AURA SYSTEMS INC
S-1, 2000-05-23
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: BRUNSWICK TECHNOLOGIES INC, SC 14D9/A, 2000-05-23
Next: INTERNET VENTURE GROUP INC, 10QSB, 2000-05-23




      As filed with the Securities and Exchange Commission on May 22, 2000
                           Registration No. 333-
     ---------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                          ---------------------------
                                    FORM S-1

                          REGISTRATION STATEMENT UNDER

                           THE SECURITIES ACT OF 1933
                         ----------------------------

                               Aura Systems, Inc.
             (Exact name of Registrant as specified in its charter)

                            Delaware 95-4106894
               (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)

                          2335  Alaska  Avenue,  El Segundo,
                  California  90245 (Address,  including zip code,
                     and telephone number, including area code,
                   of Registrant's principal executive office)

                  Zvi (Harry) Kurtzman, Chief Executive Officer
                               Aura Systems, Inc.
                               2335 Alaska Avenue
                              El Segundo, CA 90245
                                 (310) 643-5300
                 (Name, Address, including zip code, and
          telephone number, including area code, of agent for service)

                                    Copy to:

                              Samuel S. Guzik, Esq.
                               Guzik & Associates
                       1800 Century Park East, Fifth Floor
                              Los Angeles, CA 90067
                                (310) 788-8600

Approximate  date of proposed  sale to the  public:  From time to time after the
effective date of the Registration Statement.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box. [X]



<PAGE>




If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. [ ] Calculation of Registration Fee
<TABLE>

                                       Proposed
Title of each class                                             Proposed             maximum
of securities to be                 Amount to be            maximum offering      aggregate offering       Amount of
registered                             registered(2)          price per share                  price
                                                                                                             registration fee
<S>                      <C>                      <C>            <C>              <C>

Common Stock,
$.005 par value            20,833,334             $0.30          $6,250,000       $1,650,000
Common Stock,
$.005 par value            100,000                $0.30(3)       $30,000                $8.00
Common Stock,
</TABLE>

(1)  Estimated for the purpose of calculating the  registration  fee pursuant to
     Rule  457(c)  on the  basis of the last sale  price of the  Registrant's
     Common  Stock on May 18,  2000.

(2)  In  addition  to the  shares  set  forth in the  table,  the  amount  to be
     registered includes an indeterminate  number of shares issuable as a result
     of stock splits,  stock dividends,  anti-dilution and similar provisions in
     accordance  with Rule 416.

(3)  Common Stock issuable upon exercise of Warrants at $0.375 per share.

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>


INFORMATION IN THIS  PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.  THE SELLING
STOCKHOLDERS  MAY NOT SELL THESE  SECURITIES  UNTIL THE  REGISTRATION  STATEMENT
FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE.  THIS PROSPECTUS
IS NOT AN OFFER TO SELL THESE  SECURITIES AND THE SELLING  STOCKHOLDERS  ARE NOT
SOLICITING  THE OFFER TO BUY THESE  SECURITIES  IN ANY STATE WHERE SUCH OFFER OR
SALE IS NOT PERMITTED.

                    Subject to completion, dated May 22, 2000

                                   PROSPECTUS

                      20,933,334 SHARES OF COMMON STOCK


                               AURA SYSTEMS, INC.


     The stockholders of Aura Systems, Inc. listed below may offer and sell from
time to time shares of our common  stock  under this  prospectus.  These  shares
include:

   100,000   shares   of   common   stock   which   certain stockholders  are
             entitled to acquire from us upon exercise of warrants issued by us
             in private sales; and
  20,833,334 shares which may be acquired by  certain stockholders upon
             conversion of  up to $12,500,000 principal amount of notes issued
             by us if there is an uncured default under the notes.

         Although we will be entitled to receive  proceeds  from the exercise of
warrants  by the  selling  stockholders,  we will  not  receive  any part of the
proceeds from sales of common stock by the selling stockholders.

         Our common  stock is traded on the  over-the-counter  market  under the
trading  symbol  "AURA".  On May 19, 2000,  the last reported sales price of our
common stock on the over-the-counter market was $0.30.

THE  PURCHASE  OF OUR  SECURITIES  INVOLVES  A HIGH  DEGREE  OF RISK.  SEE "RISK
FACTORS,"  AT PAGE ____,  FOR A  DISCUSSION  OF CERTAIN  MATTERS THAT YOU SHOULD
CONSIDER BEFORE PURCHASING OUR COMMON STOCK.

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS  IS TRUTHFUL OR  COMPLETE.  ANY  REPRESENTATION  TO THE CONTRARY IS A
CRIMINAL OFFENSE.

              The date of this Prospectus is __________ ____, 2000



<PAGE>


                                TABLE OF CONTENTS
PROSPECTUS SUMMARY......................................................
RISK FACTORS ...........................................................
FORWARD-LOOKING STATEMENTS..............................................
USE OF PROCEEDS.........................................................
DIVIDEND POLICY.........................................................
CAPITALIZATION..........................................................
DILUTION................................................................
SELLING STOCKHOLDERS ...................................................
SELECTED FINANCIAL DATA.................................................
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
  AND RESULTS OF OPERATION..............................................
BUSINESS................................................................
MANAGEMENT .............................................................
RELATED PARTY TRANSACTIONS .............................................
PRINCIPAL STOCKHOLDERS..................................................
DESCRIPTION OF CAPITAL STOCK............................................
SHARES ELIGIBLE FOR FUTURE SALE.........................................
SELLING STOCKHOLDERS AND PLAN OF DISTRIBUTION...........................
LEGAL MATTERS...........................................................
EXPERTS ................................................................
WHERE YOU CAN FIND MORE INFORMATION ....................................
FINANCIAL STATEMENTS....................................................F-1


<PAGE>


                               PROSPECTUS SUMMARY
     You should  read the  following  summary  together  with the more  detailed
information and financial  statements and notes thereto  appearing  elsewhere in
this prospectus.

                                   The Company

         We develop,  commercialize  and sell  products,  systems and components
using our patented and proprietary  electromagnetic  technology. We also license
our proprietary actuated mirror array electro-optic  technology to a third party
for consumer and commercial  display systems,  including  televisions,  computer
displays and theaters.  To date, a combination  of Aura funds and commercial and
governmental  development  contracts  have  been  utilized  in  the  process  of
developing product applications.

         We were  founded  as a  Delaware  corporation  in 1987 to engage in the
development,  commercialization  and sales of products,  systems and  components
using  our  patented  and  proprietary   electromagnetic   and   electro-optical
technology.  Prior to Fiscal 1992 we were engaged in various classified military
programs,  which allowed us to develop our  electromagnetic  and electro-optical
technologies and applications.  A number of  "one-of-a-kind"  systems were built
and successfully tested in these fields.  Subsequently,  we developed additional
electromagnetic and electro-optics know-how and technology and transitioned from
a supplier  of defense  technology  to a supplier  of  consumer  and  industrial
related products and services.

         In 1994, we founded NewCom, Inc.  ("NewCom"),  a Delaware  corporation,
which  engaged  in the  manufacture,  packaging,  selling  and  distribution  of
computer related  communications  and sound related products,  including modems,
CD-ROMs, sound cards, speaker systems and multimedia products, thereby expanding
presence in the growing  multimedia,  communication and  sound-related  consumer
electronics market.

         In 1996, we acquired 100% of the outstanding  shares of MYS Corporation
of  Japan  ("MYS")  to  expand  the  range of our  sound  products  and  speaker
distribution  network.  MYS engaged in the  manufacture and sale of speakers and
speaker  systems for home,  entertainment  and  computers.  Subsequent to Fiscal
1999, we sold MYS to MYS management.

         In  September  1997,  NewCom  completed  an  initial  public  offering,
resulting in our owning a majority  interest in NewCom at the  conclusion of the
offering.  During the second half of Fiscal 1999 NewCom's business suffered from
adverse industry conditions,  including increased price reductions and a decline
in demand resulting from increased  incorporation of computer peripherals at the
OEM  level.  These  conditions  resulted  in  heavy  losses  to  NewCom  and its
competitors,  causing  a buildup  in  inventory  and  difficulty  in  collecting
receivables from mass merchants.  NewCom's  business reached a critical juncture
in the fourth  quarter of Fiscal 1999 when Deutsche  Financial  Services,  which
maintained  NewCom's  working  capital line,  announced that it was unwilling to
continue to advance working capital to NewCom under its credit  facility.  This,
in conjunction with the actions of the retail mass merchants, resulted in NewCom
ceasing  most of its  operations  by the end of  Fiscal  1999  and the  ultimate
cessation of its business shortly thereafter.

         We anticipated  that our working  capital needs in Fiscal 1999 would be
met from a number of sources, including the repayment by NewCom of approximately
$20 million of indebtedness,  which was due in September 1998, and proceeds from
external debt and equity  financing.  NewCom was  ultimately  unable to meet its
obligations  to us in September  1998,  ultimately  creating a significant  cash
shortfall to us. This  required us,  beginning in late January  1999, to refocus
our  operations in shutting down certain  operating  divisions,  selling our MYS
subsidiary, licensing and selling proprietary based AuraSound speaker technology
and assets, and leasing our Electrotec concert touring sound equipment.  We have
temporarily  suspended our  development  of certain  electro-magnetic  projects,
including the electromagnetic valve actuator ("EVA").  Subsequent to Fiscal 1999
we entered into  agreements  providing  for the  restructuring  of more than $85
million of debt and contingent liabilities. Of this amount, over $37 million was
either converted into equity or forgiven.
         Following  the end of Fiscal  1999 our  operations  are now  focused on
manufacturing  and  commercializing  the  AuraGen(R)  family of  electromagnetic
products, with applications for military, industry and the consumer. The AuraGen
is  a  unique,  patented  electromagnetic  generator  that  is  mounted  to  the
automobile engine,  which generates both 110 and 220 volt AC power at all engine
speeds including idle.  Commercial production of the AuraGen commenced in Fiscal
1999 and product is being distributed and sold through dealers, distributors and
OEMs.

         We intend to  continue to focus our  business  on the  AuraGen  line of
products during the current fiscal year and beyond. In addition, we are entitled
to receive royalties from Daewoo Electronics for our  electro-optics  technology
which we licensed to Daewoo in 1992.

     References  to the  "Company", "Aura", "We", "Our" or "Us" include  Aura
Systems, Inc. and its subsidiaries,  unless the context indicates otherwise. Our
headquarters are located at 2335 Alaska Avenue,  El Segundo,  California  90245,
and our telephone number is (310) 643-5300.

                                  The Offering
The securities offered include the following:

Shares of Common Stock issuable upon exercise of Outstanding Warrants....100,000
 ..
Shares of Common Stock issuable upon conversion of outstanding Notes1.20,833,334

Shares Outstanding:

   Common Stock Outstanding before
       the Offering..........................................        240,144,826

   Common Stock Outstanding after the Offering (assuming the
       exercise or conversion of all Warrants and Notes)2..          261,078,160


Use of Proceeds Although the Company will receive up to $37,500
of proceeds from the exercise of Warrants from time to time, the
Company will not receive any proceeds from this Offering by
Selling Stockholders.

Common Stock Symbol...............................................AURA

- --------
1 The Notes are convertible  under certain  circumstances at $.60 per share. For
further information see "Management's  Discussion and Analysis of Results of
Operation - Debt Restructuring."

     2 Based upon the number of shares outstanding as of May 19, 2000.  Excludes
(i)  approximately  _________  shares not covered by this  Prospectus  which are
reserved for issuance upon conversion of outstanding  warrants and options,  and
(ii) Approximately 5,939,000 shares issuable upon exercise of outstanding
options under the Company's Employee Stock Option Plans.

<PAGE>


                          Summary Financial Information
                       Aura Systems, Inc. and Subsidiaries


<TABLE>
<CAPTION>

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

                                        (Unaudited)   (Unaudited)
                                        Nine Months   Nine Months    Year Ended     Year Ended     Year Ended
                                           Ended         Ended      February 28,   February 28,   February 28,
                                      November 30,    November          1999           1998           1997
                                                                        ----           ----           ----
                                      1999          30,
                                      ----
                                                    1998
<S>                                   <C>          <C>            <C>            <C>              <C>          <C>

Operating Data:

Net Revenues                          $  6,315,065  $ 105,487,348  $  81,518,162  $ 136,715,385  $109,950,202

Net (loss)                            (15,575,896)   (36,797,205)  (150,148,156)   (11,636,540)   (2,880,111)

Net (loss) per share                  $      (.14)  $       (.44)  $      (1.74)  $       (.15)  $      (.04)

Weighted average
  shares outstanding                   107,810,152     83,011,249     85,831,688     79,045,290    68,433,521

Balance Sheet Data:


Working Capital (deficit)             $(13,503,121) $  32,267,405  $ (4,869,876)  $  78,143,895  $ 62,310,715

Total Assets                          $ 57,624,641    218,559,107     90,143,392    227,302,629   182,528,399



Total Liabilities and deferrals       $ 60,008,020  $ 126,949,200  $ 103,797,049    110,400,761    57,050,812


Net Stockholders' Equity (deficit)    $(28,898,279) $  91,609,907  $(13,653,657)    116,901,868   125,477,587
</TABLE>




<PAGE>


                                  RISK FACTORS

         Should you choose to make an investment  in our common stock,  you must
understand that this  investment  involves a high degree of risk. You should not
purchase our common stock unless you can afford to lose your entire  investment.
Before  purchasing our common stock you should carefully  consider the following
risk factors as well as the other  information in this  prospectus.  Some of the
statements  contained  in  this  prospectus.  You  should  read  the  cautionary
statements  in this  Prospectus  as  applying  to all  related  forward  looking
statements  wherever  they  appear in this  prospectus.  Our actual  results may
differ significantly from our projections. The risks discussed below, as well as
others, could have a material adverse effect on our business,  operating results
or financial condition.

OUR LIMITED  OPERATING  HISTORY IN OUR  CURRENT  LINE OF BUSINESS MAKES IT
DIFFICULT  TO PREDICT HOW OUR BUSINESS WILL DEVELOP AND FUTURE OPERATING RESULTS

         We have a limited  operating  history in our current  line of business,
which is centered around the  development,  manufacture and sales of the AuraGen
family of products, and we face many of the risks and uncertainties  encountered
by early-stage companies in newly evolving markets:

         These risks and uncertainties include:

o        no history of profitable operations;
o        uncertain market acceptance of our products;
o        our reliance on a limited number of products;
o             the risks  that  competition,  technological  change  or  evolving
              customer preferences could adversely affect sales of our products;
o the need to expand our sales and support capabilities; and o the risk that our
management will not be able to effectively manage growth.

WE HAVE A HISTORY OF LOSSES, AND WE MAY NOT BE PROFITABLE IN ANY FUTURE PERIOD

         In each fiscal year since our  organization  in 1987 we have not made a
profit.  We have an accumulated  deficit of approximately  $248 million from our
inception  through November 30, 1999. Our current  business  strategy may not be
profitable and we may not be profitable in any future period.

OUR OPERATING RESULTS HAVE BEEN UNEVEN AND MAY CONTINUE TO FLUCTUATE

         Because our efforts have been directed towards product  development and
the introduction of new products,  our revenues and operating  results have been
uneven and may continue to be so during our current fiscal year and beyond.

OUR BUSINESS WILL REQUIRE ADDITIONAL CAPITAL;  THERE IS NO ASSURANCE IT WILL BE
AVAILABLE

         The  cash  flow  generated  from  our  operations  to date has not been
sufficient to fund our working capital needs.  Accordingly,  we have relied upon
external  sources of financing to maintain  liquidity,  principally  private and
bank  indebtedness  and  equity  financing.  We  expect  to fund  any  operating
shortfall  in our  current  fiscal  year  from  cash on hand,  and we  expect to
continue to seek external sources of capital such as debt and equity  financing.
We have no  assurances  that such funds will be available at the times or in the
amounts  required by us. If future  financing  involves  the  issuance of equity
securities, existing stockholders may suffer dilution in net tangible book value
per share. The  unavailability  of funds could have a material adverse effect on
our  financial  statements,  results  of  operations  and our  ability to expand
operations.

THE MARKET ACCEPTANCE OF OUR AURAGEN PRODUCT IS UNCERTAIN

         Our business is dependent upon sales  generated from our AuraGen family
of  products.   This  product  has  only  recently  been   introduced  into  the
marketplace.  We are  dependent  on  the  broad  acceptance  by  businesses  and
consumers of our products.  Because this market is emerging,  the potential size
of this market and the timing of its development cannot be predicted.

OUR BUSINESS IS HIGHLY COMPETITIVE



<PAGE>

         The  industries in which we operate are extremely  competitive  and are
characterized  by  rapid  technological  change.  Many of our  competitors  have
substantially  greater financial resources,  spend considerably larger sums than
us on research,  new product  development and marketing,  and have long-standing
customer relationships. Furthermore, we must compete with many larger and better
established  companies  in the  hiring and  retention  of  qualified  personnel.
Although  we  believe  we  have  certain   technological   advantages  over  our
competitors,  realizing  and  maintaining  such  advantages  will  require us to
develop customer  relationships and will also depend on market acceptance of our
products.  Our future  revenues  and profits  will be largely  dependent  on the
market  acceptance of our AuraGen products.  Competitive  pressures could reduce
market  acceptance  of our products.  We may not have the  financial  resources,
technical   expertise  or  marketing   and  support   capabilities   to  compete
successfully in the future.

PROTECTION OF PATENTS AND PROPRIETARY TECHNOLOGY

         We protect our  proprietary  technology by means of patent  protection,
trade secrets and unpatented  proprietary  know-how.  There is no assurance that
pending or future patent  applications  will issue as patents or that any issued
patents will provide us with  adequate  protection  for the covered  products or
technology.  A portion of our  proprietary  technology  depends upon  unpatented
trade secrets and know-how.  Although we enter into  confidentiality  agreements
with  individuals  and  companies  having access to our  proprietary  technology
whenever practicable, these agreements may not provide meaningful protection for
any unauthorized use or disclosure of such know-how.  Also, where we do not have
patent   protection,   competitors  may  independently   develop   substantially
equivalent technology or otherwise gain access to our trade secrets, know-how or
other proprietary information.

OUR FUTURE GROWTH COULD BE IMPAIRED IF WE ARE UNABLE TO INCREASE OUR DIRECT
SALES INFRASTRUCTURE

         Our future  revenue  growth will depend in large part on our ability to
successfully  expand our direct sales force.  We may not be able to successfully
manage the expansion of this function or to recruit and train additional  direct
sales support personnel. There is presently a shortage of qualified personnel to
fill these  positions.  If we are unable to hire and  retain  additional  highly
skilled  direct sales  personnel,  we may not be able to increase our revenue to
the extent  necessary to achieve  profitability.  Even if we are  successful  in
expanding  our direct sales force  capability,  the  expansion may not result in
revenue growth.

WE DEPEND UPON THIRD PARTY MANUFACTURERS

         We  currently  have  limited  capability  to  manufacture  some  of our
existing and proposed  products or certain of their  components  on a commercial
scale.   Therefore,  we  rely  extensively  on  subcontracts  with  third  party
manufacturers  for  such  products  and  components.  The  use  of  third  party
manufacturers  increases  the risk of delay of  shipments to our  customers  and
increases the risk of higher costs if our  manufacturers  are not available when
required.

OUR COMMON STOCK PRICE MAY BE ADVERSELY AFFECTED BY SALES OF OUR COMMON STOCK BY
SELLING STOCKHOLDERS

     Upon  effectiveness of this registration  statement,  selling  stockholders
will be able to sell their common stock in the secondary  market if the warrants
are exercised or the notes are converted into common stock.  Large sales volumes
by selling  stockholders  or market  expectations  of such sales could adversely
affect the market price of our common stock.  Our common shares  presently trade
on the  over-the-counter  market,  and  therefore  may  be  subject  to  reduced
liquidity.

                           FORWARD-LOOKING STATEMENTS

         Certain   matters   discussed   under  the  captions  "Risk   Factors,"
"Management's  Discussion and Analysis of Results of Operations"  and "Business"
and elsewhere in this Prospectus or in the information incorporated by reference
constitute  forward-looking  statements within the meaning of Section 27A of the
Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act").  Some of the
forward-looking statements can be identified by the use of forward-looking words
such   as   "believes,"    "expects,"   "may,"   "will,"   "should,"    "seeks,"
"approximately,"  "intends,"  "plans,"  "estimates,"  or  "anticipates"  or  the
negative of those  words or other  comparable  terminology.  The  discussion  of
financial trends, strategy, plans or intentions may also include forward-looking
statements.  Forward-looking  statements  involve risks and  uncertainties  that
could cause actual  results to differ  materially  from those  projected.  These
include factors discussed in this prospectus.

                                 USE OF PROCEEDS

         All net  proceeds  from the sale of the shares of our Common Stock will
go to the stockholders who offer and sell their shares. Although we are entitled
to receive proceeds from the exercise of Warrants by selling  stockholders  from
time to time,  we will not  receive  any of the  proceeds  from the sales of the
shares of our Common Stock by the selling stockholders.

                                 DIVIDEND POLICY

         We have never declared or paid any cash dividends on our capital stock.
We currently  intend to retain any future  earnings to fund the  development and
growth of our business  and we do not  anticipate  paying cash  dividends in the
foreseeable future.



<PAGE>


                                 CAPITALIZATION

     The  following  table sets  forth the  capitalization  of the  Company on a
consolidated  basis,  (i) as of November 30, 1999, and (ii) and as adjusted on a
pro forma  basis to give  effect to the  issuance  of  20,933,333  shares by the
Company  covered by this  Prospectus  upon the exercise of 100,000  Warrants and
conversion  of the Notes.  For  further  information  regarding  the Notes,  see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" herein.

<TABLE>
<CAPTION>

                                   Securities
                                    Actual            Issued              As Adjusted

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

Total Debt:
   Current Installments of
     Notes Payable                 $5,506,701                              $5,506,701

Notes Payable                      20,580,142                              20,582,142



Stockholders equity:

   Preferred Stock,$.005 par
   value; 10,000,000 shares
   authorized;no shares issued
   and outstanding.                0                                       0

   Common Stock, $.005 par
   value, 500,000,000 shares
   authorized, and 107,822,043
   shares issued and
   outstanding,and 128,755,376
   as adjusted.                    539,110             104,667             643,777

Additional paid-in capital         218,485,409         12,432,833          230,918,242

Accumulated deficit                (247,922,798)                           (247,922,798)

Net stockholders equity (deficit)  (28,898,279)                            (16,360,779)

Total Capitalization 3             33,660,346                              33,707,846

</TABLE>


3 Excludes (i)  approximately  _________  shares not covered by this  Prospectus
which are reserved for issuance  upon  conversion  of  outstanding  warrants and
options,  and (ii)  approximately  5,939,000  shares  issuable  upon exercise of
outstanding options under the Company's Employee Stock Option Plans.



<PAGE>



                                    DILUTION

     As of November  30, 1999,  the net  tangible  book value of the Company was
approximately  $(33,689,907)  or $(.31) per share of Common  Stock. Net tangible
book value is computed as follows:

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

TOTAL ASSETS                                                      $57,624,641

Less:
 Current Liabilities               29,460,996
 Long Term Debt                  57,061,924
 Intangible Assets                  4,791,628                    (91,314,548)


Net Tangible Assets                                             $(33,689,907)


Shares Outstanding                                               107,822,043


Net Tangible Assets Per Share                                          $(.31)
</TABLE>


     Without  taking  into  account  changes in net  tangible  book value  after
November  30,  1999,  (other  than to give effect to the  issuance of  _________
shares  issuable upon exercise of Warrants  initially  exercisable at an average
price of $.375 per share,  the pro forma net tangible  book value of the Company
as of November  30, 1999 would have been  $(.31),  or  approximately  $_____ per
share of Common  Stock,  representing  dilution  for  shares yet to be issued as
follows:

                                                       SHARES        DILUTION

Warrants (at exercise price of $.0375)                100,000

Aggregate Dilution if the above Warrants                   --              --
   were exercised

     No  recognition  has been  given in any of the  above  calculations  to (i)
approximately   _________  shares  reserved  for  issuance  upon  conversion  of
outstanding  warrants  not  covered by this  Prospectus,  and  5,939,000  shares
issuable upon exercise of outstanding options under the Company's Employee Stock
Option Plans.
- --------------------
(1) Intangible assets include patents,  deferred costs, and miscellaneous  other
items.

<PAGE>



                  SELLING STOCKHOLDERS AND PLAN OF DISTRIBUTION

     The stockholders of Aura Systems, Inc. listed below may offer and sell from
time to time shares of our common stock ("Shares") under this Prospectus.  These
shares include:

   100,000        shares   of   common   stock   which   certain
                  stockholders  are entitled to acquire from us upon exercise of
                  Warrants issued by us in private sales; and
   20,883,334     shares  which  may  be  acquired  by  certain
                  stockholders  upon  conversion of up to $12,500,000  principal
                  amount of notes issued by us.

         All of the  shares  of  Common  Stock of the  Company  covered  by this
Prospectus are being sold for the account of the selling  stockholders  named in
the table below under "Shares of Common Stock  Offered by Selling  Stockholders"
and their pledgees,  donees,  transferees and other  successors in interest (the
"Selling Stockholders").

     100,000  shares are being  offered  by the  Selling  Stockholders  upon the
exercise of outstanding, unexercised Warrants ("Warrants") exercisable at $0.375
per share . Also  included  in the  shares of Common  Stock  which may be resold
under this  Prospectus are up to 20,833,334  shares of Common Stock which may be
issuable after the date of this  Prospectus  upon  conversion of Notes issued to
the selling shareholders.  The Notes are convertible into shares of Common Stock
only upon the occurrence of an uncured event of default under the Notes at $0.60
per share.  For additional  information  regarding these Notes,  see "Management
Dission and Analysis of Financial Condition and Results of Operations".

         The  shares  being  offered  by  the  Selling   Stockholders  or  their
respective pledgees, donees, transferees or other successors in interest, may be
sold in one or more transactions  (which may involve block  transactions) on the
over-the-counter  market or on such other  market on which the Common  Stock may
from time to time be trading, in privately-negotiated  transactions, through the
writing of options on the shares,  short sales or any combination  thereof.  The
sale price to the public may be the market price prevailing at the time of sale,
a price  related to such  prevailing  market  price or such  other  price as the
Selling  Stockholders  determine  from time to time. The shares may also be sold
pursuant to Section 4(1) of the  Securities  Act of 1933 or Rule 144  thereunder
rather than pursuant to this Prospectus.

         The  Selling  Stockholders  or  their  respective   pledgees,   donees,
transferees or other  successors in interest,  may also sell the Shares directly
to market makers acting as principals and/or broker-dealers acting as agents for
themselves  or  their  customers.  Brokers  acting  as  agents  for the  Selling
Stockholders  will  receive  usual  and  customary   commissions  for  brokerage
transactions,  and market makers and block purchasers purchasing the shares will
do so for their own account and at their own risk. It is possible that a Selling
Stockholder will attempt to sell shares of Common Stock in block transactions to
market  makers or other  purchasers  at a price per share which may be below the
then  market  price.  There can be no  assurance  that all or any of the  shares
offered  hereby  will be issued to, or sold by, the  Selling  Stockholders.  The
Selling Stockholders and any brokers, dealers or agents, upon effecting the sale
of any of the shares offered hereby,  may be deemed  "underwriters" as that term
is  defined  under the  Securities  Act or the  Exchange  Act,  or the rules and
regulations thereunder.

         The Selling  Stockholders  and any other persons  participating  in the
sale or distribution  of the shares will be subject to applicable  provisions of
the Securities  Exchange Act of 1934 and the rules and  regulations  thereunder,
which  provisions  may limit the timing of purchases and sales of any other such
person. The foregoing may affect the marketability of the shares.

         The Company has agreed to indemnify the Selling Stockholders,  or their
transferees or assignees,  against certain  liabilities,  including  liabilities
under the Securities Act, or to contribute to payments the Selling  Stockholders
or  their  respective  pledgees,  donees,  transferees  or other  successors  in
interest, may be required to make in respect thereof.

         Listed below are the names of each selling  stockholder  (the  "Selling
Stockholders"),  the total number of shares beneficially owned and the number of
shares to be sold in this  offering by each  Selling  Stockholder  as of May 15,
2000, and the percentage of Common Stock owned by each Selling Stockholder after
this Offering:


<PAGE>

<TABLE>
<CAPTION>


                                                                       Number of
                                                                       Shares of                     Shares of
                                                                       Common Stock to               Common Stock
                                          Shares of                    be Offered for                  Owned
                                     Common Stock                      Selling                         After
                                          Owned                        Stockholder's               Completion of
                                    Prior to Offering*                 Account*                    Offering (1)

Name                                 Number                                                        Number  Percent
- ----                                 ------                                                        ------  -------
<S>                              <C>                                 <C>                          <C>       <C>

Glacier Capital Limited            1,404,509                         1,404,509                    --        --
Global Growth Limited                687,806                           687,806                    --        --
Infinity Investors Limited        17,353,214                        17,353,214                    --        --
Summit Capital Limited             1,404,509                         1,404,509                    --        --
</TABLE>


 ----------------------------
*Assumes the exercise of all Warrants and conversion of the Note.

(1)      Assumes the sale of all shares offered pursuant to this Prospectus.


<PAGE>


                             SELECTED FINANCIAL DATA

         The following  selected  financial data are qualified in their entirety
by reference  to, and you should read them in  conjunction  with,  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the audited financial statements and notes to such financial statements included
in this  prospectus.  We have derived the statements of operations data from our
audited financial statements that appear in this prospectus,  and these data are
qualified by reference to the financial statements.

<TABLE>
<CAPTION>

                       AURA SYSTEMS, INC. AND SUBSIDIARIES

                                                            Years Ended                                   Nine Months Ended
                                                                                                             (Unaudited)
                                                 February 28,     February 28,     February 28,      November 30,     November 30,
                                                    1999             1998              1997            1999              1998
<S>                                       <C>                  <C>            <C>                  <C>            <C>

Net Revenues                                 $   81,518,162     $136,715,385   $109,950,202         $6,315,065    $ 105,487,348
                                              -------------      -----------    -----------          ----------    ------------
Cost of goods and overhead                      158,024,723      101,622,051      86,350,828         11,310,615    100,358,647
Research and development expenses                 2,831,847         1,395,160      6,022,586            373,215      1,105,371
Impairment of long-lived assets                   9,403,687               --             --                  --             --
Selling, General and administrative
     Expenses                                    74,419,812        45,018,066     18,542,840          7,331,592     31,625,291
                                             --------------        ----------     ----------         ----------   ------------
Total costs and expenses                        244,680,069       148,035,277    110,916,254          7,704,807     32,730,662
(Loss) from operations                       (163,161,907)        (11,319,892)      (966,052)       (12,700,357)   (27,601,961)
Other income and expense
     Gain on sale and issuance of
       Subsidiary stock and other assets         (1,042,665)      (12,952,757)      (250,000)        (877,512)     (1,432,627)
     Interest expense net                        12,014,690        6,827,269       1,415,934          2,476,214      8,766,274
     Class action litigation and
       Other settlements                          7,717,518        1,700,000              --                --       7,600,000
     Loss on disposal of assets                   1,188,329               --              --         1,549,297              --
     Other Income                                        --               --              --         (272,460)     (1,214,530)
     Termination of license
       Arrangements                                      --        3,114,030              --                --              --
     Loss on disposal of investment               4,877,839               --              --                --              --
     Equity in losses of unconsolidated
       Joint ventures                             6,268,384         1,937,747             --                --         675,000
     Minority interests in income
       (loss) of Consolidated subsidiary        (10,372,895)          946,405             --                --     (4,551,673)
     Loss in excess of basis of
       consolidated subsidiary                    8,080,695               --              --                --              --
     Excess loss of minority interest            26,561,481               --              --                --              --
     Provision (benefit) for income
       Taxes                                        570,641       (1,256,046)        570,484                --       (647,200)
     Foreign currency translation
       adjustment                                  (406,576)              --          40,642                 --             --
                                             ---------------    ------------     -----------       ------------    -----------
     Net (loss)                               $(150,148,156)     $(11,636,540)   $(2,880,111)      $(15,575,896)  $(36,797,205)
                                              ==============      ===========     ===========       ============   ============
     Net (loss) per common share            $        (1.74)     $       (.15)   $       (.04)     $        (.14)  $       (.44)
                                             ==============      ===========     ===========       =============   ============
     Weighted average number of
       Common shares                             85,831,688       79,045,290     68,433,521         107,810,152     83,011,249
                                           ================     ============     ==========        ============    ===========

Working capital (deficit)                        (4,869,876)      78,143,895      62,310,715      (13,503,121)      32,267,405
Total assets                                     90,143,392      227,302,629     182,528,399        57,624,641     218,559,107
Total liabilities and deferrals                 103,797,049      110,400,761      57,050,812        60,008,020    126,949,200
Net stockholders' equity (deficit)              (13,653,657)     116,901,868     125,477,587      (28,898,279)      91,609,907

</TABLE>


<PAGE>


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

Forward Looking Statements

         Statements  in  this   Prospectus,   including  those   concerning  our
expectations of future sales revenues, gross profits,  research and development,
sales and marketing, and administrative expenses, product introductions and cash
requirements include forward-looking statements. As such, our actual results may
vary  materially  from our  expectations.  Factors  which could cause our actual
results  to differ  from  expectations  include,  but are not  limited  to,  the
following risks and contingencies: changed business conditions in the industrial
and  automotive  industries  and the overall  economy;  increased  marketing and
manufacturing  competition and accompanying  price  pressures;  contingencies in
initiating   production   at  new   factories   along   with   their   potential
underutilization,  resulting in production  inefficiencies  and higher costs and
start-up expenses and;  inefficiencies,  delays and increased depreciation costs
in connection with the start of production in new plants and expansions.

         Relating  to the  above  are  potential  difficulties  or delays in the
development,  production,  testing and marketing of products, including, but not
limited to, a failure to ship new products and  technologies  when  anticipated.
There might exist a difficulty in obtaining  raw  materials,  supplies,  natural
resources  and any other items needed for the  production of Company and another
products,  creating  capacity  constraints  limiting  the  amounts of orders for
certain  products and thereby causing  effects on the Company's  ability to ship
its products. Manufacturing economies may fail to develop when planned, products
may be defective and/or customers may fail to accept them in the marketplace.

         In addition to these factors,  risks and  contingencies may exist as to
the  amount  and  rate  of  growth  in  the  Company's   selling,   general  and
administrative  expenses,  and the impact of unusual  items  resulting  from the
Company's ongoing  evaluation of its business  strategies,  asset valuations and
organizational  structures.   Furthermore,  any  financing  or  other  financial
incentives  by the Company  under or related to major  infrastructure  contracts
could result in increased bad debt or other  expenses or  fluctuation  of profit
margins from period to period.  The focus by the Company's business on any large
order could entail fluctuating results from quarter to quarter.

           The effects of, and changes in, trade,  monetary and fiscal policies,
laws and  regulations,  other  activities of  governments,  agencies and similar
organizations,  and social and economic  conditions,  such as trade restrictions
impose  yet other  constraints  on any  Company  statements.  The cost and other
effects of legal and administrative cases and proceedings present another factor
which may or may not have an impact.


Overview

     During  the  Fiscal  Year  ended  February  28,  1999 the  Company  devoted
substantial  financial  and  human  resources  in  furtherance  of its  plan  to
manufacture and sell its patented,  proprietary AuraGen product. As is often the
case  with  the  introduction  of  a  capital  intensive  product  launch,  Aura
anticipated that in order to implement it's business plan, working capital would
be required in an amount that would exceed cash flow  generated from any initial
sales of the AuraGen.

         The Company  expected that its working capital needs would be met from,
among other things, the repayment by NewCom Inc. ("NewCom") of approximately $20
million of  indebtedness  which was due in September 1998 and with proceeds from
external debt and equity  financing.  NewCom was  ultimately  unable to meet its
obligations to Aura in September 1998,  creating a significant cash shortfall to
Aura.  NewCom's  operations  in the third  quarter of Fiscal 1999 were  severely
impacted by an industry-wide slump in the computer peripherals industry, causing
a buildup in inventory and  difficulty in collecting  receivables  from the mass
merchants.  NewCom's  business reached a critical juncture in the fourth quarter
of Fiscal 1999 when Deutsche Financial Services ("DFS"), which provided NewCom's
principal  working capital line,  announced that it was unwilling to continue to
advance working capital to NewCom under its credit facility.  This, coupled with
the retail mass merchants failure to pay NewCom for significant receivables past
due and owing, resulted in NewCom ceasing its day-to-day operations,  in January
1999.  These events  substantially  impacted  Aura's  results of operations  for
Fiscal 1999.

         Commencing  January 1999 Aura's  management was forced to take steps to
curtail  and  refocus its plans and  implement  measures to reduce its  overhead
until such time as additional  working  capital  could be obtained.  These steps
included  employee  layoffs,  selling the Company's MYS speaker  division to its
former  owners,   eliminating  the  display  division,   temporarily  suspending
development  activities associated with the EVA program,  leasing all the assets
of Electrotec,  selling the AuraSound subsidiary assets and the licensing of the
proprietary NRT and Line Source speaker technologies. In Fiscal 2000 the Company
reached an agreement in  principle  to sell the ceramics  assets  located in New
Hope, Minnesota to the president of the subsidiary.

         The  Company's  ability to  maintain  its  focused  AuraGen  operations
required an infusion of working capital and the restructure of Aura's  principal
indebtedness. The Company believed that the restructure of this indebtedness was
required in order to obtain working capital from other third parties. Management
therefore developed an informal restructure plan under which approximately $35.0
million  of  indebtedness   consisting  of  convertible   debt  and  other  debt
obligations would be eliminated.  By the end of the third quarter of Fiscal 2000
the Company had entered into agreements to eliminate approximately $32.2 million
of debt, and providing for the  conversion of most of such debt into equity.  In
addition, the Company has restructured approximately $17.4 million of additional
debt  ("Infinity  Note") into a $12.5  million,  36 month 8 percent  note,  with
interest only payments and a balloon payment at the end of the 36 months.

         In the third  quarter of Fiscal  2000 the  Company  completed a private
placement of $6.9  million in the form of common  stock and debt that  converted
into common stock upon the restructuring of the Infinity note.

         Since January 1999 the Company's  limited  resources  have been devoted
almost entirely to the AuraGen product,  the restructure of debt and the raising
of new working  capital.  Although  the Company  has  experienced  delays in the
shipping  of  AuraGen  products  since  the  beginning  of 1999 as a  result  of
insufficient  working  capital,  necessary  parts started to be obtained by late
1999 and limited  shipments  of AuraGens  are now being made.  Over 33 state and
city governments across the U.S have purchased  evaluation units and some cities
have already  specified the AuraGen as a requirement for some of their vehicles.
Over 23 utilities in the U.S have also  purchased and are evaluating the AuraGen
for their  applications  and  requirements.  The Company has shipped a number of
AuraGen units to two major  telecommunication  companies and numerous  state and
federal agencies are evaluating the AuraGen for their specific applications. The
Company  continues  to support  the U.S Army in its  evaluation  of the  AuraGen
(known  to the U.S.  Army as  VIPER).  The  Company  has  continued  to  develop
different  engine mounts for the AuraGen.  As of January  2000,  the Company has
started production of mounts that will fit most of the trucks, pickups and SUV's
built in North  America by the three major OEMs.  The Company's 5KW model is now
available for more than 70 different  vehicle models and engine  configurations.
The Company  continues to work closely with General  Motors which has  displayed
the  AuraGen  on both the  Sierra  2000  professional  concept  vehicle  and the
Terradyne concept vehicle.

Results of Operations

     Nine Months Ended November 30, 1999, Compared to Nine Months Ended November
30, 1998

         Net revenue for the nine month period ended November 30, 1999 decreased
by $99,172,283 to $6,315,065  from the  corresponding  period in the prior year.
The decrease in revenue is primarily attributable to the cessation of operations
by the Company's  previously majority owned subsidiary,  NewCom, the sale of the
Company's  wholly owned subsidiary MYS, and the sale of the assets of AuraSound.
These  subsidiaries  accounted for  approximately 92% of sales in the prior year
nine month period.

         The Company sold sound related  products and computer  related products
to four  significant  customers  during the nine months ended November 30, 1998.
Sales  of  speakers  to  a  single  major  electronics  retailer  accounted  for
approximately  $7.6 million in the period ended November 30, 1998 as compared to
approximately  $11.1  million  in the prior  year  comparable  period.  Sales of
communication  and  multimedia   products  to  three  major  mass  merchandisers
accounted for approximately  $49.9 million in the nine months ended November 30,
1998 as compared to approximately  $39.6 million in the prior year period.  None
of the above  customers  are  related  or  affiliated  with the  Company  or any
customers of the Company.  Neither of the above two subsidiaries are included in
the Fiscal 2000 financial statements.

         Cost of goods and overhead for the nine months ended  November 30, 1999
decreased by  $89,048,032  in comparison  with the  corresponding  period in the
prior year due primarily to the  disposition  of the Company's  NewCom,  MYS and
AuraSound subsidiaries.

         General and administrative costs decreased for the nine month period by
$24,293,699  primarily  due to the  decrease in personnel  and support  services
resulting  from the sale of the  Company's  MYS  subsidiary,  the  assets of the
Company's  AuraSound  subsidiary  and the cessation of business of the Company's
previously owned subsidiary, NewCom.

         Included in cost of goods and overhead  and general and  administrative
costs  for the  nine  months  ended  November  30,  1999,  is  depreciation  and
amortization of $5,472,297.

     Research and development  costs for the nine months ended November 30, 1999
decreased by $732,156 as the Company focused its reduced  resources on the sales
and marketing of the Company's AuraGen product.

         In the nine months ended November 30, 1999, the Company recorded a gain
of $877,512 on the sale of its MYS subsidiary  and a loss on the  disposition of
the assets of the AuraSound  subsidiary of $1,405,049.  In the nine months ended
November  30,  1998,  the  Company  recorded  a gain on the sale of stock in its
majority owned subsidiary NewCom of approximately $1.4 million.

         Net interest expense  decreased by $6,290,060 to $2,476,214 in the nine
month ended  November 30, 1999 due to a quarterly  fee being charged to interest
expense in the prior year  period and the  inclusion  of the  Company's  MYS and
NewCom subsidiary in the prior year period.

Fiscal 1999 as Compared to Fiscal 1998

         The  Company  continued  its  activity  in  development  of  commercial
applications of its proprietary magnetic technologies.  The Company has reported
a net loss for each of its five most  recent  fiscal  years.  The second half of
Fiscal 1999 had  significant  negative  results  from  operations  which  caused
significant cash shortfall problems that affected the entire operation.

Revenues

         Net  revenues in Fiscal  1999  declined  to $81.5  million  from $136.7
million,  a decrease of 40.4%.  The  decrease was  primarily  due to the virtual
shutdown of operations of NewCom in the last quarter of the fiscal year, coupled
with the decline in sales of NewCom in the third quarter of the Fiscal year. The
decline in sales was primarily a result of price pressures in the retail channel
as well as a substantial decline in sales to one of NewCom's major customers. In
the last half of the fiscal year, as NewCom's  business  began to deteriorate in
conjunction with the overall deterioration of the computer peripherals industry,
the levels of returned  goods began to  accelerate.  In the last  quarter of the
fiscal year, when NewCom's  operations  virtually  shutdown,  returns  increased
dramatically  as retailers began to ship back product for fear that NewCom would
go out of business and would not be able to fulfill  warranty and other business
obligations. Magnification of this stemmed from its lender "DFS" and a judgement
creditor each sending  correspondence  to the retail mass merchants  asking that
they remit payments to them. A court battle produced an order describing whom to
pay,  which was sent to the  retail  customer.  The above  actions  added to the
uncertainties of NewCom's future and further deteriorated NewCom's relationships
with its customers.

Cost of Goods and Overhead

         Cost of goods and overhead  increased to $158.0  million in Fiscal 1999
from $101.6 million in Fiscal 1998.  This increase both in dollar terms and as a
percentage  of revenues is  primarily a result of the price  pressures  from the
retail mass merchants which included the substantial  rebates that were required
in order to maintain shelf space, as well as the overall business  conditions at
the Company's NewCom subsidiary as described above.

Gross Margin and Net Loss

         Gross margins for Fiscal 1999 were a negative  93.9%  compared to 25.7%
in Fiscal 1998,  primarily due to the substantial drop in gross margin at NewCom
in the third and fourth  quarters  of the Fiscal  year.  In the third and fourth
quarters of the Fiscal year,  price pressure applied by NewCom's major customers
and inventory write-downs which reflected the change in the computer peripherals
industry resulted in substantially  higher costs of product sold as a percentage
of the selling price.  Coupled with the substantial  rebates NewCom was required
to offer, the resulting gross margins were negative.

         During the fourth quarter of Fiscal 1999 the Company experienced severe
cash flow  problems  that had a major  impact on the  entire  operations  of the
Company.  The Company began to  consolidate  its  operations  around the AuraGen
technology and product.  The Company terminated all of its joint ventures due to
its  inability to support them. As the Company was cutting down and scaling back
its operations the Company  evaluated its asset  utilization  and concluded that
certain  asset values had been  impaired.  In addition  numerous  assets such as
machinery  and  equipment  that were no longer  needed were sold at a loss.  The
Company over the years has made  strategic  investments  in order to improve its
utilization of certain technologies. As the company eliminated operations, these
investments  no  longer  retained  their  economic  value.  In  addition  to the
Company`s heavy losses in its NewCom  investment the Company was also a party to
certain explicit written  guarantees that were triggered when NewCom's  business
deteriorated.

The following table summarizes  certain fourth quarter events that contribute to
the loss in Fiscal 1999.

         Termination of Joint Ventures                              $5.6 million
         Depreciation Expense                                       $4.6 million
         Accounts Receivable reserves and write-off's              $13.0 million
         Asset Impairment                                           $9.4 million
         Interest Expense                                           $3.5 million
         Disposed Assets                                            $1.2 million
         Investment write-off's and losses                          $7.0 million
         Guarantees for NewCom                                      $9.9 million
         NewCom loss (Aura Share)                                  $45.8 million
                                                                   -------------
         Total                                                    $100.0 million


Research and Development

         Research  and  development  expense for Fiscal 1999  increased  to $2.8
million  from  $1.4  million  in  Fiscal  1998 as the  Company  focused  all its
remaining resources on developing  additional engine mounts for the AuraGen, and
researching ways to expand its applications.

Selling, General & Administrative

         Selling, general and administrative expenses increased to $74.4 million
in Fiscal  1999 from $45  million in Fiscal  1998.  The  increase  is  primarily
attributable to a substantial  increase in sales and marketing  related expenses
at NewCom as the major retailers  required higher levels of sales promotions and
marketing allowances.  Further, increased amortization of product design related
costs were  necessary to account for  impairment  of these assets due to shorter
life cycles of products.

Bad Debt Expense

         Bad debt expense in Fiscal 1999  increased  to $13.3  million from $3.6
million in Fiscal 1998.

Interest Expense

         Net interest  expense for Fiscal 1999  increased to $12.0  million from
$6.8 million in the prior Fiscal year.  The increase is  attributable  to higher
levels of borrowing and a quarterly fee being charged to interest expense on the
$15 million note that was renegotiated in September of 1997.

Fiscal 1998 as Compared to Fiscal 1997

         The Company  continued  its activity in the  development  of commercial
applications  of its  proprietary  technologies  as well as sales of  commercial
products.  The Company has  reported a net loss for each of its five most recent
fiscal years.

Revenues

         Net  revenues  were $136.7  million as  compared  to $110.0  million in
Fiscal 1997, or an increase of 24.3%.  The increase in revenue was due primarily
to the increase in sales of computer products by the Company's NewCom subsidiary
along with an increase in sales in speakers from the sound group.

         Sales  of  computer  monitors  to two  unrelated  parties  declined  to
approximately $10 million in Fiscal 1998 or 6.2% of revenues, from $16.5 million
or 12.3% of revenues  in Fiscal  1997.  These sales are  expected to continue to
decline  both in dollar  terms and as a  percentage  of  revenues as the Company
continues to expand its product line and its customer base. Although the Company
does not have any long term agreement  with any  customers,  it has no reason to
believe that sales to customers will be abruptly curtailed.

Cost of Goods and Overhead

         Cost of goods and overhead  increased to $101.6  million in Fiscal 1998
from $86.4 million in Fiscal 1997.  While the dollar value increased as a result
of the  increase  in  sales,  as a  percentage  of net  revenues,  cost of goods
decreased to 74.3% from 78.5% in the prior fiscal year. As the Company continues
to bring new  products  to market  and  introduce  new  variations  of  existing
products, this percentage may fluctuate substantially in future periods.

Gross Margin and Net Loss

         Gross  margins for Fiscal 1998  increased to 25.7% from 21.5% in Fiscal
1997 partially due to the increase in gross margin for the Company's  subsidiary
NewCom to 34.8% in Fiscal 1998 from 33.6% in Fiscal 1997.

         Due to the increase of the  Company's  business and in particular as it
relates to consumer electronics, the Company in the fourth quarter increased its
reserve for potential returns of merchandise as well as product obsolescence and
potential  bad  debts.  On  a  consolidated   basis  the  reserve  increased  to
approximately  $10.5  million or 4.6% of assets as compared  to $5.8  million or
3.2% of assets in the prior year.

         The  following  table  summarizes  the above  discussion in the form of
percentages.

                                                 FY 98                 FY 97
                                                 -----                 -----

 Net Revenues                                    100%                   100%
 Cost of Goods Sold                             74.3%                  78.5%
 Gross Margins                                  25.7%                  21.5%
 SG&A and R&D                                   33.9%                  22.6%
 Loss from Operations                            8.3%                   1.1%
 Net Loss                                        8.5%                   2.7%

         During the fourth  quarter the Company  attended two major  tradeshows.
The CES show in January and the SAE show in  February.  Both of these had a bias
effect on expenses for the fourth quarter by approximately $0.9 million.  During
the fourth quarter the Company  experienced an incremental  increase in interest
of approximately $1.2 million due to the conversion of a $15 million convertible
note to a straight note in late 3rd quarter and additional  interest incurred on
a $10 million  financing that also occurred in late 3rd quarter.  Legal expenses
increased  above  other  periods  in the  fourth  quarter  as  legal  activities
increased in numerous areas. After a careful analysis and review of expenses the
Company consolidated and relocated its main warehouse facilities from San Diego,
California  to Kansas City,  Missouri.  The cost of  approximately  $0.8 million
associated with this  consolidation will be saved in approximately one year. Due
to  uncertainties  created by India's  detonation  of nuclear  devices  and U.S.
sanctions  against  India the Company  reserved  $3.1 million in license fee due
from K&K in India for the AuraGen. The Company also incurred losses from foreign
non-consolidated  Joint Ventures of approximately  $1.9 million.  After year-end
the Company settled one class action suit and other litigation and took a charge
of $1.7 million in Fiscal 1998.

         The  following   table   summarizes   certain   fourth  quarter  events
contributed to the loss in Fiscal 1998 as described above.

a. Seasonal expenses during the fourth quarter                      $0.9 million
b. Increment increase in 4th quarter interest expense               $1.2 million
c. Increment increase in 4th quarter legal expenses                 $0.5 million
d. Consolidate and relocate warehouse facilities in Kansas City     $0.8 million
e. Reserve on AuraGen License in India due to US sanctions          $3.1 million
f. Loss on foreign joint ventures                                   $1.9 million
g. Legal settlements                                                $1.7 million
                                                                     -----------
                       Total                                       $10.1 million

Research & Development

         Research  and  development  costs for  Fiscal  1998  decreased  to $1.4
million from $6.0 million in Fiscal 1997. The Company continues its research and
development in the areas of displays and micromachines,  automotive applications
of magnetics and sound  systems.  As a percentage  of net revenues  research and
development  expenses  declined in Fiscal  1998 to 1.0% as compared  5.5% in the
prior year.

Selling, General & Administrative

         Selling,  general and administrative  expenses increased to $45 million
in Fiscal 1998 from $18.8 in Fiscal 1997, for an increase of $26.2 million.  The
increase is comprised principally of the following:  $8.86 million increase from
the NewCom  subsidiary;  an increase in bad debts over the prior year due to the
write-off  of $4.9 million in license  fees;  an increase in legal fees over the
prior year of  approximately  $1.0  million;  an increase in sales  promotion of
approximately  $1.5 million,  an increase of payroll and associated  benefits of
approximately $2.7 million with the addition of 40 new employees and an increase
in depreciation and amortization of approximately $1.3 million.

Bad Debt Expense

         Bad debt  expense in Fiscal 1998  increased  to $3.6  million from $0.7
million in Fiscal 1997.

Interest Expense

         Net  interest  expense for Fiscal 1998 was $6.8  million as compared to
net interest expense of approximately $1.4 million in the prior fiscal year. The
increase was due to increased lines of credit that were utilized  throughout the
year,  higher  levels  of  debt  issued  by the  Company,  premiums  paid on the
repurchase of  convertible  notes,  and a higher  interest rate on a $15 million
note.

Liquidity and Capital Resources

         As a result of the decline in the  Company's  ownership  percentage  in
NewCom to below 50%, the balance sheet, as of February 28, 1999 does not reflect
NewCom on a  consolidated  basis.  This  resulted in a  significant  decrease in
current assets and current liabilities for 1999 in comparison to 1998.

         Net working  capital  decreased by $64.5  million to $(4.8)  million at
Fiscal 1999 year end,  with the current  ratio  decreasing to .88:1 from 1.76:1.
The principal  differences  in the Company's  accounts from February 28, 1998 to
February  28, 1999 are a decrease in cash and  equivalents  of $2.3  million,  a
decrease in net  receivables  of $46 million,  a decrease in  inventories of $40
million a decrease in notes  payable of $20.4 million and a decrease in accounts
payable and accrued expenses of $17.4 million.

     The  Company's  cash  balances  were   $3,822,210  at  February  28,  1999,
$6,079,411 at February 28, 1998 and $7,112,354 at February
28, 1997.

         The net cash used in operating activities of $24.3 million decreased by
$5.3 million due  primarily to the increase in the loss  incurred  offset by the
decreases in accounts receivable,  inventory and accounts payable as a result of
the cessation of NewCom's business.

         The level of inventories has decreased primarily due to NewCom.

         In  the  nine  months  ended  November  30,  1999,  cash  decreased  by
$3,531,094 to $291,116 from  $3,822,210 at February 28, 1999.  Accounts  payable
and accrued expenses decreased by $6,618,330 from February 28, 1999. Inventories
decreased by $6,708,006 and accounts receivable decreased by $6,432,332.

         Cash flows used in operations  decreased by $7,174,346  during the nine
months ended November 30, 1999, compared to the prior year nine months.  Working
capital was a negative  $13,503,121 as compared to a negative  $4,869,876 at the
fiscal year end level, with the current ratio declining to .54:1 from .88:1.

         In the nine months  ended  November  30,  1999,  the  Company  received
proceeds  of $9,300  from the  exercise of  warrants.  In the nine months  ended
November 30, 1998, the Company received proceeds of $12,000,000 from the sale of
convertible  notes payable.  In this same period $3,741,878 of previously issued
convertible notes were converted into common stock of the Company.


         In Fiscal  1998,  the  Company  raised  $584,850  from the  exercise of
warrants,  $900,000  from the sale of warrants  and $51,500 from the exercise of
stock  options.  The Company  also  received  proceeds of  $34,500,000  from the
issuance of convertible notes payable.

         In June 1998 the Company  completed  a  refinancing  of two  properties
owned by Aura in El  Segundo,  consisting  of its  headquarters  and an adjacent
facility.  As part of the financing the Company encumbered these properties with
a first deed of trust securing a Note in the amount of $5,450,000,  resulting in
net cash to the Company of approximately $3.0 million.

         Spending for property and  equipment  amounted to  $4,053,848 in Fiscal
1999,  $18,006,394 in Fiscal 1998 and  $22,855,000 in Fiscal 1997. Of the Fiscal
1999,   1998  and  1997  amounts,   $1,910,611,   $16,096,180   and  $16,539,899
respectively  was due to the manufacture of tooling and the remainder was due to
the  expansion of facilities  and purchases of equipment  which was necessary in
connection with research and development  activities,  services  performed under
various subcontracts and manufacturing requirements.

         The Company's cash flow generated from operating activities has to date
not been  sufficient to fund its working capital needs. In the past, the Company
has relied  upon  external  sources of  financing  to  maintain  its  liquidity,
principally private and bank indebtedness and equity financing,  and the sale of
assets.  No  assurances  can be  provided  that these  funding  sources  will be
available  in the  future,  or at the times and in the  amounts  necessary.  The
Company currently intends that funding required for future growth, operations or
any joint  ventures  entered into would occur through a combination  of existing
working capital,  operating profits,  equity,  sale of  non-essential assets and
favorable  financial terms from vendors.  The inability of the Company to obtain
sufficient working capital at the times and in the amounts required would have a
material adverse effect on the Company's business and operations.

         Current fixed monthly expenses  corporate wide,  average  approximately
$850,000, principally for labor, overhead, travel and professional fees.

         The Company  and its  subsidiaries  lease  space  located in, New Hope,
Minnesota.  Minimum  monthly rents under the leases  approximate  $45,000.  Rent
expense was approximately $1.8 million for Fiscal 1999, $1.3 million, for Fiscal
1998, and $1.3 million for Fiscal 1997.  Assuming no lease terminations or lease
extensions,  rent  expense is expected to be  approximately  $650,000 for Fiscal
2000, $680,000 for Fiscal 2001, and $570,000 for Fiscal 2002. The Company has no
other material long-term capital commitments.

Debt Restructuring

         Following is a description  of the principal  components of Aura's debt
restructuring:

         Restructuring of RGC International Investors, LDC, Debt.

         Between  October 1997 and March 1998 the Company issued an aggregate of
$21.5  million of its  convertible  unsecured  debentures  to RGC  International
Investors,  LDC ("RGC").  The debentures  accrued interest at the rate of 7% per
annum,  with the entire  principle amount due and payable between 2002 and 2003,
and were  convertible  into  common  stock  based upon a formula  related to the
market price of the Common Stock. In October 1998 the Company issued to RGC a $3
million convertible note which was secured by a lien on certain of the Company's
assets.

         In  October  1999  the  Company  entered  into an  agreement  with  RGC
International  Investors,  LDC and a third party  investor  (AuraSound's  assets
purchaser)  whereby  RGC  (i)  sold  to the  third  party  the  Company's  three
Convertible  Unsecured  Debentures  (the  "RGC  Debentures"),  in the  aggregate
principal amount of $17,365,000,  (ii) exchanged with the Company its $3 million
Secured  Convertible Note for a new  non-convertible  Secured Note (the "New RGC
Note") in the principal  amount of $3 million,  and (iii) cancelled  Warrants to
purchase  9,000,770  shares of the  Company's  Common  Stock in exchange for new
Warrants to purchase  1,000,000 shares of common stock exercisable at $0.375 per
share.  The New RGC  Note  bears  interest  at the  rate of 8% per  annum,  with
principal and interest  payable no less frequently  than quarterly.  The New RGC
Note  continues  to be  secured  by a lien on  certain  assets  of the  Company,
including inventory and accounts receivable.

         Under the agreement with the new holder of the RGC Debentures,  the RGC
Debentures were convertible into a maximum of 46,500,000 shares of the Company's
Common Stock unless Aura failed to complete the restructuring with Infinity. The
holder of the RGC  Debentures  converted  a portion of the RGC  Debentures  into
46,500,000  shares  of Common  Stock  and  canceled  the  remaining  outstanding
principal and interest owed under the RGC Debentures as of the  consummation  of
the restructuring of approximately $17.4 million of outstanding  Debentures held
by Infinity. See "Restructuring of Infinity Investors Debt" below.

         Retirement of JNC Debt

         In June 1997 the Company issued a $4 million convertible debenture in a
private  placement JNC Opportunity  Fund, Ltd.  ("JNC").  The debenture  accrued
interest at the rate of 7% per annum, payable quarterly, and was due and payable
in June 1999. The Debenture was convertible  into shares of the Company's Common
Stock at the then current market price at the time of  conversion.  The investor
also received 318,000 warrants exercisable at $3.50 per share.

         In  December  1999,  the  Company  consummated  an  agreement  with JNC
Opportunity Fund, Ltd. resulting in the surrender for cancellation by JNC of the
Company's  Convertible  Debenture  and 318,000  warrants in exchange  for a cash
payment of $430,000,  3,500,000 shares of the Company's Common Stock and 113,000
Warrants exercisable at $0.375 per share expiring December 1, 2002.

         Restructuring of Infinity Investors Debt

         In March 1997 the Company issued $15 million of convertible  Debentures
to a group of accredited  investors in a private placement.  The Debentures were
convertible  into  Common  Stock  of the  Company  in  accordance  with a stated
formula. In October 1997 the Company and the investors entered into an Agreement
modifying the  Debentures to eliminate  the  conversion  feature in exchange for
increasing  the  interest  rate on the  principal  to 18% and the  payment  of a
quarterly fee of $935,000 for each quarter  during which the  Debentures  remain
outstanding. The stated maturity of the Debentures was shortened from March 2000
to September  1998.  The  Debentures,  as  modified,  are secured by a Note from
NewCom to Aura in the  original  principal  amount of $17 million and  1,250,000
shares of NewCom stock,  subject to adjustment under certain  circumstances.  As
part of the  modification,  the Company  issued  warrants  for an  aggregate  of
2,500,000  shares  of Common  Stock at an  exercise  price of $2.50  per  share,
subject to adjustment  after one year under certain  circumstances.  The Company
was unable to retire the Debentures upon their maturity in September 1998. As of
February 28, 1999 these  debentures had an outstanding  balance of approximately
$17.4 million.

     Subsequent to September 1998 the Company engaged in extensive  negotiations
with the holders of these Debentures.  In February 2000 the Company  consummated
an agreement  with these holders and a third party to exchange (the  "Exchange")
the Debentures for $3 million in cash, 1,111,111 shares of common stock, 100,000
Warrants  exercisable  at $0.375  per  share,  and new  Secured  Notes (the "New
Secured  Notes") in the aggregate  principal  amount of $12.5  million.  The New
Secured  Notes are secured by a lien on the Company's  assets,  bear interest at
the rate of 8% per annum,  interest only payable  quarterly,  with the principal
due  three  years  from the date of the  exchange.  In the  event of an  uncured
default  under the New  Secured  Notes,  the holder is  entitled  to convert the
unpaid  principal  and interest  into Common  Stock of the Company,  at $.60 per
share. The Company is entitled to a discount if the New Secured Note is prepaid,
which discount is initially 20% of the amount prepaid, and the discount declines
ratably over the three year term of the New Secured Note.

         Restructuring of Trade debt

         In  December  1999,  the  Company   implemented  a   restructuring   of
approximately  $10.8  million  of trade  debt held by  certain  trade  creditors
whereby  the holders of a  substantial  portion of the trade debt have agreed to
the  repayment  of  outstanding  trade debt over a period of three  years,  with
interest at 8% per annum,  commencing  January 2000.  Certain trade payables are
subject to continuing negotiations with the creditors.

         Completion of Common Stock Private Placement

                  In November 1999 the Company  completed a private placement of
approximately  27  million  shares  of its  Common  Stock  at $0.27  per  share,
resulting  in gross  proceeds of  approximately  $6.9  million.

Recently Issued Accounting Pronouncements

     In April 1998,  the  American  Institute of  Certified  Public  Accountants
issued  Statement of Position No. 98-5 (SOP No.  98-5),  "Reporting  on Costs of
Start-up  Activities."  Adoption of SOP No. 98-5 will have no material impact on
the Company's financial statement.


<PAGE>


                                    BUSINESS
I.       INTRODUCTION

         Aura Systems,  Inc. ("Aura" or the "Company"),  a Delaware corporation,
was founded in 1987 to engage in the development, commercialization and sales of
products,   systems  and   components   using  its  patented   and   proprietary
electromagnetic  and  electro-optical  technology.   Since  1987  the  Company's
proprietary  and patented  technology  has been developed for use in systems and
products for commercial, industrial, consumer, and government use.

         Prior to Fiscal  1992,  the Company  was engaged in various  classified
military programs,  which allowed the Company to develop its electromagnetic and
electro-optical  technologies  and  applications.  A number  of  "one-of-a-kind"
systems were built and successfully  tested in these fields.  Subsequently,  the
Company developed  additional  electromagnetic  and electro-optics  know-how and
technology and transitioned from a supplier of defense  technology to a supplier
of consumer and industrial related products and services.

         In 1994,  the  Company  founded  NewCom,  Inc.  ("NewCom"),  a Delaware
corporation,   which  engaged  in  the  manufacture,   packaging,   selling  and
distribution  of computer  related  communications  and sound related  products,
including modems, CD-ROMs, sound cards, speaker systems and multimedia products,
thereby  expanding  presence  in  the  growing  multimedia,   communication  and
sound-related consumer electronics market.

         In 1996,  the Company  acquired 100% of the  outstanding  shares of MYS
Corporation  of Japan  ("MYS")  to expand  the range of its sound  products  and
speaker  distribution  network.  MYS  engaged  in the  manufacture  and  sale of
speakers and speaker systems for home,  entertainment and computers.  Subsequent
to Fiscal 1999, the Company sold MYS to MYS management.

         In  September  1997,  NewCom  completed  an  initial  public  offering,
resulting in Aura owning a majority  interest in NewCom at the conclusion of the
offering.  During the second half of Fiscal 1999 NewCom's business suffered from
adverse industry conditions,  including increased price reductions and a decline
in demand resulting from increased  incorporation of computer peripherals at the
OEM  level.  These  conditions  resulted  in  heavy  losses  to  NewCom  and its
competitors,  causing  a buildup  in  inventory  and  difficulty  in  collecting
receivables from mass merchants.  NewCom's  business reached a critical juncture
in the fourth  quarter of Fiscal 1999 when Deutsche  Financial  Services,  which
maintained  NewCom's  working  capital line,  announced that it was unwilling to
continue to advance working capital to NewCom under its credit  facility.  This,
in conjunction with the actions of the retail mass merchants, resulted in NewCom
ceasing  most of its  operations  by the end of  Fiscal  1999  and the  ultimate
cessation of its business shortly thereafter.

         Aura anticipated that its working capital needs in Fiscal 1999 would be
met from a number of sources, including the repayment by NewCom of approximately
$20 million of indebtedness,  which was due in September 1998, and proceeds from
external debt and equity  financing.  NewCom was  ultimately  unable to meet its
obligations to Aura in September 1998,  ultimately  creating a significant  cash
shortfall to Aura.  This required Aura beginning in late January 1999 to refocus
its  operations in shutting down certain  operating  divisions,  selling its MYS
subsidiary, licensing and selling proprietary based AuraSound speaker technology
and assets,  and leasing its Electrotec  concert  touring sound  equipment.  The
Company also temporarily  suspended the development of certain  electro-magnetic
projects,  including the electromagnetic  valve actuator ("EVA").  Subsequent to
Fiscal 1999 the Company entered into agreements  providing for the restructuring
of more than $85 million of debt and  contingent  liabilities.  Of this  amount,
over $37 million was either  converted  into equity or  forgiven.  See "Item 7 -
Management  Discussion  and  Analysis  of  Financial  Condition  and  Results of
Operations.
         Following  the end of  Fiscal  1999 the  Company's  operations  are now
focused on manufacturing and commercializing  the AuraGen(R)  ("AuraGen") family
of electromagnetic  products,  with applications for military,  industry and the
consumer. The AuraGen is a unique,  patented  electromagnetic  generator that is
mounted to the automobile engine, which generates both 110 and 220 volt AC power
at all engine  speeds  including  idle.  Commercial  production  of the  AuraGen
commenced  in Fiscal  1999 and  product is being  distributed  and sold  through
dealers, distributors and OEMs.

         Aura  intends to continue to focus its  business on the AuraGen line of
products  during the remainder of Fiscal 2000 and beyond ( See  "Description  of
Business - Magnetic  Technology").  In  addition,  Aura is  entitled  to receive
royalties from Daewoo  Electronics  for its  electro-optics  technology  ("AMA")
licensed  to Daewoo in 1992 (See  "Description  of  business  -  Electro-Optical
Technology").

II.      DESCRIPTION OF BUSINESS

A.       Technology

     1.  Magnetic Technology

         The  Company has  developed  and  patented  highly  efficient  magnetic
circuits,  which the Company believes  provides  substantial  improvements  over
devices of similar purpose, available prior to Aura's technology.  These designs
include the Ferrodisk  Induction Motor applied in the Company's  electromagnetic
power generator technology and electromagnetic  actuators, such as the HFATM and
the EMATM actuator designs.

         Ferrodisk Induction Motor (AuraGen(R))

         In Fiscal 1993, the Company's research discovered that certain magnetic
circuit  equations could apply,  with different  parameters,  to describe linear
actuators  that  could  provide  unusually  high  force  levels  in a device  of
relatively  small  volume and weight.  As this  concept  extended  from a linear
actuator  to a  rotary  actuator,  a motor  called  the  "Ferrodisk  Motor"  was
developed by the Company.

         In the  latter  half of 1995 and in early  1996,  a  device  named  the
Ferrodisk Alternator Starter (FAS(TM)) was designed, built, tested, installed on
a Ford  Ranger  truck,  and  displayed  publicly  at the  Society of  Automotive
Engineers (SAE) trade show.  FAS(TM) used its large torque capacity to start the
engine with direct drive, that is, with no gearing. After starting, its function
converted to that of an alternator,  which had a capacity for  generating  power
several  times  that of a  conventional  alternator.  The  Company  called  this
electromagnetic power generation feature the AuraGen.

         The  AuraGen  contains  aluminum  bars and  rings  embedded  in it.  AC
voltages,  similar  to  household  currents,  set up  electric  currents  in the
electromagnets, creating a series of magnetic poles that whirl around the rings.
When the disk of steel is forced to spin faster than the motion of the  magnetic
poles,  there is an interaction  between the magnetism in the disk and the coils
of the  electromagnets.  The  electric  currents in the wires are pushed so they
flow  backwards  against the voltages,  and this effect builds up the electrical
energy content in the  electronics at the expense of mechanical  energy provided
by the  rotor.  The  electronic  box of the  AuraGen  provides  the  alternating
voltages to make the device work, stores the electrical  energy  generated,  and
prepares  the exact  type of  voltages  as in  household  wiring.  The device is
controlled by a computer  processor that continuously  measures the speed of the
AuraGen rotor and the power drawn by the user, so that  alternating  voltages of
the best phase and frequency are sent to the electromagnets.

         Magnetic High Fidelity Actuators (HFATM)

         An  actuator  is a device that  creates a lateral  force upon  command.
Actuators  are  used in a wide  range of  applications,  including  high  speed,
precision  applications  such  as  audio  speaker  drivers,  computer-controlled
applications such as the control of aircraft flaps, and heavy-duty  applications
such  as the  lifting  of  the  bed of a dump  truck.  Actuators  are  generally
hydraulic,  pneumatic,  mechanical  or  voice  coil.  Hydraulic,  pneumatic  and
mechanical  actuators  can produce  extremely  high  forces and long  strokes in
relatively  small  packages.  Voice coil  actuators  provide high  precision and
high-speed  operation,  producing short stroke and very little force.  Actuators
are most commonly used to position objects, or to create or cancel vibrations by
producing a force upon command.

         The Company  believes that its high fidelity  electromagnetic  actuator
HFATM,  is the first "Lorenz's Law" actuator to provide both the high forces and
long  strokes  produced by  hydraulic  or  pneumatic  actuators at the speed and
precision  of  response  produced  by voice  coil  actuators.  This  ability  is
attributable to the patented magnetic design.  High-energy permanent magnets are
arranged to focus nearly all of their magnetic energy into useful work. Standard
voice coil  actuators  typically  utilize  about 40% of the  available  magnetic
energy  whereas  Aura's  HFATM uses  nearly  90% of that  energy.  The  magnetic
arrangement also allows virtually  unlimited  stroke  potential.  Standard voice
coil  actuators  typically  provide  less  than one inch of stroke  whereas  the
HFA(TM)'s stroke is virtually unlimited. For example, Aura's HFATM is capable of
producing more than 1,000 pounds of force over a 32 inch stroke. The Company has
commercially  used its HFATM  technology in  applications  such as actuated weld
heads and is currently employing HFA(TM) technology in industrial shakers.

         Electromagnetic Actuator ("EMA(TM)")

         During Fiscal 1995, the Company developed, built and demonstrated a new
type of actuator,  called the  Electromagnetic  Actuator,  or EMATM. The Company
developed  EMATM  to fill the  performance  gap  between  linear  actuators  and
solenoids.  To date,  the principal  application of the EMATM has been in Aura's
Electromagnetic    Valve    Actuator    System    ("EVA(TM)"),     a    patented
electromagnetically  powered  system which opens and closes engine valves at any
user specified time interval.

         Like a solenoid,  EMATM operates on purely electromagnetic  principles,
and therefore uses no permanent magnets.  The Company developed it initially for
the industrial and automotive markets,  but believes it may also be incorporated
into the test equipment  market as well. An EMA(TM) is physically  equivalent in
size to  solenoids  with  comparable  force  capacities  and can be  operated at
temperatures exceeding 450 degrees Fahrenheit.

         What sets  EMATM  apart  from a  standard  solenoid  is its  ability to
custom-tailor  the force  produced  as a function  of stroke.  For  example,  an
automotive EGR valve requires peak force at the beginning of the stroke in order
to "crack" the valve open. A standard  solenoid,  by its very  nature,  produces
peak force at the end of its stroke, not at the beginning. Therefore, a solenoid
will require a large amount of power to compensate for its inherent  limitation.
Conversely,  the force  profile of an EMATM can be  customized  to provide  high
force at the beginning of the stroke,  resulting in a more efficient device that
is much easier to control.

         Another  advantage  of  EMATM  over a  solenoid  is  its  actuator-like
ability,  which provides  consistent force over much longer lengths.  To be used
for an application  requiring  proportional  control, a "proportional"  solenoid
requires complex electronics to compensate for this inherent  non-linearity.  An
EMATM  basically  "spreads" the  solenoid's  peak force over the entire  stroke,
providing  linear force over a greatly  extended  stroke length without the need
for complex electronics.

     2. ELECTRO-OPTICAL Technology

         Light Efficient Displays - Actuated Mirror Array ("AMATM")

         The Company has developed  and patented a technology (a "light  valve")
for generation of images called the Actuated Mirror Array ("AMATM")  technology.
The AMA(TM) technology  utilizes an array of micro actuators in order to control
tiny mirrors  whose  position  change is used to cause a variation in intensity.
The Company  expects  this device to have a major impact on  applications  where
light  efficiency is paramount,  such as in large screen  television,  movie and
exhibition displays, and the testing of electro-optical  devices for military or
civilian use.

         Although  there can be no  assurances,  the Company  believes  that the
AMATM can be manufactured at a competitive cost in large quantities, thus making
it commercially  feasible.  Thus,  AMATM based devices are expected to offer the
combination of increased display intensity at a competitive production cost.

         Light displays, such as projectors and large screen televisions, can be
made by a number of  techniques,  many of which are currently  available.  These
include liquid crystal displays ("LCD"),  cathode ray tubes ("CRT"),  deformable
mirror displays  ("DMD"),  oil film projectors and plasma tubes. For the segment
of the display market addressing large images,  the principal  requirement is to
get more  light  out per unit watt of  electricity  in.  However,  each of these
technologies  requires  the  utilization  of an element,  which causes a loss of
light efficiency in order to create the image.

         Liquid  crystals   utilize  an  electric  field  to  change  the  light
polarization properties of a surface, which is divided into an array of cells to
paint an image. Cathode ray tubes utilize an electron beam, which is bent by the
video signal to create images by colliding  with a phosphor on the front surface
to create  light.  DMD's  utilize an electric  field to bend a mirror at a large
angle to switch  it to either  "on" or "off".  Oil film  projectors  change  the
transmissive  properties of an oil film allowing an image to be created.  Plasma
tubes  create an  electrical  discharge  in a tiny tube with gas.  The gas glows
allowing  an image to be created by an array of such tiny  tubes.  Each of these
technologies  has their own advantages  and  limitations,  thus creating  niches
within the display market where competitive advantages can be achieved.

         The  Company  believes  that  the  AMATM  technology  has  a  technical
advantage over other  technologies in achieving higher contrast,  more intensity
and longer lived elements.

         The Company has entered into a license and manufacturing agreement with
Daewoo Electronics Co., Ltd. to manufacture  televisions and other devices based
on  AMATM  technology  (See  "  Description  of  Business-Certain  Product  Risk
Factors-AMA").

B.       Products

         1.       AuraGen(R)

         The AuraGen is a patented  technology  (US Patent No.  5,734,217)  that
could  potentially  have  substantial  benefits  in  size,  weight  and cost for
induction  type  electric  motors  and  generators.  The  technology  allows the
construction of induction  machines of somewhere  between one-half to two-thirds
reduction  in weight and size for the same output.  The machine  itself does not
use any exotic  materials  and the  components  are simple to  manufacture  with
conventional tooling. In addition to the mechanical advantages the system uses a
proprietary control system which optimizes  efficiency as a function of required
load. The AuraGen type machine could  potentially offer substantial cost savings
due  to  reduced  material  requirements  and  simpler  components.   While  the
technology  has wide  applications  over a large range of  horsepower it is best
utilized  for  machines  in the range of 1.5 to 50  horsepower.  The Company has
invested  substantial  resources to develop the technology  into a rugged system
that can be sold commercially.

         The  first  family  of  products  using  the  AuraGen   technology  are
generators  designed to fit under the hood of a full size pickup  truck,  SUV or
other large vehicle.  In the under the hood  application the AuraGen can provide
an effective  torque to weight ratio of 0.648 ft-lb/lb with efficiency of 86% as
compared to a typical heavy duty  brush-less  alternator  which has an effective
torque to weight ratio of 0.109 ft-lb/lb and efficiency of 65%. Thus the AuraGen
produces  nearly  six  times  more  power  per  pound  than  typical  heavy-duty
alternators.

         The Company has gone through  extensive testing of its 5KW (5000 watts)
continuous  power rated mobile electric  generator in both the laboratory and in
the  field.  Over 1000  units  have been in the field for up to two  years.  The
Company has begun  selling the 5KW  120/240V  pure sine wave  systems with total
harmonic distortion of less than 4%. Aura currently offers full turnkey plug and
play systems that fit in over 70 different engine  configurations in popular GM,
Ford and  Chrysler  vehicles,  as well as some  models of full size  trucks.  In
addition the Company is developing  other power rated  generators  between 3.5KW
and  12.5KW,  all of which  will fit  under-the-hood  of the  types of  vehicles
described above.

         The North American  market for mobile  generators is estimated to be in
excess of $4 billion  per year and growing at 4% to 5% per year.  The  worldwide
use is estimated to be over $10 billion per year. Traditional mobile power users
are  found  in  construction,   cable,   emergency/rescue,   marine,   railroad,
recreational  vehicles,   telecommunications,   tool  sales  truck,   utilities,
municipalities  and personal  use. In addition to the  traditional  mobile power
market for generators, due to its compactness and clean power, the AuraGen could
potentially   allow  for  applications   that  were  not  practical  until  now,
particularly in areas that require computers and other sensitive instruments.

         One area where the AuraGen could be used with great  advantages in both
cost and  logistics is the  military.  In military  applications,  getting quiet
clean power from vehicles at low speed could potentially be critical as the Army
changes to digital  applications  with numerous  sophisticated  electronics  and
sensors.  The US Army has been testing the AuraGen product for over one year for
numerous  applications  and to date the results  show a reliable  and  effective
system that can be used by the military.  The Company is currently  working with
the US Army for the use of the AuraGen in multiple army vehicle types.

         Another  area  where  the  AuraGen  could   potentially   offer  unique
possibilities  is in the  telecommunication  industry.  Currently the AuraGen is
used by a number of broadcasting TV stations in their mobile news vehicles.  The
AuraGen is also being used on a limited  basis by cable  companies  for numerous
applications. The technical possibilities of the AuraGen have generated numerous
interests from utilities as well as municipalities across the nation.  Currently
over 23  utilities  across the nation  have  bought  AuraGens as samples and are
evaluating the product. Similarly over 33 state and city governments have bought
the AuraGen for evaluation and testing.

     The Company is positioning  itself in the market place as a turn key mobile
power  solution  that is safer,  more  reliable,  more  convenient,  with better
quality and at an effective  cost. The safer solution is based on the following:
a) no need to  carry  fuel in a  container,  b) no  exposed  hot  components  to
touch/start,  c)  nothing  heavy to lift,  d) no pull start  required,  e) power
outlets located away from hot components and f) not easily stolen.

         The  increased  reliability  is  based on using  the  standard  vehicle
engines as compared to small  stand-alone  engines.  The system does not require
any maintenance and does not have any starting problems associated with gensets.
The system uses the standard vehicle exhaust system, which results in a quieter,
cleaner power generating system.

     The AuraGen solution provides convenient power by: a) not using up valuable
cargo space,  b) not requiring an  additional  fuel tank, c) no need to wait for
the genset to cool down,  d) available  power while driving or parked and e) the
power  setup and use is totally  transparent  to the user.  The quality of power
delivered  by the  AuraGen  system is pure 60 or 50 Hz sine  wave at a  constant
voltage.  As a result one can operate sensitive  equipment such as computers and
coarse power such as tools and compressors at the same time.

         2.       Electromagnetic Valve Actuator ("EVA(TM)")

         EVATM is an  electromagnetic  actuator  capable of opening  and closing
internal  combustion  engine  valves,  replacing the  mechanical  camshaft on an
engine

         Two major  benefits  arise from the EVA's ability to open and close the
valve electromagneticaly: 1) the camshaft and associated mechanical hardware can
be  eliminated;  and 2) the opening and closing of the intake and exhaust valves
can be commanded by the engine  computer.  Computer  control of the valve timing
has  potentially  material  benefits  to engine  performance,  fuel  economy and
emissions. With EVATM, the computer can precisely control the amount of air that
is allowed  into the engine in the same way that modern fuel  injectors  control
the amount of fuel. By  optimizing  this  "fuel-air  mixture"  dynamically  as a
function of engine RPM and load, optimum engine performance can be achieved over
the entire operating range of the engine.  With a standard camshaft,  the engine
can be optimized at only one range of RPM and load conditions.  That is why very
high  performance  engines idle  "rough",  as they are  optimized  for high RPM,
thereby sacrificing smoothness at low RPM.

         By  optimizing  the  fuel-air  mixture  dynamically,  both  performance
(horsepower)  and fuel economy will  increase,  while  emissions are expected to
decrease.  The entire camshaft assembly,  which includes timing chain, camshaft,
rockerarms,  etc., is replaced by very simple valve  actuators.  Other  emission
systems  currently on the vehicle,  such as the EGR (exhaust gas  recirculation)
and IMRC (intake manifold runner control) valves can be eliminated. The throttle
assembly  can also be  eliminated  by using  EVATM to control  the amount of air
going into the engine.

         In recent  years,  the  Company  has entered  into  agreements  with 15
companies  to  retrofit  EVA's on  different  types of  diesel,  automobile  and
motorcycle engines for evaluation and testing.  During Fiscal 1998 an EVA system
was delivered to a major domestic Original Equipment Manufacturer (OEM) which is
evaluating  EVA for possible use in its automobile  production.  In Fiscal 1998,
the Company  developed a new, more reliable  servo control  system that provides
reduced  power usage and reduced  noise over the entire RPM range.  In addition,
the Company  started work on an improved  latching  mechanism  for EVA that will
further reduce noise in the system.

         In  Fiscal  1999  as  part  of its  refocus,  the  Company  temporarily
suspended its activities on EVA development and  commercialization  to focus its
resources on the  AuraGen.  The Company is however,  pursuing  licensing of this
technology to third parties.  The Company has not yet entered into any licensing
agreements for EVA.

C.       Certain Product Risk Factors

         The  Company's  business  on a  going-forward  basis is  focused on the
AuraGen  family of products and on royalties for the AMA  technology.  While the
technology for the AuraGen has been extensively  tested and verified , there are
significant  risks  associated  with  developing  a market  place for such a new
product.  Similarly,  the Company is totally dependent on Daewoo Electronics for
exploiting the AMA technology.

a.        AURAGEN(R)

         The AuraGen is a new product with limited  history in the market place.
There can be no assurances that the product will succeed in the marketplace.

         Currently,  the Company's  AuraGen is being  evaluated by the U.S. Army
with a potential  for a contract to install the AuraGen in thousands of military
vehicles.  No assurances  can be given when or if the contract will  materialize
and what the ultimate size of the contract may be.

         The U.S.  Army has  recently  completed  the field test of 5kW and 10kW
AuraGens.  No assurances can be given as to if and when the US Army will conduct
other and future tests.

         The Company has a U.S. Army contract for 10kW  AuraGens.  No assurances
can be  given  that the Army  will  purchase  any  material  quantities  of this
product.

     The U.S.  Marine Corp. has recently  purchased 5kW AuraGens for evaluation.
No assurances can be given that any sizable
contract will develop.

         The AuraGen is  currently  configured  for 110 and 240 volts.  The 240V
systems that are in use in other countries are different from the U.S.  240-Volt
system.  The  Company  is  currently  providing  a  solution  that  requires  an
additional transformer.  A future solution will incorporate the required changes
into the Electronic  Control Unit ("ECU").  While it is  straightforward to make
the  changes  to the  international  240 Volt,  it has not been done as yet.  No
assurances  can be given as to when the changes  will be made or if they will be
made.

         The Company has recently completed the development of a 10kW AuraGen in
the same  geometric  envelope as the 5kW unit. No  assurances  can be given that
such a device will succeed in the market place.

         The Company is currently  cooperating  and working closely with General
Motors, a major automotive OEM in regard to the AuraGen. Recently General Motors
has exhibited the AuraGen as a potential option in selected future vehicles.  No
assurances  can be given that the  Company's  AuraGenwill  be offered by General
Motors as an OEM option.

  b. AMA(TM)

              The Company  licensed  its AMA  technology  to Daewoo  Electronics
Limited  of  Korea.   Since   1992,   Daewoo  has  been   responsible   for  the
commercialization,  production  and sale of the AMA  products.  Daewoo in fiscal
1999  announced the  completion of the  commercialization  of the AMA. While the
Company  anticipates  that the AMA will be  available in the market place in the
near future, no assurances can be given as to if and when it will be available.

         The  AMA(TM)/Aurascope(TM)  is a new  product  without a history in the
marketplace.  There can be no  assurances  that the product  will succeed in the
marketplace.

         The Company's rights under the license  agreement provide for a royalty
to be  paid on  every  unit  sold by  Daewoo  and 50% of all  sublicensing  fees
collected by Daewoo.  No  assurances  can be given as to when and if the royalty
stream will start.

         D.       Competition

         The Company is  involved  in the  application  of its  technology  to a
variety of products and services  and, as such,  faces  substantial  competition
from companies offering different and competitive technologies.

         The Company believes the principal  competitive  factors in the markets
for the Company's products include ability to develop and market technologically
advanced  products  to meet  changing  market  conditions,  price,  reliability,
product support and the ability to secure  sufficient  capital resources for the
often substantial periods between technological  concept and  commercialization.
The Company's  ability to compete will also depend on its  continued  ability to
attract and retain  skilled  and  experienced  personnel,  to develop and secure
patent and other  protection for its technology and to exploit  commercially its
technology prior to the development of competing products by others.

         The Company  competes with many  companies  that have more  experience,
name  recognition,  financial and other  resources and expertise in research and
development,   manufacturing,   testing,  and  obtaining  regulatory  approvals,
marketing and  distribution.  Other  companies may also prove to be  significant
competitors, particularly through their collaborative arrangements with research
and development companies.

         Portable  generators  ("Genset") meet a large market need for auxiliary
power.  Millions of units per year are sold in North America alone, and millions
more are sold across the world to meet market  demands for 1 to 10  Kilowatts of
portable  power.  The market for these  power  levels  basically  addresses  the
commercial,  leisure and residential  markets,  and divide  essentially into: a)
higher power,  higher quality and higher price  commercial  level units;  and b)
lower power, lower quality and lower price level units.

         There is  significant  competition  in the auxiliary  power market from
portable  generator sets with such companies as Onan, Honda and Kohler which are
well-established  and  respected  brand  names  in the  genset  market  for high
reliability auxiliary power generation. There are presently 44-registered Genset
manufacturers ("Gensets").

         The following table is a summary  comparing the leading Genset products
with the AuraGen(TM).
<TABLE>
<CAPTION>

                               TABLE 1: GENERATORS

                          Onan                Honda              Honda               Kohler            AuraGen(TM)
Parameters                Marquis 5000        EG5000X            EX5500              5CKM              G5000
- ------------------------- ------------------- ------------------ ------------------- ----------------- ----------------
<S>                      <C>                 <C>                 <C>                <C>               <C>

Rated Power               5,000 W             4,500 W            5,000 W             5,000 W           5,000 W
Weight                    258 lbs/117.3 kg    146 lbs/66.4 kg    393 lbs/178.6 kg    268 lbs/122 kg    68 lbs/30.9 kg
Cubic Feet/
Cubic Meters              6.72/.19            5.39/.15           26.80/.76           3.71/0.11         0.25/0.01
Output                    120 V               120/240 V          120/240 V           120/240 V         120/240 V
Engine RPM
@ Rated Output            1,800               3,600              3,600               1,800             1,300
Noise (DBA @
10 Ft.)`                  73.5                82                 65                  88.5              64
Load-Follower
Economy                   No                  No                 No                  No                Yes
</TABLE>


         In  addition  to  competition   from  Gensets,   there  are  six  major
manufacturers  of  Inverters  in the U.S.;  representative  of the  leaders  are
Vanner, Dimension and Heart.

         Inverters provide strong competition in specific markets of the overall
market place for mobile power:  The specific  markets where inverters are strong
competitors  are Ambulance,  Fire and Rescue,  Small  Recreational  Vehicles and
Telecommunications.

         Limitations of Inverters:

o        Inverters address a much more limited and specialized market than
         Gensets;
o        The most significant portion of inverter sales are in the lower power
         range: i.e., 2500 watts or lower.
o        True quality  Inverter power above 2500 watts  requires a 24-volt
         automotive electrical system (twice 12 volts);  and the maximum output
         for quality power in the commercial market is on the order of 4800
         watts. (See Table 2).
o        Quality power (pure sine wave and well-regulated 60Hz) is a significant
         cost factor in Inverters (Table 2).
o        Often,  Inverters  require  upgraded  vehicle  alternator and battery
         harness,  and--for  extended use period without battery charging--an
         additional battery pack.
<TABLE>
<CAPTION>

                               TABLE 2: INVERTERS

                                    Heart I/F       Vanner         Vanner        Vanner         AuraGen(TM)
Parameters                          Freedom 25      Bravo 2600     TB30-12       A40-120X       G5000
<S>                                 <C>             <C>            <C>           <C>            <C>

1. Max Rated Power (Watts)          2500            2600           2800          4800           5000
2. Weight (LBS)                     56              70             75            110            68
2A. Weight Battery Pack             Add/No          Add/No         Add/No        No             No
3. Overall Cubic In.                1207.5          1866.73        1800          2595.94        432.73
4. 60 Hz                            Yes             Yes            Yes           Yes            Yes
5. Sine Wave @ All RPM              Modified        Modified       Yes           Modified       Yes
6. Battery Discharge Operation      Yes             Yes            Yes           No             No
7. Vehicle Engine Noise
         (DBA @ 10Ft.)              64              64             64            64             64
8. Load Follower-Economy            Yes             Yes            Yes           Yes            Yes
</TABLE>

E.       Manufacturing

         The AuraGen is assembled at Aura's  facility in El Segundo,  California
with parts which are produced by various  suppliers.  In Fiscal 1996 the Company
acquired a 27,692  square  foot  manufacturing  facility  in El Segundo  for the
AuraGen  production  line.  In Fiscal  1998,  the Company set up the  production
facilities in the acquired  building.  This facility is for assembly and testing
and has a production capability of 5,000 units per month per operating shift.

     The  Company's  ceramic  division  manufactures  its products at its leased
38,000 square foot ceramic facility in New Hope, Minnesota.

          The class 100 clean room  fabrication  facility for the AMA product in
El Segundo,  California was closed in Fiscal 1999 as the Company  terminated all
manufacturing activities in the electro-optical area.

          Subsequent to the end of Fiscal 1999 the Company  either sold,  leased
or terminated all of its sound related  activities,  including all the off-shore
facilities  and joint  ventures.  The Company  sold MYS  Corporation,  AuraSound
assets, leased the assets of Electrotec, and licensed the AuraSound technology.

         NewCom  ceased most of its  operations  by the end of Fiscal 1999 after
Deutsche Financial Services seized NewCom's inventory.

F.       Quality Assurance and Testing

         As the Company focuses its activities on the AuraGen, quality assurance
and testing is a very important  component.  The Company performs  qualification
testing on the AuraGen hardware components, Electronic Control Unit ("ECU"), all
software and on installed in-vehicle systems to ensure reliability in the field.
The qualification  testing includes;  1) in-house endurance testing, 2) in-house
parametric thermal testing, 3) in house power quality testing and 4) independent
laboratory   environmental  testing.  In  addition,  field  failure  testing  is
performed on all returned units.

         In addition to the  qualification  testing,  the Company  implemented a
fully  controlled  manufacturing  lot  traceability  system,  documentation  and
configuration  control  system,  as well  as,  acceptance  test  and  compliance
procedures at all manufacturing  levels,  including suppliers.  The Company also
uses automated tools for "In Process Inspection" on its AuraGen assembly line.

G.        Product Development Expenditures

         During the fiscal years ended February 28, 1999, February 28, 1998, and
February 28, 1997 the Company spent  approximately  $ 2.8 million,  $1.4 million
and $6.0 million,  respectively,  on Company sponsored  research and development
activities. The Company plans to continue its research and may incur substantial
costs  in  doing  so.  All  of  the  Company's  sponsored  R & D is  focused  on
technological enhancements and product developments for the AuraGen.

H.       Patents

         Since Aura is  engaged  in the  development  and  commercialization  of
proprietary  technology,  it believes  patents and the protection of proprietary
technology are important to its business. The Company's policy is to protect its
technology by, among other ways, filing patent applications for technology which
it considers  important to the  development  of its  business.  The U.S.  Patent
Office has to date issued 78 patents. A majority of these patents expire between
the years 2008 and 2015.  The Company's  first issued  Auragen  patent  however,
expires  in  the  year  2017.  Of  the  issued   patents,   29  pertain  to  its
automotive/industrial   applications,   21   pertain   to   its   electrooptical
applications and 28 pertain to sound  applications.  There are additional patent
applications  in various stages of preparation  for filing and numerous  patents
are pending.  There are no assurances that any of the patent applications or any
new other  patents will be issued in the future.  The Company  believes that its
issued and allowed patents enhance its competitive position.

I.       Employees

         As of February 28, 1999 the Company employed  approximately 500 persons
worldwide.  During Fiscal 1999 and  continuing  into Fiscal 2000 the Company has
gone through a major  down-sizing and  restructure.  As of February 2, 2000, the
Company  employed 95 persons.  Thirteen  people are  dedicated  to the  ceramics
operation  and 82 to the  AuraGen  activities.  The  Company  believes  that its
relationship  with its  employees  is good.  The  Company  is not a party to any
collective bargaining agreements.

J.       Principal Sources of Revenues

         For the year ended  February 28, 1999,  multimedia  products and modems
were the largest single source of revenues on a consolidated basis, constituting
approximately  $46.8  million or 57.4% of net revenues.  Sound related  products
contributed  approximately  $29 million or 35.6% of net revenues.  During Fiscal
1998 multimedia products on a consolidated basis accounted for approximately $52
million,  or  32.3%  of  gross  revenues.  Sound  related  products  contributed
approximately $31 million or 19.3% of revenues.  Modems on a consolidated  basis
contributed approximately $38 million or 23.6% of Fiscal 1998 revenues. No other
products accounted for more than 10% of revenues during the foregoing periods.

         After the  down-sizing,  ceasing of NewCom  operations  and selling the
sound related  operations,  the principal sources of revenues going forward will
be related to the  Company's  AuraGen  technology.  The AuraGen is a new product
with no historical basis for comparison.

K.       Significant Customers

         The Company sold sound related  products and computer  related products
on a consolidated basis to four significant  customers during Fiscal 1999. Sales
of speakers to a major electronics  retailer  accounted for approximately  $16.3
million or 20.1% of revenues. Sales of communications and multimedia products on
a  consolidated  basis to major mass  merchandisers  Best Buy,  Circuit City and
Staples accounted for approximately $12.6 million or 15.5% of revenues.

         Since the end of Fiscal  1999 none of the above  have been  significant
customers since the Company is no longer in the consumer electronics business as
it has sold or leased  all the sound  related  operations  and NewCom has ceased
operations.

PROPERTIES

         The  Company  owns a 46,000  square  foot  headquarters  facility in El
Segundo,  California and a 27,692 square foot manufacturing  facility also in El
Segundo,  California for its AuraGen product. These properties are encumbered by
a deed of trust securing a Note in the original  principal amount of $5,450,000.
The Company  leases an  approximate  38,000 square foot ceramic  facility in New
Hope,  Minnesota.  Subsequent  to Fiscal 1999 the Company as part of its refocus
and  downsizing,  vacated  approximately  135,000 square feet of facilities.  In
addition,  the Company sold or terminated  all of its joint ventures and foreign
activities.  The Company retains approximately 115,000 square feet in facilities
and believes that such is adequate for its present needs.

LEGAL PROCEEDINGS

         The Company is engaged in various  legal actions  listed below.  In the
case of a judgment or settlement,  appropriate  provisions have been made in the
financial statements.


Shareholder Litigation

         Barovich/Chiau v. Aura

     In May,  1995  two  lawsuits  naming  Aura,  certain  of it  directors  and
executive officers and a former officer as defendants,  were filed in the United
States District Court for the Central  District of California,  Barovich v. Aura
Systems,  Inc. et. al. (Case No. CV 95-3295) and Chiau v. Aura Systems, Inc. et.
al. (Case No. CV 95-3296),  before the  Honorable  Manuel Real.  The  complaints
purported to be securities  class actions on behalf of all persons who purchased
common  stock of Aura during the period from May 28,  1993  through  January 17,
1995, inclusive. The complaints alleged that as a result of false and misleading
information  disseminated by the  defendants,  the market price of Aura's common
stock was  artificially  inflated  during the class period.  The complaints were
consolidated as Barovich v. Aura Systems, Inc., et. al.

         A settlement  agreement for this  proceeding was submitted to the Court
on July 20, 1998, for preliminary  approval,  at which time the Court denied the
plaintiffs'  motion for approval of the  settlement.  On September 22, 1998, the
Company and certain of its officers  and  directors  renoticed  their motion for
summary  judgment.  Thereafter,  on  January  8, 1999,  the  plaintiffs  and the
defendants in the Barovich action executed a Stipulation of Settlement  pursuant
to which the Barovich action would be settled in return for payments by Aura and
its insurer to the plaintiff's settlement class and plaintiff's attorneys in the
amount of $2.8 million in cash (with  $800,000 to be  contributed by Aura and $2
million to be contributed by Aura's insurer,  subject to a reservation of rights
by the insurer  against the  insureds) and $1.2 million in cash or common stock,
at the Company's  option,  to be paid by Aura.  Subsequently the parties and the
insurer entered into an amended settlement agreement.  As amended the settlement
calls for the total settlement amount of $4 million to remain the same, with the
insurer  contributing $1.8 million, and the remaining $2.2 million to be paid by
Aura in cash over a period of three years,  with accrued interest at the rate of
8% per annum. The settlement was approved by the Court in April, 2000.



<PAGE>


NewCom Related Litigation

Deutsche Financial Services v. Aura

         In June,  1999,  a lawsuit  naming Aura was filed in the United  States
District  Court for the  Central  District  of  California,  Deutsche  Financial
Services ("DFS") vs. Aura (Case No. 99-03551 GHK (BQRx)).  The complaint follows
DFS'  termination of its credit  facility with NewCom of $11,000,000 and seizure
of substantially all of NewCom's  collateral in April,  1999. It alleges,  among
other  things,  that Aura is liable to DFS for NewCom's  indebtedness  under the
secured credit  facility  purportedly  guaranteed by Aura in 1996, well prior to
the NewCom initial public  offering of September  1997. In the  proceeding,  DFS
sought  an  order  to  attach  Aura's  assets  which  was  denied  following  an
evidentiary hearing before the Honorable Brian Quinn Robbins,  U.S.  Magistrate,
and the matter has been  ordered by the District  Court to binding  arbitration.
Aura has now responded in  arbitration,  denying  DFS'claims and has asserted in
its defense, among other things, that the guarantee,  if any, is discharged.  In
addition,  Aura through its counsel, has asserted  cross-claims for, among other
things,  tortious lender liability,  alleging that DFS wrongfully terminated the
NewCom credit facility,  wrongfully  seized the NewCom collateral and wrongfully
foreclosed upon NewCom collateral, acting in a commercially unreasonably manner.
A panel of three  arbitrators  has been  selected and  appointed by the American
Arbitration  Association  and a hearing in the arbitration has been set for May,
2000.  The  Company  believes  it has  meritorious  defenses  and  cross-claims.
However,  no  assurances  can  be  given  as to the  ultimate  outcome  of  this
proceeding.

         Excalibur v. Aura

     On November 12, 1999, a lawsuit was filed by three  investors  against Aura
and Zvi Kurtzman,  Aura's Chief Executive Officer, in Los Angeles Superior Court
entitled Excalibur Limited Partnership v. Aura Systems, Inc. (Case No. BC220054)
arising out of two NewCom, Inc. financings consummated in December 1998.

         The NewCom financings comprised (1) a $3 million investment into NewCom
in exchange for NewCom  Common  Stock,  Warrants for NewCom  Common  Stock,  and
certain  "Repricing  Rights" which entitled the investors to receive  additional
shares of NewCom Common Stock in the event the price of NewCom Common Stock fell
below a specified  level, and (2) a loan to NewCom of $1 million in exchange for
a Promissory Note and Warrants to purchase NewCom Common Stock. As part of these
financings Aura agreed with the investors to allow their  Repricing  Rights with
respect to NewCom Stock to be exercised for Aura Common Stock, at the investors'
option.  Aura also  agreed to  register  Aura  Common  Stock  relating  to these
Repricing Rights.

         The  Plaintiffs  allege  in their  complaint  that  Aura  breached  its
agreements  with the Plaintiffs by, among other things,  failing to register the
Aura Common Stock  relating to the  Repricing  Rights.  The  Plaintiffs  further
allege that Aura  misrepresented  its  intention  to register the Aura shares in
order to induce the  Plaintiffs  to loan $1.0 million to NewCom.  The  Complaint
seeks  damages  of not less than  $4.5  million.  In  January  2000  Aura  filed
counterclaims against the Plaintiffs,  including claims that the Plaintiffs made
false  representations  to Aura in order to  induce  Aura to agree to issue  its
Common Stock pursuant to the Repricing Rights.  The Company believes that it has
meritorious defenses and counterclaims to the Plaintiffs' allegations.  However,
no assurances can be given as to the ultimate outcome of this proceeding.

Securities and Exchange Commission Settlement.

         In October, 1996, the Securities and Exchange Commission ("Commission")
issued an order  (Securities Act Release No. 7352) instituting an administrative
proceeding against Aura Systems,  Zvi Kurtzman,  and an Aura former officer. The
proceeding  was  settled on consent of all the  parties,  without  admitting  or
denying any of the  Commission's  findings.  In its order,  the Commission found
that Aura and the others  violated the reporting,  recordkeeping  and anti-fraud
provisions  of the  securities  laws in 1993  and  1994 in  connection  with its
reporting on two  transactions in reports  previously filed with the Commission.
The Commission's  order directs that each party cease and desist from committing
or causing any future violation of these provisions.

         The  Commission  did not require Aura to restate any of the  previously
issued  financial  statements or otherwise  amend any of its prior reports filed
with the Commission.  Neither Mr. Kurtzman nor anyone else personally  benefited
in any way from these events.  Also,  the  Commission  did not seek any monetary
penalties  from  Aura,  Mr.  Kurtzman  or  anyone  else.  For  a  more  complete
description of the Commission's Order, see the Commission's  release referred to
above.

Other Legal Actions

         The Company is also engaged in other legal  actions.  In the opinion of
management,  based upon the advice of counsel,  the ultimate resolution of these
matters will not have a material adverse effect.

                                   MANAGEMENT

         The following  sets forth certain  information  regarding the Directors
and Executive Officers of the Company as of May 15, 2000.

<TABLE>
<CAPTION>

 Name                               Age              Title
 ---------------------------------------------------------------------------------------------------------------------
<S>                                <C>     <C>

Zvi Kurtzman                        52     Chief Executive Officer, Chairman, Board of Directors
Harvey Cohen                        66     Director, member of Audit Committee
Salvador Diaz-Verson, Jr.           47     Director, member of Audit and Compensation Committees
Stephen A. Talesnick                50     Director
Norman Reitman                      76     Director
David F. Hadley                     35     Director
Sanford R. Edlein                   56     Director
Gerald S. Papazian                  44     President, Chief Operating Officer
Arthur J. Schwartz, Ph.D.           52     Executive Vice President
Cipora Kurtzman Lavut               43     Senior Vice President
Neal B. Kaufman                     55     Senior Vice President
Steven C. Veen                      44     Senior Vice President, Chief Financial Officer
Michael Froch                       38     Senior Vice President, General Counsel and Secretary
Keith O. Stuart                     43     Senior Vice President Sales and Marketing
Ronald J. Goldstein                 58     Senior Vice President Sales and Marketing
Jacob Mail                          49     Senior Vice President, Operations
</TABLE>


Business Experience of Directors and Executive Officers During the Past Five
Years

     Zvi  Kurtzman  is the CEO and  Chairman  of the Board of  Directors  of the
Company and has served in this capacity since 1987. Mr.  Kurtzman also served as
the Company's  President from 1987 to 1997. Mr.  Kurtzman  obtained his B.S. and
M.S. degrees in physics from California State University, Northridge in 1970 and
1971,  respectively,  and  completed  all  course  requirements  for a Ph.D.  in
theoretical physics at the University of California,  Riverside. He was employed
as a senior  scientist  with the  Science  Applications  International  Corp.  a
scientific  research  company  in San Diego,  from 1984 to 1985 and with  Hughes
Aircraft Company, a scientific and aerospace  company,  from 1983 to 1984. Prior
thereto,  Mr. Kurtzman was a consultant to major defense  subcontractors  in the
areas of computers, automation and engineering.

         In October, 1996, the Securities and Exchange Commission ("Commission")
issued an order  (Securities Act Release No. 7352) instituting an administrative
proceeding against Aura Systems,  Zvi Kurtzman,  and an Aura former officer. The
proceeding  was  settled on consent of all the  parties,  without  admitting  or
denying any of the  Commission's  findings.  In its order,  the Commission found
that Aura and the others  violated the reporting,  recordkeeping  and anti-fraud
provisions  of the  securities  laws in 1993  and  1994 in  connection  with its
reporting on two  transactions in reports  previously filed with the Commission.
The Commission's  order directs that each party cease and desist from committing
or causing any future  violation of these  provisions.  The  Commission  did not
require Aura to restate any of the  previously  issued  financial  statements or
otherwise amend any of its prior reports filed with the Commission.  Neither Mr.
Kurtzman  nor anyone else  personally  benefited  in any way from these  events.
Also, the Commission did not seek any monetary penalties from Aura, Mr. Kurtzman
or anyone else. For a more complete  description of the Commission's  Order, see
the Commission's release referred to above.

         Harvey  Cohen is a  director  of the  Company  and has  served  in this
capacity  since August 1993. Mr. Cohen is President of Margate  Advisory  Group,
Inc.,  an  investment  advisor  registered  with  the  Securities  and  Exchange
Commission,  and a  management  consultant  since  August  1981.  Mr.  Cohen has
consulted to the Company on various  operating and growth  strategies since June
1989 and  assisted  in the sale of certain  of the  Company's  securities.  From
December 1979 through July 1981, he was President and Chief Operating Officer of
Silicon Systems,  Inc., a custom integrated circuit  manufacturer which made its
initial  public  offering in  February  1981 after  having  raised $4 million in
venture capital in 1980. From 1975 until 1979, Mr. Cohen served as President and
Chief  Executive  Officer  of  International  Communication  Sciences,  Inc.,  a
communications  computer manufacturing start-up company for which he raised over
$7.5 million in venture capital.  From 1966 through 1975, Mr. Cohen was employed
by Scientific  Data  Systems,  Inc.  ("S.D.S."),  a computer  manufacturing  and
service  company,  which became Xerox Data Systems,  Inc.  ("X.D.S.")  after its
acquisition  by  Xerox  in  1979.  During  that  time,  he held  several  senior
management positions,  including Vice  President-Systems  Division of S.D.S. and
Senior Vice President-Advanced Systems Operating of the Business Planning Group.
Mr. Cohen received his B.S.
(Honors)  in  Electrical  Engineering  in 1955 and an MBA in 1957  from  Harvard
University.

     Salvador  Diaz-Verson,  Jr is a director  of the  Company and has served in
this capacity since  September 1997. Mr.  Diaz-Verson is the founder,  and since
1991 has been the Chairman and  President of  Diaz-Verson  Capital  Investments,
Inc.,  an  Investment  Adviser  registered  with  the  Securities  and  Exchange
Commission.  Mr.  Diaz-Verson  served as  president  and  member of the Board of
Directors of American Family Corporation (AFLCAC Inc.) a publicly held insurance
holding company,  from 1979 until 1991. Mr. Diaz-Verson also served as Executive
Vice President and Chief  Investment  Officer of American  Family Life Assurance
Company,  subsidiary of AFLCAC Inc. from 1976 through 1991. Mr. Diaz-Verson is a
graduate of Florida State University. He is currently a director of the board of
Miramar  Securities,  Clemente  Capital  Inc.,  Regions  Bank of Georgia and The
Philippine Strategic Investment Holding Limited.

         Stephen A.  Talesnick  is a director  of the  Company and has served in
this capacity since September 1999,  following  appointment by resolution of the
Board of Directors to fill a vacancy  pursuant to the Bylaws of the corporation.
Mr.  Talesnick has owned and maintained a private law practice since 1977, which
is presently located in Beverly Hills. Mr. Talesnick specializes in business and
financial transactions in addition to entertainment industry related matters. He
originally  practiced  as an associate in the New York law firm of White & Case.
In 1992,  Mr.  Talesnick  became a financial  advisor in the financial  services
industry and is registered  with the  Securities  and Exchange  Commission.  Mr.
Talesnick  is a graduate  of The Wharton  School Of Finance And  Commerce at The
University  Of  Pennsylvania  and received his Juris Doctor degree from Columbia
University School Of Law.

     Norman Reitman  previously served as a director of the Company from January
1989 to September  1998.  Mr.  Reitman  obtained  his B.B.A.  degree in business
administration from St. Johns University in 1946 and became licensed as a public
accountant in New York in 1955. Mr. Reitman is the retired Chairman of the Board
and President of Norman Reitman Co., Inc.,  insurance auditors,  where he served
from 1979 until June 1990.  Mr.  Reitman was a senior  partner in Norman Reitman
Co., a public  accounting  firm,  where he served from 1952  through  1979.  Mr.
Reitman  served on the Board of Directors  and was a Vice  President of American
Family Life Assurance Co., a publicly held  insurance  company,  from 1966 until
April 1991.

     David F. Hadley is the founder and  president  of D.F.  Hadley & Co.,  Inc.
("DFH&Co").   DFH&Co  is  a  boutique  financial  services  firm  that  provides
consulting and advisory  services to emerging  growth  companies  located in the
western  United  States.  The  principals  of  DFH&Co  also  seek to  invest  as
principals in the equity securities of DFH&Co clients.  Prior to founding DFH&Co
in August  1999,  Mr.  Hadley was a managing  director in the global  investment
banking group of BT Alex. Brown Inc.,  focusing on the media and  communications
sector.  Mr. Hadley was employed by  subsidiaries  of Bankers Trust  Corporation
from  1986 to June  1999.  He  received  his  MSc.  In  Economic  History  (with
distinction)  from the London School of Economics  and his A.B.  from  Dartmouth
College (summa cum laude).

         Sanford R.  Edlein,  a  Certified  Public  Accountant,  has served as a
consultant and senior executive for privately held and public companies for more
than thirty years and has assisted in financial and operating matters, corporate
governance, crisis management and mergers and acquisitions. He has served on the
boards of public companies  including Sport Supply Group, Inc., BSN Corporation,
Tennis Lady,  Escalade  Corporation and American Equity  Financial  Corporation.
Since 1998 he has been employed with Glass & Associates,  Inc. Previously,  from
1996 to 1998 he was CEO,  COO and a member  of the board of  directors  of Sport
Supply Group,  Inc. From 1965 through 1980 and 1989 through 1994,  respectively,
Mr. Edlein served as a partner and then managing  partner of Grant Thornton LLP.
Mr. Edlein has a AAS degree from Bronx  Community  College and a BBA degree from
City of New York.

         Gerald S. Papazian has been the Company's President and Chief Operating
Officer since July 1997. He joined the Company in August 1988 from Bear, Stearns
& Co., an investment-banking  firm, where he served from 1986 as Vice President,
Corporate Finance.  His  responsibilities  there included valuation of companies
for potential financing,  merger or acquisition.  Prior to joining Bear Stearns,
Mr.  Papazian  was an  Associate in the New York law firm of Stroock & Stroock &
Lavan,  where he  specialized  in general  corporate and securities law with the
extensive experience in public offerings. He received a BA, Economics (magna cum
laude) from the University of Southern  California in 1977 and a JD and MBA from
the University of California, Los Angeles in 1981. He served as a trustee of the
University of Southern California from 1994 to 1999

     Arthur J.  Schwartz,  Ph.D.  has been the Executive  Vice  President of the
Company since February 1987. Dr.  Schwartz  obtained his M.S.  degree in physics
from  the  University  of  Chicago  in 1971  and a Ph.D.  in  physics  from  the
University  of  Pittsburgh  in 1978.  Dr.  Schwartz  was employed as a Technical
Director with Science  Applications  International  Corp., a scientific research
company in San Diego,  California  from 1983 to 1984 and was a senior  physicist
with Hughes Aircraft Company, a scientific and aerospace  company,  from 1980 to
1984.  While at Hughes,  he was responsible for advanced studies and development
where he headed a  research  and  development  effort  for new  technologies  to
process optical signals detected by space sensors.  While at Aura, he served for
3 years on a Joint Tri Services  Committee  reporting to the U.S.  Government on
certain technology issues.

         Cipora   Kurtzman   Lavut   is   Senior   Vice   President,   Corporate
Communications,  and has  served  in this  capacity  since  December  1991.  She
previously served as Vice President in charge of Marketing and Contracts for the
Company since 1988. She graduated in 1984 from  California  State  University at
Northridge with a B.S. degree in Business Administration.

         Neal B.  Kaufman  is  Senior  Vice  President,  Management  Information
Systems,  and has served in this capacity since 1988. Mr. Kaufman graduated from
the University of California,  Los Angeles,  in 1967 where he obtained a B.S. in
engineering.  He  was  employed  as  a  software  project  manager  with  Abacus
Programming  Corp., a software  development firm, from 1975 to 1985. He headed a
team of software  specialists  on the Gas  Centrifuge  Nuclear  Fuel  enrichment
program  for the  United  States  Department  of Energy and  developed  software
related to the Viking and  Mariner  projects  for the  California  Institute  of
Technology Jet Propulsion Laboratory in Pasadena, California.

         Steven  C.  Veen,  a  certified  public  accountant,   is  Senior  Vice
President,  Chief Financial Officer, and has served in this capacity since March
1994. He joined the Company as its Controller in December 1992.  Before that, he
had over 12 years  experience  in varying  capacities  in the public  accounting
profession. Mr. Veen served from 1983 to December 1992 with Muller, King, Black,
Mathys & Acker,  Certified Public Accountants.  He received a B.A. in accounting
from Michigan State University in 1981.

         Michael  I.  Froch  is  Senior  Vice  President,  General  Counsel  and
Secretary of the Company and has served as General  Counsel since March 1997 and
as  Secretary  since July 1997.  He joined the Company in 1994 as its  corporate
counsel.  From 1991 through 1994,  Mr. Froch was engaged in private law practice
in California.  Mr. Froch is admitted to the California and District of Columbia
bars. He received his Juris Doctor degree from Santa Clara University  School of
Law in 1989,  during  which time he served as judicial  extern to the  Honorable
Spencer M. Williams,  United States District Judge for the Northern  District of
California.  He received his A.B.  degree from the  University  of California at
Berkeley in 1984,  serving  from 1982  through  1983 as Staff  Assistant  to the
Honorable Tom Lantos, Member of Congress.

     Keith O.  Stuart is Senior  Vice  President,  Sales and  Marketing  and has
served in this capacity since November,  1999. Previously he served as President
of the  Research  Center,  from 1995 to 1999 and has been in charge of  Hardware
Development for Aura since 1988. Mr. Stuart  obtained his B.S. and M.S.  degrees
in electrical  engineering from the University of California Los Angeles in 1978
and 1980, respectively. Mr. Stuart worked for Cyphermaster, Inc. during 1986 and
was employed by Hughes  Aircraft  Company,  a scientific and aerospace  company,
prior  thereto.  Mr. Stuart has designed and  fabricated  digitally  controlled,
magnetically  supported  gimbals  that  isolate  the seeker  portion of a United
States  Space  Defense  Initiative  and  has  also  developed  a  multi-computer
automated  test  station for the  evaluation  of  sophisticated  electro-optical
devices.

         Ronald J.  Goldstein  is Senior Vice  President,  Sales and  Marketing,
serving  in the  capacity  since  November,  1999.  He is  responsible  for  the
marketing and sales of AuraGen for worldwide government  agencies,  military and
OEMs, and has served in various capacities at Aura since 1989. He holds two M.S.
degrees  in  Computing  Technology  and  the  Management  of R & D  from  George
Washington  University  and has  completed  coursework  for a Ph.D.  in  Nuclear
Engineering  from North Carolina  State  University.  Mr.  Goldstein has over 25
years of experience in high  technology  both in government and industry.  Since
1989  Mr.  Goldstein  has  been  responsible  for  all  marketing  and  business
development activities for the Company and has served since 1995 as President of
Aura  Automotive.  Prior to joining  Aura,  Mr.  Goldstein  was Manager of Space
Initiatives at Hughes Aircraft Company, a scientific and research company, where
he was responsible for the design, production and marketing of a wide variety of
aerospace  systems and hardware.  Prior to joining Hughes in 1982, Mr. Goldstein
was the Special  Assistant for National  Programs in the Office of the Secretary
of Defense,  and before that held high level program  management  positions with
the Defense Department and Central Intelligence Agency.

         Jacob  Mail is  Senior  Vice  President,  Operations,  serving  in this
capacity  since  November  1999.  Previously he has served as Vice  President of
Operations from 1995 to 1999. Mr. Mail served over 20 years at Israeli  Aircraft
Industries,  starting as a Lead Engineer and progressing to Program Manager.  He
was  responsible  for the  development  and  production of hydraulic  actuation,
steering control  systems,  rotor brake systems and other systems and subsystems
involved in both commercial and military aircraft.  Systems designed by Mr. Mail
are being used today all over the  western  world.  In  addition,  Mr.  Mail has
extensive experience in the preparation of technical specifications planning and
organizing production in accordance with customer specifications at full quality
assurance.

Family Relationships

         Cipora Kurtzman  Lavut, a Senior Vice  President,  is the sister of Zvi
Kurtzman,  who is the Chief  Executive  Officer and a director  of the  Company.
Jacob Mail,  Vice  President,  Operational  Planning is a first cousin of Cipora
Kurtzman Lavut and Zvi Kurtzman.

Board of Directors Meetings and Committees

     Since August 1993,  the Company has  maintained  a  Compensation  Committee
which  presently  consists of Messrs.  Diaz-Verson,  Jr. Since January 1989, the
Company has maintained an Audit Committee  which presently  consists of Salvador
Diaz-Verson,  Jr., Harvey Cohen and Norman Reitman. The Audit Committee approves
the selection and  engagement of independent  accountants  and reviews with them
the plan and scope of their  audit for each year,  the results of the audit when
completed, and their fees for services performed.

     Effective  March 2000 each  non-employee  director  is  entitled to receive
$20,000 per year for serving as a director.



<PAGE>


EXECUTIVE COMPENSATION

Cash Compensation for Executives

         The following table summarizes all  compensation  paid to the Company's
Chief  Executive  Officer,  and to the four most  highly  compensated  executive
officers  of the  Company  other than the Chief  Executive  Officer  whose total
compensation exceeded $100,000 during the fiscal year ended February 28, 1999.

<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE

                                                     Annual Long      Term                            All Other
                                                 Compensation(1     Compensation Awards             Compensation(2)
Name and
Principal Position                          Year          Salary             Options/SARs
<S>                                        <C>            <C>               <C>                           <C>

  Zvi (Harry) Kurtzman (1)                  1999          $384,290             1,000,000                     $1,966
  Chief Executive Officer                   1998           245,018                 0
                                            1997           212,549                 0

  Arthur J. Schwartz (1)                    1999          $204,895              500,000                      $1,872
  Executive                                 1998           172,115                 0
  Vice President                            1997           163,971                 0

  Gerald Papazian (1)                       1999          $203,025              100,000                      $1,846
  President and Chief Operating             1998           154,737                 0
  Officer                                   1997           143,122                 0

  Steven Veen(1)                            1999          $196,412              100,000                      $1,811
  Senior Vice President and                 1998           150,127                 0
  Chief Financial Officer                   1997           151,817                 0

  Yoshikazu Masayoshi                       1999          $290,500                 0                          $   0
  President, MYS Corporation                1998           273,242                 0
                                            1997           270,000                 0
</TABLE>

 (1) The  amounts  shown are the  amounts  actually  paid to the named  officers
during the respective fiscal years. Because of the timing of the payments, these
amounts do not represent the actual salary accrued by each individual during the
period.  The actual salary rate for these  individuals  which was accrued during
the fiscal  year  ended  February  1999,  1998 and 1997,  respectively,  were as
follows:  Zvi  Kurtzman - $385,000,  $200,000,  $200,000;  Arthur J.  Schwartz,-
$205,000, $160,000, $160,000; Gerald S. Papazian - $210,000, $140,000, $140,000,
Steven C. Veen - $200,000, $150,000, $150,000.

(2) Such compensation  consisted of total Company contributions made to the plan
account of each individual  pursuant to the Company's  Employees Stock Ownership
Plan during the fiscal year ended February 28, 1999.

         No cash  bonuses or  restricted  stock awards were granted to the above
individuals  during the fiscal years ended February 28, 1999,  February 28, 1998
and February 28, 1997.

Option Grants in the Last Fiscal Year

         The  following  table sets forth  certain  information  at February 28,
1999, and for the year then ended,  with respect to stock options granted to the
individuals named in the Summary  Compensation Table above. No options have been
granted at an option  price below the fair market  value of the Common  Stock on
the date of grant.
<TABLE>
<CAPTION>

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

                                                                                                    Potential Realized
                                   Number of         % of Total                                      Value at Assumed
                                  Securities        Options/SARS                                      Annual Rates of
                                  Underlying         Granted to                                         Stock Price
                                 Options/SARs       Employees In     Exercise Price    Expiration    Appreciation for
            Name                    Granted          Fiscal Year        Per Share         Date          Option Term
            ----                    -------          -----------        ---------         ----          -----------
<S>                               <C>                   <C>                   <C>        <C>          <C>      <C>

                                                                                                       5%        10%
                                                                                                       --        ---
Zvi (Harry) Kurtzman              1,000,000               35.7%                3.31      3/5/08         0         0
Arthur J. Schwartz                  500,000               17.9%                3.31      3/5/08         0         0
Gerald Papazian                     100,000                3.6%                3.31      3/5/08         0         0
Steven C. Veen                      100,000                3.6%                3.31      3/5/08         0         0
Yoshikazu Masayoshi                      --                --                 --           --          --         --
</TABLE>

         The following table summarizes certain information regarding the number
and value of all options to  purchase  Common  Stock of the Company  held by the
Chief Executive Officer and those other executive  officers named in the Summary
Compensation Table.
<TABLE>
<CAPTION>

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

                              Number of Unexercised                             Value of Unexercised
                              Options/SARs at Fiscal                            In-the-Money Options/
Name                                       Year End                             SARs at Fiscal Year End*

                                  Exercisable         Unexercisable         Exercisable          Unexercisable
<S>                                  <C>                <C>                 <C>                       <C>

Zvi Kurtzman                          870,000             600,000             $         0              $      0
Arthur Schwartz                       515,000             300,000             $         0              $      0
Gerald Papazian                       166,000              60,000             $         0              $      0
Steven Veen                           215,000             210,000             $         0              $      0
Yoshikazu Masayoshi                         0                0                $         0              $      0
</TABLE>

*Based on the average high and low reported prices of the Company's Common Stock
on the last day of the fiscal year ended February 28, 1999.

Employment Agreements

         Effective as of March 5, 1998 the Company, following unanimous approval
of all five outside, disinterested, directors of the Board of Directors, entered
into employment agreements with each of Messrs. Kurtzman,  Schwartz, Kaufman and
Ms. Kurtzman Lavut. The employment agreements provide for a term of three years,
in each case with provision for automatic one year  extensions  until either the
executive  or the  Company  notifies  the other that such party does not wish to
extend the agreement. Messrs. Kurtzman, Schwartz, Kaufman and Ms. Kurtzman Lavut
are paid base  salaries  of  $385,000,  $205,000,  $195,000,  $195,000  per year
pursuant to their respective employment agreements. In addition, such agreements
provide for discretionary annual bonuses as determined by the Board of Directors
and target  bonuses of up to 50% of the  executive's  base  salary  based on the
attainment of certain  criteria  determined by the Compensation  Committee.  The
employment  agreements also provide for standard  employee  benefits,  including
participation in the Company's stock incentive plan. In addition, the Company is
required  to  maintain,  during  the  executive's  term  of  employment,  a life
insurance  policy with a face value of two times the  executive's  base  salary,
provided such premiums do not exceed $10,000 per year.

         Each  of  the  employment  agreements  provides  that  if  the  Company
terminates  the  executive's  employment  without  "cause"  (as  defined  in the
employment  agreements),  then such  executive  is  entitled to receive the base
salary at the rate then in effect for the remainder of the term (or for a period
of six months if  greater),  a bonus equal to the highest  annual  discretionary
bonus in the  preceding  three year period  prior to such  termination  for each
fiscal year during the  Severance  Period,  continuation  of all life  insurance
premium payments and all outstanding  equity awards would vest.  Pursuant to the
terms of the employment agreements Messrs. Kurtzman,  Schwartz,  Kaufman and Ms.
Kurtzman Lavut also received a one time option grant to purchase,  respectively,
1,000,000,  500,000,  500,000  and  500,000  shares  of Common  Stock  under the
Company's  Option  Plan,  which  options  vest  over five  years.  The per share
exercise  price of such grant is $3.31,  which is 5% above the fair market value
of the options on the date such options were granted.

         The employment  agreements  provide that during the term of employment,
each executive will be subject to certain  confidentiality and  non-solicitation
restrictions.

Severance Agreements

         Effective  as of  March  5,  1998,  the  Company,  following  unanimous
approval  of  all  five  outside,  disinterested,  directors  of  the  Board  of
Directors,  entered into  severance  agreements  with each of Messrs.  Kurtzman,
Schwartz, Kaufman and Ms. Kurtzman Lavut. The severance agreements provide for a
term of three years,  with a provision for automatic  one-year  extensions until
either the executive or the Company  notifies the other that such party does not
wish to  extend  the  agreement.  If a Change  in  Control  (as  defined  in the
agreement) occurs, the agreements will continue for at least 24 months following
the date of such Change in Control.  The agreements provide that if, following a
Change in Control,  the executive's  employment is terminated  without Cause (as
defined in the  agreement) or with Good Reason (as defined in the  agreement) or
the executive  terminates  his or her  employment  for any reason during the one
month period commencing on the first  anniversary of the Change in Control,  the
executive  would be  entitled  to  receive  (i) three  times the sum of the base
salary plus the highest  annual bonus earned by the  executive in the three year
period immediately preceding such termination;  (ii) continued employee benefits
for three years, reduced to the extent benefits of the same type are received by
or  made  available  to the  executive  during  the 36  month  period  following
termination;  and (iii) accelerated  vesting of stock options. To the extent the
executive  becomes  subject to the "golden  parachute"  excise tax imposed under
Section 4999 of the Internal  Revenue Code of 1986, the executive  would receive
an additional cash payment in an amount sufficient to offset the effects of such
excise tax.

Compensation Committee Interlocks and Insider Participation

         The  Compensation  Committee in Fiscal 1999 was  comprised of Brigadier
Ashok Dewan and Salvador  Diaz-Verson,  Jr. Decisions regarding  compensation of
executive  officers  for the  Fiscal  year  ended  February  28,  1999 were made
unanimously by the outside, disinterested,  directors of the Board of Directors,
after  reviewing  recommendations  of  the  Compensation  Committee.   Decisions
regarding  option  grants  under the 1989  Option Plan for the Fiscal year ended
February 28, 1999 were made unanimously by the outside, disinterested, directors
of the Board of Directors,  after reviewing  recommendations of the Compensation
Committee.

Employee Stock Option Plans

         In 1989 the Company adopted the 1989 Stock Option Plan,  which provided
for grants of options to employees of up to 8% of the  outstanding  Common Stock
from time to time.  As of January 31, 2000,  options for  6,525,300  shares were
outstanding  under  the 1989  Plan  and  options  for  504,400  shares  had been
exercised.  The 1989 Plan expired in 1999.  Therefore,  no further option grants
may be made under the 1989 Plan.

         Therefore,  on January 14, 2000 the Board of Directors adopted the 2000
Stock Option Plan (the "New Plan"),  subject to  Stockholder  approval.  The New
Plan allows the Company to grant options to purchase the Company's  Common Stock
to designated employees,  executive officers, directors,  consultants,  advisors
and other corporate and divisional  officers of the Company and its subsidiaries
("Participants").  The  Board  adopted  the New  Plan to  provide  employee  and
non-employee  Participants  with additional  incentives to make  significant and
extraordinary  contributions  to the  long-term  performance  and  growth of the
Company and to attract and retain employees, directors, consultants and advisors
of exceptional ability.

         Principal Features of the New Plan

         The  New  Plan   authorizes   the  Committee  to  grant  stock  options
exercisable for up to an aggregate of 10% of the Company's outstanding shares of
Common Stock,  based upon the number of shares  outstanding from time to time of
the  Company's  Common  Stock.  As  of  May  19,  2000,  there  were 240,144,826
outstanding  shares  of Common  Stock.  Therefore,  as of such date   24,014,483
option shares were  available for grant under the New Plan. No stock options may
be granted under the New Plan after February 1, 2010. If a stock option expires,
terminates or is cancelled for any reason without having been exercised in full,
the shares of Common Stock not  purchased  thereunder  are  available for future
grants.

         Stock  options  under the New Plan are intended to qualify as incentive
stock options within the meaning of Section 422 of the Internal  Revenue Code of
1986 (the "Code"), if so designated on the date of grant. Stock options that are
not  designated or do not qualify as incentive  stock options are  non-statutory
stock options and are not eligible for the tax benefits  applicable to incentive
stock options.

         The New Plan is  administered  by a Committee  of three or more persons
established by the Board of Directors  from time to time. The current  Committee
members are the full Board of Directors.  The Committee has complete  authority,
subject  to the  express  provisions  of the New Plan,  to approve  the  persons
nominated by the  management of Aura to be granted stock  options,  to determine
the number of stock options to be granted to Participants,  to set the terms and
conditions of stock options, to remove or adjust any restrictions and conditions
upon stock  options  and to adopt such  rules and  regulations,  and to make all
other  determinations,  deemed necessary or desirable for the  administration of
the New Plan.

         In  selecting  optionees,  consideration  is given to  factors  such as
employment position, duties and responsibilities,  ability, productivity, length
of service,  morale, interest in the Company and recommendations of supervisors.
Awards may be granted to the same  Participant  on more than one occasion.  Each
stock option is evidenced by a written  option  agreement in a form  approved by
the Committee.

         The purchase price  (exercise  price) of option shares must be at least
equal to the fair market  value of such  shares on the date the stock  option is
granted or such later date as the Committee specifies.  The stock option term is
for a period of ten years  from the date of grant or such  shorter  period as is
determined  by  the  Committee.  Each  stock  option  may  provide  that  it  is
exercisable in full or in cumulative or  non-cumulative  installments,  and each
stock option is  exercisable  from the date of grant or any later date specified
therein, all as determined by the Committee.  The Committee's  authority to take
certain  actions  under the New Plan includes  authority to  accelerate  vesting
schedules  and to  otherwise  waive or  adjust  restrictions  applicable  to the
exercise of stock options.

         Each stock  option may be  exercised in whole or in part (but not as to
fractional  shares) by  delivering a notice of exercise to the Company  together
with payment of the exercise  price.  The exercise price may be paid in cash, by
cashier's or certified check.

         Except as otherwise  provided below or unless otherwise provided by the
Committee,  an optionee may not exercise a stock option  unless from the date of
grant to the date of exercise the optionee remains continuously in the employ of
the Company.  If the employment of the optionee  terminates for any reason other
than  death,  disability  or  retirement  at or after  the age of 65,  the stock
options then currently  exercisable  remain  exercisable for a period of 90 days
after such termination of employment  (except that the 90 day period is extended
to 12 months if the optionee dies during such 90 day period), subject to earlier
expiration  at the end of their fixed term.  If the  employment  of the optionee
terminates because of death, disability or retirement at or after the age of 65,
the stock options then currently exercisable remain in full force and effect and
may be exercised at any time during the option term  pursuant to the  provisions
of the New Plan; unless otherwise  provided by the Committee,  all stock options
to the extent then not presently  exercisable  shall terminate as of the date of
termination of employment.

         An employee may receive  incentive stock options covering option shares
of any value,  provided  that the value of all option  shares  subject to one or
more of such  incentive  stock  options which are first  exercisable  in any one
calendar year may not exceed the maximum amount  permitted  under Section 422 of
the Code (currently $100,000).

         Each stock option granted under the New Plan is  exercisable  during an
optionee's  lifetime only by such optionee.  Stock options are transferable only
by Will or the laws of intestate  succession unless otherwise  determined by the
Committee.

         The Board of Directors may at any time suspend,  amend or terminate the
New Plan. Shareholder approval is required,  however, to materially increase the
benefits  accruing to  optionees,  materially  increase the number of securities
which may be issued  (except for  adjustments  under  anti-dilution  clauses) or
materially modify the requirements as to eligibility for participation.  The New
Plan  authorizes  the  Committee to include in stock  options  provisions  which
permit  the  acceleration  of vesting in the event of a change in control of the
Company  resulting from certain  occurrences.  The Company intends to maintain a
current registration  statement under the Securities Act of 1933 with respect to
the shares of Common Stock  issuable upon the exercise of stock options  granted
under the New Plan.

         Option Grants Under the New Plan

     As of May 19, 2000, no options had been granted under the New Plan.  Future
grants under the New Plan will be made at the  discretion  of the  Committee and
are not yet determinable.

         Summary of Federal Income Tax Consequences under the New Plan

         The following  discussion of the federal income tax consequences of the
New Plan is intended to be a summary of  applicable  U.S.  federal  law.  State,
local and foreign tax  consequences  may differ.  Because the federal income tax
rules governing options and related payments are complex and subject to frequent
change  and  because  the tax  treatment  may be  governed  by laws of  non-U.S.
jurisdictions,  optionees  are advised to consult  their tax  advisors  prior to
exercise  of options or  dispositions  of stock  acquired  pursuant to an option
exercise.

         Tax Consequences to Optionees

         Incentive Stock Options.  An optionee recognizes no taxable income upon
the grant of an incentive  stock option.  In addition,  there will be no taxable
income  recognized by the optionee at the time of exercise of an incentive stock
option  provided the optionee has been in the employ of Aura at all times during
the period  beginning  on the date of grant and ending on the date three  months
before the date of exercise.

         Gain recognized upon a disposition of the option shares  generally will
be taxable as  long-term  capital  gain if the shares are not disposed of within
(i) two years from the date of grant of the incentive  stock option and (ii) one
year from the exercise date. If both of these conditions are not satisfied,  the
disposition is a "disqualifying  disposition".  In that event, gain equal to the
excess of the fair market value of the option  shares at the exercise  date over
the exercise price  generally  will be taxed as ordinary  income and any further
gain will be taxed as  long-term  capital gain if the shares were held more than
12 months.  Shares  acquired upon the exercise of an incentive stock option will
have a basis equal to the exercise price of the stock option.

         Upon the exercise of an incentive stock option,  an amount equal to the
excess of the fair market value of the option  shares at the exercise  date over
the exercise price is treated as alternative minimum taxable income for purposes
of the alternative minimum tax.

         Incentive stock options  exercised by an optionee who has not satisfied
the applicable  requirements as to continuous  employment do not qualify for the
tax treatment  discussed  above.  Instead,  the exercise of such options will be
subject to the rules which apply to the exercise of non-statutory stock options.

         Non-statutory  Stock Options.  An optionee recognizes no taxable income
upon the grant of a non-statutory stock option. In general, upon the exercise of
a non-statutory  stock option, the optionee will recognize ordinary income in an
amount equal to the excess of the fair market value of the option  shares on the
exercise date over the exercise price.

         Shares  acquired upon the exercise of a  non-statutory  stock option by
the payment of cash will have a basis  equal to their fair  market  value on the
exercise date and have a holding period  beginning on the exercise date. Gain or
loss recognized on a disposition of the option shares  generally will qualify as
long-term  capital gain or loss if the shares have a holding period of more than
12 months.

         Aura generally must collect and pay withholding taxes upon the exercise
of a non-statutory stock option.

         Tax Consequences to Aura

         Aura  generally is allowed an income tax deduction for amounts that are
taxable to  optionees  as  ordinary  income  under the  foregoing  rules,  if it
satisfies all Federal income tax withholding requirements.  Amounts deemed to be
compensation to executive  officers as a result of the exercise of stock options
or the sale of option  shares  will not be taken  into  account  in  determining
whether  the  compensation   paid  to  the  executive   exceeds  the  limits  on
deductibility imposed under Section 162(m) of the Code.

                           RELATED PARTY TRANSACTIONS


Related Transactions

None.


Limitations on Liability and Indemnification of Officers and Directors

         Section 145 of the Delaware  General  Corporation  Law provides for the
indemnification  of officers,  directors,  and other  corporate  agents in terms
sufficiently  broad to indemnify  such persons under certain  circumstances  for
liabilities  (including  reimbursement of expenses  incurred)  arising under the
Securities  Act of 1933,  as amended (the  "Act").  The Company has entered into
agreements  with its  directors  to  provide  indemnity  to such  persons to the
maximum  extent  permitted  under  applicable  laws. In addition,  the Company's
Certificate of Incorporation provides that a director shall not be liable to the
Company or its stockholders for monetary damages arising out of a breach of such
person's  fiduciary duty to the Company unless such breach involves  intentional
misconduct,  fraud or a knowing  violation of law, or the payment of an unlawful
dividend. Insofar as indemnification for liabilities under the Securities Act of
1933 may be permitted to  directors,  officers or  controlling  persons,  of the
Company, pursuant to the foregoing provisions or otherwise, the Company has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is against  public policy as expressed in the Securities Act of
1933 and is, therefore, unenforceable.



<PAGE>



SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth certain information  regarding the Company's
Common Stock owned as of May 15, 2000 (i) by each person who is known by Aura to
be the beneficial owner of more than five percent (5%) of its outstanding Common
Stock,  (ii) by each of the  Company's  directors and those  executive  officers
named  in the  Summary  Compensation  Table,  and  (iii)  by all  directors  and
executive officers as a group
<TABLE>
<CAPTION>

                                                        Shares of                        Percent of
                                                      Common Stock                      Common Stock
Name                                               Beneficially Owned                Beneficially Owned
<S>                                                   <C>         <C>                        <C>

Gardner Lewis Asset Management                         20,517,936                                   8.5%
Zvi (Harry) Kurtzman                                    3,391,314  (1)(2)                           1.1%
Arthur J. Schwartz                                      2,544,838  (1)(3)(4)                           %
Cipora Kurtzman Lavut                                   1,874,512  (5)                                 *
Neal B. Kaufman                                         1,736,870  (1)(7)                              *
Harvey Cohen                                                       (6)                                 *
Salvador Diaz-Verson, Jr.                               1,006,037                                      *
Stephen A. Talesnick                                    2,493,152  (8)                                 *
Gerald S. Papazian                                        443,810  (9)                                 *
Steven C. Veen                                            659,763  (10)                                *
Michael I. Froch                                          342,735  (11)                                *
Keith O. Stuart                                           161,188  (12)                                *
Ronald Goldstein                                          207,579  (13)                                *
Jacob Mail                                                278,841  (14)                                *
Norman Reitman                                            587,142  (15)                                *
Sanford R. Edlein                                               0                                      *
</TABLE>

All executive officers and directors                                  %
as a group (15 persons)
- --------------------
*        Less than 1% of outstanding shares.

(1)  Includes 175,000 shares held of record by Advanced Integrated Systems, Inc.

(2)  Includes  870,000  shares  which may be  purchased  pursuant to options and
convertible securities exercisable within 60 days of May 31, 2000.

(3)  Includes  515,000  shares  which may be  purchased  pursuant to options and
convertible securities exercisable within 60 days of May 31, 2000.

(4) Includes  32,000 shares held by Dr.  Schwartz as custodian for his children,
and 74,000 owned by Dr. Schwartz' children,  to which Dr. Schwartz disclaims any
beneficial ownership.

(5)  Includes  515,000  shares  which  may  be  purchased  pursuant  to  options
exercisable within 60 days of May 31, 2000.

(6) Includes 31,250 shares  beneficially  owned, and _______ shares which may be
purchased  pursuant to options  within 60 days of May 31, 2000 of which  100,000
are beneficially owned.

(7)  Includes  470,000  shares  which  may  be  purchased  pursuant  to  options
exercisable within 60 days of May 31, 2000.

(8)  Includes  196,364  shares  which  may be  purchased  pursuant  to  warrants
exercisable  within 60 days of May 31, 2000. Mr.  Talesnick  joined the Board of
Directors in September 1999.

(9)  Includes  166,000  shares  which  may  be  purchased  pursuant  to  options
exercisable within 60 days of May 31, 2000.

(10)  Includes  215,000  shares  which  may be  purchased  pursuant  to  options
exercisable  within 60 days of May 31, 2000,  and 20,000 shares held by Mr. Veen
as  custodian  for his  children,  to which Mr. Veen  disclaims  any  beneficial
ownership.

(11)  Includes  130,000  shares  which  may be  purchased  pursuant  to  options
exercisable within 60 days of May 31, 2000.

(12)  Includes  150,000  shares  which  may be  purchased  pursuant  to  options
exercisable  within 60 days of May 31, 2000.  In Fiscal 2000 these  options were
divided  equally  pursuant  to a court  order as part of a  marital  dissolution
proceeding.

(13)  Includes  140,000  shares  which  may be  purchased  pursuant  to  options
exercisable within 60 days of May 31, 2000.

(14)  Includes  150,000  shares  which  may be  purchased  pursuant  to  options
exercisable within 60 days of May 31, 2000.

(15)  Includes  345,000  shares  which  may be  purchased  pursuant  to  options
exercisable  within  60 days of May 31,  2000  and  12,500  shares  owned by Mr.
Reitman's wife, as to which 12,500 shares he disclaims any beneficial ownership.

     The  mailing  address  for  Gardner  Lewis  Asset  Management,  L.P. is 285
Wilmington - West Chester Pike, Chadds Ford, Pa. 19317.

         The mailing  address  for the others is c/o Aura  Systems,  Inc.,  2335
Alaska Avenue, El Segundo, CA 90245.

                          DESCRIPTION OF CAPITAL STOCK

         As of the date of this Prospectus,  the authorized capital stock of the
Company  consists of  100,000,000  shares of Common  Stock,  par value $.005 per
share, of which  240,144,826 are issued and outstanding and 10,000,000 shares of
Preferred Stock, par value $.005 per share, none of which are outstanding.

Common Stock

         Holders  of  Common  Stock  are  entitled  to one vote per share on all
matters to be voted upon by the stockholders.  Common  stockholders are entitled
to receive such  dividends,  if any, as may be declared from time to time by the
Board of Directors out of funds legally available therefor. The Common Stock has
no preemptive or conversion rights or other subscription rights and there are no
redemptive or sinking  funds  provisions  applicable  to the Common  Stock.  All
outstanding shares of Common Stock are fully paid and nonassessable, and all the
shares of Common  Stock  offered by the Company  hereby will,  when  issued,  be
fullypaid and nonassessable.

Preferred Stock

         The Company's Board of Directors is authorized,  without further action
by the Company's stockholders, to issue Preferred Stock from time to time in one
or more series and to fix, as to any such  series,  the voting  rights,  if any,
applicable to such series and such other  designations,  preferences and special
rights as the Board of Directors may determine,  including dividend, conversion,
redemption and liquidation rights and preferences.

Anti-Takeover Provisions

         The  Company  is  subject  to  Section  203  of  the  Delaware  General
Corporation  Law ("Section  203").  In general,  Section 203  prohibits  certain
publicly held Delaware  corporations  from engaging in a "business  combination"
with an "interested  stockholder" for a period of three years following the date
of  the  transaction  in  which  the  person  or  entity  became  an  interested
stockholder, unless the business combination is approved in a prescribed manner.
For  purposes  of Section  203,  "business  combination"  is defined  broadly to
include  mergers,  asset sales and other  transactions  resulting in a financial
benefit to the interested stockholder. An "interested stockholder" is any person
or entity who,  together with  affiliates  and  associates,  owns (or within the
three  immediately  preceding years did own) 15% or more of the Company's voting
stock.  The provisions of Section 203 requiring a super majority vote to approve
certain  corporate  transactions  could  enable  a  minority  of  the  Company's
stockholders to exercise veto powers over such transactions.

Transfer Agent and Registrar

         The transfer  agent and  registrar  for the  Company's  Common Stock is
Interwest Transfer Co., Inc., Salt Lake City, Utah.

Market for the Company's Common Stock

         Since  1988,  Aura  Common  Stock has been  quoted on the Nasdaq  Stock
Market under the trading  symbol  "AURA".  On May 21, 1991,  Aura shares  became
listed on the Nasdaq National Stock Market.

         On July  21,  1999 the  Company's  shares  were  delisted  from  Nasdaq
National Market.  This action was taken as a result of the Company's  failure to
meet the filing,  minimum  $1.00 bid price and listing of  additional  shares as
stated in the Market Place Rules.
Since that date the Company's stock has traded on the over-the-counter market.

         Set forth below are high and low sales  prices for the Common  Stock of
Aura for each quarterly period in each of the two most recent fiscal years. Such
quotations  reflect  inter-dealer  prices,  without retail mark-up,  markdown or
commissions and may not necessarily  represent actual transactions in the Common
Stock. The Company had approximately [4450] stockholders of record as of May 19,
2000.

       Period                                     high                      Low


Fiscal 1999

       First Quarter ended May 31, 1998        $3.69                      $2.59
       Second Quarter ended August 31, 1998    $1.25                      $1.00
       Third Quarter ended November 30, 1998   $1.81                      $0.91
       Fourth Quarter ended February 28, 1999  $1.50                      $0.34

Fiscal 2000

       First Quarter ended May 31, 1999        $0.50                      $0.22
       Second Quarter ended August 31, 1999    $0.28                      $0.06
       Third Quarter ended November 30, 1999   $0.51                      $0.06
       Fourth Quarter ended February 29, 2000  $0.42                      $0.17

         On May 19, 2000,  the average high and low reported sales price for the
Company's Common Stock was $0.31.

Dividend Policy

         The  Company  has not  paid  any  dividends  on its  Common  Stock  and
currently  intends to retain any future  earnings for use in its  business.  The
Company  does not  anticipate  paying any  dividends  on its Common Stock in the
foreseeable future but has no restrictions preventing it from paying dividends.



                                  LEGAL MATTERS

         Certain  legal  matters  with  respect to the validity of the shares of
Common  Stock  offered  hereby  will be passed  upon for the  Company by Guzik &
Associates, Los Angeles, California.

                                     EXPERTS

         The consolidated  financial  statements of the Company and subsidiaries
for the years ended February 28, 1999,  February 28, 1998 and February 28, 1997,
included in this  Prospectus and  Registration  Statement,  have been audited by
Pannell Kerr  Forster,  independent  auditors.  Such  financial  statements  and
schedules have been so included in reliance upon such report given the authority
of such firm as experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION
We have  filed  with the  Securities  and  Exchange  Commission  a  registration
statement on Form S-1 covering the shares being sold in this  offering.  We have
not included in this prospectus some  information  contained in the registration
statement,  and  you  should  refer  to the  registration  statement,  including
exhibits  and  schedules  filed with the  registration  statement,  for  further
information. You may review a copy of the registration statement from the public
reference  section  of the  Securities  and  Exchange  Commission  in Room 1024,
Judiciary Plaza, 450 5th Street, N.W., Washington,  D.C. 20549; and at the SEC's
Regional Office located at: 7 World Trade Center, Suite 1300, New York, New York
10048 and 1400 Citicorp Center, 500 West Madison Street,  Chicago, IL 60661. You
may also obtain  copies of such  materials at  prescribed  rates from the public
reference section at the Commission, Room 1024, Judiciary Plaza, 450 5th Street,
N.W.,  Washington,   D.C.  20549.  In  addition,  the  Securities  and  Exchange
Commission   maintains   a  Web   site   on  the   Internet   at   the   address
http://www.sec.gov that contains reports, proxy information statements and other
information  regarding  registrants that file electronically with the Securities
and Exchange Commission.


<PAGE>



                               AURA SYSTEMS, INC.
                                AND SUBSIDIARIES


                   Index to Consolidated Financial Statements

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

    Independent Auditors' Report on Consolidated Financial Statements and
           Financial Statement Schedule                                                                          F-2
    Consolidated Financial Statements of Aura Systems, Inc. and Subsidiaries:
    Consolidated Balance Sheets-February 28, 1999 and February 28, 1998                                       F-3 to F-4
    Consolidated Statements of Operations and Comprehensive Income (Loss) -
            Years ended  February 28,  1999,  February 28, 1998 and February 28,
    1997 F-5 Consolidated Statements of Stockholders' Equity (Deficit)-Years ended
           February  28,  1999,  February  28,  1998 and  February  28, 1997 F-6
    Consolidated Statements of Cash Flows-Years ended February 28, 1999,
           February 28, 1998 and February 28, 1997                                                            F-7 to F-8

   Notes to Consolidated Financial Statements                                                                 F-9 to F-25

   Consolidated Financial Statement Schedule:
      II      Valuation and Qualifying Accounts                                                                  F-26

   Schedules  other than those  listed  above are omitted  because  they are not
   required or are not applicable,  or the required  information is shown in the
   respective consolidated financial statements or notes thereto.
</TABLE>




<PAGE>












                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
   Aura Systems, Inc.
El Segundo, California


We have  audited the  consolidated  balance  sheets of Aura  Systems,  Inc.  and
subsidiaries  as of February  28,  1999,  and  February 28, 1998 and the related
consolidated  statements of operations  and  comprehensive  loss,  stockholders'
equity (deficit), and cash flows for each of the three years in the period ended
February 28, 1999 and the related  financial  statement  schedule  listed in the
accompanying  Index at Item 14. These  consolidated  financial  statements,  and
financial statement schedule are the responsibility of the Company's management.
Our  responsibility  is to express an  opinion on these  consolidated  financial
statements and financial statement schedule based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Aura Systems,  Inc.
and  subsidiaries as of February 28, 1999, and February 28, 1998 and the results
of their  operations  and their  cash  flows for each of the three  years in the
period ended February 28, 1999, and the financial  statement  schedule  presents
fairly,  in all material  respects,  the information  set forth therein,  all in
conformity with generally accepted accounting principles.

The accompanying  financial statements have been prepared assuming Aura Systems,
Inc.  will  continue  as a  going  concern.  As  discussed  in  note  1  to  the
consolidated financial statements,  the Company has generated significant losses
from  operations,  all major debt obligations were in default as of year-end and
the  Company  is  currently  in the  process  of  restructuring  all major  debt
obligations. If the Company continues to suffer recurring losses from operations
and continues to have a net capital  deficiency, there may be  substantial doubt
about its ability to continue as a going concern.  Management's  plans in regard
to these matters are described in Note 1.

Pannell Kerr Forster
Certified Public Accountants
A Professional Corporation

Los Angeles, California  90017
February 4, 2000





<PAGE>



                                                AURA SYSTEMS, INC.
                                                 AND SUBSIDIARIES

                                            Consolidated Balance Sheets

                                              February 28,          February 28,
                                                1999                  1998
ASSETS
CURRENT ASSETS:
   Cash and equivalents                    $    3,822,210        $    6,079,411
   Receivables, net                             8,380,414            54,418,141
   Inventories                                 18,477,058            58,713,875
   Prepayments                                  3,435,645            13,326,789
   Other current assets                         2,124,535             5,925,642
   Deferred income taxes                               --               838,000
   Note receivable                                250,000                    --
                                            -------------         -------------

         Total current assets                  36,489,862           139,301,858
                                            -------------         -------------

PROPERTY AND EQUIPMENT, AT COST                47,976,699            66,667,671
   Less accumulated depreciation and
   amortization                               (10,994,734)          (11,888,586)
                                        -----------------        --------------
         Net property and equipment            36,981,965            54,779,085

JOINT VENTURES                                         --             6,903,918
LONG-TERM Investments                           2,923,835             7,476,299
long-term receivables                           2,500,000             3,627,098
Patents and trademarks-Net                      5,293,278             6,410,771
GOODWILL-NET                                    5,383,208             6,146,642
OTHER ASSETS                                      571,244             2,656,958
                                            -------------         -------------
         Total                               $ 90,143,392        $  227,302,629
                                           ==============         =============



          See accompanying notes to consolidated financial statements.


<PAGE>




                               AURA SYSTEMS, INC.
                                AND SUBSIDIARIES

                           Consolidated Balance Sheets

                                              February 28,          February 28,
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)    1999                  1998
                                              -----------           -------
CURRENT LIABILITIES:
   Notes payable                           $    8,787,113         $  31,147,572
   Convertible note, unsecured                  2,000,000                    --
   Accounts payable                            22,515,842            43,995,364
   Accrued expenses                             8,056,783             3,990,027
                                            -------------         -------------
         Total current liabilities             41,359,738            79,132,963
                                            -------------         -------------
                                               25,955,529             3,282,003
                                            -------------         -------------
NOTES PAYABLE AND OTHER LIABILITIES

convertible Notes-SECURED                       4,000,000             2,112,900
                                            -------------         -------------
CONVERTIBLE NOTES-UNSECURED                    32,481,782            15,500,000
                                            -------------         -------------
MINORITY INTERESTS IN SUBSIDIARY                       --            10,372,895
                                            -------------         -------------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY (DEFICIT):
   Common stock par value $.005 per share
   and additional paid in capital. Issued
   and outstanding 107,752,042 and
   80,001,244 shares respectively.            218,693,245           199,100,614

   Cumulative currency translation
   adjustment (CTA)                              (365,932)               40,642
   Accumulated deficit                       (231,980,970)          (82,239,388)
                                           --------------        --------------

    Total stockholders' equity (deficit)      (13,653,657)          116,901,868
                                           --------------          -----------
         Total                             $   90,143,392         $227,302,629
                                            =============          ===========





          See accompanying notes to consolidated financial statements.



<PAGE>



<TABLE>
<CAPTION>
                                                AURA SYSTEMS, INC.
                                                 AND SUBSIDIARIES
                               Consolidated  Statements of Operations and  Comprehensive
                                     Loss Years ended February 28, 1999,  February 28,
                                                1998 and February 28, 1997
                                                              1999                  1998                  1997
                                                           -------------         -------------         -------
<S>                                                          <C>                  <C>                   <C>
Net Revenues                                                 $81,518,162          $136,715,385          $109,950,202
Cost of GOODS AND OVERHEAD                                   158,024,723           101,622,051            86,350,828
                                                           -------------         -------------         -------------

GROSS PROFIT (LOSS)                                          (76,506,561)           35,093,334            23,599,374
                                                           --------------        -------------         -------------

EXPENSES:
   Research and development                                    2,831,847             1,395,160             6,022,586
   Impairment of long-lived assets                             9,403,687                    --                    --
   Selling, general and administrative expenses               74,419,812            45,018,066            18,761,123
                                                           -------------         -------------         -------------
         Total expenses                                       86,655,346            46,413,226            24,783,709
                                                           -------------         -------------         -------------

(LOSS) FROM OPERATIONS                                      (163,161,907)          (11,319,892)           (1,184,335)

OTHER (INCOME) AND EXPENSE

   Gain on sale and issuance of subsidiary  stock and
   other assets                                               (1,042,665)          (12,952,757)             (250,000)
   Legal settlements                                           7,717,518             1,700,000                    --
   Equity in losses of unconsolidated joint ventures           6,268,384             1,937,747                    --
   Loss on disposal of assets                                  1,188,329                    --                    --
   Loss on disposal of investment                              4,877,839                    --                    --
   Termination of license arrangement                                 --             3,114,030                    --
   Interest income                                              (184,168)             (224,385)             (475,758)
   Interest expense                                           12,198,858             7,051,654             1,891,692
                                                           -------------         -------------         -------------

(LOSS) BEFORE INCOME TAXES AND OTHER ITEMS
                                                            (194,186,002)          (11,946,181)           (2,350,269)
   Provision (benefit) for taxes                                 570,651            (1,256,046)              570,484
   Minority interests in consolidated subsidiary:
     Income                                                           --               946,405                    --
     Loss                                                     10,372,895                    --                    --
   Loss in excess of basis of consolidated subsidiary

     Aura                                                      8,080,695                    --                    --
     Minority interests                                       26,561,481                    --                    --
                                                          --------------         -------------         -------------

NET (LOSS)                                                  (149,741,582)          (11,636,540)           (2,920,753)
                                                          --------------=       --------------=        -------------=

Other comprehensive income (loss), net of taxes:
   Foreign currency translation adjustments                     (406,574)                   --                40,642
                                                          ---------------       --------------         -------------
Comprehensive loss                                        $ (150,148,156)       $  (11,636,540)        $  (2,880,111)
                                                          ===============        ==============         =============

NET (LOSS) PER COMMON SHARE                               $        (1.74)       $         (.15)        $        (.04)
                                                          ===============        ==============         =============

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES                                              85,831,688            79,045,290            68,433,521
                                                           =============         =============         =============
</TABLE>
          See accompanying notes to consolidated financial statements.



<PAGE>



                                                AURA SYSTEMS, INC.
                                                 AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity (Deficit)

     Years ended February 28, 1999, February 28, 1998 and February 28, 1997
<TABLE>
<CAPTION>

                                                                                          Accumulated
                                                         Additional                          other
                                         Common Stock            Paid-in         Accumulated     Comprehensive
                                       Shares      Amount        Capital           Deficit      (CTA) Income (Loss)   Total
<S>                                     <C>         <C>           <C>              <C>              <C>         <C>

Balances at February 29, 1996           62,222,438  $311,112      $166,534,089     $(67,682,095)    $      --   $99,163,106


Private placements, net of
 issuance cost                             385,000     1,925         1,499,575               --            --     1,501,500
Notes payable converted                 12,815,368    64,077        24,679,389               --            --    24,743,466
Exercise of warrants                       300,000     1,500           598,500               --            --       600,000
Exercise of stock options                   10,000        50            34,950               --            --        35,000
Stock issued to acquire assets             748,860     3,744         2,310,882               --            --     2,314,626
Other comprehensive income (CTA)                --        --                --               --        40,642        40,642
Net (loss)                                      --        --                --       (2,920,753)                 (2,920,753)
                                       -----------    ------     -------------       -----------     --------    -----------

Balances at February 28, 1997           76,481,666   382,408       195,657,385      (70,602,848)       40,642   125,477,587

Notes payable converted                  3,164,001    15,820         4,528,958               --            --     4,544,778
Exercise of warrants                       241,688     1,208           583,642               --            --       584,850
Exercise of stock options                   25,000       125            51,375               --            --        51,500
Proceeds from issuance of
 warrants                                       --        --           900,000               --            --       900,000
Repurchase of warrants                          --        --        (1,679,956)              --            --    (1,679,956)
Stock issued to acquire assets              88,889       445           199,555               --            --       200,000
Expenses of issuances                           --        --        (1,540,351)              --            --    (1,540,351)
Net (loss)                                      --        --                --      (11,636,540)                (11,636,540)
                                       -----------    ------     -------------      ------------     --------   ------------

Balances at February 28, 1998           80,001,244   400,006       198,700,608      (82,239,388)       40,642   116,901,868

Notes payable converted                 16,513,282    82,566        10,126,867               --            --    10,209,433
Exercise of warrants                     7,475,383    37,377         7,971,198               --            --     8,008,575
Exercise of stock options                   50,000       250           102,750               --            --       103,000
Stock issued to acquire assets             114,833       574            28,134               --            --        28,708
Private placements                       3,597,300    17,986         1,779,656               --            --     1,797,642
Expenses of issuances                           --        --          (554,727)              --            --      (554,727)
Other comprehensive income (CTA)                --        --                --               --      (406,574)     (406,574)
Net (loss)                                      --        --                --     (149,741,582)           --  (149,741,582)


Balances at February 28, 1999          107,752,042  $538,759      $218,154,486    $(231,980,970)    $(365,932) $(13,653,657)
                                    ==============  ========   ===============    ============== ============= =============
</TABLE>



          See accompanying notes to consolidated financial statements.



<PAGE>



                                                AURA SYSTEMS, INC.
                                                 AND SUBSIDIARIES


                                       Consolidated  Statements  of  Cash  Flows
                      Years  ended  February  28,  1999,  February  28, 1998 and
                      February 28, 1997

<TABLE>
<CAPTION>

                                                                           1999              1998              1997

                                                                           ----              ----              ----
<S>                                                                 <C>                  <C>                <C>
Cash flows from operating activities:
    Net loss                                                        $(149,741,582)       $(11,636,540)      $(2,920,753)
                                                                    --------------         ----------         ---------
    Adjustments to reconcile net loss to net
    cash used by operating activities:
    Depreciation and amortization                                       12,985,278          8,362,110         4,797,436
    Provision for environmental cleanup                                     44,516             40,597            37,021
   (Gain) Loss on disposition of assets                                  6,066,168           (555,326)         (255,665)
    Equity in losses of unconsolidated joint ventures                    6,268,384          1,937,747                --
    Gain on sale of subsidiary and other stock investments                (262,804)       (12,144,740)               --
    Impairment of long-lived assets                                      9,403,687                 --         2,005,000
    Foreign currency translation adjustment                               (406,574)                --           172,617
    Assets-(Increase) Decrease:
     Receivables                                                        46,037,727           (674,443)      (12,830,713)
     Inventories                                                        40,236,817        (24,866,579)       (9,410,343)
     Prepayments                                                         9,891,144         (5,631,521)               --
     Other current assets                                                3,801,107         (5,534,281)        1,245,613
     Deferred income taxes                                                 838,000           (940,000)               --
    Liabilities-Increase (Decrease):
     Accounts payable                                                  (21,479,522)        20,279,113         3,270,971
     Accrued expenses                                                    4,614,005          2,086,583           323,435
     Litigation and other liabilities                                    7,389,649           (345,372)               --
                                                                      ------------        ------------      -----------
    Total adjustments                                                 125,427,582         (17,986,112)      (11,986,546)
                                                                      -----------          ----------        ----------
         Net cash used by operating activities                        (24,314,000)        (29,622,652)      (13,565,381)
                                                                      ------------         ----------      -------------
Cash flows from investing activities:
   Proceeds from sale of assets                                          2,721,000            920,000           286,217
   Purchase of property and equipment                                   (2,143,237)        (1,910,214)       (8,606,686)
   Manufacture of special tools and equipment                           (1,910,611)       (16,096,180)      (16,539,899)
   Purchase of subsidiary                                                       --                 --        (1,101,278)
   Investment in joint ventures                                           (164,466)         1,202,138        (3,163,475)
   Long-term investments                                                (4,940,000)        (1,117,465)       (2,430,756)
   Long-term receivables                                                 3,436,809          3,347,144        (2,450,959)
   Patents and trademarks                                                 (467,167)        (1,903,718)         (696,677)
   Goodwill and other assets                                             1,425,794         (2,398,400)         (645,241)
   Proceeds from subsidiary stock                                        1,611,873          5,472,656                --
                                                                       -----------        -----------       -----------
         Net cash used by investing activities                            (430,005)       (12,484,039)      (35,348,754)
                                                                       ------------        ----------=       -----------
</TABLE>




           See accompanying notes to consolidated financial statements



<PAGE>



                                                AURA SYSTEMS, INC.
                                                 AND SUBSIDIARIES
                                       Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
                                                              1999            1998             1997
                                                              ----            ----             ----
<S>                                                     <C>              <C>               <C>
     Cash flows from financing activities:
        Net proceeds from borrowings                    $17,922,584      $26,287,632       $  9,772,600
        Repayment of notes payable                       (3,396,083)     (10,874,683)        (2,624,214)
        Proceeds from exercise of options                   103,000               --                 --
        Net proceeds from issuance of common stock        1,675,873          636,350          2,136,500
        Net proceeds from exercise of warrants            7,884,325               --                 --
        Proceeds from issuance of warrants                       --          900,000                 --
        Net proceeds from issuance of convertible notes
                                                         11,720,000       13,959,649         24,841,239
        Repayment of convertible notes                   (3,050,000)      (5,905,223)                --
        Minority interest adjustment                    (10,372,895)      17,749,979                 --
        Repurchase of warrants                                   --       (1,679,956)                --
                                                       ------------        ---------        -----------
            Net cash provided by financing activities    22,486,804       41,073,748         34,126,125
                                                       ------------       ----------        -----------
              Net decrease in cash and equivalents       (2,257,201)      (1,032,943)       (14,788,010)
     Cash and equivalents at beginning of year            6,079,411        7,112,354         21,900,364
                                                       ------------      -----------         ----------
     Cash and equivalents at end of year               $  3,822,210     $  6,079,411       $  7,112,354
                                                       ============      ===========        ===========
     Supplemental disclosures of cash flow
      information:
        Cash paid during the year for:
          Interest                                     $  3,374,992     $  6,280,859         $1,065,796
                                                       ============      ===========          =========
          Income Taxes                                 $  2,244,762     $    186,310       $      8,000
                                                       ============      ===========        ===========
</TABLE>

     Supplemental disclosures of non-cash investing and financing activities:

     During the year ended  February 28, 1997, the Company issued 748,860 shares
     in connection  with the  acquisitions of MYS  Corporation.,  Phillips Sound
     Labs and Revolver U.K. Limited valued at $2,314,626.  During the year ended
     February 28, 1997,  $25,900,000 of convertible  notes and accrued  interest
     were converted into 12,815,368 shares of common stock.

     During the year ended February 28, 1998,  $4,544,778 of  convertible  notes
     and accrued  interest were converted into 3,164,001 shares of common stock.
     Effective  January 29,  1998,  the Company  executed a contract to purchase
     title and  interest to the "Aura"  trademark  name in several  locations in
     Europe, Hong Kong and Taiwan.  Partial consideration paid included $200,000
     worth of Aura common stock or 88,889  shares,  and  $1,587,678 of operating
     assets  transferred  to the seller of the trademark  name.  During the year
     ended  February 28, 1998 the Company  entered into  financing  arrangements
     whereby it acquired assets for notes payable in the amount of $493,781.

     During the year ended February 28, 1999,  $10,209,433 of convertible  notes
     and accrued interest were converted into 16,513,282 shares of common stock.
     Additionally,  90,510  shares of common  stock  were  issued  for  services
     received  totaling  $90,510.  During  the year  ended  February  28,  1999,
     2,000,000  shares of the  Company's  investment  in NewCom Inc.,  valued at
     $2,820,000,  were  surrendered to a NewCom creditor  pursuant to a security
     agreement that collateralized a NewCom note in the amount of $1,000,000.

     During the year ended February 28, 1999,  $800,000 in joint ventures assets
     were transferred to long term  investments.  During the year ended February
     28, 1999,  the Company sold a stock  investment  for  $5,499,000,  of which
     $2,750,000  was  recorded  as a note  receivable.  During  the  year  ended
     February 28, 1999, the Company assumed  explicitly  certain  obligations of
     NewCom,  effectively  transferring  approximately  $9,900,000  from current
     notes and trade payables to litigation payable.  The $9,900,000  represents
     NewCom  obligations  guaranteed by the Company,  including a line of credit
     with a commercial lending institution and two other trade creditors.

                           See  accompanying  notes  to  consolidated  financial
statements.



<PAGE>



                               AURA SYSTEMS, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

     Years ended February 28, 1999, February 28, 1998 and February 28, 1997

(1)      Business and Summary of Significant Accounting Policies

         Business

                    Aura Systems,  Inc.  ("Aura" or the  "Company"),  a Delaware
                    corporation,     is    engaged    in    the     development,
                    commercialization   and  sales  of  products,   systems  and
                    components    using    its    patented    and    proprietary
                    electromagnetic and electro-optical technology.

         In 1994, the Company founded its subsidiary NewCom, Inc. ("NewCom"),  a
         Delaware corporation, which was engaged in the manufacture,  packaging,
         selling and distribution of computer related  communications  and sound
         related  products,  including  modems,  CD-ROMs,  sound cards,  speaker
         systems and multimedia products,  thereby expanding its presence in the
         growing   multimedia,    communication   and   sound-related   consumer
         electronics market. NewCom ceased operations in 1999.

         The Company acquired 100% of the outstanding  shares of MYS Corporation
         of Japan ("MYS") in 1996 to expand the range of its sound  products and
         speaker  distribution  network.  Subsequent to Fiscal 1999, the Company
         sold MYS to its management.

         The Company is  involved  in the  application  of its  technology  to a
         variety of  products  and  services  and,  as such,  faces  substantial
         competition   from  companies   offering   different  and   competitive
         technologies.

         The Company believes the principal  competitive  factors in the markets
         for the  Company's  products  include the ability to develop and market
         technologically  advanced products to meet changing market  conditions,
         price,   reliability,   product  support  and  the  ability  to  secure
         sufficient capital resources for the often substantial  periods between
         technological concept and  commercialization.  The Company's ability to
         compete will also depend on its continued ability to attract and retain
         skilled and  experienced  personnel,  to develop and secure  patent and
         other  protection for its technology  and to exploit  commercially  its
         technology prior to the development of competing products by others.

         The Company  competes with many  companies  that have more  experience,
         name  recognition,  financial  and other  resources  and  expertise  in
         research and development,  manufacturing, testing, obtaining regulatory
         approvals,  marketing and distribution.  Other companies may also prove
         to be significant competitors, particularly through their collaborative
         arrangements with research and development companies.

         Basis of Presentation and Going Concern

     The accompanying consolidated financial statements of the Company have been
     prepared on the basis that it is a going concern,  which  contemplates  the
     realization of assets and satisfaction of liabilities,  except as otherwise
     disclosed,  in the normal course of business.  However,  as a result of the
     Company's  losses  from  operations  and  inability  to  service  its  debt
     obligations,  such  realization of assets and liquidation of liabilities is
     subject to significant  uncertainties.  Further,  the Company's  ability to
     continue as a going concern is dependent upon the successful  restructuring
     of  obligations,  achievement  of profitable  operations and the ability to
     generate  sufficient cash from operations and financing sources to meet the
     restructured  obligations.  Management  is  currently  seeking or obtaining
     additional  sources of funds and the Company has restructured a significant
     portion of its debt obligations.  The Company intends to focus its business
     on the  AuraGen  line of  products.  Except  as  otherwise  disclosed,  the
     consolidated financial statements do not include any adjustments to reflect
     the possible future effects on the  recoverability  and  classification  of
     assets or the amount and classification of liabilities that may result from
     the  possible  inability  of the Company to continue as a going  concern as
     otherwise disclosed.

         Principles of Consolidation

         The consolidated  financial  statements include accounts of the Company
         and its wholly owned subsidiaries,  MYS and its subsidiaries Audio-MYS,
         MYS America and MYS U.S.A,  Aura  Ceramics,  Inc.,  Aura Sound Inc. and
         Electrotec   Productions,   Inc.  (and  its  wholly  owned   subsidiary
         Electrotec Europe). For the years ended February 28, 1998 and 1997, the
         Company's interest in NewCom, a majority owned subsidiary,  is reported
         on a consolidated basis, the consolidated  financial statements include
         100 percent of the assets and  liabilities of the  subsidiary,  and the
         ownership  percentage  of minority  interests  is recorded as "Minority
         Interests in  Subsidiary."  In February 1999,  the Company  reduced its
         interest  in NewCom to  approximately  41%.  Accordingly,  for the year
         ended February 28, 1999, the Statement of Operations and  Comprehensive
         Loss reflects the operating results of NewCom through the period of
         majority ownership. The balance sheet as of February 28, 1999 reflects
         the Company's investment on an equity basis of accounting.  In
         consolidation,  all significant  intercompany balances and transactions
         have been eliminated.

         For the year ended February 28, 1999, the Company's losses from NewCom,
         on a consolidated basis, were in excess of the Company's allocation of
         losses as accounted for under the equity method.  In accordance with
         Accounting Principles Board Opinion No. 18 "The Equity Method of
         Accounting for Investments in Common Stock" the Company has recognized
         losses up the amount of their investment, advances, and guarantees of
         indebtedness.  Losses related to the consolidation of NewCom in excess
         of losses appropriate under the equity method, in the amount of
         $8,080,695, are reflected as an other item in the Statement of
         Operations and Comprehensive Loss.

         For the year ended February 28, 1999, the minority interest in loss of
         subsidiary are in excess of minority interests investments.  The
         minoritiy interests loss in excess of investment in the amount of
         $26,561,481, are reflected as an Other Item in the Statement of
         Operations and Comprehensive Loss.

         Revenue Recognition

         The Company  recognizes  revenue for product sales upon  shipment.  The
         Company  provides  for  estimated  returns  and  allowances  based upon
         experience.  The Company also earns a portion of its revenues from
         license fees, and generally  records  these fees as income when the
         Company has fulfilled its obligations under the particular agreement.

         Comprehensive Income

         In March 1997, the FASB issued SFAS No. 130,  "Reporting  Comprehensive
         Income." This statement establishes standards for reporting and display
         of   comprehensive   income  and  its  components  in  a  full  set  of
         general-purpose financial statements.  This statement requires that all
         items that are required to be recognized under accounting  standards as
         components of comprehensive income be reported in a financial statement
         that  is  displayed  with  the  same   prominence  as  other  financial
         statements. This standard requires that an enterprise classify items of
         other  comprehensive  income by their nature in a financial  statement;
         display  the  accumulated   balances  of  other  comprehensive   income
         separately from retained earnings and additional paid-in capital in the
         equity  section of a statement of financial  position.  the Company
         adopted SFAS 130 in Fiscal 1999.  The adoption of this  statement
         did not have any  impact on the  Company's  results of operations,
         financial position, or cash flows.

         Cash Equivalents

         maturity of less than three months, to be cash equivalents.

         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,  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 future results could
         differ from those estimates.

         Long-Term Investments

         Investments  in equity  securities  with no readily  determinable  fair
         value  are  stated at cost.  Management  periodically  evaluates  these
         investments  as to whether  fair value is less than cost.  In the event
         fair value is less than cost, and the decline is determined to be other
         than temporary, the Company will reduce the carrying value accordingly.

         Goodwill

         Goodwill  represents  the excess  purchase  price over the fair  market
         value of the assets acquired of certain acquisitions. Goodwill is being
         amortized over 40 years on a straight-line basis.

         The  carrying  value  of  goodwill  is based  on  management's  current
         assessment of recoverability. Management evaluates recoverability using
         both  objective  and  subjective  factors.  Objective  factors  include
         management's best estimates of projected future earnings and cash flows
         and analysis of recent sales and earnings  trends.  Subjective  factors
         include competitive analysis and the Company's strategic focus.

         Inventories

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

         Per Share Information

         The  consolidated  net loss per common  share is based on the  weighted
         average  number of common shares  outstanding  during the year.  Common
         share  equivalents  have been excluded since inclusion would dilute the
         reported loss per share.

         Patents and Trademarks

     The Company  capitalizes  the costs of obtaining  or acquiring  patents and
     trademarks.  Amortization  of patent  costs is provided for by the straight
     line method over the shorter of the legal or estimated  economic life. If a
     patent or trademark is rejected,  abandoned,  or otherwise  invalidated the
     un-amortized cost is expensed in that period.

         Joint Ventures

         The Company  initially  records  investments in joint ventures at cost.
         These cost  amounts are  adjusted  quarterly  to reflect the  Company's
         share of venture income or losses.

         Impairment of long-lived assets

         The Company  reviews  long-lived  assets and  identifiable  intangibles
         whenever events or  circumstances  indicate that the carrying amount of
         such assets may not be fully  recoverable.  The Company  evaluates  the
         recoverability  of long-lived  assets by measuring the carrying amounts
         of the assets against the estimated  undiscounted cash flows associated
         with  these  assets.  At the time such  evaluation  indicates  that the
         future  undiscounted  cash flows of certain  long-lived  assets are not
         sufficient  to  recover  the  assets'  carrying  value,  the assets are
         adjusted to their fair values (based upon discounted cash flows).

         During 1999, the Company's management  redirected its strategy to focus
         on the  AuraGen  production.  The  Company  made the  decision to cease
         operations  in various  divisions,  reduce  overhead  and sell or lease
         Company  assets that were not compatible  with the Company's  strategy.
         Management  reviewed the  estimated  future cash flows related to these
         operations  and deemed  them to be  insufficient  to fully  recover the
         carrying value of the assets.  Accordingly,  the Company has recognized
         an  $9,403,687  impairment  expense  to  reduce  the  assets  to  their
         estimated  fair value.  The  impairment  includes a write down of
         property and equipment and goodwill of $8,893,259 and $510,428,
         respectively.

         Research and Development

         Research and development costs are expensed as incurred.

         Advertising Costs

         Advertising  costs are  expensed as  incurred.  Advertising  charged to
         expense in Fiscal 1999, 1998 and 1997 approximated $ 9.4 million,  $5.8
         million and $4.5 million,  respectively,  including  approximately nil,
         $300,000 and $700,000 for the production of the  advertising,  which is
         continuing to be used but has been expensed.

         Buildings, Equipment and Leasehold Improvements

         Buildings,  equipment and leasehold improvements are stated at cost and
         are  being  depreciated  using  the  straight-line  method  over  their
         estimated useful lives as follows:

                           Buildings                           40 years
                           Machinery and equipment           5-10 years
                           Furniture and fixtures               7 years
                           Leasehold improvements         Life of lease

         During 1999 and 1998, the Company  capitalized  costs of $1,910,611 and
         $16,096,180,  respectively,  on special tools and equipment, which have
         been  designed for the  manufacturing  and  development  of  actuators,
         speakers and related  products,  automotive  products,  actuator mirror
         array wafers and internet access and multimedia computer products.  The
         capitalized  amounts,  included in  machinery  and  equipment,  include
         allocated costs of direct labor and overhead.  During 1999,  management
         reduced previously  capitalized  amounts to their estimated fair value,
         due to  impairment  of assets.  See note on  Impairment  of  long-lived
         assets.

                           Depreciation and  amortization  expense of buildings,
         machinery   and   equipment,   furniture  and  fixtures  and  leasehold
         improvements  approximated $11.9 million, $5.4 million and $3.2 million
         for Fiscal 1999, 1998 and 1997, respectively.

         Product Return Risks

         The Company has been  exposed to the risk of product  returns  from its
         retailer mass merchant and distributor customers as a result of several
         factors,  including  returns from their  customers,  contractual  stock
         rotation   privileges,   returns  of  defective   products  or  product
         components,   primarily  through  NewCom.  In  addition,   the  Company
         generally  accepts  returns of unsold  product from customers with whom
         the Company has severed its customer relationship.  Overstocking by the
         Company's  customers  could lead to higher than normal  returns,  which
         could  have a  material  adverse  effect on the  Company's  results  of
         operations.  The Company also has a policy of offering price protection
         to its customers for some or all of their  inventory,  whereby when the
         Company  reduces  its  prices for a product,  the  customer  receives a
         credit for the  difference  between the original  purchase price of the
         product and the Company's reduced price for the product. As a result of
         this policy,  significant  reductions in price have had, and may in the
         future  have, a material  adverse  effect on the  Company's  results of
         operations.  In management's  opinion, the financial statements include
         adequate provisions to reserve for future product returns.

(2)      Receivables

         Receivables consist of the following:
<TABLE>
<CAPTION>
                                                                     1999              1998
                                                                     ----              ----
<S>                                                               <C>               <C>
         Commercial receivables:
           Amounts billed                                         $16,548,666       $59,277,378
           Recoverable costs and accrued profits not billed                --           931,056
                                                                  -----------       -----------
               Total commercial receivables                        16,548,666        60,208,434

         Advances due from related parties                            102,773           210,837
         Less  allowance  for  uncollectible  receivables  and     (8,271,025)       (6,001,130)
                                                                  -----------        ----------
         sales returns

                                                                   $8,380,414       $54,418,141
</TABLE>

         Bad debt expense was  approximately  $13.3 million,  $3.6 million and
         $.7 million in Fiscal 1999, 1998 and 1997 respectively.

(3)      Long Term Investments

         Long-term investments consist of the following:

                                               1999                      1998
                                               ----                      ----

         Telemac Cellular C            $           --                $4,782,500
         Aquajet Corporation                  923,835                   883,834
         Alaris Industries,                 1,200,000                 1,200,000
         Other                                800,000                   609,965
                                           ----------               -----------
                                           $2,923,835                $7,476,299
                                           ==========                ==========

     During  Fiscal  1999,  the Company  sold a portion of its shares in Telemac
     Cellular  Corp.(Telemac)  back to Telemac.  The Company then entered into a
     cancellation of shares agreement  whereby it tendered its shares to Telemac
     in  exchange  for a  note  receivable  from  Telemac  resulting  in a  gain
     recognized of approximately $850,000.

         In February  1998,  NewCom,  Inc.  entered into an  Equipment  Buy-Sell
         Agreement with Fourth  Communications  Network  ("FCN")  whereby NewCom
         purchased  200,000  shares of FCN Series F  Preferred  Stock,  which is
         convertible  into  Common  Stock at a  conversion  price of $25.00  per
         share, and received warrants to purchase 200,000 shares of Common Stock
         at $15.00 per share, in  consideration  of a cash payment of $5,000,000
         of which  $150,000  was paid in  February  1998  with  the  balance  of
         $4,850,000  paid in March  1998.  In Fiscal  1999,  NewCom  pledged the
         investment as collateral to a secured creditor. The investment has been
         foreclosed upon.

(4)      Joint Ventures and Other Agreements

    (a)  Malaysian Joint Venture

         In  1993,  the  Company  entered  into  an  agreement  with  Burlington
         Technopole  SDN.  BHD., a Malaysian  corporation  (Burlington)  for the
         formation of a joint venture to  manufacture  and sell  speakers  using
         Aura's  proprietary  technology.  In Fiscal 1999 the joint  venture was
         terminated,  and a total of  $1,064,911  in joint  venture  losses  and
         write-off's were recorded during Fiscal 1999.

    (b)  Aura-Dewan Joint Venture

         In 1995, the Company  entered into an agreement with K&K Enterprises of
         India ("K&K") for the formation of a joint venture to  manufacture  and
         sell speakers using Aura's proprietary technology.  In 1995 the Company
         also entered into an  agreement  with K&K for the  formation of a joint
         venture to manufacture  Aura's Bass ShakerTM.  In Fiscal 1999 the joint
         venture was terminated, and a total of $534,911 in joint venture losses
         and  write-off's  were recorded  during Fiscal 1999. The Company's
         remaining  investment in property of the joint venture,  for the amount
         of $800,000 has been reclassified to long term investments.

    (c)  Daewoo Agreement

         In 1992,  the Company  entered into a joint  development  and licensing
         agreement with Daewoo  Electronics Co., Ltd.  ("Daewoo") to develop and
         commercialize televisions using Aura's AMA(TM) display technology. Aura
         is to receive a fixed royalty  (depending on television size), for each
         television set  manufactured by Daewoo or licensed by Daewoo to a third
         party. Due to Daewoo's existing financial difficulties, it is currently
         undeterminable  if Daewoo will be able to  commercialize  a  television
         using Aura's AMA(TM)  display  technology.

    (d)  Eric Joint Venture

         In 1997, the Company  entered into an agreement with the European Group
         to form a joint venture for sales, marketing and further development of
         motion base simulators using the Company's proprietary  technology.  In
         Fiscal 1999, as a result of financial  crisis the Company ceased on its
         commitment to continue to develop  improvements to the Company's motion
         base  simulator  technology.  The parties agreed to terminate the joint
         venture, and $3,856,091 was written-off to loss in joint ventures.

    (e)  Microbell Joint Venture

         In 1995 the Company  entered into an agreement with Microbell to form a
         joint  venture  to  further  develop  and  commercialize  patented  and
         proprietary  technology developed by Microbell.
         Aura's inability to continue to fund the joint venture as required, the
         joint venture was  terminated,  and $635,902 was written-off to loss in
         joint venture.

(5)      Related Party Transactions

         Notes and advances due from related  parties,  aggregated  $102,773 and
         $210,837 at February  28, 1999 and  February  28,  1998,  respectively,
         included  in  current  receivables,  and $0  and  $19,000  included  in

(6)      Inventories

         Inventories,  stated  at the  lower of cost  (first-in,  first-out)  or
         market, consist of the following:

                                               1999                  1998
                                               ----                  ----
         Raw materials                      $11,318,263           $19,202,024
         Finished goods                      15,034,795            44,046,851
         Reserves for product obsolence      (7,876,000)           (4,535,000)
                                        ---------------       ---------------
                                            $18,477,058           $58,713,875
                                         ==============        ==============

Inventories at February 28, 1999 and 1998 include approximately $3.5 million and
$5.0 million,  respectively,  that was received  subsequent to year end, but was
shipped F.O.B.  shipping point,  requiring the Company to include this amount in
its reported  inventory  and to record the  corresponding  liability in accounts
payable.  At February 28, 1999,  inventories consist primarily of components and
completed units for the Company's AuraGen product, along with speaker components
and finished product.


(7)      Property and Equipment

         Property and Equipment, at cost is comprised as follows:
                                               1999                1998
                                              ----                ----
 Land                                     $  3,877,074          $  3,870,361
 Buildings                                   9,396,392             9,366,512
 Machinery and equipment                    32,354,243            48,610,238
 Furniture, fixtures and
   leasehold improvements                    2,348,990             4,820,560
                                          ------------           -----------
                                           $47,976,699           $66,667,671
                                           ===========            ==========

(8)      Notes Payable and Other Liabilities

         Notes Payable and Other Liabilities consist of the following:

         All major debt obligations were in default as of February 28, 1999, see
note 21.

                                                   1999             1998
                                                   ----      ---    ----

Litigation payable                               $17,302,047       $        --
Lines of Credit                                    3,000,000         9,569,235
Notes payable-equipment (a)                          194,296         2,870,971
Notes payable-buildings (b)                        8,549,854         3,553,187
Unsecured notes payable (c)                        4,907,068        17,975,000
Unsecured bonds payable (d)                          283,679                --
                                              --------------       -----------
                                                  34,236,944        33,968,393
Less: current portion                              8,787,113        31,147,572
                                              --------------        ----------
Long term portion                                 25,449,831         2,820,821
Reserve for environmental cleanup                    505,698           461,182
                                              --------------       -----------
                                                 $25,955,529       $ 3,282,003
                                              ==============       ===========

   (a)  Notes  payable-equipment  consists of various notes maturing at various
         dates through  September 2000 bearing interest at various rates and are
         collaterized by equipment.

            (b)
         Notes  payable-buildings  consists of a 1st Trust Deed on a building in
         California,   due  in  Fiscal  2009,   and  a  note  due  October  2000
         collateralized by a building in Malaysia.


    (c)  Unsecured notes payable consists of two notes.

    (d)  There are five unsecured bonds payable.

      Annual  maturities of long term notes payable and  litigation  payable for
the next fiscal years are as follows:
                                  Fiscal Year                      Amount

                                  2000                         $8,787,113
                                  2001                          7,825,765
                                  2002                          2,686,351
                                  2003                          2,493,440
                                  2004                            925,941
                                  thereafter                   11,518,334
                                                               ----------
                                                              $34,236,944
                                                               ==========

(9)      Convertible Notes Payable

In Fiscal 1993, the Company issued its Secured 7% Convertible  Notes due 2002 in
the total amount of $5.5 million.  In Fiscal 1999,  the remaining  $2,122,900 of
these notes were redeemed by the Company.


In Fiscal 1997, the Company issued  $26,350,000 of unsecured  convertible  notes
due at various  dates,  $17.9  million of these notes plus  accrued  interest of
$228,534 were converted into 10,069,924 shares of common stock in Fiscal 1997.

In Fiscal 1998, the Company  issued $34.5 million of unsecured  notes payable to
investors.  During the fiscal year the Company  redeemed  $3.8  million of notes
issued  in  Fiscal  1997  and  $2  million  of  notes  issued  in  Fiscal  1998.
Additionally,  $4.5 million of notes issued in Fiscal 1997 were  converted  into
3,164,001  shares of common stock. In Fiscal 1999, the Company issued $8 million
of unsecured  notes payable to investors and $4,662,900 of secured notes payable
to  investors.  During the Fiscal  year the  Company  redeemed  $1.6  million of
convertible  notes  issued  in Fiscal  1998.  Additionally  $9,662,184  worth of
convertible  notes  issued  in Fiscal  1998  plus  interest  of  $547,249,  were
converted into 16,513,282 shares of common stock.

(10)     Accrued Expenses

 Accrued expenses consist of the following:

                                                   1999              1998
                                                   ----              ----
Accrued payroll and related expenses             $1,076,185         $1,092,082
Bond interest payable                             4,535,789            880,158
Other                                             2,444,809         2,017,787
                                              -------------         ---------
                                                 $8,056,783        $3,990,027

(11)     Income Taxes

At February 28, 1999,  the Company had net  operating  loss  carry-forwards  for
Federal and state  income tax  purposes of  approximately  $216  million and $95
million respectively, which expire through 2014.


Under SFAS 109 "Accounting for Income Taxes" the Company  utilizes the liability
method of accounting for income taxes.  Accordingly,  the Company has recorded a
deferred  tax  benefit of  approximately  $93  million  for Fiscal  1999 and $23
million for Fiscal 1998.  The Company has also  recorded a valuation  account to
fully offset the deferred  benefit due to the  uncertainty of the realization of
this benefit.

     As of  September  19,  1997,  NewCom,  Inc.  is no longer  included  in the
Company's   consolidated  Federal  tax  return  since  the  Company's  ownership
percentage  was  reduced  below  80% as of that  date.  In  connection  with the
deconsolidation of NewCom, Inc. for Federal income tax reporting  purposes,  the
Company  recognized  an income tax  benefit of  approximately  $1.3  million for
financial  reporting  purposes in the  accompanying  statement of operations for
Fiscal 1998. The Company's  Japanese  subsidiary,  MYS Corporation,  pays income
taxes to the Japanese  government at an effective  rate of  approximately  fifty
eight percent. At February 28, 1999 and February 28, 1998, MYS Corporation had a
current  income tax  receivable  and  liability  of  approximately  $153,000 and
$176,000, respectively.

(12)     Common Stock, Stock Options and Warrants

         The  Company has  200,000,000  shares of $.005 par value  common  stock
authorized for issuance.

     The Company has granted nonqualified stock options to certain directors and
employees.  Options are granted at fair market value at the date of grant,  vest
immediately,  and are exercisable at any time within a five-year period from the
date of grant.

         A summary of activity in the directors stock option plan follows:
<TABLE>
<CAPTION>

                                                                    Shares       Exercise Price

<S>                                                                 <C>          <C>
         Options outstanding at February 29, 1996                   1,009,578    $1.44-$5.50

         Grants                                                            --               --
         Cancellations                                                     --               --
         Exercises                                                         --               --
                                                                   ----------    -------------
         Options outstanding at February 28, 1997                   1,009,578        1.44-5.50

         Grants                                                        50,000             2.30
         Cancellations                                                      --              --
         Exercises                                                          --              --
         Options outstanding at February 28, 1998                   1,059,578        1.44-5.50

         Grants                                                            --                --
         Cancellations                                                     --                --
         Exercises                                                         --                --
         Expired                                                      499,578         1.44-5.50
                                                               --------------    --------------
         Options outstanding at February 28,1999                      560,000       $2.06-$4.75
                                                               ==============    ==============
</TABLE>

                      The following table summarizes  information about director
stock options at February 28, 1999:


<TABLE>
<CAPTION>
                           Number                                  Weighted              Number
      Range of         Outstanding at         Average          Average Exercise      Exercisable As
Exercise Price             2/28/99       Remaining Life      Price                     of 2/28/99       Exercise Price

       <S>                  <C>                <C>                    <C>                  <C>                <C>
       $2.30                 50,000            8.13                   2.30                  50,000            $2.30
       $2.06                400,000            8.36                   2.06                 400,000            $2.06
       $3.06                 70,000            0.33                   3.00                  70,000            $3.06
       $4.75                 40,000            0.09                   4.75                  40,000            $4.75
</TABLE>

 (13)    Employee Stock Plans

         The  Company  has  two  employee  benefit  plans:  The  Employee  Stock
         Ownership  Plan (ESOP) and the 1989 Stock Option Plan (the Stock Option
         Plan). A previous plan,  the 1989 Employee  Stock  Ownership  Plan, was
         terminated  in Fiscal  1992 and all plan  assets  were  distributed  to
         participants.

         The ESOP is a qualified  discretionary  employee  stock  ownership plan
         that  covers  substantially  all  employees.  This  plan  was  formally
         approved by the Board of Directors during Fiscal 1990. The Company made
         no   contributions   to  the  ESOP  in  Fiscal  1999,   1998  and  1997
         respectively.

         During Fiscal 1990, the Company's Board of Directors  adopted the Stock
         Option Plan, a nonqualified plan which was subsequently approved by the
         shareholders.  The Stock Option Plan authorizes the grant of options to
         purchase the greater of up to 8% of the  Company's  outstanding  common
         shares or  4,170,000  common  shares.  Shares  currently  under  option
         generally vest ratably over a five year period.

         In October 1995, the Financial  Accounting  Standards Board issued SFAS
         No. 123  "Accounting for  Stock-Based  Compensation,"  which contains a
         fair  value-based  method for  valuing  stock-based  compensation  that
         entities may use,  which  measure  compensation  cost at the grant date
         based on the fair value of the award.  Compensation  is then recognized
         over  the  service  period,   which  is  usually  the  vesting  period.
         Alternatively, the standard permits entities to continue accounting for
         employee stock option and similar equity  instruments under APB Opinion
         No. 25,  "Accounting  for Stock  Issued to  Employees."  Entities  that
         continue  to account  for stock  options  using APB  Opinion No. 25 are
         required to make pro forma  disclosures  of net income and earnings per
         share, as if the fair value-based  method of accounting defined is SFAS
         No. 123 had been  applied.  Management  accounts for options  under APB
         Opinion No. 25. If the  alternative  accounting-related  provisions  of
         SFAS No. 123 had been adopted as of the  beginning of 1995,  any effect
         on 1999,  1998 and 1997 net loss and  loss  per share  would have
         been immaterial.

         A summary of activity in the employee stock option plan is as follows:
<TABLE>
<CAPTION>

                                                                    Shares         Exercise Price

<S>                                                                <C>               <C>
         Options outstanding at February 29, 1996                   3,889,800          $1.44-7.31
                                                                  -----------       -------------

         Grants                                                            --                  --
         Cancellations                                                     --                  --
         Exercises                                                    (10,000)               3.50

         Options outstanding at February 28, 1997                   3,879,800           1.44-7.31
                                                                    ---------       -------------

         Grants                                                     2,983,000           1.79-2.15
         Cancellations                                             (3,002,800)          1.44-3.06
         Exercises                                                    (25,000)               2.06
                                                                  -----------       -------------

         Options outstanding at February 28, 1998                   3,835,000           1.44-7.31
                                                               --------------       -------------

         Grants                                                     2,800,000                3.31
         Cancellations                                                (59,700)          1.44-7.31
         Exercises                                                    (50,000)               2.06
                                                               ---------------      -------------
         Options outstanding at February 28, 1999                   6,525,300          $1.44-7.31

                                                               ==============       =============
</TABLE>

The following  table  summarizes  information  about  employee  stock options at
February 28, 1999:

<TABLE>
<CAPTION>
                           Number                                  Weighted              Number
      Range of         Outstanding at         Average          Average Exercise      Exercisable As
Exercise Price             2/28/99       Remaining Life      Price                     of 2/28/99       Exercise Price

    <S>                   <C>                  <C>                    <C>                <C>               <C>
    $3.06-$4.12             131,800            0.44                   3.26                 131,800         $3.06-$4.12
       $1.44                431,000            1.92                   1.44                 431,000            $1.44
       $7.25                  7,500            2.75                   7.25                   7,500            $7.25
    $3.00-$4.00             215,000            3.62                   3.47                 215,000         $3.00-$4.00
    $3.50-$7.31              32,000            4.60                   5.89                  32,000         $3.50-$7.31
    $1.79-$2.15           2,908,000            8.42                   2.04               2,628,000            $2.06
       $3.31              2,800,000            9.05                   3.31                      --            $3.31
</TABLE>

(14)     Leases

     The Company leases office  facilities and equipment under operating  leases
that expire through Fiscal 2009. Other costs, such as property taxes,  insurance
and  maintenance,  are also  paid by the  Company.  Rental  expense  charged  to
operations  approximated $ 1.8 million,  $1.3 million and $1.3 million in Fiscal
1999, 1998 and 1997, respectively.


     At February 28, 1999, minimum rentals under non-cancelable operating leases
are as follows: Fiscal year:

                      Gross Rents        Sublease         Net Rents

2000                   $1,238,623           $77,472       $1,161,151
2001                    1,030,348            18,005        1,012,343
2002                      995,209                --          995,209
2003                      998,728                --          998,728
2004                      959,456                --          959,456
2005-2009               3,049,967                --        3,049,967
                   --------------    --------------   --------------
                       $8,272,331           $95,477       $8,176,854
                   ==============    ==============   ==============

(15)     Significant Customers

         The Company on a  consolidated  basis sold sound  related  products and
         computer related  products to five significant  customers during Fiscal
         1999.  Sales  by  MYS  Corporation  to  a  major  electronics  retailer
         accounted for approximately $16.3 million or 20.1% of  revenues.  Sales
         of  communications  and multimedia products to major mass merchandisers
         Best  Buy,  Circuit  City,  and  Staples accounted for $12.6 million or
         15.5% of revenues.  None of these  customers are related to the Company
         or any other customer of the Company.

 (16)    Commitments and Contingencies

         The Company is engaged in various  legal actions  listed below.  In the
         case of a judgment or settlement, appropriate provisions have been made
         in the financial statements.

         At February 28,  1999,  the Company had  approximately  $2.8 million in
         firm  non-cancelable  commitments  related to tooling costs incurred by
         independent contractors and for the purchase of inventory.

         Shareholder Litigation

         Barovich/Chiau v. Aura


     In May,  1995 two  lawsuits  naming  Aura,  certain  of its  directors  and
     executive  officers and a former officer as  defendants,  were filed in the
     United  States  District  Court for the  Central  District  of  California,
     Barovich v. Aura  Systems,  Inc. et. al. (Case No. CV 95-3295) and Chiau v.
     Aura  Systems,  Inc. et. al. (Case No. CV  95-3296),  before the  Honorable
     Manuel Real.  The  complaints  purported to be securities  class actions on
     behalf of all persons who purchased  common stock of Aura during the period
     from May 28, 1993  through  January 17,  1995,  inclusive.  The  complaints
     alleged that as a result of false and misleading  information  disseminated
     by the defendants, the market price of Aura's common stock was artificially
     inflated  during the class period.  The  complaints  were  consolidated  as
     Barovich v. Aura Systems, Inc., et. al.

         A settlement  agreement for this  proceeding was submitted to the Court
         on July 20, 1998,  for  preliminary  approval,  at which time the Court
         denied  the  plaintiffs'  motion for  approval  of the  settlement.  On
         September  22,  1998,  the  Company  and  certain of its  officers  and
         directors renoticed their motion for summary judgment.  Thereafter,  on
         January 8, 1999,  the  plaintiffs  and the  defendants  in the Barovich
         action  executed a  Stipulation  of  Settlement  pursuant  to which the
         Barovich action would be settled in return for payments by Aura and its
         insurer to the plaintiff's  settlement class and plaintiff's  attorneys
         in the amount of $2.8 million in cash (with  $800,000 to be contributed
         by Aura and $2 million to be contributed by Aura's insurer,  subject to
         a reservation  of rights by the insurer  against the insureds) and $1.2
         million in cash or common stock, at the Company's option, to be paid by
         Aura.  Subsequently the parties and the insurer entered into an amended
         settlement  agreement.  As amended the  settlement  calls for the total
         settlement  amount of $4 million to remain the same,  with the  insurer
         contributing  $1.8 million and the remaining $2.2 million to be paid by
         Aura in cash over a period of three years, with accrued interest at the
         rate of 8% per annum. The settlement was preliminarily  approved by the
         Court on December 6, 1999, and is subject to final  confirmation by the
         Court on March 20, 2000.

         Morganstein v. Aura.

         On April 28, 1997, a lawsuit naming Aura,  certain of its directors and
         officers,  and the Company's  independent  accounting firm was filed in
         the  United  States   District  Court  for  the  Central   District  of
         California,  Morganstein  v. Aura Systems,  Inc.,  et. al. (Case No. CV
         97-3103),  before the Honorable Steven Wilson.  A follow-on  complaint,
         Ratner v. Aura Systems,  Inc., et. al. (Case No. CV 97-3944),  was also
         filed  and  later  consolidated  with the  Morganstein  complaint.  The
         consolidated amended complaint purports to be a securities class action
         on behalf of all persons who purchased  common stock of Aura during the
         period  from  January  18,  1995 to  April  25,  1997,  inclusive.  The
         complaint alleges that as a result of false and misleading  information
         disseminated by the defendants, the market price of Aura's common stock
         was  artificially  inflated  during  the Class  Period.  The  complaint
         contains  allegations  which assert that the company  violated  federal
         securities  laws by  selling  Aura  Common  stock at  discounts  to the
         prevailing  U.S.  market  price under  Regulation  S without  informing
         Aura's shareholders or the public at large.

         In June, 1998, the Court entered an order staying further  discovery in
         order to facilitate  completion of settlement  discussions  between the
         parties.  On October 12, 1998,  the parties  entered into a stipulation
         for settlement of all claims,  subject to approval by the Court.  Under
         the  stipulation for settlement Aura agreed to pay $4.5 million in cash
         or stock,  at Aura's option,  plus 3.5 million  warrants at an exercise
         price of $2.25.  In addition,  Aura's  insurance  carrier agreed to pay
         $10.5  million.  The  settlement  was finally  approved by the Court in
         October 1999 and was thereafter  amended in December 1999 to allow Aura
         to defer payment of the settlement  amount until April 2000 in exchange
         for an  additional 2 million  shares of Aura Common  Stock,  subject to
         certain adjustments.

         NewCom Related Litigation

         American Casualty v. Aura

         On June 22, 1999, a lawsuit  naming Aura was filed in the United States
         District  Court  for  the  Central  District  of  California,  American
         Casualty  Company of Reading,  Pennsylvania  ("American  Casualty") vs.
         Aura et.  al.  (Case  No.  CV-99-06343).  The  complaint  alleges  that
         American Casualty, as surety, executed and delivered a performance bond
         on behalf of NewCom to Actrade Capital, Inc. ("Actrade") in 1998, which
         American   Casualty  became  liable  to  obligee  Actrade  when  NewCom
         defaulted on repayment  of the penal sum of  $4,427,093.92.  In seeking
         damages from NewCom,  American  Casualty  further alleged that Aura was
         liable because it executed an express  general  agreement of indemnity,
         indemnifying  American  Casualty  on the  referenced  NewCom bond and a
         rider which  became the subject of the  litigation.  Aura  answered the
         complaint and NewCom defaulted.  Subsequently,  in December,  1999, the
         parties  reached  mutually  an  agreement  in  principal  to settle the
         matter,  Aura agreeing to pay American  Casualty:  (i) $1,000,000  plus
         interest at a rate of 8% per annum from December 1, 1999, in thirty-six
         equal monthly installments  commencing March 2000; (ii) $1,000,000 plus
         interest  at a  rate  of  8%  per  annum  from  December  1,  1999,  in
         twenty-four equal monthly installments commencing December 1, 2002; and
         (iii)  warrants  to purchase up to  1,000,000  shares of the  Company's
         common stock thirty three months from November 1, 1999 at a pre-reverse
         stock split exercise price of $2.46 per share.  The Company  expects to
         enter into the  settlement  prior to  February  29,  2000,  which is in
         accordance with the Aura's informal restructure .

         NEC Technologies v. NewCom

                  In 1998,  a  lawsuit  naming  NewCom,  Inc.  was  filed in the
         Superior  Court of the State of  California,  Los Angeles  County,  NEC
         Technologies  vs.  NewCom et. al (Case No. YC  033592).  The  complaint
         alleged that NewCom failed to pay NEC for products purchased in the sum
         of approximately $3,000,000.  Subsequently, NEC and NewCom entered into
         a  stipulated  settlement  where  Aura  guaranteed  expressly  NewCom's
         performance  on the  settlement.  NewCom  thereafter  defaulted  on the
         settlement  and the  stipulated  judgment  was  filed in  April,  1999.
         Following negotiation by Aura and NEC, in November,  1999, a settlement
         was entered into whereby NEC is to receive  $2,479,142.50 plus interest
         at eight  percent per annum in thirty-six  equal monthly  installments,
         which is in accordance with Aura's informal restructure.


         Deutsche Financial Services v. Aura

         In June,  1999,  a  lawsuit  naming  Aura was  filed in  United  States
         District  Court  for  the  Central  District  of  California,  Deutsche
         Financial Services ("DFS") vs. Aura (Case No. 99-03551 GHK (BQRx)). The
         complaint  follows DFS'  termination of its credit facility with NewCom
         of $11,000,000 and seizure of substantially all of NewCom's  collateral
         in April, 1999. It alleges,  among other things, that Aura is liable to
         DFS  for  NewCom's  indebtedness  under  the  secured  credit  facility
         purportedly  guaranteed  by Aura in  1996,  well  prior  to the  NewCom
         initial  public  offering of September  1997.  In the  proceeding,  DFS
         sought an order to attach Aura's  assets which was denied  following an
         evidentiary  hearing  before the Honorable  Brian Quinn  Robbins,  U.S.
         Magistrate,  and the matter has been ordered by the  District  Court to
         binding  arbitration.  Aura has now responded in  arbitration,  denying
         DFS' claims and has asserted in its defense,  among other things,  that
         the  guarantee,  if any, is discharged.  In addition,  Aura through its
         counsel,  has asserted  cross-claims for, among other things,  tortious
         lender  liability,  alleging that DFS wrongfully  terminated the NewCom
         credit facility, wrongfully seized the NewCom collateral and wrongfully
         foreclosed   upon   NewCom   collateral,   acting  in  a   commercially
         unreasonably manner. A panel of three arbitrators has been selected and
         appointed by the American Arbitration  Association and a hearing in the
         arbitration  has been set for May,  2000.  The Company  believes it has
         meritorious  defenses and cross claims.  However,  no assurances can be
         given as to the ultimate outcome of this proceeding.

         Excalibur v. Aura

     On November 12, 1999, a lawsuit was filed by three  investors  against Aura
     and Zvi Kurtzman,  Aura's Chief Executive Officer,  in Los Angeles Superior
     Court entitled  Excalibur Limited  Partnership v. Aura Systems,  Inc. (Case
     No. BC220054)  arising out of two NewCom,  Inc.  financings  consummated in
     December 1998.

         The NewCom financings comprised (1) a $3 million investment into NewCom
         in exchange for NewCom Common Stock,  Warrants for NewCom Common Stock,
         and certain "Re-pricing Rights" which entitled the investors to receive
         additional  shares  of  NewCom  Common  Stock in the event the price of
         NewCom  Common  Stock fell below a specified  level,  and (2) a loan to
         NewCom of $1 million in exchange for a Promissory  Note and Warrants to
         purchase NewCom Common Stock.  As part of these  financings Aura agreed
         with the  investors  to allow their  Re-pricing  Rights with respect to
         NewCom Stock to be exercised for Aura Common Stock,  at the  investors'
         option.  Aura also agreed to register  Aura  Common  Stock  relating to
         these Re-pricing Rights.

         The  Plaintiffs  allege  in their  complaint  that  Aura  breached  its
         agreements  with the  Plaintiffs  by,  among other  things,  failing to
         register the Aura Common Stock relating to the Re-pricing  Rights.  The
         Plaintiffs  further  allege that Aura  misrepresented  its intention to
         register the Aura shares in order to induce the Plaintiffs to loan $1.0
         million to NewCom.  The  Complaint  seeks damages of not less than $4.5
         million.  In  January  2000  Aura  filed   counterclaims   against  the
         Plaintiffs,   including   claims   that  the   Plaintiffs   made  false
         representations  to Aura in order to induce  Aura to agree to issue its
         Common Stock pursuant to the Re-pricing  Rights.  The Company  believes
         that it has meritorious  defenses and  counterclaims to the Plaintiffs'
         allegations.  However,  no  assurances  can be given as to the ultimate
         outcome of this proceeding.

         Securities and Exchange Commission Settlement.

         In October, 1996, the Securities and Exchange Commission ("Commission")
         issued an order  (Securities  Act  Release  No.  7352)  instituting  an
         administrative  proceeding against Aura Systems,  Zvi Kurtzman,  and an
         Aura former  officer.  The proceeding was settled on consent of all the
         parties, without admitting or denying any of the Commission's findings.
         In its order,  the Commission  found that Aura and the others  violated
         the  reporting,   record-keeping  and  anti-fraud   provisions  of  the
         securities  laws in 1993 and 1994 in  connection  with its reporting on
         two transactions in reports  previously filed with the Commission.  The
         Commission's  order  directs  that each  party  cease and  desist  from
         committing or causing any future violation of these provisions.

         The  Commission  did not require Aura to restate any of the  previously
         issued financial statements or otherwise amend any of its prior reports
         filed  with  the  Commission.  Also,  the  Commission  did not seek any
         monetary  penalties from Aura, Mr. Kurtzman or anyone else. Neither Mr.
         Kurtzman  nor anyone else  personally  benefited  in any way from these
         events. For a more complete  description of the Commission's Order, see
         the Commission's release referred to above.

         Other Legal Actions

         The Company is also engaged in other legal  actions.  In the opinion of
         management,  based upon the advice of counsel,  the ultimate resolution
         of these matters will not have a material adverse effect.

(17)     Concentrations of Credit Risk

         Financial  instruments  that  subject the Company to  concentration  of
         credit risk are cash equivalents,  trade receivables, notes receivable,
         trade payables and notes payable. The carrying value of these financial
         instruments  approximate  their fair value at February 28,  1999.  Cash
         equivalents consist principally of short-term money market funds, these
         instruments are short term in nature and bear minimal risk.

         The Company performs credit  background checks and evaluates the credit
         worthiness of all potential new customers prior to granting credit. UCC
         financing statements are filed, when deemed necessary.

(18)     Recently Issued Accounting Pronouncements

     In April 1998,  the  American  Institute of  Certified  Public  Accountants
     issued  Statement of Position No. 98-5 (SOP No. 98-5),  "Reporting on Costs
     of  Start-up  Activities."  Adoption  of SOP No. 98-5 will have no material
     impact on the Company's financial statements.

(19)     Fourth Quarter Adjustments

         Certain  fourth quarter  adjustments  were made in Fiscal 1999 that are
         significant  to  the  quarter  and  to  comparisons  between  quarters.
         Presented below are the approximate amount of adjustments which are the
         result of fourth  quarter  events  and their  effects  recorded  in the
         fourth quarter.

     During the fourth  quarter of Fiscal  1999 the Company  experienced  severe
     cash flow problems that had a major impact on the entire  operations of the
     Company. The Company began to consolidate its operations around the AuraGen
     technology  and product.  The Company  terminated all of its joint ventures
     due to its  inability to support  them. As the Company was cutting down and
     scaling back its operations the Company evaluated its asset utilization and
     concluded that certain asset values had been impaired. In addition numerous
     assets such as machinery and equipment that were no longer needed were sold
     at a loss.  The Company over the years has made  strategic  investments  in
     order to improve its  utilization of certain  technologies.  As the company
     eliminated operations,  these investments no longer retained their economic
     value. In addition to the Company`s  heavy losses in its NewCom  investment
     the Company was also a party to certain  explicit  written  guarantees that
     were triggered when NewCom's business deteriorated.

         The following  table  summarizes  certain  fourth  quarter  events that
contribute to the loss in Fiscal 1999.

         Termination of Joint Ventures                              $5.6 million
         Depreciation Expense                                       $4.6 million
         Accounts Receivable reserves and write-off's              $13.0 million
         Asset Impairment                                           $9.4 million
         Interest Expense                                           $3.5 million
         Disposed Assets                                            $1.2 million
         Investment write-off's and losses                          $7.0 million
         Guarantees for NewCom                                      $9.9 million
         NewCom loss (Aura Share)                                  $45.8 million
         Total                                                    $100.0 million

(20)     Segment Reporting

         The Company adopted Statement of Financial Accounting Standards No. 131
         ("SFAS 131"),  Disclosures  about Segments of an Enterprise and Related
         Information,"  as of February 28, 1999. SFAS 131 establishes  standards
         for  the way  public  business  enterprises  report  information  about
         operating  segments in annual  financial  statements and requires those
         enterprises to report selected  information about operating segments in
         interim financial  reports issued to shareholders.  It also establishes
         standards  for  related   disclosures   about   products  and  services
         geographic  areas  and  major  customers.  SFAS 131  defined  operating
         segments as components of an enterprise about which separate  financial
         information  is  available  that is  evaluated  regularly  by the chief
         operating  decision makers in deciding how to allocate resources and in
         assessing   performance.   The  Company  has  aggregated  its  business
         activities  into  three   operating   segments:   electromagnetic   and
         electro-optical  technology (Aura), computer related communications
         (NewCom) and sound and professional and consumer sound system
         components (AuraSound).

         The electromagnetic and  electro-optical  technology  operating segment
         consists of the development,  commercialization  and sales of products,
         systems and components  using patented and proprietary  electromagnetic
         and  electro-optical   technology.   The  Company  has  aggregated  all
         electromagnetic and electro-optical  operating units due to commonality
         of  economic   characteristics,   technology  employed,  and  class  of
         customer.  In  addition,  this  segment  also  includes  our  corporate
         headquarters and revenues generated from the sale of computer monitors.
         The overall management and operating results for this segment are based
         on the activities and operations as noted.

         The  computer  related   communications   and  sound  related  products
         operating  segment  consists of the  manufacturing  and selling of high
         performance  computer  communication  and  multimedia  products for the
         personal  computer  market.  The segment  also  includes  internal  and
         external data fax modems,  speaker phones,  sound cards, and multimedia
         kits. This operating  segment  suffered  significant  operating  losses
         during  the  year ended   February  28,  1999  and  ceased   operations
         subsequent to the year ended February 28, 1999.

         The sound segment  consists of the manufacture and sale of professional
         and consumer sound system components and products,  including speakers,
         amplifiers, and Bass Shakers. We aggregated the sound segment operating
         units due to  economic  characteristics,  products  and  services,  the
         production   process  class  of  customer  and  distribution   process.
         Subsequent  to February 28, 1999,  the Company  elected to  discontinue
         this segment and the segment was sold in two separate transactions, see
         note 21.
<TABLE>
<CAPTION>

                                      Aura               NewCom             AuraSound          Consolidated
Net Revenues*                                        (in thousands)
<S>                              <C>                  <C>                 <C>                 <C>
                 1999            $       6,830        $       46,820      $       27,868      $        81,518
                 1998            $      10,252        $       93,687      $       32,776      $       136,715
                 1997            $      27,547        $       50,632      $       31,771      $       109,950

Income (loss) from Operations
                 1999            $     (54,396)       $      (94,357)     $      (14,409)     $      (163,162)
                 1998            $     (19,238)       $       11,872      $       (3,954)     $       (11,320)
                 1997            $      (4,913)       $        5,164      $       (1,435)     $        (1,184)

Identifiable Assets
                 1999            $      63,754        $           --      $       26,389      $        90,143
                 1998            $      96,735        $       96,127      $       34,441      $       227,303
                 1997            $      86,957        $       47,435      $       48,136      $       182,528

Depreciation and Amortization
                 1999            $       7,375        $        1,511      $        4,099      $        12,985
                 1998            $       3,621        $        1,274      $        3,467      $         8,362
                 1997            $       2,591        $          348      $        1,858      $         4,797

Capital Expenditures
                 1999            $       2,450        $          161      $        1,443      $         4,054
                 1998            $      15,322        $        1,455      $        1,229      $        18,006
                 1997            $      14,008        $        2,121      $        9,018      $        25,147

Number of operating locations at year-end (unaudited)
                 1999                  2                    2                   5                   9
                 1998                  2                    2                   5                   9
                 1997                  4                    1                   5                   10
</TABLE>

*        Includes revenue from external customers for all groups of products and
         services in each segment  reported.  Products and services sold by each
         segment are generally  similar in nature;  also it is  impracticable to
         disclose revenues by product.

Segment Reporting
Revenue from customer geographical segments are as follows (in thousands):

<TABLE>
<CAPTION>
                                                 1999                       1998                      1997
                                                 ----                       ----                      ----
<S>                                        <C>        <C>            <C>         <C>           <C>         <C>
U.S., Canada, Latin America                $58,871    72.22%         $120,517    88.15%        $84,862     77.18%
Europe                                       $ 772     0.95               451     0.33           1,404      1.28
Pacific Rim                                 21,875    26.83            15,747    11.52          23,684     21.54
                                           -------   ------          --------    ------       --------    ------
                                           $81,518   100.00%         $136,715   100.00%       $109,950    100.00%
                                           =======   =======        =========   =======      =========   =======
</TABLE>
         The majority of the Company's operating long-lived assets are located
         in the United States

(21)     Subsequent Events

         Sale of MYS Corp.

         In March 1999,  the Company  entered into an agreement  for the sale of
         MYS Corp. and  subsidiaries  to the management of MYS. The terms of the
         agreement  called  for a  purchase  price of $4.2  million  with a down
         payment  of $1.0  million,  which was paid on April 15,  1999,  and the
         balance,  including  interest  at 8% per  annum,  due in  twelve  equal
         monthly installments.


         Sale of Assets of AuraSound

         In July  1999, the Company  entered into an agreement for the sale of
         the assets of the Company's  AuraSound speaker division with a supplier
         to Sound.  The terms of the  agreement  called for a purchase  price of
         $2.0 million  plus the  assumption  of up to $1.6 million in debt.  The
         terms further stated that the liabilities  assumed would not exceed the
         net realizable value of the accounts  receivable by more than $300,000.
         In  addition  to the sale of the assets,  the  Company  entered  into a
         licensing agreement with the purchaser which calls for a license fee of
         $1.5 million payable in monthly installments, with an additional option
         to purchase the patents under  license.  The option may be exercised at
         any time prior to the third year anniversary for an additional payments
         of $1,500,000.


         Restructuring of RGC International Investors, LDC, debt

         In  October  1999  the  Company  entered  into an  agreement  with  RGC
         International  Investors,  LDC and a third party investor  (AuraSound's
         assets purchaser) whereby RGC (i) sold to the third party the Company's
        Convertible Unsecured Debentures (the "RGC debentures") in the aggregate
         principal amount of $17,365,000, (ii) exchanged with the Company its $3
         million Secured Convertible Note for a new non-convertible Secured Note
         (the "New RGC Note") in the principal  amount of $3 million,  and (iii)
         cancelled Warrants to purchase 9,000,770 shares of the Company's Common
         Stock in exchange  for new  Warrants to  purchase  1,000,000  shares of
         common stock  exercisable  at $0.375 per share.  The New RGC Note bears
         interest  at the rate of 8% per  annum,  with  principal  and  interest
         payable no less frequently  than quarterly.  The New RGC Note continues
         to be  secured by a lien on certain  assets of the  Company,  including
         inventory and accounts receivable.


         Under the agreement with the new holder of the RGC Debentures,  the RGC
         Debentures are convertible  into a maximum of 46,500,000  shares of the
         Company's  Common Stock. The holder of the RGC Debentures has agreed to
         cancel  the  outstanding  principal  and  interest  owed  under the RGC
         Debentures upon  consummation  of the  restructuring  of  approximately
         $14.7  million of  outstanding  Debentures  held by a third party.  See
         "Restructuring of Infinity Investors debt" below.

         Retirement of JNC Debt

         In  December  1999,  the  Company  consummated  an  agreement  with JNC
         Opportunity  Fund, Ltd.  resulting in the surrender for cancellation by
         JNC of the  Company's  Convertible  Debenture  and 318,000  warrants in
         exchange  for a cash  payment  of  $430,000,  3,500,000  shares  of the
         Company's Common Stock and 113,000  Warrants  exercisable at $0.375 per
         share expiring December 1, 2002.

         Restructuring of Infinity Investors Debt

         In November 1999 the Company entered into an agreement with the holders
         of  approximately  $14.7  million  of  Debentures  which  were  due  in
         September  1998.  Under the terms of the agreement  the Investors  have
         agreed to exchange  (the  "Exchange")  the  Debentures  and Warrants to
         purchase  1,111,111 shares of the Company's Common Stock for $3 million
         in  cash  and a new  Secured  Note  (the  "New  Secured  Note")  in the
         principal amount of $12.5 million. The New Secured Note will be secured
         by a lien on the Company's assets, will bear interest at the rate of 8%
         per annum,  payable quarterly,  with the principal due three years from
         the date of the  exchange.  In the  event of a  default  under  the New
         Secured  Note,  the holder is entitled to convert the unpaid  principal
         and interest  into Common  Stock of the Company at $.60 per share.  The
         Company is entitled  to a discount if the New Secured  Note is prepaid,
         which discount is initially 20% of the amount prepaid, and the discount
         declines  ratably  over the three  year term of the New  Secured  Note.
         Consummation  of the Exchange is subject to  completion of a definitive
         agreement with the holders of the Debentures.

         Restructuring of Trade debt

         In  December  1999,  the  Company   implemented  a   restructuring   of
         approximately  $10.8  million  of  trade  debt  held by  certain  trade
         creditors  whereby  the holders of a  substantial  portion of the trade
         debt have  agreed to the  repayment  of  outstanding  trade debt over a
         period  of three  years,  with  interest  at 8% per  annum,  commencing
         January 2000.

         Completion of Common Stock Private Placement

         In  November  1999  the  Company   completed  a  private  placement  of
         approximately 27 million shares of its Common Stock at $0.27 per share,
         resulting in gross proceeds of approximately $6.9 million.




<PAGE>



                                                    SCHEDULE II
                                                AURA SYSTEMS, INC.
                                                 AND SUBSIDIARIES

                        Valuation and Qualifying Accounts

     Years ended February 28, 1999, February 28, 1998 and February 28, 1997


<TABLE>
<CAPTION>
                                     Balance at      Charged to       Charged to                        Balance at
                                     beginning of    costs and          other                             end
                                       period         expenses         Accounts       Deductions        of period

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


<S>                                    <C>             <C>               <C>              <C>            <C>
Allowances  are  deducted  from  the
assets to which they apply

Year ended February 28, 1999 Allowance for:
    Uncollectible Accounts             $  5,431,525     $13,314,320      $10,000,000      $20,596,294    $  8,149,551
    Reserve for returns                     569,605      24,741,084               --       25,189,215         121,474
    Reserve  for  potential  product
    obsolescence                          4,535,000      15,906,337               --       12,565,337       7,876,000
                                          ---------      ----------     ------------       ----------       ---------
                                        $10,536,130     $53,961,741      $10,000,000      $58,350,846     $16,147,025
                                         ==========      ==========       ==========      ===========      ==========

Year ended February 28, 1998:

Allowance for:
    Uncollectible Accounts               $2,090,652    $  3,617,056      $        --     $    276,183      $5,431,525
    Reserve for returns                   1,512,679      23,504,148               --       24,447,222         569,605
    Reserve for potential product
    obsolescence                          2,255,000       4,030,000               --        1,750,000       4,535,000
                                          ---------    ------------       ----------      -----------      ----------
                                         $5,858,331     $31,151,204      $        --      $26,473,405     $10,536,130
                                          =========      ==========       ==========       ==========      ==========

Year ended February 28, 1997:

Allowance for:
    Uncollectible Accounts              $ 1,947,883      $  737,577      $        --     $    594,808      $2,090,652
    Reserve for returns                     535,119         977,560               --               --       1,512,679
    Reserve for potential product
    obsolescence                                 --       2,255,000               --               --       2,255,000
                                         ----------       ---------      -----------      -----------       ---------
                                         $2,483,002      $3,970,137      $        --      $   594,808      $5,858,331
                                          =========       =========       ==========       ==========       =========

</TABLE>
Amounts charged to other accounts include amounts charged for price protection
and rebates.





                       AURA SYSTEMS, INC. AND SUBSIDIARIES

                       NINE MONTHS ENDED NOVEMBER 30, 1999

                          PART I. FINANCIAL INFORMATION



The  financial  statements  included  herein have been prepared by Aura Systems,
Inc. (the  "Company"),  without audit,  pursuant to the rules and regulations of
the Securities and Exchange  Commission (the "SEC").  As contemplated by the SEC
under Rule 10-01 of Regulation S-X, the  accompanying  financial  statements and
footnotes  have been  condensed  and  therefore  do not contain all  disclosures
required by  generally  accepted  accounting  principles.  However,  the Company
believes that the disclosures are adequate to make the information presented not
misleading.  These financial  statements  should be read in conjunction with the
financial statements and notes thereto included elsewhere in this Prospectus for
the year ended February 28, 1999.




<PAGE>


                       AURA SYSTEMS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                             November 30,              February 28,
Assets                                                                          1999                      1999
                                                                            -------------            ---------------
<S>                                                                         <C>                      <C>
Current assets
   Cash and equivalents                                                       $       291,116          $      3,822,210
     Receivables-net                                                                1,948,082                 8,380,414
     Inventories                                                                   11,769,052                18,477,058
     Note Receivable                                                                1,443,323                   250,000
     Prepayments                                                                           --                 3,435,645
     Other current assets                                                             506,302                 2,124,535
                                                                              ---------------            ---------------

       Total current assets                                                        15,957,875                36,489,862

     Property and equipment, at cost                                               43,195,159                47,976,699
     Less accumulated depreciation
         and amortization                                                         (13,979,824)              (10,994,734)
                                                                              ----------------           ---------------

Net property and equipment                                                         29,215,335                 36,981,965

     Long-Term investments                                                          2,223,835                  2,923,835
     Long-Term receivables                                                          2,500,000                  2,500,000
     Patents and trademarks, net                                                    4,791,628                  5,293,278
     Goodwill, net                                                                         --                  5,383,208
     Other assets                                                                   2,935,968                    571,244
                                                                              ---------------           ----------------
       Total                                                                  $    57,624,641          $      90,143,392
                                                                              ===============           ================

Liabilities and Stockholder's Equity

Current liabilities:
     Notes payable                                                            $     3,506,701          $       8,787,113
     Convertible note-unsecured                                                     2,000,000                  2,000,000
     Accounts payable                                                              15,334,386                 22,515,842
     Accrued expenses                                                               8,619,909                  8,056,783
                                                                              ---------------           ----------------

       Total current liabilities                                                   29,460,996                 41,359,738

Notes payable and other liabilities                                                20,580,142                 25,955,529
                                                                              ---------------           ----------------
Convertible notes                                                                  36,481,782                 36,481,782
                                                                              ---------------           ----------------

COMMITMENTS AND CONTINGENCIES

Stockholders' equity
   Common stock par value $.005 per share paid in
capital.  Issued and outstanding 107,822,043 and
     107,752,043 shares respectively.                                             219,024,519                218,693,245
   Cumulative currency translation adjustment                                        (365,932)                  (365,932)
   Accumulated deficit                                                           (247,556,866)              (231,980,970)
                                                                             -----------------       -------------------

       Total stockholders' equity                                                 (28,898,279)               (13,653,657)
                                                                              ----------------        ------------------
       Total                                                                  $    57,624,641          $      90,143,392
                                                                              ===============          =================
</TABLE>

     See accompanying notes to condensed consolidated financial statements.


<PAGE>



                       AURA SYSTEMS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                  NINE MONTHS ENDED NOVEMBER 30, 1999 AND 1998
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                               Nine Months

                                                       1999                1998
                                                       ----                ----
<S>                                                   <C>               <C>
Net Revenues                                        $   6,315,065    $     105,487,348

     Cost of goods and overhead                        11,310,615          100,358,647
                                                   --------------      ---------------

Gross Profit                                           (4,995,550)           5,128,701

Expenses

     Selling, general and administrative                 7,331,592           31,625,291
     Research and development                              373,215            1,105,371
                                                    --------------       --------------

     Total costs and expenses                            7,704,807           32,730,662
                                                    --------------           ----------

Income (loss) from operations                          (12,700,357)         (27,601,961)

Other (income) and expense

     Equity in losses of unconsolidated                                                                --
       joint ventures                                       675,000
    (Gain) loss on sale of subsidiary                      (877,512)                  --
     Loss on disposition of assets                          144,248                 --           1,549,297                   --
     Gain on sale and issuance of
       subsidiary stock and other assets                         --           (1,432,627)
     Other income                                          (272,460)          (1,214,530)
     Legal settlements and costs                                 --            7,600,000
     Interest expense-net                                 2,476,214            8,766,274
                                                     --------------       --------------

Income (loss) before income taxes and minority interests
                                                        (15,575,896)         (41,996,078)
     Provision (benefit) for taxes                               --             (647,200)
     Minority interest in income (loss)
       of consolidated subsidiary                                --           (4,551,673)
                                                    ---------------      ----------------

Net income (loss)                                      $(15,575,896)   $     (36,797,205)
                                                       ============       ==============

Net income (loss) per common     share-basic
                                                    $          (.14)     $          (.44)
                                                    ===============      ===============

Weighted average shares used
to compute net income (loss) per share
                                                        107,810,152           83,011,249
                                                   ================           ==========
</TABLE>



     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                       AURA SYSTEMS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE NINE MONTHS ENDED NOVEMBER 30, 1999 AND 1998
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                             1999                         1998
                                                                         ------------               -------------
<S>                                                                <C>                      <C>

Net cash (used) in operations                                       $      (6,796,443)        $     (13,970,789)
                                                                     -----------------              ------------

Cash flows from investing activities:

     Proceeds from sale of subsidiary                                       1,000,000                        --
     Additions to property and equipment                                     (324,194)              (11,896,567)
     Note receivable                                                        2,696,000                        --
     Equity investments                                                            --                (5,000,000)
     Proceeds from sale of subsidiary stock                                        --                 1,611,873
                                                                       --------------            --------------

     Net cash provided by (used) in investing
         activities                                                         3,371,806               (15,284,694)

Cash flows from financing activities:

     Net proceeds (repayment) from short-term
       borrowing                                                                   --                 5,360,734
     Proceeds from issuance of convertible debt                                    --                12,000,000
     Net proceeds (repayment) of debt                                        (115,757)                1,450,000
     Proceeds from exercise of stock options                                       --                   103,000
     Proceeds from exercise of warrants                                         9,300                 7,574,358
                                                                     ----------------          ----------------

     Net cash provided  (used) by financing
       activities:                                                           (106,457)               26,488,092
                                                                      ---------------           ---------------

Net increase (decrease) in cash and cash equivalents
                                                                           (3,531,094)               (2,767,391)

Cash and cash equivalents at beginning of year                              3,822,210                 6,079,411
                                                                       ---------------           ---------------

Cash and cash equivalents at end of period                           $        291,116          $      3,312,020
                                                                     ================           ===============

Supplemental  disclosures of cash flow  information
  Cash paid during the period for:
              Interest                                               $        231,098          $      3,746,051
              Income Tax                                                            0                   942,000
                                                                       ==============            ==============
</TABLE>

Supplemental disclosure of noncash investing and financing activities:

In the nine months ended  November 30, 1999, the Company sold its MYS subsidiary
for $4.2 million in the form of a note  receivable in the amount of $3.2 million
and a cash down  payment of $1 million.  The Company also sold the assets of its
AuraSound  subsidiary  for a  note receivable of $2 million.  In the nine months
ended  November 30, 1998, $3,741,878 of convertible notes payable were converted
into common stock.


     See accompanying notes to condensed consolidated financial statements.


<PAGE>


                               AURA SYSTEMS, INC.
                         NOTES TO CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
                                   (Unaudited)


1)       Management Opinion

         The condensed consolidated financial statements include the accounts of
Aura Systems,  Inc. ("the Company") and subsidiaries from the effective dates of
acquisition.  All material inter-company balances and inter-company transactions
have been eliminated.

         In the opinion of management,  the accompanying  condensed consolidated
financial   statements  reflect  all  adjustments  (which  include  only  normal
recurring  adjustments) and  reclassifications  for  comparability  necessary to
present  fairly the  financial  position and results of operations as of and for
the three and nine months ended November 30, 1998.

2)       Capital

         In the nine months ended November 30,1999,  warrants to purchase 70,000
shares of common stock were  exercised.  In the nine months  ended  November 30,
1998,  $3,741,878 of  convertible  notes were converted into common stock of the
Company.

3)       Significant Customers

         The Company sold sound related  products and computer  related products
to four  significant  customers  during the nine months ended November 30, 1998.
Sales  of  speakers  to  a  single  major  electronics  retailer  accounted  for
approximately  $7.6 million in the period ended November 30, 1998 as compared to
approximately  $11.1  million  in the prior  year  comparable  period.  Sales of
communication  and  multimedia   products  to  three  major  mass  merchandisers
accounted for approximately  $49.9 million in the nine months ended November 30,
1998 as compared to approximately  $39.6 million in the prior year period.  None
of the above  customers  are  related  or  affiliated  with the  Company  or any
customers of the Company.

4)       Contingencies

         The Company is engaged in various legal actions. See the Company's Form
10-K, Item 3- Legal  Proceedings,  for the year ended February 28, 1999 as filed
with the SEC (file number  0-17249) for a description of the legal  actions.  To
the extent that judgment has been rendered,  appropriate provision has been made
in the financial statements.


<PAGE>





                                             20,933,334 Shares To Be Sold
                                                  by Current Shareholders
                                  Common Stock
                                   PROSPECTUS
, 2000

Dealer Prospectus Delivery Obligation:

         Until , 2000 (25 days after the date of this  prospectus),  all dealers
that  buy,  sell  or  trade  these  shares  of  common  stock,  whether  or  not
participating in this offering, may be required to deliver a prospectus. This is
in addition to the dealers'  obligation  to deliver a prospectus  when acting as
underwriters and with respect to their unsold allotments or subscriptions.



<PAGE>


                                     PART II

                                       INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution

         The following  table sets forth the expenses  payable by the Registrant
in connection with the sale and  distribution of the securities being registered
hereby. All amounts are estimated except the Securities and Exchange  Commission
registration fee.

SEC registration fee ............................................ $1,654.00
Blue Sky fees and expenses ........................................1,000.00
Accounting fees and expenses ..................................... 1,000.00
Legal fees and expenses ......................................... 15,000.00
Printing and engraving expenses .................................  1,000.00
Registrar and Transfer Agent's fees ................................ 500.00
Miscellaneous fees and expenses .................................... 500.00
Total ...........................................................$20,654.00

Item 14.  Indemnification of Directors and Officers

         Section 145 of the Delaware  General  Corporation  Law provides for the
indemnification  of officers,  directors,  and other  corporate  agents in terms
sufficiently  broad to indemnify  such persons under certain  circumstances  for
liabilities  (including  reimbursement of expenses  incurred)  arising under the
Securities Act of 1933, as amended (the "Act").  The Registrant has entered into
agreements  with its  directors  to  provide  indemnity  to such  persons to the
maximum extent permitted under  applicable  laws. In addition,  the Registrant's
Certificate of Incorporation provides that a director shall not be liable to the
Registrant or its  stockholders  for monetary damages arising out of a breach of
such  person's  fiduciary  duty to the  Registrant  unless such breach  involves
intentional  misconduct,  fraud or a knowing violation of law, or the payment of
an unlawful dividend.

Item 15.  Recent Sales of Unregistered Securities

     During the past three years the  Registrant  has issued the  securities set
forth below which were not registered under the Securities Act of 1933.

[ To be furnished by amendment. ]

Item 16.  Exhibits and Financial Statement Schedules

(a)......Exhibits:



                  Description of Documents

        3.1(1)    Certificate of Incorporation of Registrant.
        3.2(1)    Bylaws of Registrant.
         *5.1     Opinion of Guzik & Associates.
       10.1(1)    Aura Systems, Inc. 1987 Stock Option Plan for Non-Employee
                  Directors.
       10.2(1)    Form of Aura Systems, Inc. Non-Statutory Stock Option
                  Agreement.
       10.3(1)    Deed of Trust and  Assignment  of Rents,  dated as of February
                  27,  1989,  by  the  Registrant  in  favor  of  Chicago  Title
                  Insurance  Company,  as  Trustee,  for  the  benefit  of  City
                  National Bank.
       10.4(2)    Indenture,  dated as of March 1, 1989,  between the Registrant
                  and Interwest  Transfer Co., Inc. as Trustee,  relating to the
                  7% Secured Convertible Non-Recourse Notes due 1999.
       10.5(2)    Form of 7% Secured Convertible Non-Recourse Notes due 1999.
       10.6(2)    Deed of  Trust,  Assignment  of Leases  and Rents and  Fixture
                  Filing,  dated as of March 1, 1989, by the Registrant in favor
                  of Ticor Title Insurance Company, as Trustee,  for the benefit
                  of  Interwest   Transfer  Co.,  Inc.,  as  trustee  under  the
                  Indenture.
       10.7(3)    Form of 7% Secured Convertible Non-Recourse Note due 2000.
       10.8(4)    1989 Stock Option Plan.
       10.9(5)    Joint Development and License Agreement, dated August 24,1992
                  between the Registrant and Daewoo Electronics Co., Ltd.
       10.10(6)   Agreement, dated September 23, 1993, between the Registrant
                  and Burlington Technopole SDN. BHD.
       10.11(7)   Dedicated Supplier Agreement, dated December 2, 1993, between
                  the Registrant and Daewoo Electronics Co., Ltd.
       10.12(8)   Form of 7% Secured Convertible Non-Recourse Note due 2002.
       10.13(9)   Agreement dated July 19, 1995 between the Company and K&K
                  Enterprises.
       10.14(9)   Agreement dated July 19, 1995 between the Company and K&K
                  Enterprises.
       10.15(9)   Agreement dated July 12, 1995 between the Company and K&K
                  Enterprises.
       10.16(9)   Agreement dated July 12, 1995 between the Company and K&K
                  Enterprises.
       10.17(9)   Stock Purchase and Sale Agreement dated April 30, 1996 between
                  the Company and MYS Corporation
       10.18(9)   Joint Venture Agreement dated July 26, 1995 between the
                  Company and Microbell
       10.19      AuraSound Asset Purchase
       10.19.1    Asset Purchase Agreement dated December 1, 1999 among
                  AuraSound, Inc., Aura Systems, Inc., AlgoSound, Inc., and Algo
                  Technology, Inc.
       10.19.2    Amendment  dated December 22, 1999 to Asset  Purchase
                  Agreement dated December 1, 1999.
       10.19.3    Assignment and License Agreement as of July 15, 1999 between
                  Speaker Acquisition Sub, Algo Technology, Inc., Aura Systems,
                  Inc., AuraSound Inc.
       10.20      MYS Stock Purchase
       10.20.1    Escrow  Agreement  as of March 26,  1999  among  the  Company,
                  Inc.,Yoshikazu Masayoshi,  Sadao Masayoshi,  Sachie Masayoshi,
                  Kazuaki  Masayoshi,  and Wolf Haldenstein Adler Freeman & Herz
                  LLP.
       10.20.2    Promissory  Note in the amount of  $1,000,000  dated March 26,
                  1999  payable to the  Company by  Yoshikazu  Masayoshi,  Sadao
                  Masayoshi, Sachie Masayoshi and Kazuaki Masayoshi.
       10.20.3    Promissory  Note in the amount of  $3,200,000  dated March 26,
                  1999  payable to the  Company by  Yoshikazu  Masayoshi,  Sadao
                  Masayoshi, Sachie Masayoshi and Kazuaki Masayoshi.
       10.20.4    Stock  Purchase  Agreement  dated March 26,  1999  between the
                  Company  and  Yoshikazu  Masayoshi,  Sadao  Masayoshi,  Sachie
                  Masayoshi and Kazuaki Masayoshi.
       10.21      Agreement with RGC International Investors, LDC
       10.21.1    First Amendment to Security Agreement dated October 22, 1999
                  between RGC International Investors, LDC and the Company.
       10.21.2    Settlement Agreement and Complete Release of all Claims dated
                  October 22, 1999 between RGC International Investors, LDC, and
                  the Company
       10.21.3    Stock Purchase Warrant issued to RGC International Investors,
                  LDC by the Company.
       10.21.4    Amended and Restated Convertible Senior Secured Note dated
                  October 7, 1998 in the amount of $3,000,000 issued to RGC
                  International Investors, LDC by the Company.
       10.22      Settlement Agreement and Release of Claims dated as of
                  December 1, 1999 between JNC Opportunity Fund, Ltd., and the
                  Company.
       10.23      Payment Agreement by and between Credit Managers Association
                  of California and Aura Systems, Inc.
       21.1(10)   Aura Systems, Inc. and Subsidiaries
      *23.1       Consent of Pannell Kerr Forster, certified public accountants.
      *23.2       Consent of Guzik & Associates.
       24.1       Power of Attorney (included in signature page)
       EX-27      Data Schedule

(1)  Incorporated by reference to the Exhibits to the Registration  Statement on
     Form S-1 (File No. 33-19530).

(2)  Incorporated  by  reference  to the  Exhibits in the  Registrant's  Current
     Report  on  Form  8-K  dated  March  24,  1989  (File  No.  0-17249).

(3)  Incorporated by reference to the Exhibits to Post-Effective Amendment No. 2
     to the  Registration  Statement  on  Form  S-1  (File  No.  33-27164).

(4)  Incorporated by reference to the Exhibits to the Registration  Statement on
     Form S-8 (File No. 33-32993).

(5)  Incorporated by Reference to the Exhibit to the  Registration  Statement on
     Form S-1 (File  No.  35-57  454).

(6)  Incorporated  by reference to the  Registrants  Current Report in Form 10-Q
     dated November 30, 1993.

(7)  Incorporated by reference to the Exhibits to the Registration  Statement on
     Form S-1 (File No.-33-57454).

(8)  Incorporated by reference to the Exhibits to the registrants  Annual Report
     Form 10-K for the fiscal year ended  February 28, 1994 (File No.  0-17249).

(9)  Incorporated  by reference to the  Registrants  Annual Report Form 10-K for
     the  fiscal  year  ended  February  29,  1996  (File  No.  0-17249).

(10) Incorporated  by reference to the  Registrants  Annual Report Form 10-K for
     the fiscal year ended February 29, 2000 (File No. 0-17249).

         (b)  Financial Statement Schedules

         None.

Item 17.  Undertakings

         (a)  The undersigned registrant hereby undertakes:

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

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

          (ii) To reflect in the  prospectus  any facts or events  arising after
               the  effective  date of the  registration  statement (or the most
               recent post-effective  amendment thereof) which,  individually or
               in  the  aggregate,   represent  a  fundamental   change  in  the
               information   set   forth   in   the   registration    statement.
               Notwithstanding the foregoing, any increase or decrease in volume
               of  securities  offered (if the total dollar value of  securities
               offered  would not  exceed  that  which was  registered)  and any
               deviation  from  the low or  high  end of the  estimated  maximum
               offering  range may be reflected in the form of prospectus  filed
               with the Commission pursuant to Rule 424(b) if, in the aggregate,
               the  changes  in volume  and price  represent  no more than a 20%
               change in the maximum  aggregate  offering price set forth in the
               "Calculation  of   Registration   Fee"  table  in  the  effective
               registration  statement which,  individually or in the aggregate,
               represent a fundamental  change in the  information  set forth in
               the registration  statement.  Notwithstanding the foregoing,  any
               increase  or  decrease  in volume of  securities  offered (if the
               total dollar value of  securities  offered  would not exceed that
               which was  registered) and any deviation from the low or high end
               of the estimated maximum offering may be reflected in the form of
               prospectus filed with the Commission  pursuant to Rule 424(b) if,
               in the  aggregate,  the changes in volume and price  represent no
               more than a 20% change in the maximum  aggregate  offering  price
               set forth in the  "Calculation of Registration  Fee" table in the
               effective registration statement.

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



<PAGE>


Provided,  however,  that paragraphs (a)(1)(i) and (a)(1)(ii) of this section do
not apply if the  registration  statement is on Form S-3,  Form S-8 or Form F-3,
and the  information  required to be included in a  post-effective  amendment by
those paragraphs is contained in periodic reports filed with or furnished to the
Commission  by the  registrant  pursuant  to section 13 or section  15(d) of the
Securities  Exchange  Act of 1934  that are  incorporated  by  reference  in the
registration statement.

(2)      That, for the purpose of determining any liability under the Securities
         Act of 1933, each such post-effective amendment shall be deemed to be a
         new registration  statement relating to the securities offered therein,
         and the offering of such  securities at that time shall be deemed to be
         the initial bona fide offering thereof.

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

     (b)  Insofar  as   indemnification   for  liabilities   arising  under  the
          Securities  Act of 1933 may be  permitted to  directors,  officers and
          controlling  persons  of the  Registrant  pursuant  to  the  foregoing
          provisions,  or otherwise, the Registrant has been advised that in the
          opinion of the Securities and Exchange Commission such indemnification
          is against  public  policy as expressed in the Act and is,  therefore,
          unenforceable.  In the event that a claim for indemnification  against
          such liabilities (other than the payment by the Registrant of expenses
          incurred or paid by a director,  officer or controlling  person of the
          Registrant  in  the  successful   defense  of  any  action,   suit  or
          proceeding)  is  asserted  by such  director,  officer or  controlling
          person  in  connection  with  the  securities  being  registered,  the
          Registrant  will,  unless in the opinion of its counsel the matter has
          been  settled  by  controlling   precedent,   submit  to  a  court  of
          appropriate  jurisdiction the question whether such indemnification by
          it is  against  public  policy  as  expressed  in the Act and  will be
          governed by the final adjudication of such issue.

The  undersigned   registrant  hereby   undertakes   that:(1)  For  purposes  of
determining any liability under the Securities Act, the information omitted from
the form of prospectus filed as part of this registration  statement in reliance
upon Rule 430A and  contained in a form of  prospectus  filed by the  registrant
pursuant to Rule  424(b)(1) or (4) or 497(h) under the  Securities  Act shall be
deemed  to be a part  of  this  Registration  Statement  as of the  time  it was
declared effective.

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




<PAGE>


                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of El Segundo,
State of California, on the 22nd day of May, 2000.

                                                     AURA SYSTEMS, INC.

                                                  By   /s/ Zvi (Harry) Kurtzman
                                                       ------------------------
                                                       Zvi (Harry) Kurtzman
                                                       Chief Executive Officer

         KNOW BY ALL MEN  THESE  PRESENTS,  that  each  person  whose  signature
appears below constitutes and appoints Steven C. Veen or Zvi (Harry) Kurtzman or
either of them, his true and lawful  attorney-in-fact and agent, with full power
of  substitution,  for  him  and  his  name,  place  and  stead,  in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement,  and to file the same with all exhibits thereto,
and other  documents in connection  therewith,  with the Securities and Exchange
Commission,  granting  unto  said  attorney-in-fact  and  agent  full  power and
authority to do and perform each and every act and thing requisite and ratifying
and  confirming  all that said  attorney-in-fact  and agent or his substitute or
substitutes may lawfully do or cause to be done by virtue thereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.


/s/ Zvi (Harry) Kurtzman                 CEO and Director           May 22, 2000
- ------------------------------------
Zvi (Harry) Kurtzman                          (Chief Executive Officer)

/s/ Steven C. Veen                       Vice President, Chief      May 22, 2000
- ------------------------------------
Steven C. Veen                            Financial Officer,
                                          (Principal Financial Officer and
                                           Principal Accounting Officer)

- ------------------------                      Director             May    , 2000
Stephen A. Talesnick

- ------------------------                      Director             May    , 2000
Norman Reitman

- -----------------------                       Director             May    , 2000
Harvey Cohen

- -----------------------                       Director             May    , 2000
Salvado Diaz-Verson, Jr.

- -----------------------                       Director             May    , 2000
Sanford R. Edlein

- -----------------------                       Director             May    , 2000
David F. Hadley


<TABLE> <S> <C>


<ARTICLE>                     5

<S>                           <C>
<PERIOD-TYPE>                 9-MOS
<FISCAL-YEAR-END>                       FEB-29-2000
<PERIOD-START>                          MAR-01-1999
<PERIOD-END>                            NOV-30-1999
<CASH>                                      291,116
<SECURITIES>                                      0
<RECEIVABLES>                             1,948,082
<ALLOWANCES>                                      0
<INVENTORY>                              11,769,052
<CURRENT-ASSETS>                         15,957,875
<PP&E>                                   43,195,159
<DEPRECIATION>                         (13,979,824)
<TOTAL-ASSETS>                           57,624,641
<CURRENT-LIABILITIES>                    29,460,996
<BONDS>                                           0
<COMMON>                                219,024,519
                             0
                                       0
<OTHER-SE>                                        0
<TOTAL-LIABILITY-AND-EQUITY>             57,624,641
<SALES>                                   6,315,065
<TOTAL-REVENUES>                          6,315,065
<CGS>                                    11,310,615
<TOTAL-COSTS>                            19,015,922
<OTHER-EXPENSES>                            399,325
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                        2,476,214
<INCOME-PRETAX>                        (15,575,896)
<INCOME-TAX>                                      0
<INCOME-CONTINUING>                    (15,575,896)
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                           (15,575,896)
<EPS-BASIC>                                 (.14)
<EPS-DILUTED>                                 (.14)



</TABLE>


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