                         <C>            <C>             <C>


Convertible preferred stock                                                 $  6,473,371    $(6,473,371)    $  --
                                                                            ============    ===========     ==========  
Stockholders' (deficit) equity:
   Preferred stock, $10 par value actual and pro forma; 1,000,000 shares
     authorized and none outstanding actual and pro forma                        --             --              --
   Common stock, par value $0.0001 actual and pro forma; 20,000,000 shares
     authorized actual and pro forma; 2,845,554 shares outstanding, actual;
     2,845,554 shares outstanding pro forma                                           29            254             283
Additional paid-in-capital                                                       410,490      6,473,117       6,883,607
Treasury stock, 3,300 shares at cost                                              (5,000)       --               (5,000)
Accumulated deficit                                                           (2,787,246)       --           (2,787,246)
                                                                             -----------    -----------      ---------- 
                                                                             $(2,381,727)   $ 6,473,371      $4,091,644
                                                                             ===========    ===========      ==========
</TABLE>



13. SUBSEQUENT EVENT


    On October 30, 1996, the Company  acquired the  outstanding  common stock of
Advanced  Textiles,  Inc. (ATI). The acquisition will be accounted for under the
purchase  method,  and accordingly  the assets acquired and liabilities  assumed
will  be  recorded  at  their  estimated  fair  values.  The  total  cost of the
acquisition is approximately $8,113,000, including amounts payable to the seller
in the  form of a  subordinated  promissory  note  in the  principal  amount  of
$7,296,500 and deferred cash payments discounted to $513,000.  In addition,  the
Company  issued 5,350 shares to an employee of ATI who held a minority  position
in ATI.  Pro forma  financial  information  is  presented  in this  registration
statement beginning on page 16.


                                      F-16



                         REPORT OF INDEPENDENT AUDITORS

Shareholders and Board of Directors
 ADVANCED TEXTILES, INC.

    We have audited the accompanying balance sheets of Advanced Textiles,  Inc.,
as of September 28, 1996 and  September  30, 1995 and the related  statements of
operations  and cash  flows  for each of the  three  years in the  period  ended
September 28, 1996.  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 financial  statements referred to above present fairly,
in all material respects, the financial position of Advanced Textiles,  Inc., at
September 28, 1996 and September 30, 1995, and the results of its operations and
its cash flows for each of the three  years in the period  ended  September  28,
1996 in conformity with generally accepted accounting principles.

                                            ERNST & YOUNG LLP

Greensboro, North Carolina
October 18, 1996


                                      F-17




                            ADVANCED TEXTILES, INC.
                                 BALANCE SHEETS
                          (DOLLAR AMOUNTS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                                        SEPTEMBER 28,  SEPTEMBER 30,
                                                                                                           1996             1995
                                                                                                           ----             ----
       <S>                                                                                               <C>              <C>
                                                         ASSETS
   Cash and cash equivalents                                                                               $   632          $   227
   Customer accounts receivable after deductions of $19 and $17 for
     the respective dates for doubtful accounts                                                              1,036              883
   Sundry receivables                                                                                            4                0
   Inventories                                                                                               1,266            1,029
   Prepaid expenses                                                                                              1                6
                                                                                                           -------          -------
      Total current assets                                                                                   2,939            2,145
   Fixed assets, at cost:
   Land and land improvements                                                                                   72               72
   Buildings                                                                                                   625              625
   Machinery, fixtures and equipment                                                                         1,761            1,686
                                                                                                           -------          -------
                                                                                                             2,458            2,383
   Less accumulated depreciation                                                                             1,643            1,488
                                                                                                           -------          -------
      Fixed assets -- net                                                                                      815              895
                                                                                                           -------          -------
                                                                                                           $ 3,754          $ 3,040
                                                                                                           =======          =======
                                      LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Accounts payable -- trade                                                                               $   524          $   860
   Sundry payables and accrued expenses                                                                        134               74
   Advance from parent company                                                                                  46              190
                                                                                                           -------          -------
      Total current liabilities                                                                                704            1,124
Shareholders' equity:
   Common stock, par value $100 per share -- authorized and issued, 36,500 shares;
     outstanding 36,250 shares                                                                               3,650            3,650
   Capital in excess of par value                                                                            2,465            2,036
   Accumulated deficit                                                                                      (2,979)          (3,684)
                                                                                                           -------          -------
                                                                                                             3,136            2,002
   Less cost of common stock held in treasury                                                                  (86)             (86)
                                                                                                           -------          -------
     Total shareholders' equity                                                                              3,050            1,916
                                                                                                           -------          -------
                                                                                                           $ 3,754          $ 3,040
                                                                                                            =======         =======
</TABLE>

                       See notes to financial statements.


                                      F-18


                            ADVANCED TEXTILES, INC.
                            STATEMENTS OF OPERATIONS
                             (AMOUNTS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                     FOR THE FISCAL YEAR ENDED
                                                                     -------------------------
                                                      SEPTEMBER 28,        SEPTEMBER 30,          OCTOBER 1,
                                                          1996                 1995                 1994
                                                          ----                 ----                 ----
<S>                                                   <C>                  <C>                   <C>
Net sales                                                $ 10,570             $ 11,169             $ 10,043
Cost of sales                                               8,504                9,574                9,040
                                                         --------             --------             --------
Gross profit                                                2,066                1,595                1,003
Selling, administrative and general expenses                  939                  890                  938
                                                         --------             --------             --------
Operating income before interest and taxes                  1,127                  705                   65
Interest expense                                                3                   25                   34
Interest income                                               (10)                  (4)                  (3)
                                                         --------             --------             --------
Income before income taxes                                  1,134                  684                   34
       Income tax (expense) benefit                          (429)               1,493                    0
                                                         --------             --------             --------
Net income                                               $    705             $  2,177             $     34
                                                         ========             ========             ========

</TABLE>




                       See notes to financial statements.

                                      F-19



                            ADVANCED TEXTILES, INC.

                            STATEMENTS OF CASH FLOWS
                          (DOLLAR AMOUNTS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                                    FOR THE FISCAL YEAR ENDED
                                                                                                    -------------------------
                                                                                          SEPTEMBER 28,   SEPTEMBER 30,   OCTOBER 1,
                                                                                             1996            1995            1994
                                                                                             ----            ----            ----
<S>                                                                                       <C>            <C>            <C>
Cash flows from operating activities:
Net income                                                                                  $   705         $ 2,177         $    34
Adjustments to reconcile net income to net cash provided by operating
  activities:
   Depreciation of fixed assets                                                                 210             204             201
   Non-cash income tax expense (benefit)                                                        429          (1,494)              0
   Changes in assets and liabilities:
       Customer accounts receivable -- net                                                     (153)           (357)            175
       Sundry notes and accounts receivable                                                      (4)              1              (1)
       Inventories                                                                             (237)            123            (158)
       Prepaid expenses                                                                           5              (1)             (2)
       Accounts payable and accrued expenses                                                   (276)              8              (1)
       Advance from parent company                                                             (144)            190               0
   Other                                                                                          0               6               0
                                                                                            -------          ------          -------
          Total adjustments                                                                    (170)         (1,320)            214
                                                                                            -------          ------          -------
Net cash provided by operating activities                                                       535             857             248
                                                                                            -------          ------          -------
Cash flows from investing activities:
   Capital expenditures                                                                        (133)           (173)            (65)
   Proceeds from asset sales                                                                      3              21               0
                                                                                            -------          ------          -------
Net cash used by investing activities                                                          (130)           (152)            (65)
                                                                                            -------          ------          -------
Cash flows from financing activities:
   Repayment of long term debt                                                                    0            (500)           (200)
                                                                                            -------          ------          -------
Net cash used by financing activities                                                             0            (500)           (200)
                                                                                            -------          ------          -------
Net change in cash and cash equivalents                                                         405             205             (17)
Cash and cash equivalents at beginning of period                                                227              22              39
                                                                                            -------          ------          -------
Cash and cash equivalents at end of period                                                  $   632         $   227         $    22
                                                                                            =======         =======         =======
Supplemental disclosures of cash flow information:
   Interest received (paid) -- net                                                          $     7         $   (29)        $   (32)
                                                                                            =======         =======         ======= 
   Income taxes paid                                                                        $     0         $    (1)        $     0
                                                                                            =======         =======         =======
</TABLE>





                       See notes to financial statements.


                                      F-20





                            ADVANCED TEXTILES, INC.
                          NOTES TO FINANCIAL STATEMENTS

          OCTOBER 1, 1994, SEPTEMBER 30, 1995, AND SEPTEMBER 28, 1996

NOTE A -- SIGNIFICANT ACCOUNTING POLICIES

    Cash Equivalents:  Cash equivalents consist of all temporary,  highly liquid
investments with original maturities of three months or less.

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

    Fixed Assets: Fixed assets are stated on the basis of cost.  Depreciation of
fixed assets is calculated over the estimated useful lives of the related assets
principally using the straight-line method.

    Revenue  Recognition:  In general,  the  Company  recognizes  revenues  from
product sales when units are shipped.

    Use of Estimates: The preparation of financial statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

    Fiscal Year: The Company uses a 52-53 week fiscal year.

NOTE B -- NATURE OF BUSINESS

    The Company produces  specialty knitted and woven fabrics for the reinforced
plastics/composites  industry.  Markets include marine,  pultrusion,  aerospace,
transportation,   military,   armor,  electronics,   corrosion-resistance,   and
sports/consumer  industries.  Such markets are predominately  located equally in
the southeast and midwest portions of the United States.

    The Company sells approximately 60% of its volume through  distributors with
approximately  53% of sales made to one  distributor.  The Company believes that
the majority of its sales volume could be sustained on a direct sales basis.

NOTE C -- INVENTORIES

    Inventories  at September 28, 1996 and  September 30, 1995  consisted of the
following (in thousands):

<TABLE>
<CAPTION>
                                                              1996        1995
                                                              ----        ----
<S>                                                          <C>         <C>
Raw materials                                                $  627      $   419
Stock in process                                                336          277
Produced goods                                                  303          333
                                                             ------       ------
                                                             $1,266       $1,029
                                                             ======       ======
</TABLE>

NOTE D -- INCOME TAXES

    The Company's taxable income (loss) is included in the consolidated  federal
income tax return of its parent company,  Burlington  Industries,  Inc. (Parent)
which owns 99.31% of the common  stock of the  Company.  The Company  recognizes
federal income tax  provisions  that would have resulted had the Company filed a
separate  federal tax return.  The provisions for state income taxes is computed
on a  separate  return  basis.  Since the Parent is not  charging  or paying the
Company for its tax liability or benefit,  the  resulting  annual tax expense is
reflected as a capital  contribution  by the Parent and any benefit is reflected
as a deemed dividend from the Company to the Parent.


                                      F-21



                            ADVANCED TEXTILES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (C0NTINUED)

          OCTOBER 1, 1994, SEPTEMBER 30, 1995, AND SEPTEMBER 28, 1996


NOTE D -- INCOME TAXES -- (Continued)

    At October 3, 1993,  on a stand alone basis,  the Company had net  operating
loss carryforwards that had been utilized in the consolidated federal tax return
of  the  Parent.  In  addition,   the  Company  had  state  net  operating  loss
carryforwards.  At that date, the Company had recorded a valuation allowance for
the full benefit of these net operating loss carryforwards  (NOLs) as management
did not  believe it was more  likely  than not these NOLs would be utilized on a
stand alone basis. In 1994, the utilization of NOLs was offset by a reduction of
the  valuation  allowance,  resulting in no income tax expense for the year.  In
1995, the Company had pre-tax income of $684,000 and projected income for future
periods,  therefore at September  30, 1995,  the Company  removed the  valuation
allowance as it was now more likely than not that the Company  would utilize the
NOLs on a stand  alone  basis.  The  Company  recognized  the  1995  benefit  of
$1,494,000  as a deemed  dividend  to the Parent.  In 1996,  the Company had tax
expense of $429,000.  This amount has been reflected as a contribution  from the
Parent since the Parent did not charge the Company for this expense.

    Income tax  (expense)  benefit is  different  from the  amount  computed  by
applying the U.S.  federal  corporate  tax rate of 34% to income  before  income
taxes. The principal reasons for the difference are as follows:

<TABLE>
<CAPTION>
                                                      1996      1995       1994
                                                      ----      ----       ----
<S>                                                   <C>      <C>        <C>
Tax at federal corporate rate                         $(386)   $ (233)    $ (12)
State income taxes, net of federal benefit              (34)      (24)        0
Change in valuation allowance                             0     1,755        16
Expenses with no tax benefits                            (9)       (5)       (4)
                                                      -----    ------     -----
   Income tax (expense) benefit                       $(429)   $1,493     $   0
                                                      =====    ======     =====
</TABLE>

NOTE E -- SHAREHOLDERS' EQUITY

    For each of the  1996,  1995 and 1994  fiscal  years,  the only  changes  to
shareholders'  equity was net income and non cash income  taxes as  described in
Note D during the respective fiscal year.

NOTE F -- DEFINED CONTRIBUTION PLAN

    The Company has a defined  contribution  plan available to substantially all
employees.  The Company may, at its discretion,  make contributions matching all
or some portion of employees'  elective  contributions  to the plan, or may also
make other discretionary contributions to the plan. Such contributions are based
primarily on the performance of the Company.  Total expense amounted to $16,335,
$11,810 and $2,130 in the 1996, 1995 and 1994 fiscal years, respectively.

NOTE G -- CONTINGENCIES

    The Company has sundry claims and other lawsuits  pending  against it. It is
not possible to determine with certainty the ultimate liability,  if any, of the
Company in any of these matters, but in the opinion of management, their outcome
should have no material  adverse effect upon the financial  condition or results
of operations of the Company.

                                      F-22




                           ADVANCED TEXTILES, INC.
                   NOTES TO FINANCIAL STATEMENTS - (C0NTINUED)

          OCTOBER 1, 1994, SEPTEMBER 30, 1995, AND SEPTEMBER 28, 1996



NOTE H -- LETTER OF INTENT

    On September 25, 1996,  Burlington signed a letter of intent to sell all the
capital  stock of the  Company to  Brunswick  Technologies,  Inc.  ("BTI") for a
purchase  price of $7.95  million  ($600,000  payable  in  various  annual  cash
installments  during a period  up to six years  and a  convertible  subordinated
promissory note bearing  interest at an annual rate of 9.5%,  payable in various
installments  through 2003). The specific repayment terms of the promissory note
are  determinable  based upon the successful  consummation  of an initial public
offering of BTI's  common stock or  securities  convertible  into common  stock.
Under the  terms of the  agreement,  closing  of the sale  must  occur  prior to
November 1, 1996 and the net working  capital of the Company shall  aggregate at
least $1.45  million.  Burlington  will provide such cash as may be necessary to
avoid any shortfall of working  capital and BTI will pay to Burlington  any such
excess in cash.

                                      F-23




          Inside  back  cover  of  the  Prospectus. There  is a  large  centered
photograph  of a person  snowboarding  down a mountain.  The caption  beneath it
reads,  "BTI engineered  fabrics enhance the performance of snowboards and other
sporting  equipment."  The  Company  logo  and the  slogan  "REINFORCED  THROUGH
INNOVATION" is in the lower left-hand corner of the page.




================================================================================


NO DEALER,  SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION
OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE CONTAINED IN THIS  PROSPECTUS,
AND, IF GIVEN OR MADE, SUCH  INFORMATION OR  REPRESENTATIONS  MUST NOT BE RELIED
UPON  AS  HAVING  BEEN  AUTHORIZED  BY THE  COMPANY  OR THE  UNDERWRITERS.  THIS
PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY ANY  SECURITY  OTHER  THAN  THE  SHARES  OF  COMMON  STOCK  OFFERED  BY THIS
PROSPECTUS,  OR AN  OFFER  TO  SELL OR A  SOLICITATION  OF AN  OFFER  TO BUY ANY
SECURITY BY ANY PERSON IN ANY  JURISDICTION  IN WHICH SUCH OFFER OR SOLICITATION
WOULD BE  UNLAWFUL.  NEITHER THE DELIVERY OF THIS  PROSPECTUS  NOR ANY SALE MADE
HEREUNDER  SHALL,  UNDER ANY  CIRCUMSTANCES,  IMPLY THAT THE INFORMATION IN THIS
PROSPECTUS IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE OF THIS PROSPECTUS.


                                   ----------

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                           <C>

Prospectus Summary                                                             3
Risk Factors                                                                   7
Use of Proceeds                                                               13
Dividend Policy                                                               13
Dilution                                                                      14
Capitalization                                                                15
Unaudited Pro Forma Condensed Combined
  Financial Information                                                       16
Selected Financial Information                                                20
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations                                                                  22
Business                                                                      31
Management                                                                    41
Principal and Selling Stockholders                                            47
Certain Transactions                                                          49
Description of Capital Stock and Certain
  Indebtedness                                                                50
Shares Eligible for Future Sale                                               51
Underwriting                                                                  53
Change in Accountants                                                         55
Legal Matters                                                                 55
Experts                                                                       55
Additional Information                                                        56
Glossary of Technical Terms                                                   57
Index to Financial Statements                                                F-1
</TABLE>

UNTIL  MARCH 2, 1997,  ALL  DEALERS  EFFECTING  TRANSACTIONS  IN THE  REGISTERED
SECURITIES,  WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION,  MAY BE REQUIRED
TO  DELIVER A  PROSPECTUS.  THIS  DELIVERY  REQUIREMENT  IS IN  ADDITION  TO THE
OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS  WHEN ACTING AS  UNDERWRITERS  AND
WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.



================================================================================






                                2,500,000 Shares




                                     [Logo]


                          BRUNSWICK TECHNOLOGIES, INC.


                                  Common Stock



                               -------------------
                               P R O S P E C T U S
                               -------------------




                             JOSEPHTHAL LYON & ROSS


                              SOUTHWEST SECURITIES




                                FEBRUARY 5, 1997



================================================================================


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