COLLEGIATE PACIFIC INC
SB-2/A, 2000-05-08
CATALOG & MAIL-ORDER HOUSES
Previous: AMERICAN CENTURY QUANTITATIVE EQUITY FUNDS, 497J, 2000-05-08
Next: LINCOLN NATIONAL SOCIAL AWARENESS FUND INC, 497, 2000-05-08



<PAGE>   1


- --------------------------------------------------------------------------------
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 8, 2000.
                          REGISTRATION NO. 333-34294
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                         ------------------------------
                                AMENDMENT NO. 1
                                       TO
                                    FORM SB-2
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933
                         ------------------------------


                             COLLEGIATE PACIFIC INC.
                 (Name of small business issuer in its charter)


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

          DELAWARE                              5091                       22-2795073
(State or other jurisdiction         (Primary Standard Industrial       (I.R.S. Employer
    of incorporation or               Classification Code Number)       Identification No.)
       organization)


          13950 SENLAC, SUITE 200                                     MICHAEL J. BLUMENFELD
        FARMERS BRANCH, TEXAS 75234                                 CHIEF EXECUTIVE OFFICER
               (972) 243-8100                                       13950 SENLAC, SUITE 200
                                                                   FARMERS BRANCH, TEXAS 75234
                                                                         (972) 243-8100
(Address and telephone number of principal              (Name, address and telephone number of agent for
 executive offices and principal place of                                   service)
                business)
</TABLE>


                                   COPIES TO:
                                Alan J. Bogdanow
                              Hughes & Luce, L.L.P.
                          1717 Main Street, Suite 2800
                               Dallas, Texas 75201
                                 (214) 939-5500

APPROXIMATE DATE OF PROPOSED SALE TO THE PUBLIC: FROM TIME TO TIME AFTER THE
EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.

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 DELIVERY OF THE PROSPECTUS IS EXPECTED TO BE MADE PURSUANT TO RULE 434,
PLEASE CHECK THE FOLLOWING BOX. [ ]

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

                         CALCULATION OF REGISTRATION FEE


<TABLE>
<CAPTION>
                TITLE OF EACH                              PROPOSED              PROPOSED
             CLASS OF SECURITIES       AMOUNT TO BE    MAXIMUM OFFERING      MAXIMUM AGGREGATE        AMOUNT OF
              TO BE REGISTERED          REGISTERED    PRICE PER SHARE(1)     OFFERING PRICE (1)    REGISTRATION FEE
<S>                                   <C>             <C>                     <C>                <C>
    Common Stock Purchase Warrants    4,237,748(2)            --                   --                  --
    Common Stock, $.01 par value      4,237,748(3)(4)      $10.00               $42,377,480        $11,187.65
    Common Stock, $.01 par value         40,000(5)         $12.50               $   500,000        $   132.00
    Common Stock, $.01 par value        677,267(6)         $ 3.30               $ 2,235,000        $   590.04
    Common Stock, $.01 par value        507,500            $ 2.25               $ 5,709,375                (7)
    Total Registration Fee:                                                                        $11,909.69
</TABLE>


(1)      Estimated solely for calculating the registration fee.

(2)      To be issued as a dividend to all holders of Common Stock, $.01 par
         value, on a pro rata basis.

(3)      Pursuant to Rule 416 of the Securities Act of 1933, as amended, there
         are also being registered such additional shares of Common Stock as may
         become issuable for anti-dilution purposes.

(4)      Issuable upon exercise of Common Stock Purchase Warrants that have an
         exercise price of $10.00 per warrant.


(5)      Issuable upon exercise of Common Stock Purchase Warrants that have an
         exercise price of $12.50 per warrant.

(6)      Issued upon conversion of Subordinated Convertible Promissory Notes
         at a conversion price of $3.30 per share on April 19, 2000.


(7)      No registration fee is required as securities were previously
         registered by Form SB-2 Registration Statement, No. 333-64471,
         effective as of October 26, 1998. Pursuant to Rule 429, this is a
         combined registration statement that relates to the securities
         previously registered by the earlier registration statement and the
         securities being registered by this registration statement. The amount
         to be registered reflects the number of shares taking into account the
         one-for-five reverse stock split, effective January 19, 2000.

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

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 1993, AS AMENDED, OR UNTIL THIS REGISTRATION STATEMENT SHALL
BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION
8(a), MAY DETERMINE.

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

<PAGE>   2


Pursuant to Rule 429, this is a combined registration statement that relates to
the securities previously registered by Form SB-2 Registration Statement, No.
333-64471, effective as of October 26, 1998, and the securities being registered
by this registration statement.

                             COLLEGIATE PACIFIC INC.
                              CROSS REFERENCE SHEET

<TABLE>
<CAPTION>
             FORM SB-2 ITEM NO. AND CAPTION                                           PROSPECTUS CAPTION

<S>          <C>                                                                      <C>
Item 1.      Front of Registration Statement and Outside Front Cover of Prospectus    Outside Front Cover

Item 2.      Inside Front Cover and Outside Back Cover Pages of Prospectus            Inside Front and Outside Back Cover Pages

Item 3.      Summary Information and Risk Factors                                     Summary, Risk Factors

Item 4.      Use of Proceeds                                                          Summary -- Use of Proceeds

Item 5.      Determination of Offering Price                                          Not Applicable

Item 6.      Dilution                                                                 Not Applicable

Item 7.      Selling Security Holders                                                 Summary -- Selling Shareholders

Item 8.      Plan of Distribution                                                     Summary -- Plan of Distribution

Item 9.      Legal Proceedings                                                        The Company -- Legal Proceedings

Item 10.     Directors, Executive Officers, Promoters and Control Persons             Management -- Executive Officers and
                                                                                      Directors

Item 11.     Security Ownership of Certain Beneficial Owners and Management           Management -- Security Ownership of
                                                                                      Certain Beneficial Owners and Management

Item 12.     Description of Securities                                                Description of Securities

Item 13.     Interest of Named Experts and Counsel                                    Not Applicable

Item 14.     Disclosure of Commission Position on Indemnification For Securities Act  Indemnification
             Liabilities

Item 15.     Organization Within Last Five Years                                      Not Applicable

Item 16.     Description of Business                                                  The Company -- Business

Item 17.     Management's Discussion and Analysis or Plan of Operation                Management's Discussion and Analysis of
                                                                                      Financial Condition and Results of
                                                                                      Operations

Item 18.     Description of Property                                                  The Company -- Property

Item 19.     Certain Relationship and Related Transactions                            Management -- Certain Relationships and
                                                                                      Related Transactions

Item 20.     Market For Common Equity and Related Stockholder Matters                 Market For Common Equity and Related
                                                                                      Stockholder Matters

Item 21.     Executive Compensation                                                   Management -- Executive Compensation

Item 22.     Financial Statements                                                     Index To Consolidated Financial Statements

Item 23.     Changes in and Disagreements With Accountants on Accounting and          Not Applicable
             Financial Disclosure
</TABLE>


<PAGE>   3


                             COLLEGIATE PACIFIC INC.

                    4,237,748 COMMON STOCK PURCHASE WARRANTS
                        5,462,515 SHARES OF COMMON STOCK

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

         This Prospectus relates to an offering of up to:

         o        4,237,748 Common Stock Purchase Warrants to be issued as a
                  special dividend to each record holder of Common Stock as of
                  May 26, 2000.


         o        4,277,748 shares of Common Stock consisting of:

                  o        4,237,748 shares of Common Stock issuable upon
                           exercise of the Company's Common Stock Purchase
                           Warrants.





                  o        40,000 shares of Common Stock issuable upon exercise
                           of the Company's Common Stock Purchase Warrants
                           issued to Mike Farkus and Christopher Haupt.


         Each record holder of Common Stock as of May 26, 2000 will receive a
special dividend from the Company of one Warrant for each share of Common Stock
owned by the record holder. Each Warrant will entitle the holder to purchase one
share of Common Stock at an initial exercise price of $10.00 per share, subject
to adjustment, at any time prior to May 26, 2005.




         The Company issued a total of 40,000 Common Stock Purchase Warrants to
Mike Farkus and Christopher Haupt in connection with a License Agreement with
On-Line Sports, Inc. Each Warrant entitles the holder to purchase one share of
Common Stock at an initial exercise price of $12.50 per share.


         This Prospectus also relates to an offering of up to 677,267 shares of
Common Stock by certain stockholders who previously held Notes of the Company.
The Company privately sold Notes in the principal amount of $2,235,000 to
certain officers and directors of the Company and certain third parties. The
Note Holders converted the Notes into 677,267 shares of Common Stock, based
upon a conversion price of $3.30 per share, on April 19, 2000.


         In addition, this Prospectus relates to an offering of up to 507,500
shares of Common Stock by certain stockholders of Collegiate Pacific Inc. The
stockholders acquired these shares in the following transactions:

         o        Michael J. Blumenfeld acquired 400,000 shares through a Stock
                  Purchase Agreement dated as of August 18, 1997 by and between
                  Mr. Blumenfeld, Adam Blumenfeld and the Company.

         o        Richard Hershorin and Patti Hershorin acquired 27,500 shares
                  pursuant to an Agreement for Purchase and Sale of Stock dated
                  as of April 14, 1998 by and between the Hershorins and the
                  Company.

         o        Cary W. Bawcum, Stanley Graber, Frank A. Jones, and Joel W.
                  Brown each acquired 20,000 shares pursuant to a Plan and
                  Agreement of Merger dated as of May 31, 1998 by and among
                  Vantage Products International, Inc., Messrs. Bawcum, Graber,
                  Jones and Brown, and the Company.

         These 507,500 shares are offered for the account of the Selling
Shareholders. Collegiate Pacific Inc. will not receive any proceeds from the
sale of these shares.

         The Common Stock is quoted on the Over-The-Counter Bulletin Board under
the symbol "BEEZ." The Warrants will be quoted on the Over-The-Counter Bulletin
Board under the symbol "BEEZW." On April 6, 2000, the bid and ask price of the
Common Stock was $10.125 and $13.875 per share.

   CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 8 IN THIS PROSPECTUS.

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

    NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
 COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                               CRIMINAL OFFENSE.


                 The date of this Prospectus is May __, 2000.




                                       1
<PAGE>   4


         No dealer, salesperson or any other person has been authorized to give
any information or to make any representations other than those contained in
this Prospectus in connection with the offering made hereby and, if given or
made, such information or representations must not be relied upon as having been
authorized by the Company. This Prospectus does not constitute an offer to sell,
or a solicitation of an offer to buy, any of the securities offered hereby to
anyone in any jurisdiction to whom it is unlawful to make such offer or
solicitation in such jurisdiction. Neither the delivery of this Prospectus nor
any sale made hereunder shall under any circumstances create any implication
that there has been no change in the affairs of the Company since the date
hereof or that the information contained herein is correct as of any time
subsequent to the dates as of which such information is furnished.

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


                                TABLE OF CONTENTS

<TABLE>
<S>                                                                           <C>
      Available Information..................................................   3
      Summary................................................................   4
      Risk Factors...........................................................   8
      The Company............................................................  14
      Management.............................................................  17
      Market for Common Stock and Related Stockholder Matters................  21
      Management's Discussion and Analysis of Financial Condition and
           Results of Operations.............................................  22
      Description of Securities..............................................  26
      Legal Matters..........................................................  33
      Experts................................................................  33
      Indemnification........................................................  33
      Index To Consolidated Financial Statements.............................  34
</TABLE>

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

Collegiate Pacific Inc. is a Delaware corporation. Our executive offices are
located at 13950 Senlac, Suite 200, Farmers Branch, Texas 75234, and our
telephone number is (972) 243-8100. In this Prospectus, the "Company,"
"Collegiate Pacific," "we," "us," and "our" refer to Collegiate Pacific Inc. and
its subsidiaries. The term "Warrants" refers to the Company's common stock
purchase warrants. The term "Notes" refers to the Company's Subordinated
Convertible Promissory Notes. In addition, "Common Stock" refers to our common
stock, $.01 par value per share. The term "Selling Shareholders" refers to Mr.
Blumenfeld, the Hershorins, and Messrs. Bawcum, Graber, Jones and Brown. In
addition, "Common Stock" refers to our common stock, $.01 par value per share.

         You should rely only on the information contained in this Prospectus.
We have not authorized anyone to provide you with information different from
that contained in this Prospectus. The information contained in this Prospectus
is accurate only as of the date of this Prospectus, regardless of the time of
delivery of this Prospectus or of any sale of the Common Stock.

         UNLESS OTHERWISE PROVIDED IN THIS PROSPECTUS, ALL REFERENCES TO SHARES
OF COMMON STOCK TAKE INTO ACCOUNT THE ONE-FOR-FIVE REVERSE STOCK SPLIT THAT
BECAME EFFECTIVE JANUARY 19, 2000.


                                       2
<PAGE>   5

                             AVAILABLE INFORMATION

         The Company is subject to the informational reporting requirements of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and we
file annual, quarterly and other reports and other information with the
Securities and Exchange Commission (the "Commission"). These materials may be
inspected and copied at the public reference facilities of the Commission at
Judiciary Plaza, 450 Fifth Street, N.W., Room 1024, Washington, D.C. 20549-1004,
at its Northeast Regional Office located at 7 World Trade Center, Suite 1300,
New York, New York 10048 and at its West Regional Office located at 5670
Wilshire Boulevard, Los Angeles, California 90036. You can obtain copies of
these materials at prescribed rates from the Public Reference Section of the
Commission located at 450 Fifth Street, N.W., Washington, D.C. 20549. The
Commission also maintains a Web site that contains reports, proxy statements,
information statements and other information regarding the Company. The
Commission's Web site address is http://www.sec.gov.

         The Company is a publicly held corporation and its Common Stock is
traded on the Bulletin Board under the symbol "BEEZ."

         The Company intends to furnish its stockholders with annual reports
containing audited financial statements and such other periodic reports as it
may determine to furnish or as may be required by law.

         We have filed Registration Statements on Form SB-2 (the "Registration
Statements") under the Securities Act of 1933 (the "Securities Act") with the
Commission, with respect to the Common Stock offered in this Prospectus. This
Prospectus does not contain all information set forth in the Registration
Statements. We omitted certain parts of the Registration Statements in
accordance with the rules and regulations of the Commission. For further
information about us and the Common Stock being offered in this Prospectus, you
should read the Registration Statements and their exhibits and schedules, which
you may read without charge at the public reference rooms at the offices of the
Commission.



                                       3
<PAGE>   6


                                     SUMMARY

         CERTAIN INFORMATION IN THIS PROSPECTUS CONTAINS "FORWARD-LOOKING
STATEMENTS." ALL STATEMENTS, OTHER THAN STATEMENTS OF HISTORICAL FACT, ARE
"FORWARD-LOOKING STATEMENTS" FOR PURPOSES OF THESE PROVISIONS.

         THESE STATEMENTS INCLUDE:

         o        ANY PROJECTIONS OF EARNINGS, REVENUES OR OTHER FINANCIAL
                  ITEMS;

         o        ANY STATEMENTS OF THE PLANS AND OBJECTIVES OF MANAGEMENT FOR
                  FUTURE OPERATIONS;

         o        ANY STATEMENTS CONCERNING PROPOSED NEW PRODUCTS OR SERVICES;

         o        ANY STATEMENTS REGARDING FUTURE ECONOMIC CONDITIONS OR
                  PERFORMANCE; AND

         o        ANY STATEMENT OF ASSUMPTIONS UNDERLYING ANY OF THE FOREGOING.

         IN SOME CASES, FORWARD-LOOKING STATEMENTS CAN BE IDENTIFIED BY THE USE
OF TERMINOLOGY SUCH AS "MAY," "WILL," "EXPECTS," "BELIEVES", "PLANS,"
"ANTICIPATES," "ESTIMATES," "POTENTIAL," OR "CONTINUE," AND VARIATIONS ON SUCH
WORDS AND SIMILAR EXPRESSIONS.

         ALTHOUGH THE COMPANY BELIEVES THAT THE EXPECTATIONS REFLECTED IN ITS
FORWARD-LOOKING STATEMENTS ARE REASONABLE, WE CAN GIVE NO ASSURANCE THAT THESE
EXPECTATIONS OR ANY FORWARD-LOOKING STATEMENTS WILL PROVE TO BE CORRECT. ACTUAL
RESULTS COULD DIFFER MATERIALLY FROM THE RESULTS WE PROJECTED OR ASSUMED IN OUR
FORWARD-LOOKING STATEMENTS. THE COMPANY'S FUTURE FINANCIAL CONDITION AND RESULTS
OF OPERATIONS, AS WELL AS ANY FORWARD-LOOKING STATEMENTS, ARE SUBJECT TO
INHERENT RISKS AND UNCERTAINTIES, SOME OF WHICH ARE SUMMARIZED IN THE SECTION
TITLED "RISK FACTORS" BEGINNING ON PAGE 8.


                                   THE COMPANY

         We are in the business of the mail order marketing of sports equipment.
We sell our products primarily to institutional customers located throughout the
United States. Our principal customers include country clubs, schools, YMCAs,
YWCAs and similar recreational organizations, municipal recreation departments,
and other governmental agencies. We offer a broad line of sporting equipment,
including inflatable balls, nets for various sports, standards and goals for
sports, weight lifting equipment, and other recreational products, and we also
provide after-sale customer service through toll-free numbers.

         We believe that prompt delivery of a broad range of products at
competitive prices, coupled with prompt, accessible customer service,
distinguishes Collegiate Pacific from its competitors. We currently market about
2,500 sports and recreational related equipment and products to over 200,000
potential institutional, retail, mass merchant, and team dealer customers. Since
commencing operations, we have sold products to approximately 20,000 customers.

         Our master mailing list currently includes over 200,000 potential
customers, and we intend to distribute approximately 700,000 catalogs and fliers
to this audience during Fiscal Year 2000. Michael Blumenfeld, the Chief
Executive Officer of the Company with 25 years of experience in the industry,
supervised the development of this mailing list, and it is carefully maintained,
screened, and cross-checked. We subdivided this mailing list into various
combinations designed to place catalogs in the hands of the individuals making
the purchase decisions. The master mailing list is also subdivided by relevant
product types, seasons, and customer profiles. We also use other forms of
solicitations such as trade shows, telemarketing, broadcast fax programs, and
the Internet.

         Collegiate Pacific Inc. was incorporated in Pennsylvania in 1987, and
reincorporated in Delaware in 1999. The Company's executive offices are located
at 13950 Senlac, Suite 200, Farmers Branch, Texas 75234, and its telephone
number at that location is (972) 243-8100.


                               RECENT DEVELOPMENTS

         On October 25, 1999 we acquired certain assets of Mark One Inc., a
distributor of camping and sporting good related equipment for the recreation,
military, and municipal markets.


                                       4
<PAGE>   7


         On January 14, 2000 our shareholders approved an amendment to the
Company's Articles of Incorporation authorizing a one-for-five reverse stock
split, which became effective on January 19, 2000.

         On February 7, 2000 we entered into licensing and distribution
agreements with the Edwards Sports Company, a manufacturer of tennis nets and
tennis court equipment.


         On February 29, 2000 we issued $2,235,000 of Subordinated Convertible
Promissory Notes to certain officers and directors of the Company and certain
third parties. Approximately $995,000 of such Notes were issued in exchange for
an equal amount of subordinated notes held by Michael J. Blumenfeld. The
remaining Notes were sold for approximately $1.4 million in cash. We are using
the cash proceeds to repay our outstanding commercial bank debt, to expand
working capital, and to finance stock repurchases. On April 19, 2000, the Note
holders converted the Notes into 677,267 shares of Common Stock, based on a
conversion price of $3.30 per share.



                              SELLING SHAREHOLDERS


         The following table sets froth the names of each of the Selling
Shareholders, the number of shares of Common Stock beneficially owned by each
Selling Shareholder as of April 19, 2000, the number of shares that each may
offer, and the number of shares of Common Stock beneficially owned by each
Selling Shareholder upon completion of the offering, assuming all of the shares
offered are sold. The number of shares sold by each Selling Shareholder may
depend upon a number of factors, including, among other things, the market price
of the Common Stock.



<TABLE>
<CAPTION>
                                            Beneficial Ownership                    Beneficial Ownership
                                            Prior to Offering(1)                       After Offering
                                  ------------------------------------------     --------------------------
                                  Number of       Percent of    Shares to be     Number of       Percent of
Name of Beneficial Owner          Shares(2)        Class(3)         Sold         Shares(2)         Class
- ------------------------          ---------        ---------        ----         ---------         -----

<S>                              <C>                 <C>         <C>             <C>               <C>
Michael J. Blumenfeld,           4,416,134(4)       67.3%         3,057,612(5)    4,416,134         67.3%
   Chief Executive Officer
   of the Company

Richard M. Hershorin TTEE           55,000(6)        1.3%            27,500          27,500          0.6%
FBO R. Hershorin Rev. Trust
U/A/D 04/21/89

Cary W. Bawcum                      40,000(7)        0.9%            20,000          20,000          0.5%

Stanley Graber (8)                  40,000(9)        0.9%            20,000          20,000          0.5%

Frank A. Jones                      40,000(10)       0.9%            20,000          20,000          0.5%

Joel W. Brown                       40,000(11)       0.9%            20,000          20,000          0.5%
</TABLE>


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

(1)      Unless otherwise indicated, each person has sole investment and voting
         power with respect to the shares indicated.


(2)      As required by SEC regulations, the number of shares shown as
         beneficially owned includes shares that could be purchased within 60
         days after the date of this Prospectus. The table shows the estimated
         total of the shares that would be issued on the exercise of all
         Warrants to acquire shares of Common Stock described in this
         Prospectus. The actual number of shares of Common Stock issuable upon
         the exercise of the Warrants is subject to adjustment and could be
         materially less than the number estimated in this table. This variation
         is due to factors that cannot be predicted by us at this time. The most
         significant of these factors is the future market price of our Common
         Stock.



                                       5
<PAGE>   8



(3)      The percentage of each Selling Shareholder is based on the beneficial
         ownership of that Selling Shareholder divided by the sum of the current
         outstanding shares of Common Stock plus the additional shares, if any,
         that would be issued to that Selling Shareholder (but not any other
         shareholder) when exercising any Warrant or other right in the future.

(4)      Consists of 1,748,522 shares of Common Stock, 454,545 shares issued
         upon conversion of a Note on April 19, 2000, 10,000 shares issuable
         upon exercise of an option expiring February 24, 2009, 1,748,522 shares
         issuable upon exercise of a Warrant expiring May 26, 2005, and 454,545
         shares issuable upon exercise of a Warrant expiring May 26, 2005 that
         will be issued as a special dividend of warrants on shares of Common
         Stock issued upon conversion of a Note on April 19, 2000.

(5)      Consists of 400,000 shares being registered by Mr. Blumenfeld with the
         intention that the sale or placement of these shares will be for the
         benefit of the Company. The shares and/or the majority of net proceeds
         of a sale could be used in acquisitions, debt repayments, working
         capital advances or other such circumstances that may accrue to the
         benefit of the Company. shares of Common Stock. Also includes 454,545
         shares issued upon conversion of a Note on April 19, 2000, 1,748,522
         shares issuable upon exercise of a Warrant expiring May 26, 2005, and
         454,545 shares issuable upon exercise of a Warrant expiring May 26,
         2005 that will be issued as a special dividend of warrants on shares of
         Common Stock issued upon conversion of a Note on April 19, 2000.


(6)      Consists of 27,500 shares of Common Stock, and 27,500 shares issuable
         upon exercise of a Warrant expiring May 26, 2005.

(7)      Consists of 20,000 shares of Common Stock, and 20,000 shares issuable
         upon exercise of a Warrant expiring May 26, 2005.

(8)      Mr. Graber is the brother-in-law of Michael J. Blumenfeld.

(9)      Consists of 20,000 shares of Common Stock, and 20,000 shares issuable
         upon exercise of a Warrant expiring May 26, 2005.

(10)     Consists of 20,000 shares of Common Stock, and 20,000 shares issuable
         upon exercise of a Warrant expiring May 26, 2005.

(11)     Consists of 20,000 shares of Common Stock, and 20,000 shares issuable
         upon exercise of a Warrant expiring May 26, 2005.


                              PLAN OF DISTRIBUTION

         The Warrants offered in this Prospectus will be issued to each of the
Company's stockholder's on a pro rata basis as a special dividend.


         The sale of the Shares offered in this Prospectus may be made from time
to time directly by the Selling Shareholders, by the Note holders who converted
their Notes into shares of Common Stock, by the stockholders who exercised their
Warrants, or by one or more broker-dealers or agents.


         Shareholders selling their Shares or Warrants will act independently of
the Company in making decisions with respect to the timing, manner and size of
each sale. The Shares and the Warrants may be sold in one or more transactions
on the Bulletin Board, in negotiated transactions, or through a combination of
such methods of distribution, at prices related to prevailing market prices or
at negotiated prices.

         In the event one or more broker-dealers or agents agree to sell the
Shares or the Warrants, they may do so by purchasing the Shares or Warrants as
principals or by selling the Shares or the Warrants as agent for the
shareholders selling their shares. These broker-dealers may be compensated in
the form of discounts, concessions, or commissions from these shareholders or
the purchasers of the Shares or the Warrants. A particular broker-dealer's
compensation may be in excess of customary compensation.

         Under applicable Exchange Act rules and regulations, any person engaged
in a distribution of the Shares or the Warrants may not simultaneously engage in
market-making activities with respect to the Company's Common Stock or Warrants
for the applicable period under Regulation M of the Exchange Act prior to the
commencement of such distribution. In addition, shareholders selling their
shares are subject to applicable provisions, rules and regulations of the
Exchange Act, including Regulation M, which may limit the timing of purchases
and sales of the Shares and the Warrants by these shareholders. All of the
foregoing may affect the marketability of the Shares and the Warrants.


                                       6
<PAGE>   9


         To comply with applicable states' securities laws, the Shares and the
Warrants will be sold in such jurisdictions only through registered or licensed
brokers or dealers. Additionally, the Shares and the Warrants may not be sold in
certain states unless the Shares and the Warrants has been registered or
qualified for sale in these states, or an exemption from registration or
qualification is available and is complied with.

         The 400,000 shares being registered by Mr. Blumenfeld are being done so
with the intention that the sale or placement of these shares will be for the
benefit of the Company. The shares and/or the majority of net proceeds of a sale
could be used in acquisitions, debt repayment, working capital advances or other
such circumstances that may accrue to the benefit of the Company.

                                 USE OF PROCEEDS

         The Company will not receive any consideration for the issuance of the
Warrant, or any proceeds from the sale of Warrants by the Warrant holders.

         The Company will receive proceeds only if the Warrants are duly
exercised and paid by the Warrant holders. There can be no assurance that the
Warrant holders will exercise all or any portion of the Warrants. If all the
Warrants are exercised, the Company will receive $42,877,480. The Company
currently plans to use any proceeds received upon exercise of the Warrants as
working capital for general corporate purposes. These general corporate purposes
may include working capital, acquisitions, and debt repayment.


         The Company did not receive any proceeds from the conversion of the
Notes into shares of Common Stock. However, the conversion of the Notes
constituted a reduction of the Company's outstanding debt by $2,235,000. The
Note holders converted the Notes into shares of Common Stock at a conversion
price equal to $3.30 per share.


         The 400,000 shares that have been registered by Mr. Blumenfeld are
being done so with the intention that the sale or placement of these shares will
be for the benefit of the Company. The shares and/or the majority of net
proceeds of a sale could be used in working capital, acquisitions, debt
repayment, or other circumstances that may accrue to the benefit of the Company.

         The Company will not receive any of the proceeds from the sale of the
shares of Common Stock by the Selling Stockholders.


                        DESCRIPTION OF DIVIDEND WARRANTS

         The Company will issue the Warrants pursuant to a Warrant Agreement
between the Company and Continental Stock Transfer and Trust Company, Inc. (the
"Warrant Agent"). Each record holder of Common Stock as of May 26, 2000 will
receive a special dividend from the Company of one Warrant for each share of
Common Stock owned by the record holder.

         Each Warrant entitles the registered holder to purchase from the
Company, for cash, one share of Common Stock at $10.00 per share. The number of
shares purchasable upon exercise of each Warrant and price per share may be
adjusted under certain conditions.

         Holders may exercise the Warrants at any time on or before May 26,
2005, unless extended by the Company. The Warrants are callable and cancelable
at a cancellation price of $.10 per share of Common Stock purchasable upon
exercise of the Warrants (the "Cancellation Price"). If the Company calls the
Warrants for cancellation, holders may exercise the Warrants at any time prior
to the close of business on the business day preceding the date fixed for
cancellation.


                                       7
<PAGE>   10
                     DESCRIPTION OF ON-LINE SPORTS WARRANTS

         The Company issued a total of 40,000 Common Stock Purchase Warrants to
Mike Farkus and Christopher Haupt in connection with a License Agreement by and
between the Company and On-Line Sports, Inc., dated April 24, 1999.

         The Warrants entitled Messrs. Farkus and Haupt to purchase from the
Company, for cash, one share of Common Stock at $12.50 per share. The exercise
price and number of shares purchasable upon exercise of each Warrant and price
per share may be adjusted under certain circumstances.

         Messrs. Farkus and Haupt may exercise the Warrants at any time on or
before April 24, 2004. The Company does not have the right to call the Warrants
for cancellation.

                              DESCRIPTION OF NOTES

         The Notes were sold to certain officers and directors of the Company
and certain other third parties not affiliated with the Company (the "Note
Holders") pursuant to a Purchase Agreement between the Company and the Note
Holders (the "Purchase Agreement"), dated as of February 29, 2000. The Company
and the Note Holders also executed a Subordination Agreement with Chase Bank of
Texas, National Association (the "Subordination Agreement"), subordinating the
indebtedness represented by the Notes to the prior payment in full of all Senior
Indebtedness.


         The Notes were general obligations of ours limited to $2,235,000 in
aggregate principal amount, and bore an interest rate equal to the Prime Rate
plus 2 1/2 percentage points. The Notes were convertible at $3.30 per share.


                                  RISK FACTORS

         YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING RISK FACTORS AND CAUTIONARY
WARNINGS BEFORE INVESTING IN THE COMMON STOCK OFFERED IN THIS PROSPECTUS. THE
FOLLOWING RISKS AND UNCERTAINTIES ARE NOT THE ONLY ONES FACING THE COMPANY.
THERE ARE ADDITIONAL RISKS AND UNCERTAINTIES THAT WE ARE EITHER UNAWARE OF OR
THAT WE CURRENTLY THINK ARE IMMATERIAL; HOWEVER, THESE RISKS AND UNCERTAINTIES
MAY ALSO IMPAIR THE COMPANY'S BUSINESS OPERATIONS.

         IF ANY OF THE FOLLOWING RISKS ACTUALLY OCCUR, OUR BUSINESS, FINANCIAL
CONDITION, OR RESULTS OF OPERATIONS COULD BE MATERIALLY AND ADVERSELY AFFECTED.
IN SUCH CASE, THE TRADING PRICE OF THE COMMON STOCK COULD DECLINE, AND INVESTORS
COULD LOSE ALL OR PART OF ANY INVESTMENT IN THE COMMON STOCK.

         YOU SHOULD ALSO REFER TO THE OTHER INFORMATION SET FORTH IN THIS
PROSPECTUS, INCLUDING THE COMPANY'S FINANCIAL STATEMENTS AND THE RELATED NOTES.


LIMITED OPERATING HISTORY:

         We have a limited operating history upon which to base an evaluation of
the Company and its prospects.


                                       8
<PAGE>   11


         Collegiate Pacific only recently entered into the catalog and
mail-order distribution of sporting goods, and it incurred losses of
approximately $31,000 and $680,000 for the years ended June 30, 1999 and 1998,
respectively, which includes operating losses, the merger, and developmental
expenses, and losses of approximately $423,000 and $212,000 for the six months
ended December 31, 1999 and 1998 respectively.

         Our prospects must be considered in light of the risks, expenses, and
difficulties frequently encountered by start-up companies in the marketing
industry. To address these risks, we must, among other things:

         o        Effectively develop new relationships and maintain existing
                  relationships with our suppliers, advertisers and customers;

         o        Provide products at competitive prices; o Respond to
                  competitive developments; and

         o        Attract, retain, and motivate qualified personnel.

         We cannot assure you that we will succeed in addressing such risks. Our
failure to do so could have a material adverse effect on the Company's business,
financial condition, or results of operations.

         In addition, our limited operating history makes it difficult or
impossible to predict future operating results. We cannot give you any assurance
that our revenues will increase or even continue at their current level, or that
we will attain profitability or generate cash from operations in the future.


COMPETITION

         The sports goods and related equipment market in which we participate
is highly competitive and it is without a significant barrier to entry.

         We compete principally in the institutional market with local sporting
goods dealers and other direct mail companies. Collegiate Pacific is a recent
entrant in this market and we had sales of about $6.8 million for the year ended
June 30, 1999.

         Most of our direct mail competitors have:

         o        Substantially greater financial resources;

         o        A larger customer base; and

         o        Greater name recognition within the industry.

         In addition, our competitors may have larger technical, sales, and
marketing resources.

         We compete on a number of factors, including price, relationships with
customers, name recognition, product availability, and quality of service. We
cannot give you any assurance that we will compete successfully against our
competitors in the future. If we fail to compete successfully, our business,
financial condition, and results of operations will be materially and adversely
affected.


RAW MATERIALS

         The general economic conditions in the U.S. or international countries
with which we do business could affect pricing of raw materials such as metals
and other commodities used by suppliers of our finished goods. We cannot assure
you that any price increase incurred by the Company for its products can be
passed to its customers without adversely affecting the Company's operating
results.


ACCOUNTS RECEIVABLE

         We monitor the credit worthiness of our customer base on an ongoing
basis, and we have not experienced an abnormal increase in losses in our
accounts receivable portfolio. We believe that allowances for losses


                                       9
<PAGE>   12


adequately reflect the risk of loss. However, a change in the economic condition
or in the make-up of our customer base could have an adverse affect on losses
associated with the credit terms the we give to our customers.


POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS; SEASONALITY

         Our quarterly operating results may fluctuate significantly in the
future as a result of a variety of factors, many of which are outside of our
control.

         We anticipate that our revenues will peak in the third and fourth
quarters of each fiscal year due primarily to the budgeting procedures of many
of our customers and the seasonal demand for the products. The first and second
quarters generally experience lower revenues and higher expenses as a percentage
of sales due to lessening customer demand because of decreased sports
activities, adverse weather conditions inhibiting customer demand, holiday
seasons, and school recesses. Therefore, we do not believe that
quarter-to-quarter comparisons of operating results for preceding quarters are
necessarily meaningful. You should not rely on the results of one quarter as an
indication of our future performance.


MANAGING POTENTIAL GROWTH

         We experienced a period of significant growth, and our continued
expansion may significantly strain our management, financial, and other
resources. We believe that improvements in management and operational controls,
and operational, financial and management information systems could be needed to
manage future growth.

         We cannot assure you that:

         o        These resources will be available or in a cost-effective form
                  to the Company which will allow it to sustain growth at the
                  same levels;

         o        Our current personnel, systems, procedures, and controls will
                  be adequate to support our future operations;

         o        We will identify, hire, train, motivate, or manage required
                  personnel; or

         o        That we will successfully identify and exploit existing and
                  potential market opportunities.

         Our failure to have these resources in sufficient form or quantity
during a period of significant growth could have an adverse affect on our
operating results.


FUTURE CAPITAL REQUIREMENTS

         Our cash flow from existing operations may not support an expansion of
operations or future acquisitions.

         We incurred losses of approximately $31,000 and $680,000 for the years
ended June 30, 1999, and 1998, respectively. We funded our operations primarily
from the sale of stock to Michael Blumenfeld and others in February and March of
1998 and with working capital loans from Mr. Blumenfeld. In addition, on
September 14, 1999 we obtained a $2 million revolving line of credit from Chase
Bank of Texas, N.A. Notes. On February 29, 2000 we received approximately $1.4
million in cash from the sale of the Notes. We may need to seek additional
third-party financing to raise additional capital needed to support any future
growth.

         We cannot give you any assurance that such additional funding will be
available on acceptable terms, if at all. If we cannot obtain adequate funds
from third parties we may have to forego strategic decisions or delay, scale
back, or eliminate certain aspects of our operations. This could have a material
adverse effect on our business, financial condition, and results of operations.


                                       10
<PAGE>   13


DEPENDENCE ON KEY PERSONNEL

         Our performance is substantially dependent on the skills, experience,
and performance of its Chief Executive Officer, Michael J. Blumenfeld, as well
as our ability to retain and motivate other officers and key employees, certain
of whom would be difficult to replace.

         The Company does not have an employment agreement with Mr. Blumenfeld.
The Company does not have "key person" life insurance policies on any of its
officers or other employees.

         The loss of services of certain of these executives and personnel could
have a material adverse effect on the Company. We cannot assure you that the
services of our personnel will continue to be available to us. In addition, we
believe that our success in attracting and retaining additional qualified
employees, and our failure to recruit such skilled personnel as needed, could
have a material adverse effect on the Company.


RISKS RELATED TO INTERNATIONAL SUPPLIERS

         A significant amount of our revenues depends upon products purchased
from foreign suppliers, located primarily in the Far East. In addition, we
believe that many of the products we purchase from our domestic suppliers are
manufactured overseas.

         Accordingly, we are subject to the risks of this international
         component, including:

         o        Shipment delays;

         o        Fluctuation in exchange rates;

         o        Increases in import duties;

         o        Changes in customs regulations;

         o        Adverse economic conditions in foreign countries; and

         o        Political turmoil.

         The occurrence of any one or more of the foregoing could materially and
adversely affect our business, financial condition, and result of operations.


RELIANCE ON THIRD PARTY CARRIERS

         Our operations depend upon third party carriers to deliver our catalogs
and products to our customers.

         We ship our products using common carriers, primarily UPS. The
operations of such carriers are outside the Company's control. Accordingly, our
business reputation and operations are subject to many risks, including:

         o        Shipment delays caused by such carriers;

         o        Labor strikes by the employees of such carriers;

         o        Increases in delivery cost, postage rate increases; and

         o        Other adverse economic conditions.

         The occurrence of any one or more of the foregoing could adversely
affect our business, financial condition, and results of operations due to an
inability to make timely shipment to our customers or by utilizing other more
costly carriers or means of shipping.


CONTROL BY MAJOR STOCKHOLDER


         Michael J. Blumenfeld, Chairman and Chief Executive Officer of
Collegiate Pacific, currently owns 2,203,067 shares (including 454,545 shares
issued upon conversion of a Note on April 19, 2000) or 50.7% of Common Stock,
and holds options and a Warrant convertible into 2,213,067 shares of the
Company's outstanding voting Common Stock. As a result, Mr. Blumenfeld has the
power to initiate or block corporate actions such as an amendment to the
Company's Articles of Incorporation, the



                                       11
<PAGE>   14


consummation of any merger, or the sale of all or substantially all of the
assets of the Company. In addition, Mr. Blumenfeld may control the election of
directors and any other action requiring stockholder approval.


VOLATILITY OF STOCK PRICE

         Historically, the stock market has been highly volatile.

         The price of the Common Stock is determined in the marketplace and may
be influenced by many factors, including:

         o        The depth and liquidity of the market for the Common Stock;

         o        Investor perception of the Company and the industry within
                  which it competes;

         o        Quarterly variations in operating results; and

         o        General economic and market conditions.

         Historically, the weekly trading volume of the Common Stock has been
relatively small. Any material increase in public float could have a significant
impact on the price of the Common Stock. In addition, the stock market has
occasionally experienced extreme price and volume fluctuations that often
affected market prices for smaller companies. These extreme price and volume
fluctuations often are unrelated or disproportionate to the operating
performance of the affected companies, and the price of the Common Stock could
be affected by such fluctuations.


OTC BULLETIN BOARD

         There are significant consequences associated with our stock trading on
the NASD Over-The-Counter Bulletin Board rather than a national exchange.

         The effects of not being able to list our securities on a national
exchange include:

         o        Limited release of the market prices of our securities;

         o        Limited news coverage of the company;

         o        Limited interest by investors in our securities;

         o        Increased difficulty in selling our securities in certain
                  states due to "blue sky" restrictions; and

         o        Limited ability to issue additional securities or to secure
                  additional financing.


LISTING ON NATIONAL OR REGIONAL EXCHANGES

         We have no assurance of future listing on any national or regional
stock exchanges.

         We are currently applying for listing of the Common Stock on the
American Stock Exchange and the Nasdaq SmallCap Market.

         The American Stock Exchange's quantitative criteria for initial
inclusion include, without limitation:

         o        Pre-tax income of $750,000 during the latest fiscal year, or 2
                  of most recent 3 fiscal years;

         o        A public float with a market value of at least $3 million;

         o        A minimum bid price of $3.00; and

         o        Stockholders' equity of $4 million.

         The Nasdaq SmallCap Market's quantitative criteria for initial
inclusion include, without limitation:

         o        A public float of one million shares with a market value of at
                  least $5 million;

         o        A minimum bid price of $4.00;

         o        Three market makers;


                                       12
<PAGE>   15
         o        At least 300 stockholders holding 100 shares or more; and

         o        Either:

                  o        Net tangible assets of $4 million;

                  o        Market capitalization of $50 million; or

                  o        Net income of $750,000.

We can give you no assurance that we will achieve the quantitative criteria
required by the American Stock Exchange or the Nasdaq SmallCap Market or that,
even if we do, our listing application would be approved by the American Stock
Exchange or Nasdaq.


OUTSTANDING STOCK OPTIONS

         Outstanding options may have an effect on the price of our securities.

         There are 5,000 options, each to purchase one share of our Common
Stock, issued by DSSI Corporation under the Drug Screening Systems, Inc. Stock
Option Plan of 1994 that are still outstanding. In addition, we have granted
41,500 options, each to purchase one share of our Common Stock, to key
employees, officers, and directors under our 1998 Collegiate Pacific Inc. Stock
Option Plan. These outstanding options could have a significant adverse effect
on the trading price of our common stock, especially if a significant volume of
the options were exercised and the stock issued were immediately sold into the
public market.




THE EXERCISE OF OUTSTANDING WARRANTS AND OPTIONS COULD HAVE A DILUTIVE EFFECT


         As of April 6, 2000, there were outstanding options and warrants to
purchase approximately 85,500 shares of Common Stock. Upon distribution of the
Warrants, there will be 4,323,248 outstanding options and warrants held by
shareholders and certain third parties to purchase shares of Common Stock. The
options and warrants have exercise prices ranging from $1.25 per share to $12.50
per share. The exercise of warrants or options and the sale of the underlying
shares of common stock (or even the potential of such exercise or sale) could
have a negative effect on the market price of our common stock, and will have a
dilutive impact on other shareholders.


         If we attempt to raise additional capital through the issuance of
equity or convertible debt securities, the terms upon which we will be able to
obtain additional equity capital, if at all, may be negatively affected since
the holders of outstanding warrants and options can be expected to exercise
them, to the extent they are able, at a time when we would, in all likelihood,
be able to obtain any needed capital on terms more favorable than those provided
in such warrants or options.


DEPENDENCE OF WARRANT HOLDERS ON MAINTENANCE OF CURRENT REGISTRATION STATEMENT;
POSSIBLE LOSS OF VALUE OF WARRANTS.

         Before exercising the Warrants, a current registration statement (or an
exemption therefrom) must be in effect with the Commission and with the various
state securities authorities in the states where Warrant holders reside. We
intend to keep effective a registration statement covering the Warrants and the
underlying Shares while the Warrants are exercisable. However, we expect to
incur substantial continuing expenses for legal and accounting


                                       13
<PAGE>   16


fees in doing so. There can be no assurance that we will be able to maintain a
current registration statement while the Warrants are exercisable. Our inability
to maintain an effective registration statement and qualification in appropriate
states (or exemptions therefrom) covering the underlying shares would render the
Warrants unexercisable and may deprive them of all or a portion of their value.


POTENTIAL ADVERSE EFFECT OF REDEMPTION OF WARRANTS.

         We may redeem each Warrant at $.10 per Warrant after the occurrence of
certain preconditions. Redemption of the Warrants could force the Warrant
holders to exercise the Warrants at a time when it may be disadvantageous for
the holders to do so or to sell the Warrants at their then current market price
when the holders might otherwise wish to hold the Warrants for possible
appreciation. Any holders who do not exercise warrants prior to their expiration
or redemption, as the case may be, will forfeit the right to purchase the shares
of Common Stock underlying the Warrants. See "Description of Securities - Common
Stock Purchase Warrants".


                                   THE COMPANY

BUSINESS

         The Company was originally incorporated in Pennsylvania in 1987. From
August 1989 to June 16, 1997, the Company developed and marketed drug testing
products under the name of Drug Screening Systems, Inc. On June 16, 1997, the
Company sold substantially all of its assets, changed its name to DSSI
Corporation, and thereafter had no formal operations.

         On February 17, 1998, the Company's stockholders authorized the Company
to enter into the business of distributing sports equipment. This change in our
business was accomplished through the following steps:

         o        The Company sold 2,000,000 shares of Common Stock, a
                  controlling interest in the Company. The price of the shares
                  was $1.00 per share, which was the average of the bid and ask
                  price of the Common Stock on August 18, 1997, the date of the
                  Stock Purchase Agreement, or a total price of $2 million.
                  Michael J. Blumenfeld purchased 1,960,000 shares, and Adam
                  Blumenfeld purchased 40,000 shares.

         o        Michael J. Blumenfeld sold all of the assets, including the
                  corporate name, of Collegiate Pacific Inc. f/k/a Nitro Sports
                  Inc., a Texas corporation, to the Company, at cost. Mr.
                  Blumenfeld formed that company in 1997 to engage in the
                  catalog and mail order distribution of sports equipment.

         o        The Company changed its name to Collegiate Pacific Inc. at
                  that time.

         We then entered into exclusive distribution agreements with the
following companies:

         o        Equipmart, Inc., a manufacturer of rollers and component parts
                  for the tennis industry, on February 24, 1998

         o        FunNets, Inc., a manufacturer of plastic frames and nets used
                  as soccer goals and other related purposes, on March 7, 1998

         o        Pro Gym Equipment, Inc., a manufacturer of weight lifting and
                  exercise equipment and other recreational and sporting goods,
                  on March 21, 1998

         o        Edwards Sports Products Limited, a manufacturer of tennis nets
                  and court equipment, on February 7, 2000


                                       14
<PAGE>   17
         On April 14, 1998, the Company acquired Product Merchandising, Inc., a
mail order distribution company that distributes products and equipment for
summer camps.

         On May 31, 1998, we merged with Vantage Products International, Inc., a
distributor of baseball netting and other related baseball products.

         On December 11, 1998, the Company's stockholders approved the
reincorporation of the Company from the Commonwealth of Pennsylvania to the
State of Delaware, pursuant to a merger agreement with a newly formed Delaware
corporation. The merger and reincorporation as a Delaware corporation was
effective on July 21, 1999.


         On September 14, 1999, we obtained a $2 million revolving line of
credit from Chase Bank of Texas, N.A. We may need to seek additional third-party
financing to raise additional capital needed to support any future growth.



         On October 25, 1999, we acquired certain assets of Mark One Inc., a
distributor of camping and sporting good related equipment as well as numerous
items for the recreation, military and municipal markets.



         On January 14, 2000, our shareholders approved an amendment to the
Company's Articles of Incorporation authorizing a one-for-five reverse stock
split, which became effective on January 19, 2000.



         On February 7, 2000, we obtained licensing and distribution agreements
with the Edwards Sports Company, a manufacturer of tennis nets and court
equipment.



         On February 29, 2000, we issued $2,235,000 of Subordinated Convertible
Promissory Notes to certain officers and directors of the Company and certain
third parties. Approximately $995,000 of such Notes were issued in exchange for
an equal amount of subordinated notes held by Michael J. Blumenfeld. The
remaining Notes were sold for approximately $1.4 million in cash. We are using
the cash proceeds to repay our outstanding commercial bank debt, to expand
working capital, and to finance stock repurchases.



         On April 19, 2000, all of the Note Holders converted their Notes into
677,267 shares of Common Stock.


         We are in the business of the mail order marketing of sports equipment.
We sell our products primarily to institutional customers located throughout the
United States. Our principal customers include country clubs, schools, YMCAs,
YWCAs and similar recreational organizations, municipal recreation departments,
and other governmental agencies. We offer a broad line of sporting equipment,
including inflatable balls, nets for various sports, standards and goals for
sports, weight lifting equipment, and other recreational products, and we also
provide after-sale customer service through toll-free numbers.

         We believe that prompt delivery of a broad range of products at
competitive prices, coupled with prompt, accessible customer service,
distinguishes Collegiate Pacific from its competitors. We currently market about
2,500 sports and recreational related equipment and products to over 200,000
potential institutional, retail, mass merchant, and team dealer customers. Since
commencing operations, we have sold products to approximately 20,000 customers.

         Our master mailing list currently includes over 200,000 potential
customers, and we intend to distribute approximately 700,000 catalogs and fliers
to this audience during Fiscal Year 2000. Michael Blumenfeld, the Chief
Executive Officer of the Company with 25 years of experience in the industry,
supervised the development of this mailing list, and it is carefully maintained,
screened, and cross-checked. We subdivided this mailing list into various
combinations designed to place catalogs in the hands of the individuals making
the purchase decisions. The master mailing list is also subdivided by relevant
product types, seasons, and customer profiles. We also use other forms of
solicitations such as trade shows, telemarketing, broadcast fax programs, and
the Internet.

         Our revenues are not dependent upon any one or a few major customers.
Our institutional customers typically receive annual appropriations for sports
related equipment, which are generally spent in the period preceding the season
in which the sport or athletic activity occurs. While institutions are subject
to budget constraints, once allocations have been made, aggregate levels of
expenditures are typically not reduced.

         We derive a significant portion of our revenues from the sale of
products purchased directly from suppliers in the Far East. Accordingly, we are
subject to the risks of this international component that may affect the our
ability to deliver products in a timely and competitive manner. These risks
include:


                                       15
<PAGE>   18


         o        Shipment delays;

         o        Fluctuation in exchange rates;

         o        Increases in import duties;

         o        Changes in customs regulations;

         o        Adverse economic conditions in foreign countries; and

         o        Political turmoil.

         As a result, we attempt to maintain a three to six week supply of
critical inventory items in stock.

         Although the vast majority of products we distribute are purchased in
final form, a small percentage of the items require minor fabrication to
complete. We have welding machines and an assortment of tools to aid in this
fabrication process. The raw materials used in this process are in the form of
shipping supplies, nuts and bolts, and other commercially available products. We
believe there are multiple suppliers for these products nationwide.


SEASONAL NATURE OF BUSINESS

         We anticipate that our revenues will peak in the third and fourth
quarters of each fiscal year due primarily to the budgeting procedures of many
of our customers and the seasonal demand for the products. The first and second
quarters generally experience lower revenues and higher expenses as a percentage
of sales due to lessening customer demand because of decreased sports
activities, adverse weather conditions inhibiting customer demand, holiday
seasons, and school recesses.


COMPETITION

         We compete principally in the institutional market with local sporting
goods dealers and other direct mail companies, which collectively dominate the
institutional market. We compete on a number of factors, including price,
relationships with customers, name recognition, product availability, and
quality of service. We believe that we have an advantage on the institutional
market over traditional sporting goods retailers because our selling prices do
not include comparable price markups attributable to wholesalers, manufacturers,
and distributors. In addition, we believe that we have an advantage over other
direct mail marketers of sporting goods because we offer superior products,
coupled with prompt and accessible service, at the most competitive prices.


EMPLOYEES

         We currently employ 31 people on a full-time basis. In addition, we may
hire temporary employees as seasonal increases in demand occur. None of our
employees are represented by a union, and we believe our relations with our
employees are good.


PROPERTIES

         We lease our corporate headquarters and a warehouse facility located in
Farmers Branch, Texas, with approximately 30,000 square feet. The lease for this
facility expires in Fiscal Year 2003. We believe that this facility will be
adequate for our business needs for the foreseeable future. We do not own any
real property.


LEGAL PROCEEDINGS

         None.


                                       16
<PAGE>   19


                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

         The directors and executive officers of the Company are:

<TABLE>
<CAPTION>
                                                                   Positions and Offices Held
                    Name                        Age                      With the Company
- ----------------------------------------------  ---   ------------------------------------------------------
<S>                                             <C>  <C>
Michael J. Blumenfeld.........................  54    Chairman of the Board and Chief Executive Officer
Adam Blumenfeld...............................  29    President and Director
Arthur J. Coerver.............................  57    Chief Operating Officer and Director
Harvey Rothenberg.............................  56    Vice President Marketing and Director
William R. Estill.............................  51    Chief Financial Officer, Secretary and Treasurer
Chad H. Edlein................................  29    Vice President Corporate Development
Jeff Davidowitz...............................  44    Director
Robert W. Philip..............................  64    Director
William A. Watkins, Jr........................  57    Director
</TABLE>

         Michael J. Blumenfeld has served as Chairman of the Board and Chief
Executive Officer of the Company since February 1998, and he served as President
of the Company from February 1998 to January 2000. From July 1997 until February
1998, Mr. Blumenfeld served as President and Chief Executive Officer of
Collegiate Pacific, Inc., a Texas corporation that sold all of its assets to the
Company in February 1998. From 1992 until November 1996, Mr. Blumenfeld served
as Chairman of the Board and Chief Executive Officer of Sport Supply Group,
Inc., a New York Stock Exchange company engaged in the direct mail marketing of
sports related equipment.

         Adam Blumenfeld joined the Company in January 2000 as President and a
director. From January 1998 through 1999, Mr. Blumenfeld was Vice President of
Sales and Marketing of Sport Supply Group, Inc., a New York Stock Exchange
company engaged in the direct mail marketing of sports related equipment. Mr.
Blumenfeld's other positions with Sport Supply Group included Vice President of
Youth Sales from January 1995 to January 1998, and Director of Youth Sales from
August 1993 to December 1994. Mr. Blumenfeld is Michael Blumenfeld's son.

         Arthur J. Coerver joined the Company in February 1998 as Chief
Operating Officer and a director. From 1991 through 1997, Mr. Coerver was Vice
President, Sales and Marketing, of Sport Supply Group, Inc., a New York Stock
Exchange company engaged in the direct mail marketing of sports related
equipment.

         Harvey Rothenberg joined the Company in February 1998 as Vice President
of Marketing and Secretary, and has served on the Board of Directors since
December 1998. In August 1999, Mr. Rothenberg resigned as Secretary. From 1977
to 1998 Mr. Rothenberg served as Vice President of Sales for Sport Supply Group,
Inc., a New York Stock Exchange company engaged in the direct mail marketing of
sports related equipment.

         William R. Estill joined the Company in July 1999 as Chief Financial
Officer and Treasurer, and has been Secretary since August 1999. From December
1997 until February 1999, Mr. Estill served as Vice President of Finance for
FWT, Inc., a manufacturer of telecommunication structures. From May 1996 to
November 1997, Mr. Estill served as Chief Financial Officer of Bearcom, Inc.
From April 1985 to May 1996, Mr. Estill served as Vice President, Chief
Financial Officer, Secretary and Treasurer for Sport Supply Group, Inc., a New
York Stock Exchange company engaged in the direct mail marketing of sports
related equipment. Mr. Estill was also a member of the Board of Directors during
his tenure with Sport Supply Group, Inc. Mr. Estill holds a Bachelor of Business
Administration degree in Accounting from the University of Texas at Arlington
and passed the CPA exam in 1983.

         Chad H. Edlein joined the Company in July 1997. From 1994 to 1997 Mr.
Edlein served as Marketing Manager for Sport Supply Group, Inc., a New York
Stock Exchange company engaged in the direct mail marketing of sports related
equipment.


                                       17
<PAGE>   20



         Jeff Davidowitz has served as a director of the Company since June
1994. Mr. Davidowitz also serves as President of Penn Footwear, a private
investment company, since January 1, 1991. Prior to that, Mr. Davidowitz was
Vice President of Penn Footwear.

         Robert W. Philip has served as a director of the Company since February
1998. Mr. Philip served as Executive in Residence and Lecturer in the Department
of Accounting of the College of Business Administration at the University of
North Texas in Denton, Texas from September 1989 until May 1994. Prior to that
time, Mr. Philip served as an audit partner with Arthur Andersen, S.C. for
approximately 18 years. Mr. Philip is currently retired from the University of
North Texas and Arthur Andersen, S.C.

         William A. Watkins, Jr. has served as a director since February 1998.
Mr. Watkins has been a partner of Watkins, Watkins and Keenan, a certified
public accounting firm, since December 1971.

EXECUTIVE COMPENSATION

         The following Summary Compensation Table shows compensation for the
1999 and 1998 fiscal years of the Chief Executive Officer, and each executive
officer of the Company who earned over $100,000 (a "Named Executive Officer").
<TABLE>
<CAPTION>

                                                                                        Long Term Compensation
                                                   Annual Compensation                          Awards
                                        ------------------------------------------    ----------------------------
                                                                         Other                         Securities     All Other
                                                                         Annual        Restricted        Under-        Compen-
                                                                        Compen-          Stock           lying         sation
  Name and Principal                      Salary          Bonus         sation           Award(s)        Options         ($)
       Position               Year          ($)            ($)            ($)              ($)             (#)
- ------------------------     -------    -------------    ---------     -----------    -------------    -----------    ----------
<S>                          <C>          <C>             <C>           <C>           <C>               <C>           <C>
Michael J. Blumenfeld
   Chairman, & Chief
   Executive Officer (1)     1999        $ 78,000.00                                    $93,750.00         10,000
                             1998        $ 77,000.00        --             --              --                 --            --

Arthur J. Coerver
   Chief Operating
   Officer &                 1999        $108,000.00                                    $46,875.00          5,000
   Director (2)              1998        $112,500.00        --             --              --                 --            --
</TABLE>

(1)      Mr. Blumenfeld became Chairman, President, and Chief Executive Officer
         on February 17, 1998, and ceased to be President on January 14, 2000.

(2)      Mr. Coerver became Chief Operating Officer on February 17, 1998.


DIRECTOR COMPENSATION

         Directors receive $7,500.00 per year for their service on the Board of
Directors or any committee of the Board of Directors. Directors are reimbursed
for their reasonable out-of-pocket expenses associated with attending Board of
Directors and committee meetings.


EMPLOYMENT CONTRACTS AND CHANGE IN CONTROL AGREEMENTS

         None.


                                       18
<PAGE>   21
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


         The following table sets forth certain information known to the Company
with respect to beneficial ownership of shares of Common Stock as of April 19,
2000 for:


         o        All persons who are beneficial owners of 5% or more of the
                  Company's Common Stock;

         o        Each director and nominee for director;

         o        The Company's Chief Executive Officer and the other Named
                  Executive Officer in the Summary Compensation Table above; and

         o        All executive officers and directors as a group.


<TABLE>
<CAPTION>
Executive Officers and Directors(1)      Number of Shares Beneficially Owned(2)      Percent of Class(3)
- -----------------------------------      --------------------------------------      -------------------

<S>                                                <C>                                      <C>
Michael J. Blumenfeld                              4,416,134(4)                             67.3%
Adam Blumenfeld                                      493,800(5)                             10.7%
Arthur J. Coerver                                     81,780(6)                              1.9%
Harvey Rothenberg                                     16,864(7)                              *
William R. Estill                                         --                                 *
Chadd Edlein                                          29,500(8)                              *
Jeff Davidowitz                                      305,606(9)                              6.8%
Robert W. Philip                                      48,302(10)                             1.1%
William A. Watkins, Jr.                               88,606(11)                             2.0%

Executive Officers and Directors                   5,480,592                                77.2%
as a Group (9 persons)
</TABLE>


*Less than 1%

(1)      The address for each person listed is 13950 Senlac, Suite 200, Farmers
         Branch, Texas 75234.


(2)      As required by SEC regulations, the number of shares shown as
         beneficially owned includes shares that could be purchased within 60
         days after the date of this Prospectus. The table shows the estimated
         total of the shares that would be issued on the exercise of all
         Warrants to acquire shares of Common Stock described in this
         Prospectus. The actual number of shares of Common Stock issuable upon
         the exercise of the Warrants is subject to adjustment and could be
         materially less than the number estimated in this table. This variation
         is due to factors that cannot be predicted by us at this time. The most
         significant of these factors is the future market price of our Common
         Stock.

(3)      The percentage of each shareholder is based on the beneficial ownership
         of that shareholder divided by the sum of the current outstanding
         shares of Common Stock plus the additional shares, if any, that would
         be issued to that shareholder (but not any other shareholder) when
         exercising any Warrant or other right in the future.

(4)      Consists of 1,748,522 shares of Common Stock, 454,545 shares issued
         upon conversion of a Note on April 19, 2000, 10,000 shares issuable
         upon exercise of an option expiring February 24, 2009, 1,748,522 shares
         issuable upon exercise of a Warrant expiring May 26, 2005, and 454,545
         shares issuable upon exercise of a Warrant expiring May 26, 2005 that
         will be issued as a special dividend of warrants on shares of Common
         Stock issued upon conversion of a Note on April 19, 2000.


(5)      Consists of 246,900 shares of Common Stock, and 246,900 shares issuable
         upon exercise of a Warrant expiring May 26, 2005.


(6)      Consists of 23,240 shares of Common Stock, 6,060 shares held in trust
         for the benefit of Mr. Coerver issued upon conversion of a Note on
         April 19, 2000, 1,212 shares held in trust for the benefit of Mr.
         Coerver's spouse issued upon conversion of a Note on April 19, 2000,
         7,878 shares issued upon conversion of a Note on April 19, 2000, 5,000
         shares issuable upon exercise of an option expiring February 24, 2009,
         23,240 shares issuable upon exercise of a Warrant expiring May 26,
         2005, 6,060 shares held in trust for the benefit of Mr. Coerver
         issuable upon exercise of a Warrant expiring May 26, 2005 that will be
         issued as a special dividend of warrants on shares of Common Stock
         issued upon conversion of a Note on April 19, 2000, 1,212 shares held
         in trust for the benefit of Mr. Coerver's spouse issuable upon exercise
         of a Warrant expiring May 26, 2005 that will be issued as a special
         dividend of



                                       19
<PAGE>   22



         warrants on shares of Common Stock issued upon conversion of a Note
         on April 19, 2000, and 7,878 shares issuable upon exercise of a Warrant
         expiring May 26, 2005 that will be issued as a special dividend of
         warrants on shares of Common Stock issued upon conversion of a Note on
         April 19, 2000.

(7)      Consists of 200 shares of Common Stock, 1,687 shares of Common Stock
         held in trust for the benefit of Mr. Rothenberg's child, 3,030 shares
         held in trust for the benefit of Mr. Rothenberg issued upon conversion
         of a Note on April 19, 2000, 1,515 shares issued upon conversion of a
         Note on April 19, 2000, 3,000 shares issuable upon exercise of an
         option expiring February 24, 2009, 1,000 in shares issuable upon
         exercise of an option expiring February 24, 2009 held by the spouse of
         Mr. Rothenberg, 1,887 shares issuable upon exercise of a Warrant
         expiring May 26, 2005, 3,030 shares held in trust for the benefit of
         Mr. Rothenberg issuable upon exercise of a Warrant expiring May 26,
         2005, that will be issued as a special dividend of warrants on shares
         of Common Stock issued upon conversion of a Note on April 19, 2000, and
         1,515 shares issuable upon exercise of a Warrant expiring May 26, 2005
         that will be issued as a special dividend of warrants on shares of
         Common Stock issued upon conversion of a Note on April 19, 2000.


(8)      Consists of 14,000 shares of Common Stock, 1,500 shares issuable upon
         exercise of an option expiring February 24, 2009, and 14,000 shares
         issuable upon exercise of a Warrant expiring May 26, 2005.


(9)      Consists of 122,000 shares of Common Stock, 30,303 shares issued upon
         conversion of a Note on April 19, 2000, 1,000 shares issuable upon
         exercise of an option expiring February 24, 2009, 122,000 shares
         issuable upon exercise of a Warrant expiring May 26, 2005, and 30,303
         shares issuable upon exercise of a Warrant expiring May 26, 2005 that
         will be issued as a special dividend of warrants on shares of Common
         Stock issued upon conversion of a Note on April 19, 2000.

(10)     Consists of 8,500 shares of Common Stock, 15,151 shares issued upon
         conversion of a Note on April 19, 2000, 1,000 shares issuable upon
         exercise of an option expiring February 24, 2009, 8,500 shares issuable
         upon exercise of a Warrant expiring May 26, 2005, and 15,151 shares
         issuable upon exercise of a Warrant expiring May 26, 2005 that will be
         issued as a special dividend of warrants on shares of Common Stock
         issued upon conversion of a Note on April 19, 2000.

(11)     Consists of 13,500 shares of Common Stock, 30,303 shares held in trust
         for the benefit of Mr. Watkins issued upon conversion of a Note on
         April 19, 2000, 1,000 shares issuable upon exercise of an option
         expiring February 24, 2009, 13,500 shares issuable upon exercise of a
         Warrant expiring May 26, 2005, and 30,303 shares held in trust for the
         benefit of Mr. Watkins issuable upon exercise of a Warrant expiring May
         26, 2005 that will be issued as a special dividend of warrants on
         shares of Common Stock issued upon conversion of a Note on April 19,
         2000.



CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         On February 17, 1998, the Company sold 1,960,000 shares of Common Stock
to Michael J. Blumenfeld and 40,000 shares to Adam Blumenfeld for $1.00 per
share, or an aggregate purchase price of $2,000,000, in cash, pursuant to the
Stock Purchase Agreement dated August 18, 1997 by and between the Company and
Michael and Adam Blumenfeld. Adam Blumenfeld is the son of Mr. Blumenfeld. Mr.
Blumenfeld was not an officer or director of the Company at the time of the
execution of the Stock Purchase Agreement. The consideration paid by Mr.
Blumenfeld for the Common Stock was based on the average of the high and low bid
price of the Common Stock as reported by the NASD on August 18, 1997, the date
of the Stock Purchase Agreement.

         Also on February 17, 1998, in connection with the Stock Purchase
Agreement, the Company sold:

         o        20,000 shares of Common Stock to Arthur J. Coerver;

         o        13,500 shares of Common Stock to Robert W. Philip; and

         o        13,500 shares of Common Stock to William A. Watkins, Jr.

         These shares were sold at $1.00 per share, and Messrs. Coerver, Philip
and Watkins became directors of the Company upon consummation of the Stock
Purchase Agreement.

         Since April 14, 1997, Michael J. Blumenfeld has made loans, net of
repayments, to the Company in an aggregate amount approximating $755,000. These
loans were payable on demand and bore interest at the rate of 12% per annum. The
aggregate amount outstanding for such loans (including accrued interest) at June
30, 1999 and June 30, 1998 was $980,720 and $899,836, respectively. On February
1, 2000, the aggregate outstanding amount


                                       20
<PAGE>   23
under the note payable was $994,307, and pursuant to the Purchase Agreement, Mr.
Blumenfeld exchanged his outstanding loans for an equal amount of Notes.

             MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS


MARKET

         The following table sets forth, for the periods indicated, the
quarterly range of the high and low bid prices of the Common Stock as reported
by the NASD on the Bulletin Board, and adjusted to reflect the Company's
one-for-five reverse stock split:


<TABLE>
<CAPTION>
Fiscal 2000 Quarter Ended                     Low                      High
- -------------------------                     ---                      ----

<S>                                      <C>                       <C>
March 31, 2000                            $  3.00                  $  15.00
December 31, 1999                            4.53                     11.88
September 30, 1999                           9.22                     14.22

Fiscal 1999 Quarter Ended                     Low                      High
- -------------------------                     ---                      ----

June 30, 1999                                8.75                     17.19
March 31, 1999                               7.50                     14.06
December 31, 1998                            7.50                     12.50
September 30, 1998                           7.19                     13.59

Fiscal 1998 Quarter Ended                     Low                      High
- -------------------------                     ---                      ----

June 30, 1998                               10.31                     13.44
March 31, 1998                               5.70                     14.06
December 31, 1997                            4.69                      8.75
September 30, 1997                           0.86                      9.06
</TABLE>



The foregoing quotations reflect inter-dealer prices, without mark-up, mark-down
or commissions, and may not reflect actual transactions.

         On January 14, 2000 our shareholders approved an amendment to the
Company's Articles of Incorporation authorizing a one-for-five reverse stock
split, which became effective on January 19, 2000.


HOLDERS


         As of April 4, 2000, there were 368 holders of record of Common
Stock, and there were 3,679,340 shares of Common Stock issued and outstanding.



DIVIDENDS

         The Company did not declare or pay any cash or stock dividends on the
Common Stock during the fiscal year ended June 30, 1999. The Company currently
does not anticipate paying any cash dividends in the foreseeable future. Any
future determination to pay dividends will be at the discretion of the Company's
Board of Directors and will be dependent upon then existing conditions,
including the Company's financial condition, results of operations, contractual
restrictions, capital requirements, business prospects, and such other factors
as the Board deems relevant.


                                       21
<PAGE>   24


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

OVERVIEW

         The Company was originally incorporated in Pennsylvania in 1987. From
August 1989 to June 16, 1997, the Company developed and marketed drug testing
products under the name of Drug Screening Systems, Inc. On June 16, 1997, the
Company sold substantially all of its assets, changed its name to DSSI
Corporation and thereafter had no formal operations.

         Michael J. Blumenfeld formed Collegiate Pacific Inc. as a Texas
corporation on April 10, 1997. That company was originally named Nitro Sports
Inc. and it began business during the latter part of June 1997. Effective
February 7, 1998, Collegiate Pacific Inc. entered into a reverse acquisition
agreement with DSSI Corporation, which was then a publicly held shell
corporation.

         On April 14, 1998, we acquired all of the issued and outstanding common
stock of Product Merchandising, Inc. We accounted for this transaction as a
purchase, and, accordingly, the results and operations of this entity were
included in the Company's results of operations commencing on April 14, 1998.
The Company also acquired Vantage Products International, Inc. on May 31, 1998
by issuing common stock for all of the issued outstanding common stock of that
entity. We accounted for this acquisition as a pooling of interests and,
accordingly, the results of operations of the Company include the results of
operations of the pooled entity for the entire fiscal year.

         We solicit customers from a variety of catalogs designed for specific
uses, including summer camps, baseball, and general sports and recreation, and
we distributed approximately 550,000 catalogs to current and prospective
customers during Fiscal Year 1999. After the end of Fiscal Year 1999, the
Company entered into a supply agreement with the General Services Administration
of the federal government to furnish certain products to government agencies.
There were no sales to any federal government agencies in Fiscal Year 1999, and
sales to those agencies in Fiscal Year 2000 as of December 31, 1999 were
immaterial. We also solicit customers through trade shows, road salesmen,
broadcast fax programs, telemarketing, and the Internet.

         Collegiate Pacific had no operations prior to June 30, 1997, and
accordingly this discussion covers subsequent periods.


RESULTS OF OPERATIONS - COMPARISON OF THE SIX MONTHS ENDED DECEMBER 31, 1999 AND
1998

         Sales

         Revenues for the six months ended December 31, 1999 increased by
approximately $967,000 (41%) as compared to the same period in 1998. The Company
attributes the growth in revenues to an increase in marketing activity,
expansion of products offered to its existing customer base, and the growth in
its customer base. As the result of expanded operations and marketing
activities, we believe that future revenues will continue to exhibit growth from
current levels. We also believe that seasonality in revenues will continue to be
a factor in future periods as revenues during the third and fourth quarters of
the Company's fiscal year are typically higher due to the order pattern of the
Company's customer base.

         Gross Profit

         The Company's gross profit for the six months ended December 31, 1999,
increased by approximately $356,000 (45%) as compared to the same period in
1998. As a percentage of sales the gross profit increased to 34.7% as compared
to 34% for the same period in 1998. The increase was the result of a slight
increase in sales from the Company's inventories, as opposed to the sale of
products shipped directly from vendors.


                                       22
<PAGE>   25

         Selling, General, and Administrative Expense

         Selling, general and administrative expenses for the six months ended
December 31, 1999 increased by approximately $539,000 (56%) as compared to the
same period in 1998. As a percentage of sales, selling, general and
administrative expenses increased to 45% from 41%. The increase in selling,
general, and administrative expense in dollars and as a percentage of sales is
due to the Company's increased personnel-related cost to manage the increased
sales volume and an increase in advertising related expenses as the Company
slightly increased its catalog mailings.

         We recently changed the compensation structure for our outside sales
force from receiving a salary to commission-only compensation. Rather than seek
to expand this sales force as originally planned, we are now seeking alliances
with several team dealers who employ larger and more experienced sales forces.
In the short term, this change in marketing plans will reduce or eliminate the
previously anticipated revenues from our in-house sales force, and will reduce
or eliminate the expenses associated with this sales force as well. The company
believes that the new marketing alliances will have a greater short and long
term benefit to revenues and earnings.

RESULTS OF OPERATIONS - COMPARISON OF THE YEAR ENDED JUNE 30, 1999 TO THE YEAR
ENDED JUNE 30, 1998

         Net Sales

         Net sales for the fiscal year ended June 30,1999 increased by
approximately $3.5 million (107%) as compared to the period ended June 30, 1998.
The increase in net sales of approximately 33% reflects the addition of the camp
catalog to the Company's lines of business. The balance of the increase is due
to higher volume in the our primary catalog sales. We believe this trend in
increased sales volume will continue in future periods, however no assurances
can be made that the increased sales level will be as high.

         Gross Profit

         Gross profit for the fiscal year ended June 30, 1999 increased by
approximately $1.3 million (107%) as compared to the period ended June 30,1998.
As a percentage of sales, the gross profit was approximately 36% for both
periods ended June 30, 1999 and 1998.

         Selling, General, and Administrative Expense

         Selling, general, and administrative expense for the period ended June
30,1999 increased by approximately $640,000 as compared to the period ended June
30, 1998. As a percentage of net sales, the selling, general, and administrative
expense decreased to approximately 34% for the period ended June 30, 1999, as
compared to 52% for the period ended June 30,1998. The increase in the selling,
general, and administrative expense was due primarily to the following:

         o        An increase in salaries and personnel related cost of
                  approximately $200,000 as the Company staffed additional
                  personnel in the camp-related business and to manage the
                  increase in the primary catalog sales.

         o        An increase in advertising of approximately $160,000 due to
                  mailing catalogs to the camp-related customers and an increase
                  in catalogs and fliers to baseball and other primary catalog
                  customers.

         o        An increase in shipping cost of approximately $70,000 due to
                  the increased sales activity.

         o        An increase in amortization expense of approximately $52,000
                  due to the amortization of the cost in excess of net tangible
                  assets acquired in late Fiscal Year 1998.

         o        An increase in warehouse-related expense of approximately
                  $50,000 due to the increased sales activity.


                                       23
<PAGE>   26


         Operating Profit

         Operating profit increased by approximately $630,000 for the period
ended June 30,1999 as compared to the period ended June 30, 1998. As a
percentage of net sales, the operating profit increased to approximately 2% as
compared to a 16% operating loss for the period ended June 30, 1998. The
increase is attributable to the increase in net sales.

         Interest Expense

         Interest expense decreased by approximately $60,000 for the period
ended June 30,1999 as compared to the period ended June 30, 1998. As a
percentage of sales, interest expense decreased to approximately 2% for the
period ended June 30, 1999 as compared to 5% for the period ended June 30, 1998.
The decrease reflects the lower borrowing requirements due to decreased
inventory purchases made in Fiscal Year 1999. All of the interest incurred in
Fiscal Years 1999 and 1998 relates to interest paid on the note to Mr.
Blumenfeld. (See "Liquidity and Capital Resources")

         Provision for Income Taxes

         The provision for taxes increased by $33,580 for the period ended June
30, 1999 as compared to the period ended June 30,1998. The increase is the
result of the Company and its subsidiaries filing separate returns during the
period ending June 30, 1999.

         Net Loss

         The net loss decreased by approximately $648,000 for the period ended
June 30, 1999 as compared to the period ended June 30, 1998. As a percentage of
sales, the net loss as a percentage of sales, decreased to approximately 1/2%
for the period ended June 30, 1999 as compared to 21% for the same period ended
June 30, 1998. The decrease is primarily due to the increase in net sales and
the resulting increase in gross profit and lower selling, general and
administrative expenses.


LIQUIDITY AND CAPITAL RESOURCES

         Cash used in operations for the period ended December 31, 1999 was
approximately $1,166,000 as compared to approximately $254,000 for the same
period in 1998. The increase was due primarily to the Company's net loss, the
purchase of additional inventories in anticipation of an increase in selling
activities in future periods and the addition of products offered by the
Company, and an increase in prepaid expense.

         We generated approximately $864,000 from financing activities. The cash
from financing activities was approximately $821,000 in proceeds from the
Revolving Credit Facility with the Company's primary lender, and approximately
$43,000 from the issuance of common shares upon the exercise of stock options.

         Cash used in operations for the period ended June 30, 1999 was
approximately $190,000 as compared to $2.7 million for the period ended June 30,
1998. The decrease of approximately $2.6 million was primarily due to lower
purchases after the initial buildup, when operations commenced, and lower
inventory levels as a result of the increased sales volume, as well as the
decrease in net loss, and was partially offset by an increase in accounts
receivable also due to the increased sales.

         For the period ended December 31, 1999, we used approximately $131,000
in cash for investing activities. The primary use of cash in investing
activities was for the acquisition of certain assets of a camp sporting goods
related business, and the purchase of property and equipment. The company
expects to spend a comparable amount for capital expenditures in Fiscal Year
2000.

         On March 31,1999 the Company amended the Promissory Note to Mr.
Blumenfeld. The amended note reflected a maturity date of April 10, 2001 and
borrowings under the note bore an interest rate of 12% per annum. As of June 30,
1999 the aggregate outstanding amount under the note payable was $980,720. On
February 29, 2000,


                                       24
<PAGE>   27



the aggregate outstanding amount under the note payable was $994,307, and
pursuant to the Purchase Agreement, Mr. Blumenfeld exchanged his outstanding
loans for a Note in an amount equal to the then outstanding balance of the
loans. On April 19, 2000, Mr. Blummfeld converted his Note into 454,545 shares
of Common Stock.


         On September 14, 1999, the Company agreed to terms for a $2,000,000
Revolving Line of Credit with Chase Bank of Texas, N.A. The Revolving Line of
Credit allows the Company to borrow funds based upon a certain percentages of
accounts receivable and inventories, will mature on October 31, 2001, and
includes a provision for letters of credit. Borrowings under the Revolving Line
of Credit will bear interest at the prevailing prime rate plus 1/4% or LIBOR
plus 2 1/2%. Mr. Blumenfeld guarantees the Revolving Line of Credit up to
$1,000,000.

         We believe that the Company will satisfy its short term and long-term
liquidity needs from borrowings under the new Revolving Line of Credit and the
proceeds of the Notes, and from cash flows from operations. We may experience
periods of higher borrowing under the credit facility due to the seasonal nature
of the Company's business cycle. We are actively seeking expansion through
acquisitions and/or joint ventures, and the success of such efforts may require
additional bank debt, equity financing, or private financing.

         On February 3, 2000, a former DSSI Corporation executive exercised
common stock purchase warrants for 98,974 shares of Common Stock. These warrants
were granted to the warrant holder during his tenure as a DSSI Corporation
executive. The Company received $499,819 or $5.05 per share.


YEAR 2000 IMPACT

         The Year 2000 issue is the result of computer programs written using
two digits rather than four digits to define "date" fields. Information systems
have time sensitive operations that, as a result of this data field limitation,
could disrupt activities in the normal business cycle. We purchased and
implemented new information systems in Fiscal Year 1999, which brought the
information systems into Year 2000 compliance.

         We are not currently aware of any material year 2000 problem relating
to any of our material internal system or applications. We have not discussed
the Year 2000 issue with our customers and suppliers. There can be no assurance
that the systems of these other companies were timely converted, and the failure
of our significant suppliers and customers to make necessary Year 2000
modifications could have a material adverse impact on the our results and
operations.

         We believe that, absent a systemic failure outside our control, such as
a prolonged loss of electrical or telecommunications service, year 2000 problems
at third parties will not have a material impact on our operations. The failure
of our internal systems or the systems of third parties to be year 2000 ready
could temporarily prevent us from providing service to our customers, issuing
invoices and could require us to devote significant resources to correct such
problems. The costs associated with remediating any year 2000 problems have not
been material to date. Although we do not anticipate that these costs will be
material in the future, we cannot assure you that these costs will not be
material.


                                       25
<PAGE>   28


                            DESCRIPTION OF SECURITIES


GENERAL

         As of the closing of the offering, the Company's authorized capital
stock will consist of 50,000,000 shares of Common Stock, par value $.01 per
share and 1,000,000 shares of Preferred Stock, par value $.01 per share.


COMMON STOCK

         The holders of shares of Common Stock are entitled to one vote per
share on all matters to be voted on by stockholders. The holders of Common Stock
are entitled to receive ratably such dividends, if any, as may be declared from
time to time by the Board of Directors out of legally available funds. See
"Dividends." In the event of liquidation, dissolution or winding up of the
Company, the holders of Common Stock are entitled to share ratably in all assets
remaining after payment of liabilities then outstanding. The Common Stock has no
preemptive or conversion rights or other subscription rights. There are no
redemption or sinking fund provisions applicable to the Common Stock. All
outstanding shares of Common Stock are fully paid and nonassessable.


PREFERRED STOCK

         As of the date of this Prospectus, there are no outstanding shares of
Preferred Stock. The Board of Directors may authorize the issuance of Preferred
Stock in one or more series and may determine, with respect to any such series,
the designations, powers, preferences, and rights of such series, and its
qualifications, limitations, and restrictions, including, without limitation:

         o        The designation of the series;

         o        The number of shares of the series, which number the Board of
                  Directors may (except where otherwise provided in the
                  designations for such series) increase or decrease (but not
                  below the number of shares of such series then outstanding);

         o        Whether dividends, if any, will be cumulative or noncumulative
                  and the dividend rate of the series;

         o        The conditions upon which and the dates at which dividends, if
                  any, will be payable, and the relation that such dividends, if
                  any, will bear to the dividends payable on any other class or
                  classes of stock;

         o        The redemption rights and price or prices, if any, for shares
                  of the series;

         o        The terms and amounts of any sinking fund provided for the
                  purchase or redemption of share of the series;

         o        The amounts payable on and the preferences, if any, of shares
                  of the series, in the event of any voluntary or involuntary
                  liquidation, dissolution, or winding up of the affairs of the
                  Company;

         o        Whether the shares of the series will be convertible into
                  shares of any other class or series, or any other security, of
                  the Company or any other corporation, and, if so, the
                  specification of such other class or series or such other
                  security, the conversion price or prices or rate or rates, any
                  adjustments, the date or dates as of which such shares will be
                  convertible and all other terms and conditions upon which such
                  conversion may be made; and

         o        The voting rights, if any, of the holders of shares of such
                  series.

COMMON STOCK PURCHASE WARRANTS

         Special Dividend of Warrants

         Each Warrant entitles the holder to purchase one share of Common Stock
at an exercise price of $10.00 per share. Warrants are exercisable through May
26, 2005 provided that at the time of exercise the Common Stock is qualified for
sale or exempt from qualification under applicable state securities laws. The
Company has the right at


                                       26
<PAGE>   29


any time to call the Warrants for cancellation by giving at least 30 days, but
not more than 90 days, notice, at a price of $.10 per Warrant. Holders of
Warrants automatically forfeit their rights to purchase the shares of Common
Stock issuable upon exercise of such Warrants unless the Warrants are exercised
before the close of business on the business day immediately prior to the date
set for redemption. A notice of redemption shall be mailed to each of the
registered holders of the Warrants by First Class mail, postage prepaid, at
least 30 days before the date fixed for redemption. The notice of redemption
shall specify the redemption price, the date fixed for redemption, the place
where the Warrant certificates shall be delivered and the redemption price to be
paid, and that the right to exercise a Warrant shall terminate at 5:00 p.m. (New
York City time) on the business day immediately preceding the date fixed for
redemption.

         The Warrants may be exercised upon surrender of the Warrant
certificate(s) on or prior to the expiration or the redemption date at the
offices of Continental Stock Transfer & Trust Company, the Company's warrant
agent (the "Warrant Agent") with the subscription form on the reverse side of
the certificate(s) completed and executed as indicated, accomplished by payment
(in the form of a certified or cashier's check payable to the order of the
Company) of the full exercise price for the number of warrants being exercised.

         The exercise price and number and kind of shares of Common Stock or
other securities or assets purchasable on exercise of the Warrants and the
Cancellation Price are subject to adjustment if the Company:

         o        Combines or subdivides its outstanding shares of Common Stock,
                  including stock splits effected through a dividend; or

         o        Merges or consolidates with another corporation.

         There will be no adjustment to the Warrants if the Company:

         o        Makes any cash dividends or asset distributions with respect
                  to outstanding shares of Common Stock;

         o        Sells additional shares of Common Stock; or

         o        Sells all or substantially all of its assets.

         In the event of any other type of recapitalization or reorganization of
the Company, the Company may, at its option, provide for adjustment to the
Warrants' terms.

         The Company is not required to issue fractional shares of Common Stock,
and, in lieu of a fractional share, the Company will make a cash payment based
upon the current market value of such fractional shares. The Warrants holder
will not have any right as a shareholder of the Company unless or until the
holder exercises the Warrants.

         On-Line Sports, Inc. Warrants

         On April 24, 1999, the Company issued Mike Farkus and Christopher Haupt
Warrants to purchase an aggregate of 40,000 shares of Common Stock. The Company
issued these Warrants in connection with a License Agreement with On-Line
Sports, Inc. Each Warrant entitles Messrs. Farkus and Haupt to purchase one
share of Common Stock at an exercise price of $12.50 per share. The Warrants are
exercisable through April 24, 2004. The Company does not have the right to call
these Warrants for cancellation.

         Messrs. Farkus and Haupt may only transfer the Warrants to Immediate
Family Members, defined as:

         o        The Warrant holder and his spouse;

         o        The Warrant holder's lineal descend and their spouses; or

         o        Any entity established by one or more of the above persons for
                  charitable or estate planning purposes.


                                       27
<PAGE>   30


         The Warrants may be exercised upon the delivery to the Company of a
notice of exercise, payment of the exercise price, and the Warrant.

         The exercise price and number of shares of Common Stock are subject to
adjustment if there is a stock split, stock dividend, reverse stock split, or
other subdivision of the Common Stock.

         The Company is not required to issue fractional shares of Common Stock,
and the Warrant holder will be entitled to receive, in lieu of any fraction
shares, either:

         o        A cash payment equal to the excess of the fair market value
                  for the fractional share; or

         o        A whole share if the Warrant holder pays the exercise price
                  for one whole share.

         The Warrant holders will not have any rights as a shareholder of the
Company unless and until the holder exercises the Warrants.


SUBORDINATED CONVERTIBLE PROMISSORY NOTES


         GENERAL. The Notes were general obligations of ours limited to
$2,235,000 in aggregate principal amount. The Notes bore interest at a variable
rate equal to the Prime Rate plus 2 1/2 percentage points per year.





                                       28
<PAGE>   31



         NOTE HOLDERS. The following table and accompanying footnotes identify
each of the Note Holders based upon information provided to the Company, set
forth as of April 19, 2000, the date the Note Holders converted their Notes into
shares of Common Stock. This information also states the principal amount of the
Notes, the number of shares the Notes were converted into, shares beneficially
held by or acquired by, as the case may be, each Note Holder. Beneficial
ownership is stated as of the conversion of the Notes. Percentages are based on
3,679,340 shares of Common Stock outstanding on April 19, 2000.



<TABLE>
<CAPTION>
                                                     Number of Shares         Number of Shares
                              Principal Amount    Issued Upon Conversion        Beneficially
    Name of Note Holder            of Note              of Note(1)                Owned(2)         Percent of Class(3)
- ----------------------------  ----------------   ------------------------     ----------------    --------------------

<S>                             <C>                       <C>                   <C>                      <C>
Michael J. Blumenfeld,          $1,500,000                454,545               4,416,134(4)             67.3%
Chief Executive Officer of
the Company
Watkins Brothers Trust          $  100,000                 30,303                  88,606(5)              2.0%
Arthur J. Coerver, IRA          $   20,000                  6,060                  81,780(6)              1.9%
Arthur J. Coerver               $   26,000                  7,878                  81,780(6)              1.9%
Colleen C. Coerver, IRA         $    4,000                  1,212                  81,780(6)              1.9%
Penn Footwear Retirement        $   50,000                 15,151                 305,606(7)              6.8%
Trust
Davidowitz Foundation Inc.      $   50,000                 15,151                  32,302(8)              0.7%
JIBS Equities, L.P.             $   50,000                 15,151                 305,606(7)              6.8%
William Davidowitz              $  100,000                 30,303                 110,660(9)              2.5%
Robert W. Philip or Sharon      $   50,000                 15,151                  48,302(10)             1.1%
A. Philip Joint Tenants
with Right of Survivorship
Myrna G. Kulp(11)               $  100,000                 30,303                  65,926                 1.5%
Harvey Rothenberg and           $    5,000                  1,515                  16,864(12)             0.4%
Elizabeth Rosenberg
Harvey Rothenberg, IRA          $   10,000                  3,030                  16,864(12)             0.4%
H. I. Schendle IRA Rollover     $   50,000                 15,151                  48,902(13)             1.1%
Eric Green GST Trust            $  120,000                 36,363                  72,726                 1.7%

Total                           $2,235,000                677,267
- -----
</TABLE>


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


(1)      The number of shares issued upon conversion of the Notes is based on
         a conversion price equal to $3.30 per share, with the Note Holder
         receiving a cash payment in lieu of any fractional shares that would
         otherwise be issued.

(2)      As required by SEC regulations, the number of shares shown as
         beneficially owned includes shares that could be purchased within 60
         days after the date of this Prospectus. The table shows the total
         shares issued on the conversion of all of outstanding Notes as well as
         the shares issuable upon the exercise of all Warrants to acquire shares
         of Common Stock described in this Prospectus. The actual number of
         shares of Common Stock issuable upon the exercise of the Warrants is
         subject to



                                       29
<PAGE>   32
         adjustment and could be materially less than the number estimated in
         this table. This variation is due to factors that cannot be predicted
         by us at this time. The most significant of these factors is the future
         market price of our Common Stock.


(3)      The percentage of each Selling Shareholder is based on the beneficial
         ownership of that Selling Shareholder divided by the sum of the current
         outstanding shares of Common Stock plus the additional shares, if any,
         that would be issued to that Selling Shareholder (but not any other
         shareholder) when exercising any Warrant or other right in the future.

(4)      Consists of 1,748,522 shares of Common Stock, 454,545 shares issued
         upon conversion of a Note on April 19, 2000, 10,000 shares issuable
         upon exercise of an option expiring February 24, 2009, 1,748,522 shares
         issuable upon exercise of a Warrant expiring May 26, 2005, and 454,545
         shares issuable upon exercise of a Warrant expiring May 26, 2005 that
         will be issued as a special dividend of warrants on shares of Common
         Stock issued upon conversion of a Note on April 19, 2000.

(5)      Consists of 13,500 shares of Common Stock, 30,303 shares held in trust
         for the benefit of Mr. Watkins issued upon conversion of a Note on
         April 19, 2000, 1,000 shares issuable upon exercise of an option
         expiring February 24, 2009, 13,500 shares issuable upon exercise of a
         Warrant expiring May 26, 2005, and 30,303 shares held in trust for the
         benefit of Mr. Watkins issuable upon exercise of a Warrant expiring May
         26, 2005 that will be issued as a special dividend of warrants on
         shares of Common Stock issued upon conversion of a Note on April 19,
         2000.

(6)      Consists of 23,240 shares of Common Stock, 6,060 shares held in trust
         for the benefit of Mr. Coerver issued upon conversion of a Note on
         April 19, 2000, 1,212 shares held in trust for the benefit of Mr.
         Coerver's spouse issued upon conversion of a Note on April 19, 2000,
         7,878 shares issued upon conversion of a Note on April 19, 2000, 5,000
         shares issuable upon exercise of an option expiring February 24, 2009,
         23,240 shares issuable upon exercise of a Warrant expiring May 26,
         2005, 6,060 shares held in trust for the benefit of Mr. Coerver
         issuable upon exercise of a Warrant expiring May 26, 2005 that will be
         issued as a special dividend of warrants on shares of Common Stock
         issued upon conversion of a Note on April 19, 2000, 1,212 shares held
         in trust for the benefit of Mr. Coerver's spouse issuable upon exercise
         of a Warrant expiring May 26, 2005 that will be issued as a special
         dividend of warrants on shares of Common Stock issued upon conversion
         of a Note on April 19, 2000, and 7,878 shares issuable upon exercise of
         a Warrant expiring May 26, 2005 that will be issued as a special
         dividend of warrants on shares of Common Stock issued upon conversion
         of a Note on April 19, 2000.

(7)      Consists of 122,000 shares of Common Stock, 30,303 shares issued upon
         conversion of a Note on April 19, 2000, 1,000 shares issuable upon
         exercise of an option expiring February 24, 2009, 122,000 shares
         issuable upon exercise of a Warrant expiring May 26, 2005, and 30,303
         shares issuable upon exercise of a Warrant expiring May 26, 2005 that
         will be issued as a special dividend of warrants on shares of Common
         Stock issued upon conversion of a Note on April 19, 2000.


(8)      Consists of 1,000 shares of Common Stock, 15,151 shares issued upon
         conversion of a Note on April 19, 2000, 1,000 shares issuable upon
         exercise of a Warrant expiring May 26, 2005, and 15,151 shares
         issuable upon exercise of a Warrant expiring May 26, 2005 that will be
         issued as a special dividend of warrants on shares of Common Stock
         issued upon conversion of a Note on April 19, 2000.

(9)      Consists of 8,500 shares of Common Stock, 15,151 shares issued upon
         conversion of a Note on April 19, 2000, 1,000 shares issuable upon
         exercise of an option expiring February 24, 2009, 8,500 shares issuable
         upon exercise of a Warrant expiring May 26, 2005, and 15,151 shares
         issuable upon exercise of a Warrant expiring May 26, 2005 that will be
         issued as a special dividend of warrants on shares of Common Stock
         issued upon conversion of a Note on April 19, 2000.

(10)     Consists of 25,000 shares of Common Stock, 30,303 shares issued upon
         conversion of a Note on April 19, 2000, 25,000 shares issuable upon
         exercise of a Warrant expiring May 26, 2005, and 30,303 shares issuable
         upon exercise of a Warrant expiring May 26, 2005 that will be issued as
         a special dividend of warrants on shares of Common Stock issued upon
         conversion of a Note on April 19, 2000.


(11)     Myrna G. Kulp is Michael J. Blumenfeld's sister-in-law.


(12)     Consists of 200 shares of Common Stock, 1,687 shares of Common Stock
         held in trust for the benefit of Mr. Rothenberg's child, 3,030 shares
         held in trust for the benefit of Mr. Rothenberg issued upon conversion
         of a Note on April 19, 2000, 1,515 shares issued upon conversion of a
         Note on April 19, 2000, 3,000 shares issuable upon exercise of an
         option expiring February 24, 2009, 1,000 shares issuable upon exercise
         of an option expiring February 24, 2009 held by Mr. Rothenberg's
         spouse, 1,887 shares issuable upon exercise of a Warrant expiring May
         26, 2005, 3,030 shares held in trust for the benefit of Mr. Rothenberg
         issuable upon exercise of a Warrant expiring May 26, 2005 that will be
         issued as a


                                       30









<PAGE>   33



         special dividend of warrants on shares of Common Stock issued upon
         conversion of a Note on April 19, 2000, and 1,515 shares issuable upon
         exercise of a Warrant expiring May 26, 2005 that will be issued as a
         special dividend of warrants on shares of Common Stock issued upon
         conversion of a Note on April 19, 2000.

(13)     Consists of 9,300 shares of Common Stock, 15,151 shares issued upon
         conversion of a Note on April 19, 2000, 9,300 shares issuable upon
         exercise of a Warrant expiring May 26, 2005, and 15,151 shares issuable
         upon exercise of a Warrant expiring May 26, 2005 that will be issued as
         a special dividend of warrants on shares of Common Stock issued upon
         conversion of a Note on April 19, 2000.





                                       31
<PAGE>   34




WARRANT AGENT, STOCK TRANSFER AGENT AND REGISTRAR

         The warrant agent, stock transfer agent and registrar for the Common
Stock is Continental Stock Transfer & Trust Company.


STOCKHOLDER REPORTS

         The Company furnishes its stockholders with annual reports containing
audited financial statements and may furnish its stockholders quarterly or
semi-annual reports containing unaudited financial information.


DELAWARE ANTI-TAKEOVER LAW AND CERTAIN CHARTER PROVISIONS

         Section 203 of the Delaware General Corporation Law

         The Company is subject to the provisions of Delaware General
Corporation Law ("DGCL") Section 203 (the "Anti-takeover Law") regulating
corporate takeovers. The Anti-takeover Law prevents certain Delaware
corporations from engaging, under certain circumstances, in a "business
combination" (which includes a merger or sale of more than 10% of the
corporation's assets) with any "interested stockholder" (defined as a
stockholder who acquires 15% or more of the corporation's outstanding voting
stock without the prior approval of the corporation's Board of Directors) for
three years following the date that such stockholder became an "interested
stockholder". A Delaware corporation may "opt out" of the Anti-takeover Law with
an express provision in its original certificate of incorporation or an express
provision in its certificate of incorporation or bylaws resulting from an
amendment approved by at least a majority of the outstanding voting shares. The
Company has not "opted out" of the application of the Anti-takeover Law.


                                       32
<PAGE>   35


                                  LEGAL MATTERS

         The validity of the Shares and the Warrants offered hereby will be
passed upon for the Company by Hughes & Luce, L.L.P., Dallas, Texas.


                                     EXPERTS

         The consolidated financial statements of the Company as of June 30,
1999 and June 30, 1998, and for the years then ended, are included in the
Registration Statement of which this Prospectus is a part in reliance on the
reports of, respectively, GRANT THORNTON LLP and SUTTON FROST LLP, independent
auditors, which reports are included herein. The consolidated financial
statements audited by GRANT THORNTON LLP and SUTTON FROST LLP have been included
herein in reliance on their reports given on their authority as experts in
accounting and auditing.


                                 INDEMNIFICATION

         The Company's Bylaws provide that any officer or director who is made a
party to or is threatened to be made a party to or is otherwise involved in any
action, suit, or proceeding, whether civil, criminal, administrative, or
investigative (hereinafter a "proceeding"), by reason of the fact that he or she
is or was an officer or a director of the Company or is or was serving at the
request of the Company as a director or an officer of another entity shall be
indemnified and held harmless by the Company to the fullest extent authorized by
the DGCL against all expense, liability, and loss reasonably incurred or
suffered by such person in connection therewith. The right to indemnification
includes the right to be paid by the Company for expenses incurred in defending
any such proceeding in advance of its final disposition. Officers and directors
are not entitled to indemnification if such persons did not meet the applicable
standard of conduct set forth in the DGCL for officers and directors.

         DGCL Section 145 provides, among other things, that the Company may
indemnify any person who was or is a party or is threatened to be made a party
to any threatened, pending or completed action, suit or proceeding, whether
civil, criminal, administrative or investigative (other than an action by or in
the right of the Company) by reason of the fact that the person is or was a
director, officer, employee or agent of the Company, or is or was serving at the
Company's request as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise, against
expenses, including attorneys' fees, judgments, fines and amounts paid in
settlement actually and reasonably incurred in connection with such action, suit
or proceeding. The power to indemnify applies (a) if such person is successful
on the merits or otherwise in defense of any action, suit or proceeding, or (b)
if such person acted in good faith and in a manner he reasonably believed to be
in the best interest, or not opposed to the best interest, of the Company and
with respect to any criminal action or proceeding, had no reasonable cause to
believe his conduct was unlawful. The power to indemnify applies to actions
brought by or in the right of the Company as well, to the extent of expenses
(including attorneys' fees) actually and reasonably incurred by the person in
connection with the defense or settlement of such action or suit if the person
acted in good faith and in a manner the person reasonably believed to be in or
not opposed to the best interests of the Company, except that no indemnification
shall be made in respect of any claim, issue or matter as to which such person
shall have been adjudged to be liable to the Company, unless and only to the
extent that the Court of Chancery or the court in which such action or suit was
brought shall determine upon application that, despite the adjudication of
liability but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses which the Court of
Chancery or such other court shall deem proper.

         The indemnification provisions contained in the Company's Bylaws are
not exclusive of any other rights to which a person may be entitled by law,
agreement, vote of stockholders or disinterested directors or otherwise.

         Insofar as indemnification by the Company for liabilities arising under
the Securities Act may be permitted to directors, officers, or persons
controlling the Company pursuant to the foregoing provisions, the Company has
been informed that in the opinion of the Commission such indemnification is
against public policy as expressed in the Securities Act and is therefore
unenforceable.


                                       33
<PAGE>   36


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                 PAGE
                                                                                                 ----
<S>                                                                                               <C>
Index to Consolidated Financial Statements....................................................    34
Reports of Independent Auditors...............................................................    F-1
Consolidated Balance Sheets as of June 30, 1999 and 1998......................................    F-3
Consolidated Statements of Operations for the year ended June 30, 1999 and 1998...............    F-5
Consolidated Statement of Stockholders' Equity for the year ended June 30, 1999 and 1998......    F-6
Consolidated Statements of Cash Flows for the year ended June 30, 1999 and 1998...............    F-7
Notes to Consolidated Financial Statements....................................................    F-9
Condensed Consolidated Balance Sheets as of December 31, 1999 (Unaudited) and June 30,            F-19
1999..........................................................................................
Condensed Consolidated Statements of Operations for the six months ended
December 31, 1999 and 1998 (Unaudited)........................................................    F-20
Condensed Consolidated Statements of Cash Flows for the six months ended December 31,
1999 and 1998 (Unaudited).....................................................................    F-21
Notes to Condensed Consolidated Financial Statements (Unaudited)..............................    F-22
</TABLE>


                                       34
<PAGE>   37


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                         REPORT OF INDEPENDENT AUDITORS

The Stockholders and Board of Directors
COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

We have audited the accompanying consolidated balance sheet of COLLEGIATE
PACIFIC INC. AND SUBSIDIARIES as of June 30, 1999, and the related consolidated
statements of operations, stockholders' equity and cash flows for the year then
ended. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audit.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
COLLEGIATE PACIFIC INC. AND SUBSIDIARIES as of June 30, 1999, and the
consolidated results of their operations and their consolidated cash flows for
the year then ended, in conformity with generally accepted accounting
principles.

                               GRANT THORNTON LLP

Dallas, Texas
August 25, 1999
(except for Note 10,
as to when the date is
January 14, 2000)

                                      F-1
<PAGE>   38


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                         REPORT OF INDEPENDENT AUDITORS

The Stockholders and Board of Directors
COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

We have audited the accompanying consolidated balance sheet of COLLEGIATE
PACIFIC INC. AND SUBSIDIARIES as of June 30, 1998, and the related consolidated
statements of operations, stockholders' equity and cash flows for the year then
ended. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audit.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
COLLEGIATE PACIFIC INC. AND SUBSIDIARIES as of June 30, 1998, and the
consolidated results of their operations and their cash flows for the year then
ended, in conformity with generally accepted accounting principles.

                                          SUTTON FROST LLP

Arlington, Texas
August 25, 1998



                                      F-2
<PAGE>   39


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                             JUNE 30, 1999 AND 1998

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                        1999             1998
                                                                                   -------------    --------------
<S>                                                                                <C>              <C>
Current Assets:
     Cash and Cash Equivalents                                                     $     518,844    $      514,494
     Accounts Receivable, less allowance for doubtful accounts of
         $38,806 in 1999 and $-0- in 1998                                              1,142,708           685,974
     Inventory                                                                         1,843,820         2,149,020
     Prepaid Expenses and other Current Assets                                            23,581            40,064
                                                                                   -------------    --------------
     Total Current Assets                                                              3,528,953         3,389,552

Property and Equipment, net of accumulated depreciation of
     $98,785 in 1999 and $50,155 in 1998                                                 150,585           120,626
Other Assets:
     License Agreements, net of accumulated amortization of
         $50,030 in 1999 and $12,408 in 1998                                             253,586           279,258
     Cost in Excess of Net Tangible Assets Acquired, net of
         accumulated amortization of $42,373 in 1999 and $7,590
         in 1998                                                                         509,373           544,156
Other Assets, net                                                                         54,409            54,552
                                                                                   -------------    --------------
                                                                                   $   4,496,906    $    4,388,144
                                                                                   =============    ==============
</TABLE>


                                      F-3
<PAGE>   40


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                             JUNE 30, 1999 AND 1998


                      LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                      1999          1998
                                                                 -----------    -----------
<S>                                                              <C>            <C>
Current Liabilities:
     Accounts Payable                                            $   537,056    $   552,618
     Accrued Expenses                                                 51,181        192,066
     Note Payable to Stockholder                                        --          754,671
     Other Current Liabilities                                        86,826         59,365
                                                                 -----------    -----------
         Total Current Liabilities                                   675,063      1,558,720

Note Payable to Stockholder                                          980,720           --
                                                                 -----------    -----------
         Total Liabilities                                         1,655,783      1,558,720
                                                                 -----------    -----------

Commitments and Contingencies                                           --             --

Stockholders' Equity:
     Common Stock, $.01 par value; authorized 20,000,000
         shares; issued and outstanding: 3,440,366 in 1999 and
         3,403,366 in 1998                                            34,404         34,034
     Additional Paid-in Capital                                    3,506,568      3,456,938
     Accumulated Deficit                                            (660,462)      (629,928)
     Treasury Shares, at Cost; 900 shares in 1999                    (10,982)          --
                                                                 -----------    -----------
                                                                   2,869,528      2,861,044

     Less: Notes Receivable from Stockholders                        (28,405)       (31,620)
                                                                 -----------    -----------

         Total Stockholders' Equity                                2,841,123      2,829,424
                                                                 -----------    -----------

                                                                 $ 4,496,906    $ 4,388,144
                                                                 ===========    ===========
</TABLE>


                     The accompanying notes are an integral
                part of these consolidated financial statements.


                                      F-4
<PAGE>   41



                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                   FOR THE YEARS ENDED JUNE 30, 1999 AND 1998


<TABLE>
<CAPTION>
                                                             1999           1998
                                                         -----------    -----------

<S>                                                      <C>            <C>
Sales                                                    $ 6,813,333    $ 3,283,825

Cost of Sales                                              4,367,382      2,106,581
                                                         -----------    -----------

         Gross Profit                                      2,445,951      1,177,244

Selling, General and Administrative Expenses               2,343,434      1,704,859
                                                         -----------    -----------

         Operating Profit (Loss)                             102,517       (527,615)
                                                         -----------    -----------

Other Income (Expense):
     Interest Expense                                       (110,534)      (172,027)
     Interest Income                                          11,373         20,737
                                                         -----------    -----------

         Total Other Income (Expense)                        (99,161)      (151,290)
                                                         -----------    -----------

Income(Loss)  Before Provision for Taxes                       3,356       (678,905)

Provision for Taxes                                           33,890           --
                                                         -----------    -----------

         Net loss                                        $   (30,534)   $   678,905)
                                                         ===========    ===========

Weighted average shares of common stock outstanding        3,409,257      3,321,205

Net loss per share of common stock (basic and diluted)   $     (0.01)   $     (0.20)
                                                         ===========    ===========
</TABLE>


                     The accompanying notes are an integral
                part of these consolidated financial statements.

                                      F-5
<PAGE>   42



                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                   FOR THE YEARS ENDED JUNE 30, 1999 AND 1998


<TABLE>
<CAPTION>
                                     COMMON STOCK
                                ----------------------
                                                                                                             NOTES
                                                                                             TREASURY     RECEIVABLE
                                                           ADDITIONAL         RETAINED        SHARES         FROM
                                  SHARES     AMOUNT     PAID-IN CAPITAL  EARNINGS/(DEFICIT)  AT COST    STOCKHOLDERS       TOTAL
                                ---------  -----------  ---------------  ---------------  -----------    ----------    -----------
<S>                             <C>        <C>           <C>               <C>            <C>            <C>            <C>
Balance at July 1, 1997         3,280,200  $    32,802   $ 2,847,504       $    48,977    $      --      $   (31,620)   $ 2,897,663

Issuance of stock for cash         69,000          690        68,310              --             --            --           69,000

Issuance of stock for
   purchase of Product             27,500          275       274,725              --             --            --          275,000
   Merchandising, Inc.

Issuance of stock for
   license agreements              26,666          267       266,399              --             --            --          266,666

Net loss                             --           --            --            (678,905)          --            --         (678,905)
                                ---------  -----------   -----------       -----------    -----------    ----------    -----------

Balance at June 30, 1998        3,403,366       34,034     3,456,938          (629,928)          --         (31,620)     2,829,424

Issuance of stock for cash         37,000          370        49,630              --             --            --           50,000

Purchase of 900 shares of
   stock for cash                    --           --            --                --          (10,982)         --          (10,982)


Repayments on Notes Receivable
   from Stockholders                 --           --            --                --             --           3,215          3,215

Net loss                             --           --            --             (30,534)          --            --          (30,534)
                                ---------  -----------   -----------       -----------    -----------    ----------    -----------
Balance at June 30, 1999        3,440,366  $    34,404   $ 3,506,568       $  (660,462)   $   (10,982)   $  (28,405)   $ 2,841,123
                                =========  ===========   ===========       ===========    ===========    ==========    ===========
</TABLE>


                     The accompanying notes are an integral
                part of these consolidated financial statements.


                                      F-6
<PAGE>   43



                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                   FOR THE YEARS ENDED JUNE 30, 1999 AND 1998

<TABLE>
<CAPTION>
                                                                             1999          1998
                                                                        -----------    -----------
<S>                                                                     <C>            <C>
Cash flows from operating activities:
     Net loss                                                           $   (30,534)   $  (678,905)
     Adjustments to reconcile net loss to net cash used by operating
     activities:
         Depreciation                                                        32,367         23,606
         Amortization                                                        75,618         26,420
         Change in assets and liabilities, net of effects of business
         acquisitions:
              Accounts Receivable                                          (456,734)      (634,862)
              Inventory                                                     305,200     (2,149,020)
              Prepaid Expenses and Other Current Assets                      16,483        (40,064)
              Other Assets, net                                              (3,070)        48,029
              Accounts Payable                                              (15,562)       455,477
              Accrued Expenses                                             (140,885)       190,051
              Other Liabilities                                              27,461         (2,343)
                                                                        -----------    -----------

              Net cash used by operating activities                        (189,656)    (2,761,611)
                                                                        -----------    -----------

Cash flows from investing activities:
     Purchase of Property and Equipment                                     (62,326)      (128,263)
     Cash in public entity in connection with reverse acquisition              --          582,660
     Cash paid for Licenses                                                 (11,950)       (25,000)
     Cash paid for Treasury Shares                                          (10,982)
     Cash received from Notes Receivable from Stockholders                    3,215
     Cash used in business acquisition net of cash acquired                    --         (182,963)
                                                                        -----------    -----------

         Net cash provided by(used in) investing activities                 (82,043)       246,434
                                                                        -----------    -----------
</TABLE>

                                   (Continued)


                     The accompanying notes are an integral
                part of these consolidated financial statements.

                                      F-7
<PAGE>   44


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                   FOR THE YEARS ENDED JUNE 30, 1999 AND 1998




<TABLE>
<CAPTION>
                                                                    1999         1998
                                                                ----------   ----------
<S>                                                             <C>          <C>
Cash flow from financing activities
     Net proceeds from Notes Payable to Stockholder                226,049      754,671
     Proceeds from issuance of Common Stock                         50,000    2,275,000
                                                                ----------   ----------

         Net cash provided by financing activities                 276,049    3,029,671

                           Increase in cash                          4,350      514,494

Cash and cash equivalents at beginning of year                     514,494         --
                                                                ----------   ----------

Cash and cash equivalents at end of year                        $  518,844   $  514,494
                                                                ==========   ==========

Noncash investing activities:

     Common stock issued to stockholders for notes receivable   $     --     $   31,620
                                                                ==========   ==========

     Common stock issued for license agreements                 $     --     $  266,666
                                                                ==========   ==========

     Common stock issued for purchase of subsidiary             $     --     $  275,000
                                                                ==========   ==========

Cash Payments for:
     Income taxes                                               $   26,020   $     --
                                                                ==========   ==========
     Interest                                                   $  255,699   $     --
                                                                ==========   ==========
</TABLE>


                     The accompanying notes are an integral
                part of these consolidated financial statements.


                                      F-8
<PAGE>   45


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998


1  - GENERAL AND BACKGROUND

Collegiate Pacific Inc. ("CPI") was incorporated on April 10, 1997 and began
business in June 1997. The Company is a Delaware corporation and is primarily
engaged in the mail order marketing of professional sports equipment to schools,
colleges and other organizations throughout the United States.

Effective February 17, 1998 CPI entered into a reverse acquisition agreement
with DSSI, Inc. ("DSSI"), a publicly held "shell" corporation. DSSI issued
1,960,000 (approximately 62.5%) shares of DSSI's voting common stock in exchange
for all of the outstanding shares of CPI (a tax free reorganization). The public
entity then changed its name to Collegiate Pacific, Inc. The year-end was
previously December 26, but changed to June 30, the public entity's year-end.
For accounting purposes, the transaction was treated as a recapitalization of
CPI, with CPI as the acquirer (a reverse acquisition). Accordingly, the
financial statements prior to the reverse acquisition date included herein are
those of CPI. The recapitalization has been given retroactive effect to July 1,
1997.

2  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

The consolidated financial statements include the accounts of CPI and its wholly
owned subsidiaries Product Merchandising, Inc. ("PMI"), and Vantage Products
International, Inc. ("VPI") (collectively referred to as the "Company").
Significant intercompany accounts and transactions have been eliminated.

FINANCIAL INSTRUMENTS AND CREDIT RISK CONCENTRATIONS

Financial instruments, which are potentially subject to concentrations of credit
risk, consist principally of cash and accounts receivable. Cash deposits are
placed with high credit quality financial institutions to minimize risk.
Accounts receivable are unsecured. The fair value of these financial instruments
and notes payable approximate their carrying values.

RECLASSIFICATIONS

Certain amounts for June 30, 1998 have been reclassified to conform to the
current year classifications.


                                      F-9
<PAGE>   46


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998


2  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

ESTIMATES AND ASSUMPTIONS

Management uses estimates and assumptions in preparing consolidated financial
statements in accordance with generally accepted accounting principles. Those
estimates and assumptions affect the reported amounts of assets and liabilities,
the disclosures of contingent assets and liabilities, and the reported amounts
of revenues and expenses. Actual results could vary from the estimates used in
preparing the accompanying consolidated financial statements.

CASH AND CASH EQUIVALENTS

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

INVENTORIES

Inventories, which consist of goods held for resale, are carried at the lower of
cost or market using the average cost method.

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Depreciation is computed using the
straight-line method over the estimated useful lives (5 to 7 years). The cost of
maintenance and repairs is charged to expense as incurred; significant renewals
and betterments are capitalized.

COST IN EXCESS OF NET TANGIBLE ASSETS ACQUIRED

Cost in excess of net tangible assets acquired is the difference between the
purchase price paid and liabilities assumed over the estimated fair market value
of assets acquired. Cost in excess of net tangible assets acquired in connection
with acquisitions is amortized using the straight-line method over 15 years.
Amortization expense relating to cost in excess of net tangible assets amounted
to $36,542 and $7,590 for the years ended June 30, 1999 and 1998. On an on-going
basis management reviews recoverability, the valuation and amortization of cost
in excess of net tangible assets. As a part of this review, the Company
considers the undiscounted projected future net cash flows in evaluating the
recoverability of cost in excess of net tangible assets. If the undiscounted
future net cash flows were less than the stated value, cost in excess of net
tangible assets would be written down to fair value.


                                      F-10
<PAGE>   47

                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998



2  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

LICENSE AGREEMENTS

License agreements represent amounts paid to acquire exclusive distribution
rights for specific products and are amortized over their estimated useful life
ranging from 3 to 15 years. Amortization expense relating to license agreements
was $37,622 and $12,408 for the year ended June 30, 1999 and 1998, respectively.

STOCK BASED COMPENSATION

The Company measures compensation cost for its stock based compensation plans
under the provisions of Accounting Principles Board Opinion No. 25 ("APB 25"),
"Accounting for Stock Issued to Employees". The excess, if any, of the fair
value of the stock on the date of grant over the amount to be paid for the stock
is accrued over the related vesting period. Statement of Financial Accounting
Standards No. 123, "Accounting for Stock-Based Compensation," ("SFAS 123")
requires companies electing to continue to use APB 25 to account for its
stock-based compensation plan to make pro forma disclosures of net income and
earnings per share as if SFAS 123 had been applied. See Note 8.

INCOME TAXES

The Company utilizes the asset and liability approach to financial accounting
and reporting for income taxes. Deferred income tax assets and liabilities are
computed annually for differences between the financial statement and tax bases
of assets and liabilities that will result in taxable or deductible amounts in
the future based on enacted tax laws and rates applicable to the periods in
which the differences are expected to affect taxable income. Valuation
allowances are established when necessary to reduce deferred tax assets to the
amount expected to be realized. Income tax expense is the tax payable or
refundable for the period plus or minus the change during the period in deferred
tax assets and liabilities.

ADVERTISING

The Company expenses the cost of advertising as incurred or when such
advertising initially takes place. Advertising expense approximated $489,000 and
$337,000 for the years ended June 30, 1999 and 1998, respectively.



                                      F-11
<PAGE>   48

                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998



2  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

LOSS PER SHARE

Loss per common share was computed by dividing the net loss by the weighted
average number of shares of common stock outstanding. Loss per share for fiscal
1998 has been restated from the previously reported of $.20, to properly reflect
the capital structure of DSSI for the entire year. The effect of outstanding
options on the computation of net loss per share would be anti-dilutive and
therefore is not included in the computation of weighted average shares.

3  - BUSINESS ACQUISITIONS

VANTAGE PRODUCTS INTERNATIONAL, INC.

On May 31, 1998, the Company issued 80,000 shares of its common stock in
exchange for all the outstanding shares of VPI common stock. This transaction
was accounted for as a pooling-of-interests, and, accordingly, common stock,
additional paid-in capital and retained earnings at July 1, 1997 have been
adjusted.

PRODUCT MERCHANDISING, INC.

On April 14, 1998, the Company acquired all of the issued and outstanding common
stock of PMI for $200,000 cash and 27,500 shares of CPI common stock valued at a
fair market value of $2 per share. The acquisition has been accounted for as a
purchase and, accordingly, the net assets and results of operations of PMI have
been included in the Company's consolidated financial statements commencing on
April 14, 1998. The total acquisition cost exceeded the fair value of the net
assets acquired by approximately $552,000.


                                      F-12
<PAGE>   49


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998


4  - PROPERTY AND EQUIPMENT

Property and equipment consist of the following:

<TABLE>
<CAPTION>
                                       1999         1998
                                    ---------    ---------
<S>                                 <C>          <C>
Displays                            $   1,237    $   1,237
Leasehold improvements                  6,178        6,178
Fixtures and equipment                230,255      167,927
Automobile                             11,700       11,700
                                    ---------    ---------

     Total property and equipment     249,370      187,042
Less accumulated depreciation         (98,785)     (66,416)
                                    ---------    ---------

     Property and equipment, net    $ 150,585    $ 120,626
                                    =========    =========
</TABLE>

5  - NOTE PAYABLE TO STOCKHOLDER

The note payable to stockholder (also the president of the Company) is payable
on demand, uncollateralized, and bears interest at an annual rate of 12%.
Accrued interest on this note, which was paid in full in Fiscal Year 1999 and
totaled $145,165 at June 30, 1998, and is included in accrued expenses for the
period ended June 30,1998. On March 31,1999 the note payable to stockholder was
renewed with a maturity date of April 30, 2001.

6  - FEDERAL INCOME TAXES

CPI and its subsidiaries file separate income tax returns. Deferred tax assets
and liabilities consist of the following:

<TABLE>
<CAPTION>
                                               JUNE 30,
                                        ----------------------
                                           1999         1998
                                        ---------    ---------
<S>                                     <C>          <C>
Deferred tax assets
     Accrued expenses                   $    --      $  65,222
     Net operating loss carry forward     714,000      656,000
     Other                                  5,018       17,399
                                        ---------    ---------
Total deferred tax assets                 719,018      738,621
Valuation allowance                      (719,018)    (738,621)
                                        ---------    ---------
Net deferred tax assets                 $    --      $    --
                                        =========    =========
</TABLE>


                                      F-13
<PAGE>   50

                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998


6  - FEDERAL INCOME TAXES (Continued)

The Company has provided a valuation allowance against deferred tax assets
because their recovery is uncertain. Following is a reconciliation of income
taxes at the federal statutory rate to income tax expense:

<TABLE>
<CAPTION>
                                                            JUNE 30,
                                                    ----------------------
                                                       1999        1998
                                                    ---------    ---------
<S>                                                 <C>          <C>
Tax benefit at statutory rate                       $   1,114    $ 230,828
Loss for which benefits were not used                  (1,114)    (230,828)
Taxes attributable to filing on a separate return      23,896         --
basis
State income taxes                                      9,994         --
                                                    ---------    ---------
Income tax expense                                  $  33,890    $    --
                                                    =========    =========
</TABLE>


At June 30, 1999, the Company had net operating loss carryovers of approximately
$2,100,000, of which approximately $900,000 were carryforwards of DSSI. Because
of the ownership change rules, use of the DSSI carryforwards are limited to
approximately $80,000 per year.

The carryovers of CPI and its subsidiaries expire from 2013 through 2019. The
DSSI carryovers expire through 2011.

                                      F-14
<PAGE>   51


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998


7  - RELATED PARTY TRANSACTIONS

Included in accounts payable at June 30, 1998 is $100,000 due to the prior owner
of PMI. This amount was paid in full subsequent to June 30, 1998. See Note 5
regarding stockholders loans.

8  - STOCK OPTIONS AND WARRANTS

On September 22, 1994, DSSI established a non-qualified stock option plan, which
provides for the granting of non-qualifying stock options to purchase up to
100,000 shares of common stock at the fair market value at the date of grant.
There were 69,000 options outstanding at June 30, 1998. No options were granted,
exercised or canceled during the year ended June 30, 1998, and approximately
37,000 shares were exercised and no additional shares were granted or cancelled
under the terms of this plan during the year ended June 30, 1999.

On December 11, 1998, the Company's stockholders approved a new stock option
plan, ("1998 Collegiate Pacific Inc. Stock Option Plan"). The new plan
authorizes the Company's Board of Directors to grant employees, directors and
consultants of the Company up to an aggregate of 400,000 shares of the Company's
common stock, $0.01 par value per share. Pursuant to the approval of the stock
option plan by the Company's stockholders, the Company's Board of Directors on
February 24, 1999 granted 41,500 shares to employees and non-employee directors
of the Company at the closing price of the Company's common stock, which was
$9.40. These options vested at date of grant.


                                      F-15
<PAGE>   52

                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998



8  - STOCK OPTIONS AND WARRANTS (Continued)

A summary of the Company's option and warrant activity for the years ended June
30, 1998 and 1999 follows:

<TABLE>
<CAPTION>
                                                 WARRANTS ISSUED                  OPTIONS
                                                  TO DIRECTORS     WARRANTS       ISSUED TO       WEIGHTED
                                                    OFFICERS       ISSUED TO    OFFICERS AND      AVERAGE
                                                 AND EMPLOYEES   OTHER PARTIES    EMPLOYEES    EXERCISE PRICE
                                                 -------------   -------------  ------------   --------------
<S>                                                 <C>             <C>             <C>             <C>
Outstanding at June 30, 1997                         28,936          54,269          69,000         $  8.35

     Options and warrants expired                   (28,936)        (54,269)             --              --
                                                 ----------      ----------     -----------    ------------
Outstanding and exercisable at June 30, 1998             --              --          69,000            2.00

     Options and warrants granted                        --              --          41,500            9.40

     Options and warrants exercised                      --              --         (37,000)           1.35

     Options and warrants expired                        --              --              --              --
                                                 ----------      ----------     -----------    ------------
Outstanding and exercisable at June 30, 1999             --              --          73,500         $  6.20
                                                 ==========      ==========     ===========    ============
</TABLE>



The weighted average fair value of options granted in Fiscal 1999 was $6.15 per
share.

The Company has adopted the disclosure provisions of Statement No. 123, as
discussed in Note 2, and continues to apply Opinion 25 for stock options granted
to employees. If the Company had recognized compensation expense based upon the
fair market at the date of grant for options granted to employees, the effect on
net loss and loss per share for the year ended June 30, 1999 would have been as
follows:

<TABLE>
<CAPTION>
<S>                              <C>
Net loss
     As reported                 $  (30,534)
     Pro forma                     (285,000)
Loss per common share
     As reported                 $    (0.01)
     Pro forma                        (0.08)
</TABLE>

The fair value of these options was estimated at the date of grant using the
Black-Scholes option pricing model with the following weighted-average
assumptions: expected volatility of 140%; risk free interest rate of 5.50%; no
dividend yield; and expected lives of seven years.


                                      F-16
<PAGE>   53


                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998


8  - STOCK OPTIONS AND WARRANTS (Continued)

The following table summarizes additional information about stock options at
June 30,1999:

<TABLE>
<CAPTION>
                             OUTSTANDING AND EXERCISABLE
                             ---------------------------
                                       WEIGHTED
                                       AVERAGE
                                       REMAINING      WEIGHTED
                                     CONTRACTUAL      AVERAGE
                                         LIFE         EXERCISE
EXERCISE PRICE         SHARES         (IN YEARS)       PRICE
- --------------         ------         ----------       -----

<S>                     <C>            <C>             <C>
  $     1.25            12,000           3.0           $  1.25
        3.15            20,000           0.1              3.15
        9.40            41,500           9.7              9.40
                        ------                         -------
                        73,500                         $  6.20
                        ======                         =======
</TABLE>


9  - LEASES

The Company leases office and warehouse facilities located in Dallas, Texas and
Memphis, Tennessee under the terms of operating leases which expire at various
dates through 2003. Rent expense approximated $90,000 for the year ended June
30, 1998, and $107,000 for the year ended June 30, 1999.

Future minimum lease commitments on all operating leases with terms in excess of
one year are as follows:

                  2000             $   94,890
                  2001                104,000
                  2002                105,000
                  2003                  8,750
                                   ----------
                                   $  312,640
                                   ==========

                                      F-17
<PAGE>   54

                    COLLEGIATE PACIFIC INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 1999 AND 1998


10   - STOCK SPLIT

On January 14, 2000, the stockholders of the Company approved a one-for-five
reverse stock split of the Company's $.01 par value common stock. As a result of
the reverse stock split additional paid in capital was increased by $137,614 and
136,134 for the periods ended June 30, 1999 and 1998, respectively, and common
stock was reduced by the same amount. All references in the accompanying
financial statements to the numbers of shares of Common Stock and the per-share
amounts have been restated to reflect the reverse stock split.

11   - SUBSEQUENT EVENTS (UNAUDITED)

On September 14, 1999 the Company agreed to terms for a new $2,000,000 Revolving
Line of Credit with Chase Bank of Texas, N.A. The new Revolving Line of Credit
will allow the Company to borrow funds based upon certain percentages of
accounts receivable and inventories. The Revolving Credit Facility matures on
October 31, 2001 and includes a provision for letters of credit. Borrowings
under the Revolving Line of Credit will bear interest at the prevailing Prime
Rate plus 1/4% or LIBOR plus 2-1/2%. The Note Payable to Stockholder is
subordinate to the Revolving Line of Credit, and the Revolving Line of Credit is
partially guaranteed by the Stockholder holding the existing Note Payable.



                                      F-18
<PAGE>   55


                            COLLEGIATE PACIFIC, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                (Unaudited)
                                                                             December 31, 1999     June 30, 1999
                                                                             -----------------     -------------
                                    ASSETS

<S>                                                                          <C>                <C>
CURRENT ASSETS
Cash and cash equivalents                                                    $        86,049    $       518,844
Accounts receivable, net of the allowance for doubtful accounts of $50,533
         and $38,806, respectively                                                   662,114          1,142,708
                                                                                   2,412,323          1,843,820
Inventories                                                                          253,272             23,581
                                                                             ---------------    ---------------
Prepaid expenses and other assets                                                  3,413,758          3,528,953
                           Total current assets                                      264,198            249,370
PROPERTY AND EQUIPMENT                                                              (119,244)           (98,785)
                                                                             ---------------    ---------------
Less accumulated depreciation                                                        144,954            150,585

OTHER ASSETS
License agreements, net of accumulated amortization of $70,633 and
         $50,030, respectively                                                       244,620            253,586
Cost in excess of net tangible assets acquired, net of accumulated
         amortization of $59,765 and $42,373, respectively                           606,525            509,373
Other assets, net                                                                     54,647             54,409
                                                                             ---------------    ---------------
                                                                             $     4,464,504    $     4,496,906
                                                                             ===============    ===============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
Accounts payable                                                             $       103,126    $       537,056
Accrued expenses                                                                      71,013             51,181
Other current liabilities                                                             17,590             86,826
                                                                             ---------------    ---------------
                           Total current liabilities                                 191,729            675,063

Note payable to stockholder                                                          994,307            980,720
Note payable                                                                         807,045                 --
                                                                             ---------------    ---------------
                           Total liabilities                                       1,993,081          1,655,783

STOCKHOLDERS' EQUITY
Common stock, $.01 par value; authorized 50,000,000 shares; issued and
         outstanding, 3,468,367 and 3,440,367 shares, respectively                    34,684             34,404
Additional paid-in capital                                                         3,549,413          3,506,568
Accumulated deficit                                                               (1,083,617)          (660,462)
Treasury shares; at cost 1,460 and  900 shares, respectively                         (17,932)           (10,982)
                                                                             ---------------    ---------------
                                                                                   2,482,548          2,869,528
Less notes receivable from stockholders                                              (11,125)           (28,405)
                                                                             ---------------    ---------------
                           Total stockholders' equity                              2,471,423          2,841,123
                                                                             ---------------    ---------------
                                                                             $     4,464,504    $     4,496,906
                                                                             ===============    ===============
</TABLE>



              The accompanying notes are an integral part of these
                   condensed consolidated financial statements


                                      F-19
<PAGE>   56


                            COLLEGIATE PACIFIC, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                Six months ended
                                                                 December 31,
                                                     ----------------------------------
                                                            1999               1998
                                                     ---------------    ---------------
<S>                                                  <C>                <C>
Revenues                                             $     3,315,971    $     2,349,025
Cost of sales                                              2,162,521          1,551,846
                                                     ---------------    ---------------
Gross margin                                               1,153,450            797,179

Selling, general and administrative expenses               1,503,285            964,081
Operating loss                                              (349,835)          (166,902)
Interest expense                                             (75,255)           (49,582)
Other income                                                   1,935              3,999
                                                     ---------------    ---------------
Net loss                                             $      (423,155)   $      (212,485)
C
Net loss per share - basic and diluted               $         (0.12)   $         (0.06)
                                                     ===============    ===============

Shares used in computing net loss per share (basic         3,460,659          3,406,568
         and diluted)
</TABLE>


              The accompanying notes are an integral part of these
                  condensed consolidated financial statements


                                      F-20
<PAGE>   57



                            COLLEGIATE PACIFIC, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                   Six months ended
                                                                                     December 31,
                                                                          ----------------------------------
                                                                                1999              1998
                                                                          --------------    ---------------
<S>                                                                       <C>               <C>
Operating activities
         Net earnings (loss)                                              $     (423,155)   $      (212,485)
         Adjustments to reconcile net loss to net cash used in
                  operating activities
                  Depreciation and amortization                                  60,059              49,872
                  Changes in operating assets and liabilities                   (802,778)           (91,150)
                                                                          --------------    ---------------
                  Net cash used in operating activities                       (1,165,874)          (253,763)

Investing activities
         Purchase of property and equipment                                      (14,828)           (40,314)
         Cash paid for licenses                                                  (11,637)                --
         Cash paid for treasury shares                                            (6,950)                --
         Cash used in business acquisition, net of cash acquired                (114,543)                --
         Cash received for notes receivable from stockholders                    17,780                  --
                                                                          --------------    ---------------
                  Net cash used in investing activities                         (130,678)           (40,314)

Financing activities
         Proceeds from borrowings                                               820,632             164,806
         Proceeds from issuance of common stock                                  43,125               6,250
                                                                          --------------    ----------------
                  Net cash provided by financing activities                      863,757            171,056
                                                                          ==============    ===============

Net decrease in cash and cash equivalents                                        432,795)          (123,021)

Cash and cash equivalents at beginning of period                                518,844             514,494
                                                                          --------------    ---------------

Cash and cash equivalents at end of period                                $      86,049     $       391,473
                                                                          =============     ===============
Supplemental disclosure of cash flow information
         Cash paid during the period for interest                         $      65,312     $        59,260
                                                                          =============     ===============
</TABLE>

              The accompanying notes are an integral part of these
                   condensed consolidated financial statements


                                      F-21
<PAGE>   58


NOTE 1 - GENERAL AND BACKGROUND

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles ("GAAP")
for interim financial information. Accordingly, they do not include all of the
information and footnotes required by GAAP for complete financial statements.
The condensed consolidated financial statements as of December 31, 1999 and the
periods ended December 31, 1999 and 1998 are unaudited and reflect all
adjustments which are, in the opinion of management, necessary for a fair
presentation of the financial position and operating results for the interim
period. The condensed financial statements should be read in conjunction with
the consolidated financial statements and notes thereto, for the year ended June
30, 1999 together with management's discussion and analysis of financial
condition and results of operations, contained in the 10-KSB filed with the
Securities and Exchange Commission. The results of operations for the three and
six months ended December 31, 1999 are not necessarily indicative of the results
for the entire fiscal year.

The consolidated financial statements for the period ended December 31, 1999
include the accounts of Collegiate Pacific Inc. and its wholly owned subsidiary
Product Merchandising, Inc., (collectively referred to as the "Company").

NOTE 2 - BUSINESS COMBINATIONS

On October 22, 1999, the Company acquired certain assets of Mark One
Distributors, Inc. in an all cash transaction. The purchased assets related to
sales and distribution activities by Mark One in the camp sporting goods
business. The acquisition was accounted for as a purchase, and accordingly, the
net assets and results of operation of Mark One's camping related business have
been included in the Company's consolidated financial statements commencing on
October 22, 1999.

NOTE 3 - EQUITY

On January 14, 2000, the stockholders of the Company approved a 1 for 5 reverse
stock split of the Company's $.01 par value common stock (the "Common Stock").
As a result of the reverse stock split additional paid in capital was increased
by $138,735, and common stock was reduced by the same amount. All references in
the accompanying financial statements to the number of shares of Common Stock
and the per-share amounts have been restated to reflect the reverse stock split.

NOTE 4 - RELATED PARTY TRANSACTION

During the period the Company purchased certain inventory items from a
manufacturing supplier which is also owned by the majority stockholder of the
Company. Purchases for the period from the manufacturing supplier were $555,674
for the six month period ended on December 31, 1999 and the Company had an
outstanding payable of $17,341 to the supplier at the end of the period.


                                      F-22
<PAGE>   59


NOTE 5 - NOTE PAYABLE TO STOCKHOLDER

The note payable to stockholder (also the Chief Executive Officer of the
Company) is uncollateralized, due April 10, 2001 and bears interest at an annual
rate of 12%. Accrued interest on this note totaled $9,943 at December 31, 1999,
and is included in accrued expenses.

NOTE 6 - SUBSEQUENT EVENTS

On January 14, 2000, the stockholders of the Company approved a 1 for 5 reverse
stock split of the Company's $.01 par value common stock. As a result of the
reverse stock split additional paid in capital was increased by $138,735, and
common stock was reduced by the same amount. All references in the accompanying
financial statements to the number of shares of Common Stock and the per-share
amounts have been restated to reflect the reverse stock split.

In February 2000, a former executive of the DSSI Corporation ("DSSI"), which was
the predecessor of the Company, exercised common stock warrants for 98, 974
shares of Common Stock. The warrants were originally granted to the warrant
holder during his tenure as an executive of DSSI. The terms of the warrants were
extended at the February 18, 1998 meeting of the Board of Directors of DSSI.
Although the extension of the terms of the warrants was not disclosed to the
Company's current management, the Company accepted the exercise of the warrants
and the Company received funds for the exercise of the warrants in the amount of
$499,819 or $5.05 per share.


In February 2000, the Company agreed to exchange the note payable to stockholder
for a subordinated convertible note. In addition, the Company solicited and
received additional subscriptions from Company directors and officers including
the holder of the existing note payable to stockholder, and third party
investors for approximately $1.3 million in subordinated convertible notes (the
"Subordinated Notes"). The Subordinated Notes bore interest at the prevailing
Prime Rate plus 2.5%, were non-callable by the Company for a period of two
years, and were convertible into shares of Common Stock at $3.30 per share,
which was set by a formula equal to 110% of the closing price of the Common
Stock on January 17, 2000. The Subordinated Notes were subordinate to the
Company's Revolving Line of Credit with Chase Bank of Texas, N.A. On April 19,
2000, the holders of the Subordinated Notes elected to convert the Subordinated
Notes into shares of Common Stock. As a result of the election, the Company
issued 677,267 shares of Common Stock to the holders of the Subordinated Notes.


In January 2000, the Company declared a special warrant divided to the holders
of Company's Common Stock. One warrant will be issued for each share of Common
Stock held and would entitle the warrant holder to purchase, for cash, one share
of Common Stock at $10 per share. The Company has not set a record date for the
distribution of the warrants.


                                      F-23
<PAGE>   60

                                     PART II


ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         The Company's Bylaws provide that any officer or director who is made a
party to or is threatened to be made a party to or is otherwise involved in any
action, suit, or proceeding, whether civil, criminal, administrative, or
investigative (hereinafter a "proceeding"), by reason of the fact that he or she
is or was an officer or a director of the Company or is or was serving at the
request of the Company as a director or an officer of another entity shall be
indemnified and held harmless by the Company to the fullest extent authorized by
the Delaware General Corporation Law ("DGCL") against all expense, liability,
and loss reasonably incurred or suffered by such person in connection therewith.
The right to indemnification includes the right to be paid by the Company for
expenses incurred in defending any such proceeding in advance of its final
disposition. Officers and directors are not entitled to indemnification if such
persons did not meet the applicable standard of conduct set forth in the DGCL
for officers and directors.

         DGCL Section 145 provides, among other things, that the Company may
indemnify any person who was or is a party or is threatened to be made a party
to any threatened, pending or completed action, suit or proceeding, whether
civil, criminal, administrative or investigative (other than an action by or in
the right of the Company) by reason of the fact that the person is or was a
director, officer, employee or agent of the Company, or is or was serving at the
Company's request as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise, against
expenses, including attorneys' fees, judgments, fines and amounts paid in
settlement actually and reasonably incurred in connection with such action, suit
or proceeding. The power to indemnify applies (a) if such person is successful
on the merits or otherwise in defense of any action, suit or proceeding, or (b)
if such person acted in good faith and in a manner he reasonably believed to be
in the best interest, or not opposed to the best interest, of the Company and
with respect to any criminal action or proceeding, had no reasonable cause to
believe his conduct was unlawful. The power to indemnify applies to actions
brought by or in the right of the Company as well, to the extent of expenses
(including attorneys' fees) actually and reasonably incurred by the person in
connection with the defense or settlement of such action or suit if the person
acted in good faith and in a manner the person reasonably believed to be in or
not opposed to the best interests of the Company, except that no indemnification
shall be made in respect of any claim, issue or matter as to which such person
shall have been adjudged to be liable to the Company, unless and only to the
extent that the Court of Chancery or the court in which such action or suit was
brought shall determine upon application that, despite the adjudication of
liability but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses which the Court of
Chancery or such other court shall deem proper.

         The indemnification provisions contained in the Company's Bylaws are
not exclusive of any other rights to which a person may be entitled by law,
agreement, vote of stockholders or disinterested directors or otherwise.



                                      II-1
<PAGE>   61
ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

<TABLE>
<CAPTION>
<S>                                                       <C>
                  Registration fee                        $11,909.69
                  Accounting fees and expenses            $ 4,000.00*
                  Legal fees and expenses                 $15,000.00*
                  Miscellaneous expenses                  $ 3,000.00*
                                                          ----------
                  Total:                                  $33,909.69*
</TABLE>

- ---------------
*  Estimated

All of the above expenses will be paid by the Company.


ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

         The following sets forth information as of February 29, 2000 regarding
all sales of unregistered securities of the Registrant during the past three
years. All such shares were exempt from registration under the Securities Act by
reason of Section 4(2) of the Securities Act.

         On February 17, 1998, the Company sold 2,000,000 shares of Common Stock
to Michael J. Blumenfeld (1,960,000 shares) and Adam Blumenfeld (40,000 shares)
for $1.00 per share (the average of the bid and ask price of the Common Stock on
August 18, 1997, the date of the Stock Purchase Agreement between the Company
and Mr. Blumenfeld), or an aggregate purchase price of $2,000,000, in cash
pursuant to the terms and subject to the conditions of that certain Stock
Purchase Agreement dated August 18, 1997 by and between the Company and Michael
Blumenfeld and Adam Blumenfeld.

         On February 17, 1998, in connection with the Stock Purchase Agreement
set forth above, the Company sold (i) 20,000 shares of Common Stock to Arthur J.
Coerver, who became a director of the Company upon consummation of the Stock
Purchase Agreement, at $1.00 per share, (ii) 13,500 shares of Common Stock to
Robert W. Philip, who became a director of the Company upon consummation of the
Stock Purchase Agreement, at $1.00 per share, and (iii) 13,500 shares of Common
Stock to William A. Watkins, Jr., who became a director of the Company upon
consummation of the Stock Purchase Agreement, at $1.00 per share.

         On February 24, 1998, the Company issued 20,000 shares of Common Stock
to Equipmart, Inc., a Texas corporation, in consideration of Equipmart, Inc.
entering into a Distribution Agreement with the Company.

         On March 7, 1998, the Company issued 6,667 shares of Common Stock to
FunNets, Inc. in consideration of FunNets, Inc. entering into a Distribution
Agreement with the Company.

         On April 14, 1998, the Company issued Richard and Patti Hershorin
27,500 shares of Common Stock as partial consideration for the acquisition by
the Company of all of the issued and outstanding common stock of Product
Merchandising, Inc. pursuant to the terms and subject to the conditions of that
certain Agreement for Purchase and Sale of Stock dated April 14, 1998 by and
between the Company, Product Merchandising, Inc., and Richard and Patti
Hershorin.

         On May 31, 1998, the Company issued 80,000 shares of Common Stock to
Cary Bawcum, Stanley Graber, Frank A. Jones, and Joel W. Brown as consideration
for the acquisition by the Company of Vantage Products International, Inc.
pursuant to the terms and subject to the conditions of that certain Plan and
Agreement of Merger dated as of May 31, 1998 by and between the Company, Vantage
Products International, Inc., and the stockholders of Vantage Products
International, Inc.

         On September 2, 1998, Mr. Stephen Turner was issued 5,000 shares of
Common Stock in connection with the exercise of options issued under the terms
of the Drug Screen Systems, Inc. Stock Option Plan of 1994 (the "DSSI SOP").


                                      II-2
<PAGE>   62


         On June 14, 1999, Mr. Joseph Shaya was issued 30,000 shares of Common
Stock in conjunction with the exercise of options issued under the terms of the
DSSI SOP.

         On June 14, 1999, Mr. Jeffery M. Bachrach was issued 2,000 shares of
Common Stock in conjunction with the exercise of options issued under the terms
of the DSSI SOP.

         On July 14, 1999, Mr. Kenneth Carpenter was issued 2,000 shares of
Common Stock in conjunction with the exercise of options issued under the terms
of the DSSI SOP.

         On July 21, 19994, Mr. Robert G. Wallace was issued 10,000 shares of
Common Stock in conjunction with the exercise of options issued under the terms
of the DSSI SOP.

         On July 27, 1999, Mr. Anthony I. Newman was issued 5,000 shares of
Common Stock in conjunction with the exercise of options issued under the terms
of the DSSI SOP.

         On July 28, 1999, Mr. Jeff Davidowitz was issued 5,000 shares of Common
Stock in conjunction with the exercise of options issued under the terms of the
DSSI SOP.

         On August 6, 1999, Ms. Cara Lundberg was issued 1,000 shares of Common
Stock in conjunction with the exercise of options issued under the terms of 1998
Collegiate Pacific Inc. Stock Option Plan.

         On September 13, 1999, Mr. Patrick J. Brennan was issued 5,000 shares
of Common Stock in conjunction with the exercise of options issued under the
terms of the DSSI SOP.

         On February 3, 2000, Mr. John Pappajohn was issued 98,974 shares of
Common Stock in connection with the exercise of common stock purchase warrants
issued by Drug Screening Systems, Inc.


         On February 29, 2000, we closed the Purchase Agreement for the sale of
Subordinated Convertible Promissory Notes (the "Notes") in the principal amount
of $2.25 million to certain officers and directors of the Company and certain
third parties.

         On April 19, 2000, the Note holders converted their Notes into 677,267
shares of Common Stock, at a conversion price of $3.30 per share.


         In connection with each of the foregoing transactions, each purchaser
was provided access to all relevant information regarding the Company and
represented to the Company that they were "sophisticated" investors purchasing
the shares for investment purposes only and with no view toward distribution.


ITEM 27. EXHIBITS.

         The Exhibits to this Registration Statement are listed in the Index to
Exhibits of this Registration Statement, which Index is incorporated herein by
reference.


ITEM 28. 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.

                           (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


                                      II-3
<PAGE>   63



                  set forth in the registration statement. Notwithstanding the
                  foregoing, any increase or decrease in the 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 and 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 20 percent 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.

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

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

         (b) Insofar as indemnification for liabilities arising under the
Securities Act may be permitted to directors, officers and controlling persons
of the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the Commission such
indemnification is against public policy as expressed in the Securities 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 Securities Act and will be governed by the final
adjudication of such issue.


                                      II-4
<PAGE>   64


                                   SIGNATURES


         Pursuant to the requirements of the Securities Act, the registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form SB-2 and has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Dallas, State of Texas, on May 8, 2000.


                             COLLEGIATE PACIFIC INC.

                             By: /s/ MICHAEL J. BLUMENFELD
                                 -----------------------------------------------
                                 Michael J. Blumenfeld,
                                 Chairman, Chief Executive Officer
                                 and Director (Principal Executive Officer)




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


<TABLE>
<CAPTION>
               Signature                                          Title                             Date
               ---------                                          -----                             ----
<S>                                               <C>                                           <C>

*By: /s/ MICHAEL J. BLUMENFELD                     Chairman, Chief Executive Officer, and        May 8, 2000
     ------------------------------------          Director
     Michael J. Blumenfeld                         (Principal Executive Officer)
     Attorney In Fact

                 *                                 President and Director                        May 8, 2000
- -----------------------------------------
Adam Blumenfeld

                 *                                 Chief Operating Officer and Director          May 8, 2000
- -----------------------------------------
Arthur J. Coerver

                 *                                 Director                                      May 8, 2000
- -----------------------------------------
Jeff Davidowitz

                 *                                 Chief Financial Officer, Secretary, and       May 8, 2000
- -----------------------------------------          Treasurer (Principal Accounting and
William R. Estill                                  Financial Officer)


                 *                                 Director                                      May 8, 2000
- -----------------------------------------
Robert W. Philip

                 *                                 Vice President Marketing and Director         May 8, 2000
- -----------------------------------------
Harvey Rothenberg

                 *                                 Director                                      May 8, 2000
- -----------------------------------------
William A. Watkins, Jr.
</TABLE>


                                      II-5
<PAGE>   65


                                INDEX TO EXHIBITS


<TABLE>
<CAPTION>
Exhibit
Number                             Description of Exhibits
- ------                             -----------------------
<S>               <C>
      2.1         Purchase and Sale Agreement dated March 14, 1997 for the sale of the majority of
                  the Company's assets and business to Casco Standards, Inc. (1)

      2.2         Stock Purchase Agreement dated August 18, 1997 with Michael J. Blumenfeld. (2)

      2.3         Agreement and Plan of Merger dated July 20, 1999 for the reincorporation of the
                  Company in Delaware. (3)

      3.1         Intentionally omitted.

      3.2         Intentionally omitted.

      3.3         Intentionally omitted.

      3.4         Intentionally omitted.

      3.5         Intentionally omitted.

      3.6         Intentionally omitted.

      3.7         Copy of Articles of Incorporation of the Company filed on December 15, 1998. (4)

      3.8         Copy of Certificate of Merger of the Company filed on July 20, 1999. (4)

      3.9         Copy of By-Laws of the Company. (4)

      3.10        Copy of Certificate of Amendment to Articles of Incorporation of the Company filed
                  on January 18, 2000*

      4.1         Intentionally omitted.

      4.2         Specimen Certificate of Common Stock, $0.01, par value, of the Company. (4)

      4.3         Specimen Common Stock Purchase Warrant of the Company*

      5.1         Opinion of Hughes & Luce, L.L.P.*

      10.1        Copy of Warrant Agency Agreement dated as of June 4, 1993 between the Company and
                  Continental Stock Transfer & Trust Company, as Warrant Agent. (5)

      10.2        Proof of Redeemable Warrant expiring June 3, 1996 of the Company. (5)

      10.3        Form of Underwriter's Unit Purchase Warrant of the Company. (6)

      10.4        Form of Underwriter's Warrant of the Company. (6)

      10.5        Copy of the 1988 Stock Option Plan of the Company. (7)

      10.6        Copy of the 1994 Stock Option Plan of the Company. (8)

      10.7        Copy of Employee Restricted Stock Plan of the Company. (9)

      10.8        Copy of Lease dated July 1, 1997 between the Company, as tenant, and Post-Valwood,
                  Inc., as landlord. (10)

      10.9        Copy of exclusive Distribution Agreement dated February 24, 1998, between the
                  Company and Equipmart, Inc. (10)

     10.10        Copy of exclusive Distribution Agreement dated March 7, 1998, between the Company
                  and FunNets, Inc. (10)

     10.11        Copy of exclusive Distribution Agreement dated March 21, 1998, between the Company
                  and Pro Gym Equipment, Inc. (10)

     10.12        Copy of the Stock Acquisition Agreement dated April 14, 1998, between the Company
                  and  Product Merchandising, Inc. (10)

     10.13        Copy of the Agreement and Plan of Merger dated May 31, 1998, between the Company
                  and Vantage Products International, Inc. (10)

     10.14        Copy of the 1998 Collegiate Pacific Inc. Stock Option Plan. (3)

     10.15        Copy of Credit Agreement, dated as of June 30, 1999, between Chase Bank of Texas,
                  National Association, and the Company for a $2,000,000 line of credit, and related
                  documents. (11)

     10.16        Copy of the Promissory Note dated March 31, 1999 from the Company to Michael J.
                  Blumenfeld in the principal amount of $1,082,648.75. (11)

     10.17        Copy of Warrant Agreement dated as of May 26, 2000 between the Company and
                  Continental Stock Transfer & Trust Company, as Warrant Agent, with the form of
                  Common Stock Purchase Warrant attached.**
</TABLE>

<PAGE>   66



<TABLE>
<S>               <C>
     10.18        Copy of Purchase Agreement dated as of February 29, 2000,
                  between the Company and the Note Holders, with the form of
                  Subordinated Convertible Promissory Note attached as an
                  exhibit.**
      23.1        Consent of Hughes & Luce, L.L.P. (included in Exhibit 5.1)*
      23.2        Consent of SUTTON FROST LLP**
      23.3        Consent of GRANT THORNTON LLP**
      24.1        Power of Attorney (included in Part II of this Registration Statement)**
</TABLE>


- --------------------
(1)      Filed as an exhibit to the Company's Definitive Proxy Statement for its
         Annual Meeting held on June 16, 1997.

(2)      Filed as an exhibit to the Company's Form 8-K/A filed on
         September 11, 1997.

(3)      Filed as an exhibit to the Company's Definitive Proxy Statement for its
         Annual meeting held on December 11, 1998.

(4)      Filed as an exhibit to the Company's Form 8-A dated September 9, 1999.

(5)      Filed as an exhibit to the Company's Form 8-A dated June 28, 1993.

(6)      Filed as an exhibit to the Company's Current Report on Form 8-K filed
         on July 12, 1993.

(7)      Filed as an exhibit to the Company's Registration Statement on Form
         S-18, File No. 33-19770-NY.

(8)      Filed as an exhibit to the Company's Annual Report on Form 10-KSB for
         the year ended June 30, 1994.

(9)      Filed as an exhibit to a Post-Effective Amendment to the Company's
         Registration Statement on Form S- 18, File No. 33-19770-NY.

(10)     Filed as an exhibit to the Company's Annual Report on Form 10-KSB for
         the year ended June 30, 1998.

(12)     Filed as an exhibit to the Company's Annual Report on Form 10-KSB for
         the year ended June 30, 1999.


 *       Filed herewith.

**       Incorporated by reference to the Registrant's Registration Statement on
         Form SB-2 (No. 333-34294) dated April 7, 2000, which this Amendment
         amends.


<PAGE>   1

                                                       STATE OF DELAWARE
                                                       SECRETARY OF STATE
                                                       DIVISION OF CORPORATIONS
                                                       FILED 09:00 AM 01/18/2000
                                                       001026008 - 2980248

                            CERTIFICATE OF AMENDMENT
                                       OF
                          CERTIFICATE OF INCORPORATION
                                       OF
                             COLLEGIATE PACIFIC INC.

         Collegiate Pacific Inc., a corporation organized and existing under the
Delaware General Corporation Law (the "Company"),

         DOES HEREBY CERTIFY:

         1. The Board of Directors of Collegiate Pacific Inc. duly adopted a
resolution, in accordance with Section 242 of the General Corporation Law of the
State of Delaware, to amend the Certificate of Incorporation of Collegiate
Pacific Inc. to effect a one-for-five reverse stock split on the Common Stock
and declaring the advisability thereof.

         2. At the Annual Meeting of Stockholders held on January 14, 2000, duly
called and held in accordance with the provisions of Section 222 of the General
Corporation Law of the State of Delaware, a majority of the shares of the
outstanding stock entitled to vote thereon, were voted in favor of such
amendment in accordance with Section 242 of the General Corporation Law of the
State of Delaware.

         3. Paragraph A of Article IV of the Certificate of Incorporation of the
Corporation is hereby amended in its entirety to read as follows:

                  "A. The total number of shares of all classes of stock which
         the Company shall have the authority to issue is 51,000,000 shares,
         consisting of (a) 1,000,000 shares of Preferred Stock, $0.01 par value
         per share, and (b) 50,000,000 shares of Common Stock $0.01 par value
         per share. Upon amendment of this Article as herein set forth (the
         "Effective Date"), each five (5) shares of Common Stock issued and
         outstanding on the Effective Date (the "Old Common Stock") shall be
         converted into one (1) share of Common Stock (the "New Common Stock"),
         subject to the treatment of fractional share interests as described
         below. A holder of each such 5 shares of Old Common Stock shall be
         entitled to receive upon surrender of the certificates representing
         such Old Common Stock (the "Old Certificates," whether one or more) to
         the Company's Transfer Agent for cancellation, a certificate or
         certificates (the "New Certificates," whether one or more) representing
         the number of whole shares of the New Common Stock into which and for
         which the shares of the Old Common Stock formerly represented by such
         Old Certificates so surrendered, are reclassified under the terms
         hereof. From and after the Effective Date, Old Certificates shall
         represent only the right to receive New Certificates pursuant to the
         provisions hereof. No certificates or scrip representing fractional
         share interests in New Common Stock will be issued, and no such
         fractional share interest will entitle the holder thereof to vote, or
         to any rights of a shareholder of the Company. In lieu of any such
         fractional shares, each holder of Common




                                       1
<PAGE>   2

         Stock who would otherwise have been entitled to a fraction of a share
         of Common Stock upon surrender of such holder's Certificates will be
         entitled to receive a cash payment (without interest) determined by
         multiplying (i) five, (ii) the fractional interest to which such holder
         would otherwise be entitled (after taking into account all shares of
         Old Common Stock then held of record by such holder) and (iii) the
         average last sale price of shares of Old Common Stock for the 20
         trading days immediately prior to the Effective Date or, if no such
         sale takes place on such days, the average of the closing bid and asked
         prices thereof for such days, in each case as officially reported on
         the OTC Bulletin Board. If more than one Old Certificate shall be
         surrendered at one time for the account of the same stockholder, the
         number of full shares of New Common Stock for which New Certificates
         shall be issued shall be computed on the basis of the aggregate number
         of shares represented by the Old Certificates so surrendered. In the
         event that the Company's Transfer Agent determines that a holder of Old
         Certificates has not tendered all his or her certificates for exchange,
         the Transfer Agent shall carry forward any fractional share until all
         certificates of that holder have been presented for exchange such that
         payment for fractional shares to any one person shall not exceed the
         value of one share. If any New Certificate is to be issued in a name
         other than that in which the Old Certificates surrendered for exchange
         are issued, the Old Certificates so surrendered shall be properly
         endorsed and otherwise in proper form for transfer, and the person or
         persons requesting such exchange shall affix any requisite stock
         transfer tax stamps to the Old Certificates surrendered, or provide
         funds for their purchase, or establish to the satisfaction of the
         Transfer Agent that such taxes are not payable. From and after the
         Effective Date the amount of capital represented by the shares of the
         New Common Stock into which and for which the shares of the Old Common
         Stock are reclassified under the terms hereof shall be the same as the
         amount of capital represented by the shares of Old Common Stock so
         reclassified, until thereafter reduced or increased in accordance with
         applicable law."


         IN WITNESS WHEREOF, said Board of Directors of the Company has caused
this Certificate of Amendment to be signed by Michael J. Blumenfeld its
President, and William R. Estill, its Secretary, this 18th day of January, 2000.


                                      COLLEGIATE PACIFIC INC.


                                      By: /s/ MICHAEL J. BLUMENFELD
                                         ---------------------------------------
                                         Michael J. Blumenfeld
                                         President

ATTEST:

/s/ WILLIAM R. ESTILL
- ----------------------------
William R. Estill, Secretary



                                       2


<PAGE>   1

                                                                     EXHIBIT 4.3
<TABLE>
<S>                           <C>                                     <C>


      NUMBER                      COLLEGIATE PACIFIC INC.                       FOR THE PURCHASE OF
W                             COMMON STOCK PURCHASE WARRANT                          SHARES



                                                                                 CUSIP 194589 20 6
                                                                        SEE REVERSE FOR CERTAIN DEFINITIONS
THIS CERTIFIES THAT

is entitled to purchase from COLLEGIATE PACIFIC INC., a Delaware corporation
(the "Company"), upon the surrender of this Warrant to the Company at the
principal office in New York, New York of the Warrant Agent hereinafter
mentioned (or of its successor as Warrant Agent), at any time on and after the
date hereof, and before the close of business on May 26, 2005 (the "Expiration
Date"), unless such date is extended by the Company as provided below, the
number of fully paid and nonassessable shares of Common Stock, par value $.01
per share (the "Common Stock"), set forth above, evidenced by a certificate
therefor, upon payment of $10.00 per share (the "Warrant Price") for the number
of shares in respect of which this Warrant is exercised; provided, however, that
under certain conditions set forth in the Warrant Agreement, the number of
shares of Common Stock purchasable upon the exercise of this Warrant may be
increased or reduced and the Warrant Price may be adjusted, or property other
than shares of Common Stock may become purchasable pursuant to this Warrant. The
Warrant Price shall be payable by cashier's check, in United States dollars, to
the order of the Warrant Agent. No adjustment shall be made for any cash
dividends on any shares of stock issuable upon exercise of this Warrant. The
right of purchase represented by this Warrant is exercisable, at the election of
the registered holder hereof, either as an entirety or from time to time for
part only of the shares specified herein and, in the event that this Warrant is
exercised in respect of less than all of such shares, a new Warrant for the
remaining number of such shares will be issued on such surrender.

         The Warrant is issued under, and the rights represented hereby are
subject to, the terms and provisions contained in a Warrant Agreement dated as
of May 26, 2000, between the Company and Continental Stock Transfer & Trust
Company, a New York corporation, or its successor, as Warrant Agent, to all
terms and provisions of which the registered holder of this Warrant, by
acceptance hereof, assents. Reference is hereby made to the Warrant Agreement
for a more complete statement of the rights and limitations of rights of the
registered holder hereof and the rights and duties of the Warrant Agent and the
rights and obligations of the Company thereunder. Copies of the Warrant
Agreement are on file at the office of the Warrant Agent. The Company shall not,
upon the exercise of this Warrant, issue fractions of shares, but shall make
adjustment therefor in cash as provided in the Warrant Agreement.

         The Company may extend the Expiration Date hereof or any subsequent
Expiration Date at any time by giving at least 10 days' written notice to extend
the Expiration Date by first-class mail to the holders of record at such
holder's address as it appears on the Warrant Register.

         This Warrant may be called for cancellation by the Company, at its
option, at any time by giving at least 30 but not more than 90 days' written
notice by first class mail to the holders of record at each such holder's
address as it appears on the Warrant Register and by payment in cash or with
Common Stock in an amount equal to $.10 per share of Common Stock purchasable
upon the exercise hereof. The cancellation price is subject to adjustment based
on adjustments to the Warrant Price. This Warrant may not be exercised after the
close of business on the business day preceding the cancellation date.

         The Warrant is transferable at the principal office in New York, New
York of the Warrant Agent (or its successor as Warrant Agent) by the registered
holder hereof in person or by attorney duly authorized in writing, but only in
the manner and subject to the limitations provided in the Warrant Agreement, and
upon surrender of this Warrant. Upon any such transfer, a new Warrant, or new
Warrants of different denominations, of like tenor and representing in the
aggregate the right to purchase a like number of shares of Common Stock will be
issued to the transferee in exchange for this Warrant.

         This Warrant and similar Warrants when surrendered at the principal
office in New York, New York, of the Warrant Agent (or its successor as Warrant
Agent) by the registered holder in person or by attorney duly authorized in
writing may be exchanged, in the manner and subject to the limitations provided
in the Warrant Agreement, for another Warrant, or other Warrants of different
denominations, of like tenor and representing in the aggregate the right to
purchase a like number of shares of Common Stock.

         If this Warrant shall be surrendered for exercise within any period
during which the transfer books for the Common Stock or other class of stock
purchasable upon the exercise of this Warrant are closed for any purpose, the
Company shall not be required to make delivery of certificates for shares
purchasable upon such exercise until the date of the reopening of the transfer
books.

         This Warrant shall not be valid unless countersigned by the Warrant
Agent.

         IN WITNESS WHEREOF, Collegiate Pacific Inc. has caused to be printed
hereon the facsimile signature of its Chief Executive Officer and the facsimile
of its corporate seal attested by the facsimile signature of its Secretary.

                        COLLEGIATE PACIFIC INC.

By:  /s/  MICHAEL J. BLUMENFELD          ATTEST: /s/ WILLIAM R. ESTILL             [SEAL]   Date:
                                                                                       COUNTERSIGNED
           Chief Executive Officer                Secretary                            CONTINENTAL STOCK TRANSFER & TRUST COMPANY,
                                                                                                                 As Warrant Agent
                                                                                       By:
                                                                                                             Authorized Signature
</TABLE>

<PAGE>   2

                    TO BE EXECUTED UPON ELECTION TO EXERCISE
                   WARRANT AND PURCHASE SHARES OF COMMON STOCK

TO: COLLEGIATE PACIFIC INC.

         The following abbreviations, when used in the inscription on the face
of this certificate, shall be construed as though they were written out in full
according to applicable laws or regulations:

<TABLE>
<S>     <C>  <C>                                            <C>
TEN COM  -   as tenants in common                             UNIF GIFT MIN ACT-____________, Custodian for ___________
TEN ENT  -   as tenants by the entireties                                          (Cust)                     (Minor)
JT TEN   -   as joint tenants with right of survivorship                        under Uniform Gifts to Minors
             and not as tenants in common                                       Act __________
                                                                                      (State)
</TABLE>


       Additional abbreviations may also be used, though not in the above
                  list, as set forth in the Warrant Agreement.

         The undersigned holder of the within Warrant hereby (1) irrevocably
elects to exercise the right of purchase represented by the within Warrant for,
and to purchase hereunder __________ shares of Common Stock which the
undersigned is entitled to purchase thereunder, (2) tenders the full payment
therefor called for by the within Warrant, and (3) directs that the certificates
for such shares be issued as set forth below:


Name
     ---------------------------------------------------------------------------

Address
        ------------------------------------------------------------------------

Taxpayer Identification Number
                              --------------------------------------------------

and be delivered to___________________________________at _______________________

and, if said number of shares shall not be all of the shares purchasable
thereunder, that a new Warrant for the balance remaining of the shares
purchasable under the within Warrant be delivered to the undersigned at the
address below:

Date:                             , 20
      ---------------------------     -----

Address:
        ------------------------------------------------------------------------

Signature:
           ---------------------------------------------------------------------

Note: The signature to the above Election to Purchase must correspond with the
name as written upon the face of the within Warrant in every particular, without
alteration or enlargement or any change whatsoever.

           FORM OF ASSIGNMENT TO BE EXECUTED UPON TRANSFER OF WARRANT

         FOR VALUE RECEIVED_____________________________________________________
hereby sells, assigns, and transfers to

     PLEASE INSERT TAXPAYER IDENTIFICATION
             NUMBER OF ASSIGNEE
[_____________________________________________]_________ the within Warrant,
together with all rights, title, and interest therein, and does hereby
irrevocably constitute and appoint _____________________________________________
attorney to transfer such Warrant on the books on the warrant register of the
within named Company, with full power of substitution.

         Date:                          , 20
              -------------------------     -----
         Signature:
                   -------------------------------------------------------------

Note: The signature to the above Assignment must correspond with the name as
written upon the face of the within Warrant in every particular, without
alteration or enlargement or any change whatsoever.



<PAGE>   1


                              EXHIBITS 5.1 AND 23.1

                       [HUGHES & LUCE, L.L.P. LETTERHEAD]


                                  May 8, 2000



Collegiate Pacific Inc.
13950 Senlac, Suite 200
Dallas, Texas  75234

Ladies and Gentlemen:


         We have acted as counsel to Collegiate Pacific Inc., a Delaware
corporation (the "Company"), in connection with the registration under the
Securities Act of 1933, as amended (the "Securities Act"), of (i) 4,237,748
Common Stock Purchase Warrants (the "Dividend Warrants") to be issued to the
Company's shareholders on a pro rata basis as a special dividend; (ii) 4,277,748
shares (the "Warrant Shares") of the Company's common stock, par value $.01 per
share, issuable upon exercise of the Company's common stock purchase warrants
(the "Warrants"); and (iii) 677,267 shares (the "Note Shares") of Common Stock,
issued upon conversion of certain Subordinated Convertible Promissory Notes (the
"Notes"), which shares are being registered, pursuant to a Registration
Statement on Form SB-2 filed with the Securities and Exchange Commission (the
"Commission") on April 7, 2000 (the "Registration Statement"), and amended on
May 8, 2000.



         In rendering this opinion, we have examined and relied upon executed
originals, counterparts, or copies of such documents, records, and certificates
(including certificates of public officials and officers of the Company) as we
considered necessary or appropriate for enabling us to express the opinions set
forth herein. In all such examinations, we have assumed the authenticity and
completeness of all documents submitted to us as originals and the conformity to
originals and completeness of all documents submitted to us as photostatic,
conformed, notarized, or certified copies.


         Based on the foregoing, we are of the opinion that:

         (1)      The Dividend Warrants have been duly and validly authorized.


         (2)      The Warrant Shares have been duly and validly authorized and
                  reserved for issuance and, when the Warrant Shares have been
                  issued and sold in accordance with the terms of the Warrants
                  and any related warrant agreement, will be validly issued,
                  fully paid, and nonassessable.

         (3)      The Note Shares have been duly and validly authorized and
                  issued and are fully paid, and nonassessable.


         This opinion may be filed as an exhibit to the Registration Statement.
We also consent to the reference to this firm as having passed on the validity
of such Shares under the caption "Legal Matters" in the prospectus that
constitutes a part of the Registration Statement. In giving this consent, we do
not admit that we are included in the category of persons whose consent is
required under Section 7 of the Securities Act or the rules and regulations of
the Securities and Exchange Commission promulgated thereunder.

                                                    Very truly yours,


                                                    HUGHES & LUCE, L.L.P.






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