MENTORTECH INC
10QSB, 1997-08-13
EDUCATIONAL SERVICES
Previous: FIRST CAPITAL GROWTH FUND-XIV, 10-Q, 1997-08-13
Next: AMERICAN REALTY TRUST INC, 10-Q, 1997-08-13



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

X    Quarterly  report under Section 13 or 15(d) of the Securities  Exchange Act
     of 1934 for the quarterly period ended June 30, 1997.

     Transition  report  under  Section 13 or 15(d) of the  Exchange Act for the
__   transition period from __ to __

Commission file number: 0-17419


                                 MENTORTECH INC.
                                 ---------------
        (Exact Name of Small Business Issuer as Specified in Its Charter)


           Delaware                              13-3260705
           --------                              ----------
   (State of Incorporation)           (I.R.S. Employer Identification No.)

                  462 Seventh Avenue, New York, New York 10018
                  --------------------------------------------
                    (Address of Principal Executive Offices)

                                 (212) 736-5870
                                 --------------
                (Issuer's Telephone Number, Including Area Code)

                                PC ETCETERA, INC.
                                -----------------
                 (Former Name, Former Address and Former Fiscal
                       Year, if Changed Since Last Report)


Check whether the issuer:  (1) filed all reports required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days. Yes X  No__


                      APPLICABLE ONLY TO CORPORATE ISSUERS

As of August 8, 1997,  the Issuer had  21,238,495  shares of Common  Stock,  par
value $.01, outstanding.

       Transitional Small Business Disclosure Format (check one): Yes__ No X



                                                        

<PAGE>



                                 MENTORTECH INC.

                                   Form 10-QSB

                                      INDEX

                                                                            Page
                                                                            ----

Consolidated Balance Sheets at June 30, 1997 and December 31, 1996............3

Consolidated Statements of Operations for the Three and Six Months
         Ended June 30, 1997 and 1996.........................................5

Consolidated Statement of Cash Flows for the Six Months
         Ended June 30, 1997 and 1996.........................................6

Notes to Consolidated Financial Statements....................................8

Management's Discussion and Analysis of Financial
         Condition and Results of Operations.................................10

Exhibits and Reports on Form 8-K.............................................16

Signatures...................................................................18



                                       -2-

<PAGE>




                        MENTORTECH INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                            JUNE 30,              DECEMBER 31,
                                             1997                     1996
                                             ----                     ----
                                         (Unaudited)

ASSETS:
Current Assets:
- ---------------

Cash and cash equivalents                    $   121                $   283
Accounts receivable                            3,494                  2,279
Prepaid expenses                                 151                    326
Inventory                                         26                     91
                                             -------                  -----
         Total current assets                  3,792                  2,979
                                             -------                  -----

Property and Equipment:
- -----------------------
Property and equipment                         3,600                  2,227
Accumulated depreciation and amortization     (1,378)                  (587)
                                             -------                  -----
         Total property and equipment          2,222                  1,640
                                             -------                  -----

Other Assets:
- -------------
Other assets, net                                479                    362
Investment in affiliate                           --                    178
Goodwill (net of accumulated amortization      
   of $279 in 1997 and $211 in 1996)           4,937                  1,811
                                               -----                  -----
   
         TOTAL ASSETS                        $11,430                $ 6,970
                                             =======                =======









          See accompanying notes to consolidated financial statements.





                                       -3-

<PAGE>



                        MENTORTECH INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (continued)
                                 (In thousands)

                                                    JUNE 30,        DECEMBER 31,
                                                      1997             1996
                                                      ----             ----
                                                  (Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
(DEFICIENCY)

Current Liabilities:
- --------------------
Accounts payable and accrued expenses                $ 2,931           $ 1,495
Deferred revenue                                       1,666             1,624
Loans payable - others  - current portion                531                --
Loans payable - affiliate - current portion              546             1,478
Capital equipment obligations                             21                --
                                                       -----             -----
         Total current liabilities                     5,695             4,597
                                                       -----             -----

Other Liabilities:
- ------------------
Loans payable affiliates (shareholders)                  600             2,665
Other liabilities                                        538               455
                                                         ---               ---
                                                   
         Total liabilities                             6,833             7,717
                                                       -----             -----
                                                    

Stockholders' Equity (Deficiency):
- ----------------------------------
Common stock                                             150               150
Preferred stock                                            1                --
Additional paid in capital - common stock              5,559                --
Accumulated deficit                                     (902)             (920)
Cumulative foreign currency
  translation adjustment                                (211)               23
                                                        ----                --
                                                   
         Total Stockholders' Equity (Deficiency)       4,597              (747)
                                                       -----              ---- 
                                                   
         TOTAL LIABILITIES AND
            STOCKHOLDERS' EQUITY                     $11,430            $6,970
                                                     =======            ======




          See accompanying notes to consolidated financial statements.



                                       -4-

<PAGE>




                        MENTORTECH INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except for per share data)


<TABLE>
<CAPTION>
                                              Three Months Ended                    Six Months Ended
                                                   June 30,                               June 30,
                                            ------------------------           -------------------------
                                              1996             1997              1996              1997
                                              ----             ----              ----              ----
                                                                   (Unaudited)

<S>                                        <C>               <C>              <C>                <C>   
Revenues                                   $ 2,100           $4,420           $ 4,209            $8,687

Cost of revenues                             1,152            2,746             2,224             5,375
                                             -----            -----             -----             -----
                                         
Gross profit                                   948            1,674             1,985             3,312

Selling and marketing                          284              686               556             1,205
General and administrative                     641              800             1,231             1,789
Research and development                       102              127               102               230
                                               ---              ---               ---               ---
Operating  income (loss)                       (79)              61                96                88
                                               ---              ---               ---               ---

Equity in earnings of affiliate                 24               --                32                --
Gain on sale of subsidiary                                       16                                  27
Financial expense, net                        (169)             (69)             (307)              (97)
                                             -----             ----             -----              ----

Net  income (loss)                         $  (224)          $    8           $  (179)           $   18
                                           =======           ======           =======            ======

Net income (loss) per share                $(0.015)          $0.000           $(0.012)           $0.001
                                           =======           ======           =======            ======

Weighted average number of shares           15,000           15,000            15,000            12,092
                                            ======           ======            ======            ======

</TABLE>

          See accompanying notes to consolidated financial statements.



                                       -5-

<PAGE>




                        MENTORTECH, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
<TABLE>
<CAPTION>
                                                                      Six Months Ended
                                                                            June 30
                                                                            -------
                                                                     1997              1996
                                                                     ----              ----
                                                                          (Unaudited)
<S>                                                                <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:

 Net income (loss) for the period                                  $   18            $ (179)

 Adjustments to reconcile net income (loss)
      to net cash (used in) provided by operating activities
    Depreciation and amortization                                     366               230
    Capital gain                                                       (2)               --
    Equity in earnings of affiliate                                    --               (38)
    Increase in accrued severance pay, net                             41                45
    Increase in deferred income taxes                                 (72)               --
    Increase in trade receivables                                    (199)             (162)
    Decrease in prepaid expenses                                      211                --
    Decrease (increase) in other receivables                          154              (132)
    Decrease in other assets                                           79                --
    Decrease (increase) in inventories                                 65               (20)
    Increase in trade payables                                         --               158
    Increase (decrease) in related parties                           (452)               78
    Increase in deferred revenue                                     (125)              246
    (Decrease) in accounts payable and accrued expenses              (594)              (18)
    Accrued interest on shareholders' loan                             --               173
                                                                     ----              ----

        Net cash (used in) provided by operating activities          (510)              381
                                                                     ----              ----

CASH FLOWS FROM INVESTING ACTIVITIES:

    Purchase of property and equipment                               (657)             (539)
    Proceeds from sales of property and equipment                      35                --
    Purchase of subsidiary                                            (45)               --
    Cash acquired in acquisition                                    1,217                --
                                                                    -----             -----
    Net cash provided by (used in) investing activities               550              (539)
                                                                    -----             -----

</TABLE>




                                       -6-

<PAGE>




                        MENTORTECH INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                 (In thousands)
<TABLE>
<CAPTION>
                                                                      Six Months Ended                   
                                                                            June 30                      
                                                                            -------                    
                                                                     1997              1996            
                                                                     ----              ----           
                                                                          (Unaudited)
<S>                                                                <C>                <C>    
CASH FLOWS FROM FINANCING ACTIVITIES:                                  

 Proceeds from issuance of shares                                      --               151
 Capital equipment obligation repayments                              (52)               --
 Decrease in loans payable                                           (480)
 Increase in short-term bank credit                                   331
 Net cash (used in) provided by financing activities                 (201)              151
                                                                    -----              ----

 NET DECREASE IN CASH AND CASH EQUIVALENTS                           (161)               (7)
 Effect of exchange rate changes on cash and cash equivalent           --                (2)
 Cash and cash equivalents at the beginning of the period             282                93
                                                                    -----               ---

 Cash and cash equivalents at the end of the period                $  121            $   84
                                                                   ======            ======

 Supplemental disclosure of cash flow information:
 Cash paid during the period for
         Income taxes                                               $  28                16
         Interest                                                      98                --

 Supplemental disclosure of non-cash and financing activities:
 Two shareholder loans in the amount of $2,578 and $438 were
   converted to equity in 1997


</TABLE>








          See accompanying notes to consolidated financial statements.



                                       -7-

<PAGE>





                        MENTORTECH INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1.   Interim Financial Statements

     The accompanying financial information is unaudited,  but in the opinion of
management,  reflects  all  adjustments  (which  include  only normal  recurring
adjustments)  necessary  to present  fairly the  Company's  financial  position,
operating  results  and  cash  flows  for  those  periods   presented.   Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted  pursuant to the rules and regulation of the Securities and
Exchange  Commission  (the  "Commission").   The  comparative  figures  for  the
consolidated  balance sheet for the year ended  December 31, 1996,  consolidated
statements of operations for the three and six month periods ended June 30, 1996
and the consolidated  statements of cash flows for the six months ended June 30,
1996 combines the data of Sivan Computers  Training Center (1994) Ltd. ("Sivan")
and  Mashov  Computer  Based  Training   (C.B.T.)  Ltd.   ("Mashov  CBT").   See
Management's  Discussion and Analysis,  "Background" and "Financial  Reporting".
The  financial  information  should  be read in  conjunction  with  the  audited
financial  statements  and notes  thereto for the year ended  December 31, 1996.
Results for the interim period are not necessarily indicative of results for the
entire year.

Note 2.  Recent Accounting Pronouncement

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial  Accounting Standards No. 128 (FAS 128), "Earnings Per Share". This
statement is effective for the Company's  quarter ending  December 31, 1997. The
statement  redefines  earnings  per share under  generally  accepted  accounting
principles.  Under the new standard,  primary  earnings per share is replaced by
basic  earnings  per share and fully  diluted  earnings per share is replaced by
diluted earnings per share.

     The  impact of FAS 128 on the  calculation  of  primary  and fully  diluted
earnings  per share for the three and six months ended June 30, 1997 and 1996 is
not material.

Note 3.  Pro Forma Results of Operations

     The unaudited financial statements for 1997 included in this report reflect
the  operations  of Sivan and Mashov CBT for the six months ended June 30, 1997,
and PC Etcetera,  Inc.  since  February 13, 1997, the date of the stock purchase
transaction. See Management's Discussion and Analysis, "Background".  Because of
the change in control,  the stock  purchase  transaction  between  Mashov and PC
Etcetera,  Inc.  was  accounted  for as a  reverse  acquisition.  Based  on such
accounting treatment,  Sivan is reported as the surviving entity. The six months
ended June 30, 1996  includes the six months  operations  of Sivan and the three
months of  operations  (since  inception) of Mashov CBT. It does not include the
operations of PC Etcetera, Inc.







                                       -8-

<PAGE>



                        MENTORTECH INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     On a pro forma basis had the acquisition  occurred January 1, 1997, the pro
forma  results of  operations  for the six months ended June 30, 1997 would have
been as follows:


Revenues                              $9,289
Net Loss                              $(132)
Net Loss Per Share                    $(.01)

Note 4.  Accounting Policy

     For purposes of the  Statements  of Cash Flows,  the Company  considers all
highly liquid  instruments  with maturity of three months or less when purchased
to be cash equivalents.



                                       -9-

<PAGE>




Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations

     This report  contains  "forward-looking  statements"  within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities  Exchange Act of 1934, as amended.  Such  forward-looking  statements
involve  known and  unknown  risks and  uncertainties  that may cause the actual
results,  performance,  levels of activity,  or  achievements of Mentortech Inc.
(formerly PC Etcetera,  Inc.) and its consolidated  subsidiaries  (collectively,
the "Company"),  or industry results, to be materially different from any future
results,  performance,  levels  of  activity,  or  achievements  of the  Company
expressed  or implied by such  forward-looking  statements.  Factors  that could
cause or contribute to such differences include, but are not limited to, general
and economic business  conditions,  changes in the industry,  and the ability of
the Company to  implement  its  business  strategy,  as well as those  discussed
elsewhere in this report.  The following  discussion and analysis should be read
in  conjunction  with the  Company's  financial  statements  and  notes  thereto
included elsewhere in this report.

Background

     As previously reported, effective February 13, 1997, a change of control of
PC  Etcetera,  Inc.  (hereafter  referred to as the "U.S.  Operation")  occurred
pursuant  to a Stock  Purchase  Agreement  dated  February  6, 1997 (the  "Stock
Purchase  Agreement") between the former PC Etcetera,  Inc. and Mashov Computers
Marketing  Ltd.  ("Mashov"),  a corporation  incorporated  under the laws of the
State of Israel whose shares are publicly traded on the Tel-Aviv Stock Exchange.
Mashov is a subsidiary of Mashov  Computers Ltd., whose shares are also publicly
traded on the Tel-Aviv Stock  Exchange.  Based on the Stock Purchase  Agreement,
Mashov acquired  8,438,924 shares of Common Stock and 658,412 shares of Series C
Preferred Stock of the U.S. Operation  (collectively,  the "Sale Stock"),  where
each share of Series C Preferred Stock was convertible  into 10 shares of Common
Stock and had 10 to 1 voting  rights in relation to shares of Common  Stock.  In
consideration  for the Sale Stock, the U.S.  Operation  acquired two of Mashov's
subsidiaries,  Sivan Computers Training Center (1994) Ltd. ("Sivan"), and Mashov
Computer  Based  Training  (C.B.T.)  Ltd.  ("Mashov  CBT"),  both of  which  are
incorporated  under the laws of the State of  Israel.  Sivan and  Mashov CBT are
engaged in  instructor-led  personal  computer  training and the development and
sale of technology-based  training ("TBT") products and services. As a result of
the transactions provided for in the Stock Purchase Agreement,  Mashov owned 69%
of the U.S.  Operation's  equity and voting securities on a fully diluted basis,
subject to an adjustment  based upon the fiscal year 1996 audited balance sheets
of the U.S.  Operation,  Sivan and  Mashov.  The  Company  calculated  the final
adjustment  and Mashov  contributed  345,595  shares of its common  stock to the
capital of the  Company.  As a result,  Mashov  now owns 68.5% of the  Company's
equity and voting securities on a fully diluted basis.




                                      -10-

<PAGE>



     In connection with the execution of the Stock Purchase Agreement,  the U.S.
Operation executed a Conversion and Waiver Agreement effective February 13, 1997
(the  "Conversion  Agreement")  with certain prior holders of its securities and
debt (the  "Conversion  Parties").  Pursuant to the  Conversion  Agreement,  the
Conversion  Parties  received Common Stock for the cancellation of the debt owed
by the U.S.  Operation and for the dilution of all options and warrants owned by
the Conversion  Parties.  After giving effect to the Conversion  Agreement,  and
aggregating their prior holdings,  the Conversion  Parties, as of June 30, 1997,
own 4,812,509 shares of Common Stock of the Company.

Recent Corporate Events

     At the  Company's  1997 Annual  Meeting held August 4, 1997,  the Company's
stockholders  voted to (i) amend the Company's  Certificate of  Incorporation to
change the name of the  Company to  Mentortech  Inc.;  (ii) amend the  Company's
Certificate  of  Incorporation  to increase the number of  authorized  shares of
capital  stock  of the  Company  from  20,000,000  to  45,000,000  comprised  of
40,000,000  shares of Common  Stock,  par value  $.01 per share,  and  5,000,000
shares of Preferred  Stock,  par value of $.001 per share;  (iii)  authorize the
conversion of each of the 658,412  outstanding  shares of the Company's Series C
Preferred  Stock into ten shares of Common Stock;  and (iv) ratify the Company's
1997 Stock Option Plan.

Financial Reporting

     The unaudited  financial  statements for the first half of 1997 included in
this report  reflect the  operations  of Sivan and Mashov CBT for the six months
ended  June 30,  1997 as well as those of the  U.S.  Operation  and PC  Etcetera
Israel  since  February  13,  1997,  the  effective  date of the Stock  Purchase
Agreement.  Because of the change in control, the transaction has been accounted
for as a reverse  acquisition.  Based on such  accounting  treatment,  Sivan and
Mashov CBT are  reported  together  as the  surviving  entity and the  financial
information  for the  three and six  months  ended  June 30,  1996  reflect  the
operations  of Sivan  and those of Mashov  CBT  since  its  inception  in second
quarter of 1996.  The  financial  statements  for the period ended June 30, 1997
also include the  operations of Sivan  Jerusalem  Ltd.  ("Sivan  Jerusalem"),  a
company in which Sivan had held a 50% equity  investment until January 1997 when
it  purchased  the  remaining   equity  in  Sivan  Jerusalem  and  it  became  a
wholly-owned  subsidiary.  All amounts referred to herein are in thousands.  The
following  discussion with respect to the U.S. Operation reflects the entire six
month  period ended June 30, 1997 in order to provide a clearer  description  of
such operations during the period.


Three and six months ended June 30, 1997  compared to three and six months ended
June 30, 1996

     Revenues consist primarily of revenues from services and product sales. The
Company's  revenues relating to  instructor-led  training ("ILT") are recognized
over the life of the training course.  TBT revenues are recognized upon shipment
of the software  provided  that no  significant  vendor  obligations  remain and
collection of the related receivable is probable. Contract consulting revenue is
recognized as the services are performed.




                                      -11-

<PAGE>



     The Company 's revenues for the three months ended June 30, 1997  increased
by 110% to $4,420 from $2,100 for the three months ended June 30, 1996.  Revenue
for the six months ended June 30, 1997  increased 106% to $8,687 from $4,209 for
the comparable  1996 period.  Sivan training  revenues  increased by 29% and 32%
from  $2,057  and  $4,166  for the three and six  months  ended  June 30,  1996,
respectively,  to $2,657 and $5,491 for the three and six months  ended June 30,
1997. Sivan Jerusalem, a company in which Sivan had held a 50% equity investment
until January 1997 when Sivan purchased the remaining equity,  accounted for 38%
of Sivan's increased  revenues.  Sivan's share of Sivan  Jerusalem's  results of
operations  were  reported as equity in earnings of an  affiliate  in 1996.  The
remaining  increase  in Sivan's  revenues  was due  primarily  to its success in
offering  more  profitable  technical  courses as well as to an  increase in the
number of  application  courses  offered.  The operations of Mashov CBT began in
April 1996,  therefore  the 1996 amounts only reflect three months of operations
rather than six.

     The revenues of the U.S. Operation were $1,672 and $3,359 for the three and
six months  ended  June 30,  1997,  an  increase  of 10% and 15%,  respectively,
compared to revenues of $1,520 and $2,926,  respectively,  for the three and six
months ended June 30, 1996.

     The U.S.  Operation  has been  placing  more  emphasis on the growth of its
Consulting Services Division.  Consulting revenues for the New York metropolitan
area grew from $809 and $1,558 for the three and six months ended June 30, 1996,
to $1,142 and $2,473,  respectively, for the three and six months ended June 30,
1997, an increase of 41% and 59%, respectively.

     During the three and six months  ended June 30,  1997,  the U.S.  Operation
continued to experience  declining ILT revenues.  Application  training revenues
decreased  by  approximately  36% and 46%,  respectively,  for the three and six
months  ended June 30,  1997  compared to the same  periods in 1996.  Management
attributes the declining ILT revenue to the fact that software  vendors have not
released  many  new  versions  of  existing  software.  The U.S.  Operation  had
anticipated  that the release of a new application  software  entitled Office 95
would have a positive impact on ILT revenues.  However many clients continued to
delay such  conversions  and  projects  pending the  market's  experiences  with
Windows 95. The U.S.  Operation now  anticipates  and has begun to experience an
increase in training demand for the upgraded Office 97 products.

     The U.S.  Operation is pursuing a move into the higher end training  market
as many  organizations  require  certification  training for Microsoft and Lotus
back office  applications and operating  systems,  which historically had higher
margins.  This higher technical  training  environment has a better synergy with
the U.S.  Operation's growing consulting  business.  The U.S. Operation has been
authorized  as a Lotus  Authorized  Education  Center  and its  status  has been
upgraded to Premium  Business  partner  and has  received  Microsoft  Authorized
Technical  Education  Center status.  During the three and six months ended June
30, 1997,  technical training revenues  increased by 28% and 29%,  respectively,
compared to the same periods in 1996.

     Cost of revenues for ILT consists primarily of the expenses of instructors,
classroom space costs as well as amortization  of classroom  equipment.  Cost of
revenues for consulting  services  consists  primarily of the labor costs of the
consultants performing the work at clients' facilities.



                                      -12-

<PAGE>



     Cost of revenues for TBT revenues include packaging and manufacturing costs
of the products.  Cost of revenues rose to 62% of revenues for the three and six
months  ended June 30, 1997,  respectively,  compared to 55% and 53% of revenues
for the three and six months ended June 30, 1996, respectively. Cost of revenues
for Sivan was 61% of revenues  for the three and six months ended June 30, 1997,
respectively,  compared to 55% and 51%, respectively, for the comparable periods
in 1996.  These  increases  were  primarily  due to an increase in  amortization
expense  as a result  of a  substantial  investment  in new  classroom  computer
equipment. Amortization expense for classroom computers increased by 59% for the
three and six months  ended June 30,  1997 as  compared  to the 1996  comparable
periods.  Cost of revenues for the U.S. Operation were 51% and 59% for the three
and six months ended June 30, 1997, respectively.

     Selling and  marketing  expenses  consist  primarily  of costs  relating to
promotion,  advertising, trade shows and exhibitions. Such expenses also include
compensation of sales support, travel and related expenses.  Sales and marketing
expenses  increased by $402 and $649 to $686 and $1,205 during the three and six
months ended June 30, 1997,  respectively,  from $284 and $556 for the three and
six months ended June 30, 1996, respectively.  Selling and marketing expenses of
Sivan increased by 63% and 47% for the three and six months ended June 30, 1997,
respectively,  compared  to the same  periods in 1996.  This  increase is due to
Management's  decision  to  increase  sales and  marketing  expenses in order to
obtain  increased  revenues.  Sivan's  increase in sales and marketing  expenses
correlates with its increase in revenue.  Selling and marketing  expenses in the
U.S.  increased  to $195 and $321 for the three and six  months  ended  June 30,
1997,  respectively,  from $89 and $185 for the three and six months  ended June
30, 1996, respectively.

     General  and  administrative   expenses  include   compensation  costs  for
administration,  finance and general management personnel and office maintenance
and  administrative  costs.  General  and  administrative  costs for the Company
increased  by $159 and $558 to $800 and  $1,789  during the three and six months
ended June 30,  1997,  respectively,  from $641 and $1,231 for the three and six
months ended June 30, 1996,  respectively.  These increases were due entirely to
the expansion and the  inclusion of the results of Sivan  Jerusalem,  Mashov CBT
and the U.S. Operation.  General and administrative expenses were $321 and $558,
respectively,  for the U.S. Operation, $424 and $1,098, respectively, for Sivan,
and $55 and $132,  respectively,  for  Mashov  CBT for the three and six  months
ended June 30, 1997. General and administrative  expenses for Sivan decreased by
$186 and $101 for the three and six months  ended June 30,  1997,  respectively,
compared to the same periods in 1996.

     Research  and  development   expenses  consist  primarily  of  salaries  of
employees  engaged  in  on-going  research  and  development  activities  of TBT
materials and other related costs. Research and development expenses amounted to
$127 and $230,  respectively,  for the three and six months ended June 30, 1997,
respectively, compared to $102 for the three and six months ended June 30, 1996.
Research and development is primarily incurred by Mashov CBT which did not begin
operating until the second quarter of 1996.

     Operating  income was $61 for the three months ended June 30, 1997 compared
to an operating loss of $79 for the three months ended June 30, 1996.  Operating
income for the six



                                      -13-

<PAGE>



months ended June 30, 1997 was $88 compared to $96 for the six months ended June
30,  1996.  This  is  due to  increased  revenues,  as  well  as  the  Company's
investments  into  profitable  operations  such as the U.S.  Operation and Sivan
Jerusalem, offset by research and development activities.

     As discussed above, equity in earnings of affiliate represented Sivan's 50%
investment in Sivan  Jerusalem  during 1996.  Effective  January 1, 1997,  Sivan
purchased  the  remaining  equity,  and Sivan  Jerusalem  became a  wholly-owned
subsidiary.  Sivan  Jerusalem's  results of operations are  consolidated  in the
financial  statements  for the three and six  months  ended June 30,  1997.  The
Company's  gain on the sale of a  subsidiary  refers  to a 1996 sale of the U.S.
Operation's wholly-owned Canadian subsidiary.  Due to the fact that the purchase
agreement included certain covenants that continued for two years, a part of the
purchase price is being recognized over the two year period.  The U.S. Operation
is not included in the results for the three and six months ended June 30, 1996.

     Financial  expenses,  net  consists  primarily of bank charges and interest
expenses.  Financial  expenses  decreased  to $69 and $97 for the  three and six
months ended June 30, 1997,  respectively,  from $169 and $307 for the three and
six months ended June 30, 1996, respectively.  This decrease was due principally
to the  conversion  of $2,578 of  shareholder  loans into equity by Sivan in the
first  quarter of 1997 and the  repayment  of the U.S.  Operation's  receivables
financing with Rosenthal and Rosenthal during the second quarter of 1997.

     As a result of the foregoing,  the Company  incurred a net profit of $8 and
$18, respectively,  for the three and six months ended June 30, 1997 compared to
a net loss of $224 and $179,  respectively,  for the three and six months  ended
June 30, 1996. Sivan's profit was $61 and $165, respectively,  for the three and
six months  ended June 30,  1997  compared to a net loss of $109 and $69 for the
three and six  months  ended  June 30,  1996.  During  both the first and second
quarters of 1997,  both Sivan and the U.S.  Operation  operated on a  profitable
basis,  which profits were offset by the unprofitable  operations of Mashov CBT,
which incurred losses of approximately $128 and $257,  respectively,  during the
three and six  months  ended June 30,  1996.  Management  expects  Mashov CBT to
continue  to  operate  at a loss for the  remainder  of 1997  while the  Company
invests in the subsidiary's future.

Liquidity and Capital Resources

     At June 30, 1997, the Company had $121 in cash and cash  equivalents  and a
working capital deficiency of $1,903. At December 31, 1996, the cash and working
capital deficiency was $50 and $1,946, respectively, for the U.S. Operation, and
$283 and $1,618, respectively,  for Sivan. The improvement of the Company's cash
position was a result of Mashov's  infusion of approximately  $1,200 pursuant to
the Stock Purchase Agreement.  The increase in cash was offset by an increase in
accounts  receivable  and an  investment  in computer  equipment and other fixed
assets.

     The Company used net cash of $510 in operating activities in the six months
ended June 30,  1997.  Accounts  receivable  increased  by $199  during the same
period.  This increase was due  primarily to the increase in revenues.  Accounts
payable  decreased  by $594  during the same  period.  The  Company's  investing
activities resulted in $550 mainly from the cash received in connection



                                      -14-

<PAGE>



with the Stock Purchase Agreement offset by the purchase of $657 in fixed assets
and $45 used to  purchase  Sivan  Jerusalem.  Financing  activities  used  $201,
principally for the repayment of debt.

     In 1997, the Company  obtained an oral  commitment from its Israeli bank to
provide Sivan up to $1 million in working  capital  loans.  As of June 30, 1997,
Sivan  had  borrowed  $331  from  such  bank.  The  Company  expects  to  invest
approximately $400 in new computer equipment during the remainder of 1997. Based
on the commitment of its Israeli bank and the  representation  by Mashov that it
will provide continued  financial support,  if necessary,  to meet the Company's
obligations  for the remainder of 1997,  the Company  believes it has sufficient
working capital to meet its obligations through at least the end of 1997.

     In order to  facilitate  its planned  growth,  the Company  intends to seek
additional  equity or other financing later this year. No assurance can be given
that it will be successful in obtaining such financing. If such financing is not
obtained,  no assurance  can be given that the Company will be able to implement
its planned growth.



                                      -15-

<PAGE>



Exhibits and Reports on Form 8-K.

Exhibits.

Exhibit
Number                 Description of Exhibit
- ------                 ----------------------

2.1  Stock Purchase  Agreement dated February 6, 1997 and effective February 13,
     1997 by and between the Company and Mashov (1)

3.1  Certificate of Amendment of Certificate of Incorporation with regard to the
     change of the Company's  name and the increase in the Company's  authorized
     capital stock*

3.2  Certificate of Incorporation, as amended (2)

3.3  By-Laws (3)

4.1  Specimen Common Stock Certificate (4)

10.1 Lease for premises  situated at 462 Seventh Avenue,  18th Floor,  New York,
     New York (5)

10.2 Lease for premises situated at 462 Seventh Avenue,  4th Floor New York, New
     York (6)

10.3 1997 Stock Option Plan*

10.4 Employment Agreement of Roy Machnes (7)

10.5 Employment Agreement of Elan Penn (7)

10.6 Employment Agreement of Terry I. Steinberg (7)

___________
 * Filed herewith

(1)  Filed as an  exhibit  to the  Company's  Current  Report on Form 8-K for an
     event dated February 13, 1997 and hereby incorporated by reference thereto.

(2)  Filed as an exhibit  to the  Company's  Annual  Report on Form 10-K for the
     fiscal year ended December 31, 1989 and  incorporated  herein by reference,
     as amended by document  filed as an exhibit to the Company's  Annual Report
     on Form  10-KSB for the  fiscal  year ended  December  31,  1993 and hereby
     incorporated by reference thereto.

(3)  Filed as an exhibit to the  Company's  Registration  Statement on Form S-18
     (File No. 33-19521) and hereby incorporated by reference thereto.




                                      -16-

<PAGE>



(4)  Filed as an exhibit to the Company's Registration Statement No. 33-93842 on
     Form S-2 and incorporated herein by reference.

(5)  Filed as an exhibit to the  Company's  Annual Report on Form 10-KSB for the
     fiscal year ended  December 31, 1993 and hereby  incorporated  by reference
     thereto.

(6)  Filed as an exhibit to the  Company's  Annual Report on Form 10-KSB for the
     fiscal year ended  December 31, 1994 and hereby  incorporated  by reference
     thereto.

(7)  Filed as a "Related Agreement" to the Stock Purchase  Agreement,  which was
     filed as an exhibit to the  Company's  Current  Report  on Form 8-K for an
     event dated February 13, 1997 and hereby incorporated by reference thereto.


Reports on Form 8-K.

     The following Current Report on Form 8-K was filed since December 31, 1996:

     A Current Report on Form 8-K ("Form 8-K") was filed by the Company with the
Commission  on February  27,  1997 with  respect to the  execution  of the Stock
Purchase Agreement and the change of the Company's auditors.

     An  Amendment  No. 1 to the Form 8-K was filed by the  Company  on March 4,
1997 with respect to the change of the Company's auditors.

     An  Amendment  No. 2 to the Form 8-K was filed by the  Company on March 13,
1997 with respect to the change of the Company's auditors.

     An  Amendment  No. 3 to the Form 8-K was filed by the  Company on April 24,
1997 with respect to the financial statements of Sivan and Mashov CBT.



                                      -17-

<PAGE>



                                   SIGNATURES

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

                                     MENTORTECH, INC.

                                     By: /s/ Roy Machnes
                                         ---------------
                                         Roy Machnes
                                         President and Chief Executive Officer


Date: August 12, 1997



                                      -18-

<PAGE>




                                  EXHIBIT INDEX
                                  -------------

Exhibit
Number               Description of Exhibit
- ------               ----------------------

2.1  Stock Purchase  Agreement dated February 6, 1997 and effective February 13,
     1997 by and between the Company and Mashov (1)

3.1  Certificate of Amendment of Certificate of Incorporation with regard to the
     change of the Company's  name and the increase in the Company's  authorized
     capital stock*

3.2  Certificate of Incorporation, as amended (2)

3.3  By-Laws (3)

4.1  Specimen Common Stock Certificate (4)

10.1 Lease for premises  situated at 462 Seventh Avenue,  18th Floor,  New York,
     New York (5)

10.2 Lease for premises situated at 462 Seventh Avenue,  4th Floor New York, New
     York (6)

10.3 1997 Stock Option Plan*

10.4 Employment Agreement of Roy Machnes (7)

10.5 Employment Agreement of Elan Penn (7)

10.6 Employment Agreement of Terry I. Steinberg (7)

_____________
*    Filed herewith

(1)  Filed as an  exhibit  to the  Company's  Current  Report on Form 8-K for an
     event dated February 13, 1997 and hereby incorporated by reference thereto.

(2)  Filed as an exhibit  to the  Company's  Annual  Report on Form 10-K for the
     fiscal year ended December 31, 1989 and  incorporated  herein by reference,
     as amended by document  filed as an exhibit to the Company's  Annual Report
     on Form  10-KSB for the  fiscal  year ended  December  31,  1993 and hereby
     incorporated by reference thereto.

(3)  Filed as an exhibit to the  Company's  Registration  Statement on Form S-18
     (File No. 33- 19521) and hereby incorporated by reference thereto.




 

<PAGE>



(4)  Filed as an exhibit to the Company's Registration Statement No. 33-93842 on
     Form S-2 and incorporated herein by reference.

(5)  Filed as an exhibit to the  Company's  Annual Report on Form 10-KSB for the
     fiscal year ended  December 31, 1993 and hereby  incorporated  by reference
     thereto.

(6)  Filed as an exhibit to the  Company's  Annual Report on Form 10-KSB for the
     fiscal year ended  December 31, 1994 and hereby  incorporated  by reference
     thereto.

(7)  Filed as a "Related Agreement" to the Stock Purchase  Agreement,  which was
     filed as an  exhibit  to the  Company's  Current  Report on Form 8-K for an
     event dated February 13, 1997 and hereby incorporated by reference thereto.










                                                                     EXHIBIT 3.1


                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                                PC ETCETERA, INC.



     PC ETCETERA, INC., a corporation organized and existing under and by virtue
of the General  Corporation  Law of the State of Delaware  (the  "Corporation"),
DOES HEREBY CERTIFY:

     FIRST:  Article I of the Certificate of Incorporation of the Corporation is
hereby amended and restated to read in its entirety as follows:

                                   "ARTICLE I

     The name of the corporation  (hereinafter referred to as the "Corporation")
is Mentortech Inc."

     SECOND:  Paragraph (a) of Article IV of the Certificate of Incorporation of
the  Corporation  is hereby  amended  and  restated  to read in its  entirety as
follows:

                                   "ARTICLE IV

     (a) The  aggregate  number of shares of stock which the  corporation  shall
have the authority to issue is  45,000,000,  of which  40,000,000  are shares of
Common  Stock,  with a par value of $.01 per share,  and 5,000,000 are shares of
Preferred Stock, with a par value of $.001 per share."





<PAGE>



     THIRD:  The aforesaid  amendments  were duly adopted in accordance with the
provisions  of  Section  242 of the  General  Corporation  Law of the  State  of
Delaware.

Signed on August 4, 1997


                                            /s/Roy Machnes
                                            --------------
                                               Roy Machnes
                                               Chief Executive Officer



                                       -2-




                                                                    EXHIBIT 10.3

                                PC ETCETERA, INC.

                             1997 STOCK OPTION PLAN

     1. Purpose of the Plan.  The PC Etcetera,  Inc. 1997 Stock Option Plan (the
"Plan") is intended to advance the interests of Mentortech  Inc. (the "Company")
by inducing individuals or entities of outstanding ability and potential to join
and remain with, or provide consulting or advisory services to, the Company,  by
encouraging  and  enabling  employees,  Directors,  consultants  and advisors to
acquire proprietary  interests in the Company, and by providing those employees,
Directors,  consultants and advisors with an additional incentive to promote the
success of the Company.  This is  accomplished  by providing for the granting of
"Options,"  which term, as used herein,  includes both "Incentive Stock Options"
and   "Nonstatutory   Stock  Options,"  as  later  defined,   to  employees  and
"Nonstatutory  Stock  Options"  to  non-employee   Directors,   consultants  and
advisors.

     2. Administration. The Plan shall be administered by the Board of Directors
of the  Company  (the  "Board").  Except as herein  specifically  provided,  the
interpretation  and construction by the Board of any provision of the Plan or of
any Option  granted  under it,  shall be final and  conclusive.  The  receipt of
Options by Directors  shall not preclude their vote on any matters in connection
with the administration or interpretation of the Plan.

     3. Shares Subject to the Plan.  The stock subject to Options  granted under
the Plan shall be shares of the Company's common stock, par value $.01 per share
(the "Common Stock"),  whether  authorized but unissued or held in the Company's
treasury,  or shares  purchased  from  stockholders  expressly for use under the
Plan. The maximum number of shares of Common Stock which may be issued  pursuant
to Options  granted  under the Plan shall not exceed  Five  Million  (5,000,000)
shares,  subject to adjustment in accordance  with the  provisions of Section 12
hereof.  The Company  shall at all times while the Plan is in force reserve such
number  of  shares  of  Common  Stock  as  will be  sufficient  to  satisfy  the
requirements of all outstanding Options granted under the Plan. In the event any
Option  granted under the Plan shall expire or terminate for any reason  without
having been exercised in full or shall cease for any reason to be exercisable in
whole  or in  part,  the  unpurchased  shares  subject  thereto  shall  again be
available for Options under the Plan.

     4.  Participation.  The class of persons which shall be eligible to receive
Options  under the Plan shall be (a) with  respect to  Incentive  Stock  Options
described  in  Section 6 hereof,  all  employees  of either  the  Company or any
subsidiary  corporation  of the Company;  and (b) with  respect to  Nonstatutory
Stock Options  described in Section 7 hereof,  all  employees  and  non-employee
Directors  of, or  consultants  and  advisors  to,  either  the  Company  or any
subsidiary  corporation of the Company;  provided,  however,  that  Nonstatutory
Stock Options shall not be granted to any such  consultants  and advisors unless
(i) bona fide  services  have been or are to be rendered by such  consultant  or
advisor;  and (ii) such services are not in connection with the offer or sale of
securities in a capital raising transaction.  The Board, in its sole discretion,
but subject to the  provisions  of the Plan,  shall  determine the employees and
non-employee Directors of, and the



                                        
<PAGE>



consultants and advisors to, the Company and its subsidiary corporations to whom
Options shall be granted (the "Optionees"), the time or times when they shall be
granted, the type of option to be granted and the number of shares to be covered
by each  Option,  taking into account the nature of the  employment  or services
rendered by the individuals being considered,  their annual compensation,  their
present and potential contributions to the success of the Company and such other
factors as the Board may deem relevant.

     5. Stock  Option  Agreement.  Each Option  granted  under the Plan shall be
authorized by the Board and shall be evidenced by a Stock Option Agreement which
shall be  executed  by the  Company  and by the  Optionee to whom such Option is
granted. The Stock Option Agreement shall specify the number of shares of Common
Stock as to which any Option is granted,  the period  during which the Option is
exercisable  and the option price per share  thereof.  All options  shall comply
with and be subject to the provisions of Section 6 or 7, whichever is applicable
as  determined  by the  type of  Option  to be  granted,  as  well as all  other
provisions  of this Plan and such other terms and  conditions  not  inconsistent
with the Plan as the Board may deem desirable.

     6.  Incentive  Stock  Options.  The Board may grant  Options under the Plan
which are  intended  to meet the  requirements  of Section  422 of the  Internal
Revenue  Code of 1986,  as  amended  (the  "Code")  (referred  to  herein  as an
"Incentive  Stock  Option"),  and which are subject to the  following  terms and
conditions  and any other terms and conditions as may at any time be required by
Code Section 422:

     a. An Incentive  Stock Option may be granted to any individual  eligible to
receive an Option under the Plan pursuant to Section 4(a) hereof.

     b. Each Incentive Stock Option under the Plan must be granted prior to June
25, 2007.

     c. The option  price of the shares  subject to any  Incentive  Stock Option
shall not be less than the fair  market  value of the  Common  Stock at the time
such Incentive Stock Option is granted; provided, however, if an Incentive Stock
Option is granted  to an  Optionee  who owns,  at the time the  Incentive  Stock
Option is granted,  more than ten  percent  (10%) of the total  combined  voting
power of all  classes  of stock of the  Company  or of a parent  corporation  or
subsidiary corporation of the Company, the option price of the shares subject to
the Incentive  Stock Option shall be at least one hundred ten percent  (110%) of
the fair market value of the Common Stock at the time the Incentive Stock Option
is granted.

     d. No Incentive  Stock Option  granted under the Plan shall be  exercisable
after the expiration of ten (10) years from the date of its grant.  However,  if
an Incentive  Stock  Option is granted to an Optionee who owns,  at the time the
Incentive  Stock  Option is granted,  more than ten  percent  (10%) of the total
combined  voting  power of all  classes  of stock of the  Company or of a parent
corporation  or subsidiary  corporation  of the Company,  such  Incentive  Stock
Option shall not be exercisable  after the expiration of five (5) years from the
date of its grant.  Every Incentive Stock Option granted under the Plan shall be
subject to earlier termination as expressly provided in Section 10 hereof.




                                      -2-

<PAGE>



     e. For purposes of determining  stock  ownership  under this Section 6, the
attribution rules of Code Section 424(d) shall apply.

     f. For purposes of the Plan,  fair market value shall be  determined by the
Board. If the Common Stock is listed on a national securities exchange or traded
on the  Over-the-Counter  market, fair market value shall be the closing selling
price or, if not available,  the mean of the closing bid and asked prices of the
Common Stock, or, if not available,  of the high bid and low asked prices of the
Common  Stock  quoted on such  exchange,  or on the  Over-the-Counter  market as
reported by the National  Association of Securities Dealers Automated  Quotation
(NASDAQ)  system,  or if the Common  Stock is not listed on NASDAQ,  then by the
National Quotation Bureau, Incorporated, as the case may be, on the day on which
the Option is granted,  or, if there is no trading or bid or asked price on that
day, the closing  selling  price or the mean of the closing bid and asked prices
or of the high bid and low asked prices on the nearest  trading date before that
day and for which such  prices  are  available,  and if the Common  Stock is not
listed on such an  exchange  or traded  in such a market,  then the fair  market
value shall be determined  by taking into  consideration  all relevant  factors,
including but not limited to the Company's net worth,  prospective earning power
and dividend paying capacity.

     7. Nonstatutory  Stock Options.  The Board may grant Options under the Plan
which are not intended to meet the  requirements of Code Section 422, as well as
Options which are intended to meet the  requirements of Code Section 422 but the
terms of which provide that they will not be treated as Incentive  Stock Options
(referred  to herein  as a  "Nonstatutory  Stock  Option").  Nonstatutory  Stock
Options shall be subject to the following terms and conditions:

     a. A  Nonstatutory  Stock Option may be granted to any individual or entity
eligible to receive an Option under the Plan pursuant to Section 4(b) hereof.

     b. The option price of the shares  subject to a  Nonstatutory  Stock Option
shall be determined  by the Board,  in its sole  discretion,  at the time of the
grant of the Nonstatutory Stock Option; provided, however, that the option price
of the shares subject to a Nonstatutory Stock Option granted to a person subject
to  Section  16(b) of the  Securities  Exchange  Act of  1934,  as  amended  (an
"Insider"),  shall not be less than the fair market value of the Common Stock at
the time such Nonstatutory Stock Option is granted.

     c. A  Nonstatutory  Stock  Option  granted  under  the  Plan may be of such
duration as shall be determined by the Board (subject to earlier  termination as
expressly  provided  in  Section  10  hereof);   provided,   however,   that  no
Nonstatutory  Stock  Option  granted  under  the  Plan to an  Insider  shall  be
exercisable after the expiration of ten (10) years from the date of its grant.

     8. Transferability.  No Option granted under the Plan shall be transferable
by the Optionee  otherwise than by Will or the laws of descent and distribution,
and,  during the lifetime of the Optionee  shall not be exercisable by any other
person.

     9. Rights of Option Holders. An Option Holder shall have none of the rights
of a  stockholder  with respect to the Common Stock  covered by his Option until
such Common Stock



                                      -3-

<PAGE>



shall be  transferred  to him upon the  exercise of his Option.  For purposes of
this Plan,  "Option Holder" shall mean (i) an Optionee;  or (ii) with respect to
any  Option  held by an  Optionee  at the  date  of his  death,  the  Optionee's
Beneficiary, as determined pursuant to Section 19.

     10. Termination of Employment or Death.

     a. If the  employment of an employee by, or the services of a  non-employee
Director  for,  or  consultant  or  advisor  to,  the  Company  or a  subsidiary
corporation  of the Company  shall be  terminated  for cause or,  subject to the
terms of the Stock Option Agreement,  voluntarily by the employee,  non-employee
Director,  consultant or advisor, then his or its Option shall expire forthwith.
Subject to the terms of the Stock  Option  Agreement,  and except as provided in
subsections (b) and (c) of this Section 10, if such employment or services shall
terminate  for any other  reason,  then such Option may be exercised at any time
within three (3) months after such  termination,  subject to the  provisions  of
subsection  (d) of this Section 10. For purposes of the Plan,  the retirement of
an individual  either  pursuant to a pension or  retirement  plan adopted by the
Company or at the normal  retirement  date  prescribed  from time to time by the
Company shall be deemed to be termination of such individual's  employment other
than voluntarily or for cause. For purposes of this subsection (a), an employee,
non-employee  Director,  consultant or advisor who leaves the employ or services
of the  Company  to become  an  employee  or a  non-employee  Director  of, or a
consultant  or  advisor  to,  a  subsidiary  corporation  of  the  Company  or a
corporation (or subsidiary corporation or parent corporation of the corporation)
which  has  assumed  the  Options  of the  Company  as a result  of a  corporate
reorganization,  etc., shall not be considered to have terminated his employment
or services.

     b. Subject to the terms of the Stock Option Agreement,  if an Optionee dies
(i) while  employed  by, or while  serving  as a  non-employee  Director  for or
consultant or advisor to, the Company or a subsidiary corporation of the Company
or (ii) within  three (3) months  after the  termination  of his  employment  or
services other than voluntarily by the employee or non-employee Director, or for
cause, then such Option may, subject to the provisions of subsection (d) of this
Section 10, be exercised by the  Optionee's  Beneficiary  at any time within one
(1) year after such death.

     c.  Subject  to the terms of the Stock  Option  Agreement,  if an  Optionee
ceases employment or services because of permanent and total disability  (within
the meaning of Code Section  22(e)(3))  while employed by, or while serving as a
non-employee  Director  for or  consultant  or  advisor  to,  the  Company  or a
subsidiary  corporation  of the  Company,  then such Option may,  subject to the
provisions of subsection (d) of this Section 10, be exercised at any time within
one (1) year after his termination of employment, termination of Directorship or
termination of consulting or advisory  services,  as the case may be, due to the
disability.

     d. An Option may not be exercised pursuant to this Section 10 except to the
extent that the Option Holder was entitled to exercise the Option at the time of
termination  of  employment,   termination  of   Directorship,   termination  of
consulting or advisory services, or death, and in any event may not be exercised
after the expiration of the Option.




                                      -4-

<PAGE>



     e. For  purposes of this  Section  10, the  employment  relationship  of an
employee of the Company or of a  subsidiary  corporation  of the Company will be
treated as continuing intact while he is on military or sick leave or other bona
fide leave of absence (such as temporary  employment by the  Government) if such
leave does not exceed ninety (90) days,  or, if longer,  so long as his right to
reemployment is guaranteed either by statute or by contract.

     11. Exercise of Options.

     a. Unless  otherwise  provided in the Stock  Option  Agreement,  any Option
granted  under the Plan shall be  exercisable  in whole at any time,  or in part
from time to time, prior to expiration.  The Board, in its absolute  discretion,
may  provide  in any Stock  Option  Agreement  that the  exercise  of any Option
granted under the Plan shall be subject:  (i) to such condition or conditions as
it may impose,  including,  but not limited  to, a condition  that the  Optionee
remain in the  employ or  service  of, or  continue  to  provide  consulting  or
advisory services to, the Company or a subsidiary corporation of the Company for
such period or periods from the date of grant of the Option as the Board, in its
absolute  discretion,  shall  determine;  and (ii) to such limitations as it may
impose,  including,  but not limited to, a limitation  that the  aggregate  fair
market value of the Common Stock with respect to which  Incentive  Stock Options
are  exercisable  for the first time by any Optionee  during any  calendar  year
(under  all plans of the  Company  and its  parent  corporation  and  subsidiary
corporations)  shall not exceed one  hundred  thousand  dollars  ($100,000).  In
addition,  in the event that under any Stock Option Agreement the aggregate fair
market value of the Common Stock with respect to which  Incentive  Stock Options
are  exercisable  for the first time by any Optionee  during any  calendar  year
(under  all plans of the  Company  and its  parent  corporation  and  subsidiary
corporations)  exceeds one hundred thousand dollars  ($100,000),  the Board may,
when shares are  transferred  upon  exercise of such  Options,  designate  those
shares which shall be treated as transferred upon exercise of an Incentive Stock
Option and those shares which shall be treated as transferred upon exercise of a
Nonstatutory Stock Option.

     b. An Option  granted  under the Plan shall be exercised by the delivery by
the Option  Holder to the  Company at its  principal  office  (attention  of the
Secretary)  of written  notice of the number of shares with respect to which the
Option is being  exercised.  Such notice shall be  accompanied by payment of the
full option price of such shares, and payment of such option price shall be made
by the Option Holder's delivery of his check payable to the order of the Company
in such amount.

     12. Adjustment Upon Change in Capitalization.

     a. In the event that the outstanding  Common Stock is hereafter  changed by
reason   of    reorganization,    merger,    consolidation,    recapitalization,
reclassification,  stock split-up,  combination of shares,  reverse split, stock
dividend or the like, an  appropriate  adjustment  shall be made by the Board in
the aggregate number of shares available under the Plan, in the number of shares
and option price per share subject to outstanding Options, and in any limitation
on exercisability referred to in Section 11(a) (ii) hereof which is set forth in
outstanding  Incentive  Stock  Options.  If the  Company  shall be  reorganized,
consolidated  or merged with  another  corporation,  an Option  Holder  shall be
entitled to receive  upon the exercise of his Option the same number and kind of
shares of



                                      -5-

<PAGE>



stock or the same amount of property,  cash or  securities as he would have been
entitled to receive upon the happening of any such corporate  event as if he had
been,  immediately  prior to such  event,  the  holder  of the  number of shares
covered by his  Option;  provided,  however,  that in such event the Board shall
have the  discretionary  power to take any action  necessary or  appropriate  to
prevent any Incentive Stock Option granted hereunder from being  disqualified as
such  under  the then  existing  provisions  of the  Code or any law  amendatory
thereof or supplemental thereto.

     b. Any  adjustment in the number of shares shall apply  proportionately  to
only the unexercised portion of the Option granted hereunder.  If fractions of a
share would result from any such adjustment,  the adjustment shall be revised to
the next lower whole number of shares.

     13. Further Conditions of Exercise.

     a. Unless prior to the exercise of the Option the shares issuable upon such
exercise  have been  registered  with the  Securities  and  Exchange  Commission
pursuant to the Securities Act of 1933, as amended, the notice of exercise shall
be  accompanied  by a  representation  or agreement of the Option  Holder to the
Company to the effect that such shares are being acquired for investment and not
with a view to the resale or distribution  thereof,  or such other documentation
as may be  required  by the  Company,  unless in the  opinion  of counsel to the
Company such  representation,  agreement or  documentation  is not  necessary to
comply with such Act.

     b. The Company  shall not be obligated to deliver any Common Stock until it
has been listed on each  securities  exchange on which the Common Stock may then
be listed or until there has been  qualification  under or compliance  with such
federal or state laws,  rules or regulations as the Company may deem applicable.
The Company shall use reasonable  efforts to obtain such listing,  qualification
and compliance.

     14.  Effectiveness  of the Plan.  The plan was adopted by the Board on June
25, 1997 and approved by the stockholders of the Company on August 4, 1997.

     15. Termination, Modification and Amendment.

     a. The Plan shall terminate on June 25, 2007,  which is ten (10) years from
the date of the  earlier of its  adoption  by the Board or its  approval  by the
Company's  stockholders,  or sooner as hereinafter provided, and no Option shall
be granted after termination of the Plan.

     b. The Plan may from time to time be terminated, modified or amended by the
affirmative  vote of the  holders of a  majority  of the  outstanding  shares of
capital  stock of the  Company  present  in person  or by proxy at a meeting  of
stockholders of the Company convened for such purpose.

     c. The Board may at any time, on or before the termination date referred to
in Section 15 (a)  hereof,  terminate  the Plan,  or from time to time make such
modifications  or  amendments  to the Plan as it may deem  advisable;  provided,
however,  that the Board shall not,  without approval by the affirmative vote of
the holders of a majority of the outstanding shares of capital stock of the



                                      -6-

<PAGE>



Company  present  in  person  or by proxy at a meeting  of  stockholders  of the
Company  convened for such purpose,  increase  (except as provided by Section 12
hereof)  the  maximum  number  of  shares  as to which  Options  may be  granted
hereunder,  change the  designation  of the  employees  or class of employees to
receive  Options,  or make any other  change which would  prevent any  Incentive
Stock  Option  granted  hereunder  which is intended to be an  "incentive  stock
option" from  qualifying as such under the then existing  provisions of the Code
or any law amendatory thereof or supplemental thereto.

     d. No termination,  modification or amendment of the Plan may,  without the
consent of the Option  Holder,  adversely  affect the rights  conferred  by such
Option.

     16. Not a Contract of Employment.  Nothing  contained in the Plan or in any
Stock Option Agreement  executed  pursuant hereto shall be deemed to confer upon
any Option Holder any right to remain in the employ or service of the Company or
a subsidiary  corporation of the Company or any entitlement to any  remuneration
or other benefit pursuant to any consulting or advisory arrangement.

     17. Use of  Proceeds.  The  proceeds  from the sale of shares  pursuant  to
Options granted under the Plan shall constitute general funds of the Company.

     18. Taxes.  The Company may make such  provisions and take such steps as it
may deem necessary or appropriate for the withholding of all federal,  state and
local taxes required by law to be withheld with respect to Options granted under
the Plan and the exercise  thereof  including,  but not limited to (i) deducting
the amount so required to be withheld  from any other amount then or  thereafter
payable to an Option  Holder;  or (ii)  requiring an Option Holder to pay to the
Company the amount so required  to be withheld as a condition  of the  issuance,
delivery, distribution or release of any Common Stock.

     19.  Designation and Change of  Beneficiary.  Each Optionee shall file with
the Board a written  designation of one or more persons (the  "Beneficiary")  as
the individual who shall be entitled to exercise any Options,  or to receive any
amount  payable,  under the Plan upon his death.  An Optionee  may, from time to
time,  revoke or change his Beneficiary  designation  without the consent of any
previously  designated  Beneficiary by filing a new designation  with the Board.
The last such designation received by the Board shall be controlling;  provided,
however,  that no  designation,  or  change  or  revocation  thereof,  shall  be
effective unless received by the Board prior to the Optionee's  death, and in no
event shall it be effective as of a date prior to such  receipt.  If at the date
of an Optionee's  death,  there is no designation of a Beneficiary in effect for
the Optionee pursuant to the provisions of this Section 19, or if no Beneficiary
designated by the optionee in accordance with the provisions  hereof survives to
exercise  any  Options  that become  exercisable,  or to receive any amount that
becomes  payable,  under  the  Plan  by  reason  of the  Optionee's  death,  the
Optionee's  estate  shall  be  treated  as the  Optionee's  Beneficiary  for all
purposes.




                                      -7-

<PAGE>


     20.  Payments to Persons Other Than Optionee.  If the Board shall find that
any Option Holder to whom any amount,  or any Common Stock, is payable under the
Plan is unable to care for his  affairs  because of  illness,  accident or legal
incapacity, then if the Board so directs, such amount, or such Common Stock, may
be paid to such Option Holder's spouse, child or other relative,  an institution
maintaining or having custody of such person,  or any other person deemed by the
Board to be a proper  recipient on behalf of such Option Holder,  unless a prior
claim therefor has been made by a duly  appointed  legal  representative  of the
Option  Holder.  Any  payment  made  under  this  Section 20 shall be a complete
discharge of the liability of the Company with respect to such payment.

     21.  Indemnification  of the Board.  In  addition  to such other  rights of
indemnification  as they may have, the members of the Board shall be indemnified
by the Company to the extent  permitted  under  applicable law against all costs
and expenses  reasonably incurred by them in connection with any action, suit or
proceeding  to which  they or any of them may be a party by reason of any action
taken or  failure  to act  under or in  connection  with the Plan or any  rights
granted hereunder and against all amounts paid by them in settlement  thereof or
paid  by  them  in  satisfaction  of a  judgment  of any  such  action,  suit or
proceeding,  except a  judgment  based  upon a finding  of bad  faith.  Upon the
institution of any such action, suit or proceeding, the member or members of the
Board shall notify the Company in writing,  giving the Company an opportunity at
its own cost to defend  the same  before  such  member or members  undertake  to
defend the same on their own behalf.

     22. Definitions.  For purposes of the Plan, the terms "parent  corporation"
and "subsidiary  corporation"  shall have the meaning set forth in Code Sections
424(e) and 424(f),  respectively,  and the masculine  shall include the feminine
and the neuter as the context requires.

     23. Governing Law. The Plan shall be governed by, and all questions arising
hereunder  shall be  determined  in  accordance  with,  the laws of the State of
Delaware.




                                      -8-


<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                  1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                            DEC-31-1997
<PERIOD-START>                               JAN-01-1997
<PERIOD-END>                                 JUN-30-1997
<CASH>                                               121
<SECURITIES>                                           0
<RECEIVABLES>                                      3,494
<ALLOWANCES>                                           0
<INVENTORY>                                           26
<CURRENT-ASSETS>                                   3,792
<PP&E>                                             3,600
<DEPRECIATION>                                     1,378
<TOTAL-ASSETS>                                    11,430
<CURRENT-LIABILITIES>                              5,695
<BONDS>                                                0
                                  0
                                            1
<COMMON>                                             150
<OTHER-SE>                                         4,446
<TOTAL-LIABILITY-AND-EQUITY>                      11,430
<SALES>                                            8,687
<TOTAL-REVENUES>                                   8,687
<CGS>                                              5,375
<TOTAL-COSTS>                                      8,579
<OTHER-EXPENSES>                                       0
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                    97
<INCOME-PRETAX>                                       18
<INCOME-TAX>                                           0
<INCOME-CONTINUING>                                    0
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                          18
<EPS-PRIMARY>                                       .001
<EPS-DILUTED>                                       .001
        


</TABLE>


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